Marqeta Inc(NASDAQ:MQ)
Instantly issue cards and process card payments with our open API platform. Learn how Marqeta's modern card issuing platform empowers businesses and ...
Website: https://www.marqeta.com/
Founded: 2010
IPO Price: $27 (Jun 09, 2021)
Full Time Employees: 958 (Dec 2022)
CEO / Founder: Jason Gardner
Sector: Technology
Industry: Software & Tech Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue | 165,798,000 | 172,113,000 | 163,306,000 | 150,392,000 | 139,073,000 | 135,790,000 | 127,967,000 | 125,270,000 | 117,968,000 | 118,822,000 | 108,891,000 | 231,115,000 | 217,343,000 | 203,805,000 | 191,621,000 | 186,678,000 | 166,102,000 | 155,414,000 | 131,512,000 | 122,266,000 |
yoy | 19.22% | 26.75% | 27.62% | 20.05% | 17.89% | 14.28% | 17.52% | -45.80% | -45.72% | -41.70% | -43.17% | 23.80% | 30.85% | 31.14% | 45.71% | 52.68% | ||||
qoq | -3.67% | 5.39% | 8.59% | 8.14% | 2.42% | 6.11% | 2.15% | 6.19% | -0.72% | 9.12% | -52.88% | 6.34% | 6.64% | 6.36% | 2.65% | 12.39% | 6.88% | 18.17% | 7.56% | |
costs of revenue | 48,206,000 | 52,138,000 | 48,749,000 | 46,331,000 | 40,394,000 | 37,587,000 | 37,835,000 | 45,917,000 | 33,807,000 | 35,589,000 | 36,383,000 | 146,506,000 | 128,179,000 | 116,681,000 | 111,519,000 | 108,629,000 | 91,376,000 | 79,615,000 | 72,438,000 | 75,291,000 |
gross profit | 117,592,000 | 119,975,000 | 114,557,000 | 104,061,000 | 98,679,000 | 98,203,000 | 90,132,000 | 79,353,000 | 84,161,000 | 83,233,000 | 72,508,000 | 84,609,000 | 89,164,000 | 87,124,000 | 80,102,000 | 78,049,000 | 74,726,000 | 75,799,000 | 59,074,000 | 46,975,000 |
yoy | 19.17% | 22.17% | 27.10% | 31.14% | 17.25% | 17.99% | 24.31% | -6.21% | -5.61% | -4.47% | -9.48% | 8.40% | 19.32% | 14.94% | 35.60% | 66.15% | ||||
qoq | -1.99% | 4.73% | 10.09% | 5.45% | 0.48% | 8.95% | 13.58% | -5.71% | 1.11% | 14.79% | -14.30% | -5.11% | 2.34% | 8.77% | 2.63% | 4.45% | -1.42% | 28.31% | 25.76% | |
gross margin % | 70.92% | 69.71% | 70.15% | 69.19% | 70.95% | 72.32% | 70.43% | 63.35% | 71.34% | 70.05% | 66.59% | 36.61% | 41.02% | 42.75% | 41.80% | 41.81% | 44.99% | 48.77% | 44.92% | 38.42% |
operating expenses: | ||||||||||||||||||||
compensation and benefits | 78,018,000 | 88,089,000 | 84,871,000 | 81,409,000 | 86,050,000 | 98,475,000 | 100,964,000 | 103,166,000 | 108,111,000 | 109,202,000 | 115,846,000 | 126,788,000 | 147,759,000 | 110,991,000 | 105,887,000 | 97,868,000 | 100,348,000 | 96,854,000 | 81,219,000 | 95,204,000 |
technology | 18,090,000 | 17,150,000 | 16,942,000 | 16,102,000 | 14,811,000 | 15,855,000 | 16,317,000 | 14,769,000 | 13,118,000 | 13,938,000 | 13,930,000 | 13,154,000 | 14,590,000 | 14,401,000 | 13,422,000 | 13,154,000 | 11,384,000 | 11,143,000 | 9,299,000 | 7,569,000 |
depreciation and amortization | 8,854,000 | 8,160,000 | 7,019,000 | 6,653,000 | 5,331,000 | 5,519,000 | 4,448,000 | 3,956,000 | 3,537,000 | 3,159,000 | 3,108,000 | 2,494,000 | 1,980,000 | 1,019,000 | 935,000 | 921,000 | 979,000 | 967,000 | 786,000 | 874,000 |
professional services | 4,631,000 | 6,447,000 | 5,518,000 | 4,219,000 | 5,695,000 | 6,620,000 | 4,759,000 | 4,808,000 | 3,870,000 | 7,172,000 | 4,197,000 | 4,873,000 | 5,437,000 | 6,295,000 | 6,620,000 | 5,794,000 | 4,770,000 | -2,147,000 | 7,947,000 | 6,382,000 |
occupancy | 1,179,000 | 948,000 | 1,058,000 | 843,000 | 917,000 | 2,519,000 | 1,178,000 | 1,204,000 | 1,094,000 | 1,076,000 | 1,074,000 | 1,057,000 | 1,154,000 | 1,126,000 | 1,125,000 | 1,148,000 | 1,115,000 | 1,097,000 | 1,091,000 | 907,000 |
