Coinbase Global, Inc.
NasdaqGS-COIN
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
Dec '24
LTM
Dec '25 (E)
Dec '26 (E)
Dec '27 (E)
| Operating Activities | LTM |
|---|---|
Net Income | 3,218.2 |
Depreciation & Amortization | 150.3 |
Stock Based Compensation | 830.9 |
Other Adjustments | -135.8 |
Changes in Trade Receivables | — |
Changes in Accounts Payable | — |
Changes in Income Taxes Payable | — |
Changes in Other Operating Activities | -2,666.2 |
Cash from Operating Activities | 325.9 |
| Investing Activities | LTM |
|---|---|
Capital Expenditure | — |
Proceeds from Sale of Property, Plant & Equipment | — |
Purchases of Intangible Assets | — |
Purchases of Investments | -661.4 |
Proceeds from Sale of Investments | 173.8 |
Payments for Business Acquisitions | — |
Other Investing Activities | -526.5 |
Cash from Investing Activities | -1,701.8 |
| Financing Activities | LTM |
|---|---|
Issuance of Short-Term Debt | — |
Repayments of Short-Term Debt | — |
Net Issuance / (Repayments) of Short-Term Debt | — |
Issuance of Long-Term Debt | — |
Repayments of Long-Term Debt | — |
Net Issuance / (Repayments) of Long-Term Debt | — |
Issuance of Common Shares | — |
Repurchases of Common Shares | — |
Net Issuance / (Repurchases) of Common Shares | — |
Other Financing Activities | 1,492.1 |
Cash from Financing Activities | 4,042.4 |
| Free Cash Flow | LTM |
|---|---|
Free Cash Flow | 325.9 |
NOPAT | 1,809.5 |
Levered Free Cash Flow | 701.8 |
Unlevered Free Cash Flow | -706.4 |
Net Change in Cash | 2,666.4 |