COINBASE GLOBAL, INC

COIN
Delayed Quote. Delayed  - 06/14 04:00:01 pm
239.1USD +6.78%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 1 2776 381
EBITDA1 -3 067
Operating profit (EBIT)1 -2 800
Operating Margin -43,9%
Pre-Tax Profit (EBT)1 -2 669
Net income1 -2 083
Net margin -32,6%
EPS2 1,578,40
Dividend per Share --
Last update 02/25/2021-
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 --
Net Cash position1 -2 533
Leverage (Debt / EBITDA) --0,83x
Free Cash Flow1 -1 804
ROE (Net Profit / Equities) -13,6%
Shareholders' equity1 -15 317
ROA (Net Profit / Asset) -25,0%
Assets1 -8 318
Book Value Per Share2 -11,5
Cash Flow per Share --
Capex1 -120
Capex / Sales -1,88%
Last update 02/25/202106/10/2021
1 USD in Million
2 USD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 49 891 M $ -
Entreprise Value (EV) 47 358 M $ 45 932 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) 28,5x 44,9x
Capitalization / Revenue 7,82x 8,62x
EV / Revenue 7,42x 8,18x
EV / EBITDA 15,4x 21,2x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 20,9x 20,7x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 43,9% 37,0%
Operating Leverage (Delta EBIT / Delta Sales) - -2,52x
Net Margin (Net Profit / Revenue) 32,6% 22,3%
ROA (Net Profit / Asset) 25,0% 36,7%
ROE (Net Profit / Equities) 13,6% 131%
Rate of Dividend - -
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   1,88% 2,34%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,30x 0,61x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
EPS & Dividend