marketing and advertising | 1,160,000 | 2,998,000 | 895,000 | 711,000 | 469,000 | 1,298,000 | 582,000 | 728,000 | 378,000 | 1,218,000 | 346,000 | 561,000 | 441,000 | 1,862,000 | 688,000 | 886,000 | 559,000 | 804,000 | 490,000 | 495,000 |
other operating expenses | 3,566,000 | 4,477,000 | 8,624,000 | 3,352,000 | 3,944,000 | 5,342,000 | 4,115,000 | 3,418,000 | 3,905,000 | 3,804,000 | 3,833,000 | 5,103,000 | 5,236,000 | 5,753,000 | 10,921,000 | 4,995,000 | 4,843,000 | 4,811,000 | 3,880,000 | 3,530,000 |
total operating expenses | 115,498,000 | 128,269,000 | 124,927,000 | 113,289,000 | 117,217,000 | 135,628,000 | 132,363,000 | -25,689,000 | 134,013,000 | 139,569,000 | 142,334,000 | 154,030,000 | 176,597,000 | 141,447,000 | 139,598,000 | 124,766,000 | 123,998,000 | 113,529,000 | 104,712,000 | 114,961,000 |
income from operations | 2,094,000 | -8,294,000 | -10,370,000 | -9,228,000 | -18,538,000 | -37,425,000 | -42,231,000 | 105,042,000 | -49,852,000 | -56,336,000 | -69,826,000 | -69,421,000 | -87,433,000 | -54,323,000 | -59,496,000 | -46,717,000 | -49,272,000 | -37,730,000 | -45,638,000 | -67,986,000 |
yoy | -111.30% | -77.84% | -75.44% | -108.79% | -62.81% | -33.57% | -39.52% | -251.31% | -42.98% | 3.71% | 17.36% | 48.60% | 77.45% | 43.98% | 30.37% | -31.28% | ||||
qoq | -125.25% | -20.02% | 12.38% | -50.22% | -50.47% | -11.38% | -140.20% | -310.71% | -11.51% | -19.32% | 0.58% | -20.60% | 60.95% | -8.69% | 27.35% | -5.19% | 30.59% | -17.33% | -32.87% | |
operating margin % | 1.26% | -4.82% | -6.35% | -6.14% | -13.33% | -27.56% | -33.00% | 83.85% | -42.26% | -47.41% | -64.12% | -30.04% | -40.23% | -26.65% | -31.05% | -25.03% | -29.66% | -24.28% | -34.70% | -55.60% |
other income | 5,933,000 | 6,557,000 | 7,244,000 | 8,787,000 | 10,513,000 | 10,701,000 | 13,703,000 | 14,216,000 | 13,926,000 | 14,932,000 | 15,074,000 | 10,762,000 | 11,672,000 | 28,468,000 | 6,333,000 | 1,802,000 | -11,677,000 | 142,000 | -57,000 | -481,000 |
income before income tax expense | 8,027,000 | -1,737,000 | -3,126,000 | -441,000 | -8,025,000 | -26,724,000 | -28,528,000 | 119,258,000 | -35,926,000 | -41,404,000 | -54,752,000 | -58,659,000 | -75,761,000 | -25,855,000 | -53,163,000 | -44,915,000 | -60,949,000 | -37,588,000 | -45,695,000 | -68,467,000 |
income tax expense | 193,000 | -343,000 | 498,000 | 206,000 | 235,000 | 394,000 | 115,000 | 150,000 | 134,000 | -1,646,000 | 238,000 | 138,000 | -6,960,000 | 471,000 | 5,000 | -227,000 | -351,000 | -499,000 | -35,000 | -87,000 |
net income | 7,834,000 | -1,394,000 | -3,624,000 | -647,000 | -8,260,000 | -27,118,000 | -28,643,000 | 119,108,000 | -36,060,000 | -40,375,000 | -54,990,000 | -58,797,000 | -68,801,000 | -26,326,000 | -53,168,000 | -44,688,000 | -60,598,000 | -36,807,000 | -45,730,000 | -68,554,000 |
yoy | -194.84% | -94.86% | -87.35% | -100.54% | -77.09% | -32.83% | -47.91% | -302.57% | -47.59% | 53.37% | 3.43% | 31.57% | 13.54% | -28.48% | 16.27% | -34.81% | ||||
qoq | -661.98% | -61.53% | 460.12% | -92.17% | -69.54% | -5.32% | -124.05% | -430.31% | -10.69% | -26.58% | -6.47% | -14.54% | 161.34% | -50.49% | 18.98% | -26.25% | 64.64% | -19.51% | -33.29% | |
net income margin % | 4.73% | -0.81% | -2.22% | -0.43% | -5.94% | -19.97% | -22.38% | 95.08% | -30.57% | -33.98% | -50.50% | -25.44% | -31.66% | -12.92% | -27.75% | -23.94% | -36.48% | -23.68% | -34.77% | -56.07% |
other comprehensive income, net of taxes: | ||||||||||||||||||||
change in foreign currency translation adjustment | -1,646,000 | 130,000 | 1,490,000 | 320,000 | 126,000 | -396,000 | 125,000 | -85,000 | -112,000 | 41,000 | -200,000 | 100,000 | 19,000 | 122,000 | -89,000 | -181,000 | -19,000 | |||
