Marqeta Inc
NASDAQ:MQ
Income Statement
Earnings Waterfall
Marqeta Inc
Revenue
|
676.2m
USD
|
Cost of Revenue
|
-346.7m
USD
|
Gross Profit
|
329.5m
USD
|
Operating Expenses
|
-603.8m
USD
|
Operating Income
|
-274.3m
USD
|
Other Expenses
|
51.4m
USD
|
Net Income
|
-223m
USD
|
Income Statement
Marqeta Inc
Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
166
N/A
|
200
+20%
|
245
+23%
|
290
+19%
|
350
+21%
|
403
+15%
|
450
+12%
|
517
+15%
|
575
+11%
|
640
+11%
|
700
+9%
|
748
+7%
|
799
+7%
|
844
+6%
|
761
-10%
|
676
-11%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(97)
|
(120)
|
(146)
|
(172)
|
(201)
|
(234)
|
(258)
|
(286)
|
(319)
|
(352)
|
(391)
|
(428)
|
(465)
|
(503)
|
(428)
|
(347)
|
|
Gross Profit |
69
N/A
|
80
+16%
|
99
+23%
|
118
+19%
|
149
+27%
|
169
+13%
|
192
+14%
|
232
+20%
|
257
+11%
|
288
+12%
|
309
+7%
|
320
+4%
|
334
+5%
|
341
+2%
|
333
-2%
|
330
-1%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(132)
|
(127)
|
(147)
|
(165)
|
(192)
|
(273)
|
(330)
|
(394)
|
(457)
|
(479)
|
(514)
|
(530)
|
(582)
|
(612)
|
(614)
|
(604)
|
|
Selling, General & Administrative |
(112)
|
(108)
|
(127)
|
(143)
|
(167)
|
(240)
|
(289)
|
(343)
|
(399)
|
(402)
|
(426)
|
(447)
|
(495)
|
(523)
|
(530)
|
(520)
|
|
Depreciation & Amortization |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(11)
|
|
Other Operating Expenses |
(16)
|
(16)
|
(17)
|
(19)
|
(22)
|
(29)
|
(37)
|
(47)
|
(54)
|
(73)
|
(84)
|
(79)
|
(82)
|
(83)
|
(76)
|
(74)
|
|
Operating Income |
(62)
N/A
|
(47)
+25%
|
(48)
-3%
|
(47)
+2%
|
(43)
+9%
|
(104)
-143%
|
(137)
-32%
|
(162)
-18%
|
(201)
-24%
|
(191)
+5%
|
(205)
-7%
|
(210)
-2%
|
(248)
-18%
|
(271)
-9%
|
(281)
-4%
|
(274)
+2%
|
|
Pre-Tax Income | |||||||||||||||||
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(9)
|
|
Total Other Income |
1
|
1
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
2
|
8
|
37
|
48
|
57
|
66
|
52
|
|
Pre-Tax Income |
(61)
N/A
|
(46)
+24%
|
(48)
-5%
|
(48)
+1%
|
(46)
+4%
|
(107)
-134%
|
(141)
-31%
|
(165)
-17%
|
(213)
-29%
|
(189)
+11%
|
(197)
-4%
|
(185)
+6%
|
(200)
-8%
|
(214)
-7%
|
(215)
-1%
|
(231)
-7%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
7
|
6
|
6
|
8
|
|
Income from Continuing Operations |
(61)
|
(46)
|
(48)
|
(48)
|
(46)
|
(108)
|
(141)
|
(164)
|
(212)
|
(188)
|
(195)
|
(185)
|
(193)
|
(207)
|
(209)
|
(223)
|
|
Net Income (Common) |
(61)
N/A
|
(46)
+24%
|
(48)
-5%
|
(48)
+1%
|
(46)
+4%
|
(108)
-134%
|
(141)
-31%
|
(164)
-16%
|
(212)
-29%
|
(188)
+11%
|
(195)
-4%
|
(185)
+5%
|
(193)
-4%
|
(207)
-7%
|
(209)
-1%
|
(223)
-7%
|
|
EPS (Diluted) |
-0.12
N/A
|
-0.09
+25%
|
-0.09
N/A
|
-0.09
N/A
|
-0.08
+11%
|
-0.2
-150%
|
-0.26
-30%
|
-0.3
-15%
|
-0.39
-30%
|
-0.34
+13%
|
-0.36
-6%
|
-0.34
+6%
|
-0.36
-6%
|
-0.39
-8%
|
-0.39
N/A
|
-0.42
-8%
|