Coinbase Global, Inc.

COIN

Coinbase Global, Inc. provides financial infrastructure and technology for the cryptoeconomy in the United States and internationally. It offers the primary financial account in the cryptoeconomy for consumers; a marketplace with a pool of liquidity for transacting in crypto assets for institutions; and technology and services that enable developers to build crypto-based applications and securely accept crypto assets as payment. The company was founded in 2012 and is based in Wilmington, Delaware.

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profit Waterfall Analysis

加载图表中...

Profitability Margins

Operating Income Margini

-43.06%

Operating Income = $-0.44B

Revenue = $1.03B

Pre-tax Profit Margini

-85.87%

Income Before Tax = $-0.89B

Revenue = $1.03B

Net Profit Margini

-64.59%

Net Income = $-0.67B

Revenue = $1.03B

Tax Metrics

Effective Tax Ratei

24.77%

Income Tax Expense = $-0.22B

Income Before Tax = $-0.89B

Cash Tax Rate (TTM)i

0.00%

Income Taxes Paid = $0.00B

Income Before Tax = $1.52B

Financial Sector PPNR Metrics

PPNRi

$-0.18B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $1.76B | non interest income: $-0.75B | non interest expense: $1.19B

PPNR Margini

-17.17%

PPNR = $-0.18B

Revenue = $1.03B

PPNR / Avg Assetsi

-0.68%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $-0.18B | avg total assets: $26.11B

Cost Efficiency Metrics

Efficiency Ratioi

114.98%

Non-Interest Expense = $1.19B

Revenue = $1.03B

Cost-to-Incomei

114.98%

Operating Expenses = $1.19B

Revenue = $1.03B

Cost-to-Assetsi

4.55%

Operating Expenses = $1.19B

Avg Total Assets = $26.11B

Operating Leverage Metrics

Operating JAWSi

-128.48%

Revenue Growth = -54.56%

Expense Growth = 73.92%

Operating Margin Expansioni

-88.58pp

Current Operating Margin = -43.06%

Prior Operating Margin = 45.52%

Earnings Quality Metrics

Earnings Qualityi

-4.60x

Operating Cash Flow = $3.07B

Net Income = $-0.67B

Accruals / Avg Assetsi

-14.29%

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $-0.67B | operating cash flow: $3.07B | avg total assets: $26.11B

Volatility Metrics

PPNR Volatilityi

0.40x

Core Revenue Volatilityi

0.24x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $6.43B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $4.24B | employee count: N/A

加载图表中...