net change in unrealized loss on short-term investments | -173,000 | -146,000 | -88,000 | |||||||||||||||||
net other comprehensive income | -1,819,000 | 112,000 | 1,499,000 | 174,000 | 38,000 | -1,147,000 | 2,106,000 | -449,000 | -1,586,000 | 2,600,000 | -362,000 | 1,707,000 | 4,054,000 | 3,336,000 | -380,000 | -2,077,000 | -5,886,000 | |||
comprehensive income | 6,015,000 | -1,282,000 | -2,125,000 | -473,000 | -8,222,000 | -28,265,000 | -26,537,000 | 118,659,000 | -37,646,000 | -37,775,000 | -55,352,000 | -57,090,000 | -64,747,000 | -22,990,000 | -53,548,000 | -46,765,000 | -66,484,000 | |||
net income per share | -0.07 | -0.08 | -0.1 | -0.11 | -0.13 | -0.05 | -0.1 | -0.08 | -0.11 | -0.03 | -0.08 | -0.29 | ||||||||
basic | 0.02 | -0.01 | -0.02 | -0.06 | -0.06 | 0.23 | ||||||||||||||
diluted | 0.02 | -0.01 | -0.02 | -0.05 | -0.06 | 0.23 | ||||||||||||||
weighted-average shares used for eps calculation | 517,987,361 | 532,540,175 | 529,488,986 | 538,267,449 | 539,744,130 | 545,397,254 | 548,990,212 | 544,704,146 | 542,565,992 | 362,756,466 | 538,896,513 | 234,669,664 | ||||||||
basic | 428,602 | 462,168 | 448,717 | 461,517 | 501,222 | 511,065 | 507,160 | 515,959 | ||||||||||||
diluted | 433,571 | 462,168 | 448,717 | 461,517 | 501,222 | 518,845 | 507,160 | 524,401 | ||||||||||||
executive chairman long-term performance award | -157,738,000 | |||||||||||||||||||
net change in unrealized gain on short-term investments | -18,000 | 9,000 | -751,000 | 1,981,000 | -364,000 | -1,474,000 | 2,559,000 | -162,000 | 1,607,000 | |||||||||||
operating expenses | ||||||||||||||||||||
net income per share | -0.07 | -0.08 | -0.1 | -0.11 | -0.13 | -0.05 | -0.1 | -0.08 | -0.11 | -0.03 | -0.08 | -0.29 | ||||||||
weighted-average shares used for eps calculation | 517,987,361 | 532,540,175 | 529,488,986 | 538,267,449 | 539,744,130 | 545,397,254 | 548,990,212 | 544,704,146 | 542,565,992 | 362,756,466 | 538,896,513 | 234,669,664 | ||||||||
net change in unrealized gain on marketable securities | 4,035,000 | -2,013,500 | -291,000 | -1,896,000 | ||||||||||||||||
change in unrealized gain on marketable securities | -5,867,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||
current assets: | ||||||||||||||||||||
cash and cash equivalents | 674,790,000 | 709,443,000 | 747,248,000 | 732,722,000 | 830,897,000 | 923,016,000 | 886,417,000 | 924,730,000 | 970,357,000 | 980,972,000 | 947,749,000 | 950,157,000 | 1,050,414,000 | 1,183,846,000 | 1,204,857,000 | 1,220,273,000 | 1,197,257,000 | 1,247,581,000 | 1,260,220,000 | 1,579,287,000 |
restricted cash | 280,398,000 | 307,593,000 | 234,519,000 | 7,606,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 7,800,000 | 9,375,000 | 7,800,000 | 7,800,000 | 7,800,000 | 7,800,000 | 7,800,000 | 7,800,000 | 7,800,000 | 7,800,000 |
short-term investments | 37,267,000 | 62,483,000 | 83,212,000 | 88,865,000 | 157,540,000 | 179,409,000 | 217,569,000 | 228,833,000 | 228,324,000 | 268,724,000 | 349,395,000 | 432,354,000 | ||||||||
accounts receivable | 45,893,000 | 41,422,000 | 36,123,000 | 37,182,000 | 28,429,000 | 29,988,000 | 26,373,000 | 25,956,000 | 23,422,000 | 19,540,000 | 15,656,000 | 15,253,000 | 13,939,000 | 15,569,000 | 12,800,000 | 8,109,000 | 9,017,000 | 13,187,000 | 7,338,000 | 5,931,000 |
network incentives receivable | 79,869,000 | 61,059,000 | 48,765,000 | 85,085,000 | 64,940,000 | 66,776,000 | 46,667,000 | 34,168,000 | 54,223,000 | 53,807,000 | 34,575,000 | 67,063,000 | 59,363,000 | 42,661,000 | 27,063,000 | 13,266,000 | 45,721,000 | 30,399,000 | 40,024,000 | 37,437,000 |
