MARA Holdings, Inc. (FRA:M44)
Germany · Delayed Price · Currency is EUR 6.87
+0.40 (6.15%)
At close: Feb 20, 2026
MARA Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 919.17 | 656.38 | 387.51 | 117.75 | 159.16 | 4.36 |
Revenue | 919.17 | 656.38 | 387.51 | 117.75 | 159.16 | 4.36 |
Revenue Growth (YoY) | 53.52% | 69.38% | 229.08% | -26.02% | 3553.04% | 267.61% |
Cost of Revenue | 506.74 | 412.05 | 223.34 | 72.72 | 27.49 | 3.85 |
Gross Profit | 412.43 | 244.33 | 164.17 | 45.04 | 131.67 | 0.51 |
Selling, General & Admin | 381.26 | 272.08 | 92.42 | 56.64 | 174.36 | 6.4 |
Research & Development | 30.67 | 13.23 | 2.81 | 0.1 | - | - |
Amortization of Goodwill & Intangibles | 22.92 | 22.92 | - | - | - | - |
Other Operating Expenses | -1,127 | -813.81 | -331.48 | 282.37 | -54.6 | -0.02 |
Operating Expenses | -92.63 | -101.88 | -56.74 | 417.82 | 134.66 | 9.45 |
Operating Income | 505.06 | 346.22 | 220.91 | -372.78 | -2.99 | -8.95 |
Interest Expense | -43.57 | -13 | -10.35 | -14.98 | -1.57 | -0.02 |
Interest & Investment Income | 51.49 | 20.95 | 2.81 | 1.02 | - | - |
Earnings From Equity Investments | -3.31 | -1.51 | -0.62 | - | - | - |
Other Non Operating Income (Expenses) | 693.07 | 288.78 | -17.42 | 0.26 | -0.29 | -0.61 |
EBT Excluding Unusual Items | 1,203 | 641.44 | 195.33 | -386.48 | -4.85 | -9.58 |
Gain (Loss) on Sale of Investments | 8.19 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 83.88 | - | - |
Asset Writedown | -26.25 | - | - | -333.85 | - | -0.87 |
Legal Settlements | - | - | - | -26.13 | - | - |
Other Unusual Items | 9.15 | -24.94 | 82.27 | -55.67 | - | - |
Pretax Income | 1,171 | 616.5 | 277.6 | -718.25 | -4.85 | -10.45 |
Income Tax Expense | 245.27 | 75.5 | 16.43 | -24.23 | 24.97 | 0 |
Earnings From Continuing Operations | 926.18 | 541.01 | 261.17 | -694.02 | -29.81 | -10.45 |
Minority Interest in Earnings | 0.51 | 0.25 | - | - | - | - |
Net Income | 926.69 | 541.25 | 261.17 | -694.02 | -29.81 | -10.45 |
Preferred Dividends & Other Adjustments | - | - | 2.12 | - | - | - |
Net Income to Common | 926.69 | 541.25 | 259.05 | -694.02 | -29.81 | -10.45 |
Net Income Growth | 463.16% | 107.24% | - | - | - | - |
Shares Outstanding (Basic) | 346 | 290 | 184 | 113 | 99 | 81 |
Shares Outstanding (Diluted) | 437 | 312 | 192 | 113 | 99 | 81 |
Shares Change (YoY) | 59.94% | 62.17% | 69.47% | 14.22% | 22.02% | 1121.57% |
EPS (Basic) | 2.68 | 1.87 | 1.41 | -6.12 | -0.30 | -0.13 |
EPS (Diluted) | 2.12 | 1.72 | 1.06 | -6.12 | -0.30 | -0.13 |
EPS Growth | 242.35% | 62.77% | - | - | - | - |
Free Cash Flow | -1,769 | -1,745 | -502.2 | -701.43 | -727.88 | -91.16 |
Free Cash Flow Per Share | -4.04 | -5.60 | -2.61 | -6.18 | -7.33 | -1.12 |
Gross Margin | 44.87% | 37.22% | 42.37% | 38.25% | 82.73% | 11.61% |
Operating Margin | 54.95% | 52.75% | 57.01% | -316.58% | -1.88% | -205.35% |
Profit Margin | 100.82% | 82.46% | 66.85% | -589.39% | -18.73% | -239.80% |
Free Cash Flow Margin | -192.41% | -265.88% | -129.60% | -595.68% | -457.32% | -2092.33% |
EBITDA | 1,129 | 772.84 | 400.42 | -294.07 | 11.92 | -5.88 |
EBITDA Margin | 122.83% | 117.74% | 103.33% | -249.73% | 7.49% | -135.02% |
D&A For EBITDA | 623.98 | 426.63 | 179.51 | 78.71 | 14.9 | 3.06 |
EBIT | 505.06 | 346.22 | 220.91 | -372.78 | -2.99 | -8.95 |
EBIT Margin | 54.95% | 52.75% | 57.01% | - | -1.88% | -205.35% |
Effective Tax Rate | 20.94% | 12.25% | 5.92% | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.