Capital Adequacy

Tangible Common Equity (TCE)i

$9.23B

Tangible Assets (TA)i

$24.11B

TCE / TA Ratioi

38.28%

✅ Healthy

TCE = $9.23B

TA = $24.11B

Leverage

Equity / Assets (E/A)i

49.86%

Total Equity = $14.79B

Total Assets = $29.67B

Assets / Equity (A/E)i

2.01x

Total Assets = $29.67B

Total Equity = $14.79B

Capital Quality

AOCI / TCEi

0.05%

✅ Healthy

AOCI = $0.00B

TCE = $9.23B

(Goodwill + Intangibles) / Equityi

37.63%

✅ Healthy

GW+Intangibles = $5.57B

Total Equity = $14.79B

Liquidity

Liquidity Buffer (HQLA proxy)i

40.15%

✅ Healthy

Cash+ST Inv = $11.91B

Total Assets = $29.67B

Funding Structure

Wholesale Funding Ratio (Core)i

51.47%

🔴 Risk

ST+LT Debt = $7.66B

Total Liabilities = $14.88B

Securities / Assetsi

10.95%

✅ Healthy

ST+LT Inv = $3.25B

Total Assets = $29.67B

Risk-Adjusted

Risk-Adjusted TCE (ATCE)i

$9.23B

ATCE / TAi

38.28%

TCE ATCE = $9.23B

TA = $24.11B

ATCE Scissor Spreadi

0 bps

✅ Healthy

TCE/TA = 3828.00%

ATCE/TA = 3828.00%

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

Cash Generation Capability

Earnings Cash Contenti

1.93x

TTM Operating Cash Flow = $2.43B

TTM Net Income = $1.26B

Cash Flow ROA (CFROA)i

7.95%

TTM Operating Cash Flow = $2.43B

Average Total Assets = $30.51B

Liquidity / Solvency

Cash Flow Adequacyi

10.82x

TTM Operating Cash Flow = $2.43B

CapEx + 债务偿还 + 分红 CapEx + Debt Repayment + Dividends = $0.22B

OCF / Short-Term Debti

1.41x

TTM Operating Cash Flow = $2.43B

Short-Term Debt = $1.72B

Sustainability / Stability

OCF Growth Rate (YoY)i

217.76%

Current Quarter OCF = $3.07B

Same Quarter Last Year OCF = $0.96B

OCF Volatility (CV)i

1.80x

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profitability Margins

Operating Income Margini

-43.06%

Operating Income = $-0.44B

Revenue = $1.03B

Pre-tax Profit Margini

-85.87%

Income Before Tax = $-0.89B

Revenue = $1.03B

Net Profit Margini

-64.59%

Net Income = $-0.67B

Revenue = $1.03B

Tax Metrics

Effective Tax Ratei

24.77%

Income Tax Expense = $-0.22B

Income Before Tax = $-0.89B

Cash Tax Rate (TTM)i

0.00%

Income Taxes Paid = $0.00B

Income Before Tax = $1.52B

Financial Sector PPNR Metrics

PPNRi

$-0.18B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $1.76B | non interest income: $-0.75B | non interest expense: $1.19B

PPNR Margini

-17.17%

PPNR = $-0.18B

Revenue = $1.03B

PPNR / Avg Assetsi

-0.68%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $-0.18B | avg total assets: $26.11B

Cost Efficiency Metrics

Efficiency Ratioi

114.98%

Non-Interest Expense = $1.19B

Revenue = $1.03B

Cost-to-Incomei

114.98%

Operating Expenses = $1.19B

Revenue = $1.03B

Cost-to-Assetsi

4.55%

Operating Expenses = $1.19B

Avg Total Assets = $26.11B

Operating Leverage Metrics

Operating JAWSi

-128.48%

Revenue Growth = -54.56%

Expense Growth = 73.92%

Operating Margin Expansioni

-88.58pp

Current Operating Margin = -43.06%

Prior Operating Margin = 45.52%

Earnings Quality Metrics

Earnings Qualityi

-4.60x

Operating Cash Flow = $3.07B

Net Income = $-0.67B

Accruals / Avg Assetsi

-14.29%

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $-0.67B | operating cash flow: $3.07B | avg total assets: $26.11B

Volatility Metrics

PPNR Volatilityi

0.40x

Core Revenue Volatilityi

0.24x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $6.43B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $4.24B | employee count: N/A

Capital Adequacy

Tangible Common Equity (TCE)i

$9.23B

Tangible Assets (TA)i

$24.11B

TCE / TA Ratioi

38.28%

✅ Healthy

TCE = $9.23B

TA = $24.11B

Leverage

Equity / Assets (E/A)i

49.86%

Total Equity = $14.79B

Total Assets = $29.67B

Assets / Equity (A/E)i

2.01x

Total Assets = $29.67B

Total Equity = $14.79B

Capital Quality

AOCI / TCEi

0.05%

✅ Healthy

AOCI = $0.00B

TCE = $9.23B

(Goodwill + Intangibles) / Equityi

37.63%

✅ Healthy

GW+Intangibles = $5.57B

Total Equity = $14.79B

Liquidity

Liquidity Buffer (HQLA proxy)i

40.15%

✅ Healthy

Cash+ST Inv = $11.91B

Total Assets = $29.67B

Funding Structure

Wholesale Funding Ratio (Core)i

51.47%

🔴 Risk

ST+LT Debt = $7.66B

Total Liabilities = $14.88B

Securities / Assetsi

10.95%

✅ Healthy

ST+LT Inv = $3.25B

Total Assets = $29.67B

Risk-Adjusted

Risk-Adjusted TCE (ATCE)i

$9.23B

ATCE / TAi

38.28%

TCE ATCE = $9.23B

TA = $24.11B

ATCE Scissor Spreadi

0 bps

✅ Healthy

TCE/TA = 3828.00%

ATCE/TA = 3828.00%

Loading...

Coinbase Global, Inc.

🔍 Business Model Analysis (DuPont Model)

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)

Asset Turnover (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Operating Expense Ratio (TTM)

Cost-to-Income Ratio (TTM)

Revenue per Employee (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

TSR - Total Shareholder Return (1Y)

Dividend Growth CAGR (3Y)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)