settlements receivable | 32,455,000 | 18,037,000 | 15,616,000 | 14,973,000 | 14,408,000 | 16,203,000 | 11,817,000 | 27,765,000 | 36,511,000 | 29,922,000 | 19,505,000 | 10,515,000 | 11,260,000 | 18,028,000 | 10,350,000 | 10,433,000 | 9,093,000 | 11,266,000 | 15,451,000 | 9,598,000 |
prepaid expenses and other current assets | 37,746,000 | 35,278,000 | 34,523,000 | 23,800,000 | 29,943,000 | 25,405,000 | 23,821,000 | 22,949,000 | 26,830,000 | 27,233,000 | 32,535,000 | 29,098,000 | 33,560,000 | 38,007,000 | 38,930,000 | 38,642,000 | 43,789,000 | 35,617,000 | 19,859,000 | 11,179,000 |
total current assets | 1,188,418,000 | 1,235,315,000 | 1,200,006,000 | 990,233,000 | 1,134,657,000 | 1,249,297,000 | 1,221,164,000 | 1,272,901,000 | 1,348,167,000 | 1,388,698,000 | 1,407,215,000 | 1,513,815,000 | 1,585,011,000 | 1,746,769,000 | 1,742,932,000 | 1,743,396,000 | 1,759,723,000 | 1,798,725,000 | 1,759,646,000 | 1,756,285,000 |
property and equipment | 63,919,000 | 59,910,000 | 56,527,000 | 50,238,000 | 42,580,000 | 37,523,000 | 35,791,000 | 33,011,000 | 28,138,000 | 18,764,000 | 17,022,000 | 14,330,000 | 10,662,000 | 7,440,000 | 8,030,000 | 8,643,000 | 9,120,000 | 9,687,000 | 10,191,000 | 10,104,000 |
operating lease right-of-use assets | 7,506,000 | 8,275,000 | 6,932,000 | 5,154,000 | 2,177,000 | 2,712,000 | 4,894,000 | 5,653,000 | 5,814,000 | 6,488,000 | 7,145,000 | 7,784,000 | 8,408,000 | 9,015,000 | 9,607,000 | 10,185,000 | 10,748,000 | 11,296,000 | 11,832,000 | 12,353,000 |
intangible assets | 48,406,000 | 51,388,000 | 53,643,000 | 26,845,000 | 28,310,000 | 29,774,000 | 31,238,000 | 32,702,000 | 34,167,000 | 35,631,000 | ||||||||||
goodwill | 153,962,000 | 154,706,000 | 154,478,000 | 123,523,000 | 123,523,000 | 123,523,000 | 123,523,000 | 123,523,000 | 123,523,000 | 123,523,000 | 123,000,000 | 123,446,000 | 123,446,000 | |||||||
other assets | 14,502,000 | 15,439,000 | 16,844,000 | 18,597,000 | 18,380,000 | 20,375,000 | 19,226,000 | 20,493,000 | 18,552,000 | 16,587,000 | 48,867,000 | 44,768,000 | 46,656,000 | 7,122,000 | 6,043,000 | 6,831,000 | 5,856,000 | 2,286,000 | 1,473,000 | 1,582,000 |
total assets | 1,476,713,000 | 1,525,033,000 | 1,488,430,000 | 1,214,590,000 | 1,349,627,000 | 1,463,204,000 | 1,435,836,000 | 1,488,283,000 | 1,558,361,000 | 1,589,691,000 | 1,603,249,000 | 1,704,143,000 | 1,774,183,000 | 1,770,346,000 | 1,774,455,000 | 1,776,930,000 | 1,793,483,000 | 1,830,378,000 | 1,783,142,000 | 1,780,324,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||
current liabilities: | ||||||||||||||||||||
accounts payable | 789,000 | 1,847,000 | 1,520,000 | 3,440,000 | 1,550,000 | 527,000 | 1,026,000 | 3,685,000 | 916,000 | 1,420,000 | 1,707,000 | 2,818,000 | 2,981,000 | 3,798,000 | 2,741,000 | 901,000 | 1,698,000 | 2,693,000 | 2,717,000 | 2,301,000 |
revenue share payable | 260,144,000 | 224,526,000 | 204,974,000 | 199,640,000 | 209,415,000 | 193,399,000 | 167,081,000 | 176,425,000 | 189,864,000 | 173,645,000 | 146,483,000 | 125,853,000 | 146,868,000 | 142,194,000 | 116,095,000 | 117,087,000 | 130,045,000 | 121,179,000 | 88,183,000 | 82,015,000 |
funds payable and amounts due to customers | 280,298,000 | 306,891,000 | 233,913,000 | |||||||||||||||||
accrued expenses and other current liabilities | 179,905,000 | 215,793,000 | 196,361,000 | 158,216,000 | 146,008,000 | 177,059,000 | 165,466,000 | 157,736,000 | 147,802,000 | 161,514,000 | 148,677,000 | 189,669,000 | 176,459,000 | 136,887,000 | 131,398,000 | 110,517,000 | 102,146,000 | 114,096,000 | 97,606,000 | 87,323,000 |
