Mara Holdings Inc (MARA)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 12-2024 | 12-2023 | 12-2022 | 12-2021 | 12-2020 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 541,008 | 261,173 | -694,022 | -29,813 | -10,448 |
| Depreciation Amortization | 429,339 | 182,681 | 105,435 | 14,904 | 3,064 |
| Income taxes - deferred | 73,217 | 15,286 | -24,968 | 24,968 | N/A |
| Accounts receivable | -9,319 | N/A | N/A | N/A | N/A |
| Accounts payable and accrued liabilities | 13,198 | -589 | 13,369 | 12,382 | -23 |
| Other Working Capital | -798,630 | -412,206 | -176,563 | -136,277 | -3,736 |
| Other Operating Activity | -925,835 | -361,996 | 600,271 | 94,872 | 3,370 |
| Operating Cash Flow | $-677,022 | $-315,651 | $-176,478 | $-18,964 | $-7,773 |
| Cash Flows From Investing Activities | |||||
| PPE Investments | -247,319 | -27,611 | 137,263 | -273,851 | -17,742 |
| Net Acquisitions | -335,630 | N/A | N/A | N/A | N/A |
| Purchase Of Investment | -31,610 | -71,795 | -44,500 | -3,000 | N/A |
| Sale Of Investment | N/A | N/A | 849 | -150,000 | N/A |
| Purchase Sale Intangibles | -2,633 | N/A | N/A | N/A | N/A |
| Other Investing Activity | -2,614,500 | 104,001 | -483,840 | -464,285 | -63,546 |
| Investing Cash Flow | $-3,229,059 | $4,595 | $-390,228 | $-891,136 | $-81,288 |
| Cash Flows From Financing Activities | |||||
| Change In Short Term Borrowing | 200,000 | N/A | 120,000 | 77,500 | N/A |
| Debt Issued | 2,178,679 | N/A | 49,250 | 728,406 | 63 |
| Debt Repayment | -247,511 | -50,000 | -120,000 | N/A | N/A |
| Common Stock Issued | 1,851,621 | 608,365 | 361,486 | 313,641 | 229,628 |
| Common Stock Repurchased | -34,857 | 0 | 0 | N/A | N/A |
| Other Financing Activity | 4,607 | -2,501 | -81 | -82,214 | 0 |
| Financing Cash Flow | $3,952,539 | $555,864 | $410,655 | $1,037,333 | $229,691 |
| Beginning Cash Position | 357,313 | 112,505 | 268,556 | 141,323 | 693 |
| End Cash Position | 403,771 | 357,313 | 112,505 | 268,556 | 141,323 |
| Net Cash Flow | $46,458 | $244,808 | $-156,051 | $127,233 | $140,630 |
| Free Cash Flow | |||||
| Operating Cash Flow | -677,022 | -315,651 | -176,478 | -18,964 | -7,773 |
| Capital Expenditure | -250,825 | -27,611 | -41,108 | -273,851 | -17,742 |
| Free Cash Flow | -927,847 | -343,262 | -217,586 | -292,815 | -25,515 |