total current liabilities | 721,136,000 | 749,057,000 | 636,768,000 | 361,296,000 | 356,973,000 | 370,985,000 | 333,573,000 | 337,846,000 | 338,582,000 | 336,579,000 | 296,867,000 | 318,340,000 | 326,308,000 | 282,879,000 | 250,234,000 | 228,505,000 | 233,889,000 | 237,968,000 | 188,506,000 | 171,639,000 |
operating lease liabilities, net of current portion | 4,803,000 | 5,535,000 | 4,843,000 | 2,976,000 | 26,000 | 870,000 | 2,082,000 | 3,254,000 | 4,080,000 | 5,126,000 | 6,145,000 | 7,132,000 | 8,096,000 | 9,034,000 | 9,928,000 | 10,786,000 | 11,618,000 | 12,427,000 | 13,218,000 | 13,984,000 |
other liabilities | 8,492,000 | 8,484,000 | 7,590,000 | 6,885,000 | 5,368,000 | 6,331,000 | 4,523,000 | 4,808,000 | 5,034,000 | 4,591,000 | 5,154,000 | 6,056,000 | 6,129,000 | 5,477,000 | 1,955,000 | 3,082,000 | 4,344,000 | 6,557,000 | 8,078,000 | 8,715,000 |
total liabilities | 734,431,000 | 763,076,000 | 649,201,000 | 371,157,000 | 362,367,000 | 378,186,000 | 340,178,000 | 345,908,000 | 347,696,000 | 346,296,000 | 308,166,000 | 331,528,000 | 340,533,000 | 297,390,000 | 262,117,000 | 242,373,000 | 249,851,000 | 256,952,000 | 209,802,000 | 194,338,000 |
commitments and contingencies | ||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||
common stock | 43,000 | 43,000 | 45,000 | 45,000 | 48,000 | 50,000 | 50,000 | 51,000 | 52,000 | 52,000 | 53,000 | 52,000 | 53,000 | 53,000 | 54,000 | 54,000 | 54,000 | 54,000 | 54,000 | 54,000 |
additional paid-in capital | 1,546,548,000 | 1,572,238,000 | 1,648,226,000 | 1,650,305,000 | 1,793,656,000 | 1,883,190,000 | 1,865,565,000 | 1,885,744,000 | 2,072,692,000 | 2,067,776,000 | 2,081,689,000 | 2,103,870,000 | 2,107,814,000 | 2,082,373,000 | 2,098,764,000 | 2,067,435,000 | 2,029,745,000 | 1,993,055,000 | 1,954,315,000 | 1,920,936,000 |
accumulated other comprehensive income | -310,000 | 1,509,000 | 1,397,000 | -314,000 | 833,000 | -1,273,000 | -824,000 | 762,000 | -2,230,000 | -383,000 | -88,000 | |||||||||
accumulated deficit | -803,999,000 | -811,833,000 | -810,439,000 | -806,815,000 | -806,168,000 | -797,908,000 | -770,790,000 | -742,147,000 | -861,255,000 | -825,195,000 | -784,821,000 | -729,831,000 | -671,034,000 | -602,233,000 | -575,907,000 | -522,739,000 | -478,051,000 | -417,453,000 | -380,646,000 | -334,916,000 |
total stockholders’ equity | 742,282,000 | 761,957,000 | 839,229,000 | 843,433,000 | 987,260,000 | 1,085,018,000 | 1,095,658,000 | 1,142,375,000 | 1,210,665,000 | 1,243,395,000 | 1,295,083,000 | 1,372,615,000 | 1,433,650,000 | 1,472,956,000 | 1,512,338,000 | 1,534,557,000 | 1,543,632,000 | 1,573,426,000 | 1,573,340,000 | 1,585,986,000 |
total liabilities and stockholders’ equity | 1,476,713,000 | 1,525,033,000 | 1,488,430,000 | 1,214,590,000 | 1,349,627,000 | 1,463,204,000 | 1,435,836,000 | 1,488,283,000 | 1,558,361,000 | 1,589,691,000 | 1,603,249,000 | 1,704,143,000 | 1,774,183,000 | 1,770,346,000 | 1,774,455,000 | 1,776,930,000 | 1,793,483,000 | |||
accumulated other comprehensive loss | -102,000 | -276,000 | -1,838,000 | -1,476,000 | -3,183,000 | -7,237,000 | -10,573,000 | -10,193,000 | -8,116,000 | |||||||||||
marketable securities | 408,675,000 | 440,858,000 | 441,132,000 | 444,873,000 | 447,046,000 | 452,875,000 | 408,954,000 | 105,053,000 | ||||||||||||
equity method investment | 7,843,000 | 7,875,000 | 8,036,000 | 8,384,000 | ||||||||||||||||
liabilities, redeemable convertible preferred stock, and stockholders’ equity | ||||||||||||||||||||
redeemable convertible preferred stock | ||||||||||||||||||||
redeemable convertible preferred stock, 0.0001 par value... | ||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 1,830,378,000 | 1,783,142,000 | 1,780,324,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||
net income | 7,834,000 | -1,394,000 | -3,624,000 | -27,118,000 | -28,643,000 | ||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||
depreciation and amortization | 8,854,000 | 8,160,000 | 7,019,000 | 6,653,000 | 5,331,000 | 5,519,000 | 4,448,000 | 3,956,000 | 3,537,000 | 3,159,000 | 3,108,000 | 2,494,000 | 1,980,000 | 1,019,000 | 934,000 | 921,000 | 979,000 | 967,000 | 786,000 |
share-based compensation expense | 20,017,000 | 26,099,000 | 25,704,000 | 27,070,000 | 25,915,000 | 33,304,000 | 35,654,000 | 23,170,000 | 44,434,000 | 45,027,000 | 45,548,000 | 44,165,000 | 45,999,000 | 45,081,000 | 43,509,000 | 35,148,000 | 37,005,000 | 36,767,000 | 38,965,000 |
non-cash operating leases expense | 769,000 | 539,000 | 706,000 | 486,000 | 535,000 | 739,000 | 759,000 | -416,000 | 674,000 | 657,000 | 639,000 | 624,000 | 607,000 | 592,000 | 578,000 | 563,000 | 548,000 | 536,000 | 521,000 |
accretion of discount on short-term investments | -34,000 | -79,000 | -216,000 | -396,000 | |||||||||||||||
other | -671,000 | -4,807,000 | 4,467,000 | 534,000 | 364,000 | 1,341,000 | 373,000 | -226,000 | 181,000 | -332,000 | 569,000 | 290,000 | 209,000 | 204,000 | 119,000 | 44,000 | 282,000 | 46,000 | -10,000 |
changes in operating assets and liabilities: | |||||||||||||||||||
accounts receivable | -4,631,000 | -5,030,000 | 3,808,000 | -8,954,000 | 1,312,000 | -3,917,000 | -593,000 | -2,421,000 | -4,271,000 | -3,448,000 | -1,171,000 | -1,491,000 | 1,554,000 | -2,848,000 | -4,796,000 | 844,000 | 4,223,000 | -5,914,000 | -1,442,000 |
network incentives receivable | -18,810,000 | -12,294,000 | 36,320,000 | -20,145,000 | 1,836,000 | -20,109,000 | -12,499,000 | 20,055,000 | -416,000 | -19,232,000 | 32,488,000 | -7,700,000 | -16,702,000 | -15,598,000 | -13,797,000 | 32,455,000 | -15,322,000 | 9,625,000 | -2,587,000 |
settlements receivable | -14,418,000 | -2,421,000 | -643,000 | -565,000 | 1,795,000 | -4,386,000 | 15,948,000 | 8,746,000 | -6,589,000 | -10,417,000 | -8,990,000 | 745,000 | 6,768,000 | -7,678,000 | 83,000 | -1,340,000 | 2,173,000 | 4,185,000 | -5,853,000 |
prepaid expenses and other assets | -1,531,000 | 651,000 | -7,021,000 | 6,821,000 | -2,543,000 | -2,733,000 | 717,000 | 1,940,000 | 538,000 | 140,000 | -6,707,000 | 7,264,000 | 7,203,000 | 2,975,000 | 3,386,000 | 6,274,000 | -21,256,000 | -1,653,000 | -6,443,000 |
accounts payable | -1,058,000 | 44,000 | -3,038,000 | 1,890,000 | 1,023,000 | 2,924,000 | -4,687,000 | 1,298,000 | 115,000 | 2,394,000 | -1,111,000 | -3,463,000 | 224,000 | 1,145,000 | 718,000 | -808,000 | -801,000 | -92,000 | 300,000 |
revenue share payable | 35,618,000 | 19,552,000 | 5,334,000 | -9,775,000 | 16,016,000 | 26,318,000 | -9,344,000 | -13,439,000 | 16,219,000 | 27,162,000 | 20,630,000 | -21,015,000 | 4,674,000 | 26,099,000 | -992,000 | -12,958,000 | 8,866,000 | 32,996,000 | 6,168,000 |
accrued expenses and other liabilities | -34,115,000 | 25,068,000 | 18,965,000 | 10,514,000 | -31,837,000 | 14,567,000 | 7,029,000 | 9,536,000 | -16,020,000 | 11,652,000 | 15,159,000 | 13,079,000 | -24,907,000 | 9,113,000 | 20,131,000 | 6,950,000 | -13,937,000 | 15,335,000 | 11,299,000 |
operating lease liabilities | -1,191,000 | -781,000 | -1,151,000 | -1,119,000 | -1,104,000 | -1,112,000 | -1,054,000 | -137,000 | -938,000 | -895,000 | -857,000 | -833,000 | -809,000 | -789,000 | -767,000 | -743,000 | -721,000 | -625,000 | -727,000 |
net cash from operating activities | -3,367,000 | 53,322,000 | 86,767,000 | 12,547,000 | 9,987,000 | 24,755,000 | 7,281,000 | 25,708,000 | 426,000 | 16,522,000 | 41,102,000 | -25,974,000 | -10,546,000 | 14,928,000 | -3,951,000 | 22,816,000 | -46,759,000 | 55,619,000 | -4,460,000 |
capital expenditures | -9,077,000 | -6,798,000 | -8,263,000 | -7,874,000 | -7,325,000 | -4,253,000 | -4,295,000 | -6,166,000 | -6,498,000 | -2,441,000 | -3,147,000 | -3,454,000 | -3,609,000 | -619,000 | -832,000 | -256,000 | -612,000 | -492,000 | -1,155,000 |
free cash flows | -12,444,000 | 46,524,000 | 78,504,000 | 4,673,000 | 2,662,000 | 20,502,000 | 2,986,000 | 19,542,000 | -6,072,000 | 14,081,000 | 37,955,000 | -29,428,000 | -14,155,000 | 14,309,000 | -4,783,000 | 22,560,000 | -47,371,000 | 55,127,000 | -5,615,000 |
cash flows from investing activities: | |||||||||||||||||||
maturities of short-term investments | 25,134,000 | 20,725,000 | 9,242,000 | 68,732,000 | 22,186,000 | 38,000,000 | 14,000,000 | 0 | 40,000,000 | 64,500,000 | 141,034,000 | ||||||||
capitalization of internal-use software | -7,798,000 | -6,955,000 | -7,872,000 | -7,539,000 | -6,059,000 | -4,217,000 | -4,106,000 | -5,164,000 | -5,307,000 | -2,401,000 | -3,093,000 | -3,363,000 | -3,032,000 | ||||||
purchases of property and equipment | -1,279,000 | 157,000 | -391,000 | -335,000 | -1,266,000 | -36,000 | -189,000 | -1,002,000 | -1,191,000 | -40,000 | -54,000 | -91,000 | -577,000 | -619,000 | -832,000 | -256,000 | -612,000 | -492,000 | -1,155,000 |
net cash from investing activities | 16,057,000 | 12,872,000 | 182,520,000 | 60,858,000 | 14,861,000 | 33,747,000 | 9,705,000 | -6,166,000 | 33,502,000 | 81,912,000 | 79,129,000 | -24,195,000 | -98,330,000 | 27,778,000 | 1,907,000 | -133,000 | -834,000 | -66,469,000 | -305,599,000 |
cash flows from financing activities: | |||||||||||||||||||
repurchase of common stock | -39,207,000 | -96,578,000 | -19,555,000 | -163,923,000 | -111,310,000 | -16,707,000 | -46,556,000 | -57,487,000 | -33,675,000 | -58,901,000 | -64,446,000 | -45,247,000 | -21,826,000 | -65,434,000 | |||||
change in funds payable and amounts due to customers | -26,593,000 | 72,993,000 | |||||||||||||||||
taxes paid related to net share settlement of restricted stock units | -8,789,000 | -8,480,000 | -12,606,000 | -8,786,000 | -7,101,000 | -6,364,000 | -8,756,000 | -9,370,000 | -10,917,000 | -8,109,000 | -8,483,000 | -6,324,000 | -3,746,000 | -3,786,000 | -2,996,000 | -3,878,000 | -4,702,000 | -5,104,000 | -8,175,000 |
proceeds from exercise of stock options, including early exercised stock options, net of repurchase of early exercised unvested options | 51,000 | 33,000 | 50,000 | 136,000 | 1,444,000 | 82,000 | 13,000 | 59,000 | 49,000 | 1,208,000 | 1,782,000 | 1,283,000 | 1,016,000 | 3,516,000 | 2,326,000 | 1,436,000 | 1,971,000 | ||
net cash from financing activities | -74,538,000 | -30,925,000 | -27,848,000 | -171,579,000 | -116,967,000 | -21,903,000 | -55,299,000 | -65,169,000 | -44,543,000 | -64,511,000 | -124,214,000 | -48,513,000 | -24,556,000 | -63,717,000 | -13,372,000 | 333,000 | -2,731,000 | -1,789,000 | -9,008,000 |
net decrease in cash, cash equivalents, and restricted cash | -61,848,000 | -98,174,000 | -92,119,000 | -38,313,000 | -45,627,000 | -10,615,000 | -3,983,000 | -98,682,000 | -133,432,000 | ||||||||||
cash, cash equivalents, and restricted cash- beginning of period | 1,017,931,000 | 0 | 0 | 931,516,000 | 0 | 0 | 989,472,000 | 0 | 0 | 1,191,646,000 | 0 | 0 | 1,255,381,000 | 0 | 0 | ||||
cash, cash equivalents, and restricted cash - end of period | 956,083,000 | 35,269,000 | 241,439,000 | -98,174,000 | 839,397,000 | 36,599,000 | -38,313,000 | -45,627,000 | 978,857,000 | 33,923,000 | -3,983,000 | -98,682,000 | 1,058,214,000 | -21,011,000 | -15,416,000 | 23,016,000 | 1,205,057,000 | -12,639,000 | -319,067,000 |
amortization of premium on short-term investments | |||||||||||||||||||
executive chairman long-term performance award | 0 | 0 | |||||||||||||||||
non-cash postcombination compensation expense | 0 | 0 | 0 | 32,430,000 | |||||||||||||||
restricted cash acquired in business combination | 0 | ||||||||||||||||||
cash paid for business acquisition, net of cash acquired | |||||||||||||||||||
purchases of short-term investments | 0 | 80,000,000 | -692,882,000 | ||||||||||||||||
sales of short-term investments | |||||||||||||||||||
realized loss on investments | |||||||||||||||||||
proceeds from shares issued in connection with employee stock purchase plan | 1,107,000 | 0 | 1,086,000 | 0 | 1,291,000 | 0 | 1,987,000 | 0 | |||||||||||
payment of acquisition-related contingent consideration | |||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | |||||||||||||||||||
cash, cash equivalents, and restricted cash - beginning of period | |||||||||||||||||||
cash paid for business combination, net of cash acquired | |||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -15,416,000 | 23,016,000 | -50,324,000 | -12,639,000 | -319,067,000 | ||||||||||||||
net loss | -8,260,000 | -36,060,000 | -40,375,000 | -54,989,000 | -58,797,000 | -68,801,000 | -26,326,000 | -53,168,000 | -44,688,000 | -60,598,000 | -36,807,000 | -45,730,000 | |||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||
gain on sale of equity method investment | |||||||||||||||||||
impairment of other financial instruments | 0 | 0 | 0 | 11,616,000 | |||||||||||||||
business combination, net of cash acquired | -147,000 | -3,716,000 | 0 | -131,914,000 | |||||||||||||||
purchase of patents | |||||||||||||||||||
realized gain on investments | |||||||||||||||||||
sale of equity method investment | |||||||||||||||||||
payment on acquisition-related contingent consideration | |||||||||||||||||||
decrease in cash, cash equivalents, and restricted cash | |||||||||||||||||||
amortization of premium (accretion of discount) on short-term investments | -827,000 | -845,000 | -978,000 | -3,214,000 | |||||||||||||||
sales of marketable securities | |||||||||||||||||||
realized gain/loss on investments | -21,000 | ||||||||||||||||||
purchase of equity method investment and purchase option | |||||||||||||||||||
proceeds from initial public offering, net of underwriters’ discounts and commissions | 0 | 0 | |||||||||||||||||
payment of contingent consideration | |||||||||||||||||||
proceeds from exercise of warrants | 0 | ||||||||||||||||||
payment of deferred offering costs | -1,626,000 | -1,153,000 | |||||||||||||||||
purchases of patents | |||||||||||||||||||
amortization of premium (accretion of discount) on marketable securities | -975,000 | ||||||||||||||||||
purchases of marketable securities | -70,807,000 | -48,835,000 | -8,661,000 | -2,977,000 | -10,022,000 | -80,177,000 | -361,944,000 | ||||||||||||
maturities of marketable securities | 108,000,000 | 52,500,000 | 12,000,000 | 3,100,000 | 9,800,000 | 34,200,000 | 57,500,000 | ||||||||||||
amortization of premium on marketable securities | -172,000 | 111,000 | 154,000 | 184,000 | 258,000 | ||||||||||||||
proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | |||||||||||||||||||
provision for doubtful accounts | 65,000 | 35,000 | |||||||||||||||||
payment of bank loan and related fees | |||||||||||||||||||
proceeds from exercise of stock options, including early exercised stock options | 301,000 | ||||||||||||||||||
repurchase of early exercised unvested options | -41,000 |
