Annual Income Statements for WM Technology
This table shows WM Technology's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for WM Technology
This table shows WM Technology's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
1.24 |
0.72 |
3.33 |
2.35 |
1.65 |
1.43 |
2.46 |
-3.57 |
1.17 |
2.02 |
-4.16 |
| Consolidated Net Income / (Loss) |
|
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
2.88 |
-5.90 |
| Net Income / (Loss) Continuing Operations |
|
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
2.88 |
-5.90 |
| Total Pre-Tax Income |
|
1.97 |
1.24 |
5.34 |
3.69 |
2.50 |
2.16 |
3.65 |
-4.96 |
1.73 |
2.88 |
-5.89 |
| Total Revenue |
|
44 |
46 |
47 |
48 |
45 |
45 |
42 |
43 |
44 |
42 |
38 |
| Net Interest Income / (Expense) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Total Interest Income |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Total Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
44 |
46 |
47 |
48 |
45 |
45 |
42 |
43 |
44 |
42 |
38 |
| Other Non-Interest Income |
|
44 |
46 |
47 |
48 |
45 |
45 |
42 |
43 |
44 |
42 |
38 |
| Total Non-Interest Expense |
|
41 |
45 |
41 |
43 |
42 |
43 |
41 |
48 |
43 |
40 |
45 |
| Marketing Expense |
|
19 |
21 |
19 |
18 |
20 |
18 |
19 |
16 |
19 |
18 |
21 |
| Other Operating Expenses |
|
19 |
21 |
19 |
21 |
19 |
21 |
18 |
21 |
21 |
19 |
20 |
| Depreciation Expense |
|
2.94 |
3.19 |
3.52 |
3.64 |
3.32 |
3.46 |
3.07 |
3.55 |
3.06 |
3.20 |
3.50 |
| Other Special Charges |
|
0.85 |
-0.07 |
-0.59 |
0.20 |
0.00 |
-0.39 |
0.39 |
-0.94 |
-0.10 |
-0.10 |
0.00 |
| Nonoperating Income / (Expense), net |
|
-0.94 |
-0.06 |
-0.45 |
-0.67 |
-0.14 |
-0.10 |
2.09 |
-0.09 |
1.43 |
0.43 |
0.47 |
| Income Tax Expense |
|
0.01 |
0.04 |
0.02 |
-0.03 |
0.01 |
0.00 |
0.01 |
0.07 |
0.03 |
0.00 |
0.01 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.72 |
0.48 |
1.99 |
1.37 |
0.85 |
0.73 |
1.18 |
-1.46 |
0.52 |
0.86 |
-1.74 |
| Basic Earnings per Share |
|
$0.02 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.02 |
$0.04 |
($0.05) |
$0.02 |
$0.04 |
($0.08) |
| Weighted Average Basic Shares Outstanding |
|
189.41M |
95.34M |
97.17M |
192.51M |
208.08M |
211.49M |
215.14M |
213.14M |
221.18M |
222.79M |
224.35M |
| Diluted Earnings per Share |
|
$0.02 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.02 |
$0.04 |
($0.05) |
$0.02 |
$0.04 |
($0.08) |
| Weighted Average Diluted Shares Outstanding |
|
192.05M |
97.28M |
97.81M |
194.21M |
213.98M |
215.84M |
218.23M |
216.43M |
221.60M |
223.01M |
224.35M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
150.54M |
152.43M |
152.86M |
154.35M |
154.37M |
156.55M |
157.22M |
159.04M |
159.23M |
160.35M |
161.05M |
Annual Cash Flow Statements for WM Technology
This table details how cash moves in and out of WM Technology's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-21 |
15 |
48 |
-39 |
5.77 |
18 |
10 |
| Net Cash From Operating Activities |
|
6.30 |
39 |
30 |
-12 |
23 |
37 |
26 |
| Net Cash From Continuing Operating Activities |
|
6.30 |
39 |
30 |
-12 |
23 |
37 |
26 |
| Net Income / (Loss) Continuing Operations |
|
-0.38 |
39 |
152 |
-83 |
-16 |
12 |
3.26 |
| Consolidated Net Income / (Loss) |
|
-0.38 |
39 |
152 |
-83 |
-16 |
12 |
3.26 |
| Provision For Loan Losses |
|
0.18 |
1.27 |
5.49 |
17 |
1.79 |
0.04 |
4.38 |
| Depreciation Expense |
|
5.16 |
3.98 |
4.43 |
11 |
12 |
13 |
13 |
| Amortization Expense |
|
- |
- |
4.40 |
4.66 |
4.93 |
3.77 |
2.48 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.00 |
0.00 |
-136 |
182 |
33 |
9.11 |
17 |
| Changes in Operating Assets and Liabilities, net |
|
1.33 |
-4.84 |
-0.68 |
-144 |
-13 |
-1.71 |
-15 |
| Net Cash From Investing Activities |
|
-5.13 |
-1.31 |
-30 |
-18 |
-12 |
-12 |
-13 |
| Net Cash From Continuing Investing Activities |
|
-5.13 |
-1.31 |
-30 |
-18 |
-12 |
-12 |
-13 |
| Purchase of Investment Securities |
|
0.00 |
0.00 |
-30 |
-17 |
-12 |
-12 |
-13 |
| Net Cash From Financing Activities |
|
-22 |
-23 |
48 |
-9.81 |
-5.29 |
-7.42 |
-3.07 |
| Net Cash From Continuing Financing Activities |
|
-22 |
-23 |
48 |
-9.81 |
-5.29 |
-7.42 |
-3.07 |
| Repayment of Debt |
|
-5.02 |
-0.62 |
-7.30 |
-7.34 |
-1.45 |
- |
0.27 |
| Payment of Dividends |
|
-15 |
-22 |
-19 |
-2.45 |
-4.22 |
-7.68 |
-1.92 |
| Other Financing Activities, Net |
|
0.00 |
0.00 |
80 |
-0.01 |
-0.01 |
-0.12 |
-1.43 |
| Cash Income Taxes Paid |
|
0.12 |
1.34 |
0.24 |
-0.09 |
0.04 |
0.05 |
0.15 |
Quarterly Cash Flow Statements for WM Technology
This table details how cash moves in and out of WM Technology's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
1.37 |
5.58 |
3.75 |
6.92 |
1.31 |
5.68 |
3.64 |
-0.19 |
-17 |
15 |
-9.51 |
| Net Cash From Operating Activities |
|
7.40 |
13 |
7.22 |
9.40 |
5.66 |
11 |
6.42 |
3.05 |
-1.29 |
8.21 |
-5.86 |
| Net Cash From Continuing Operating Activities |
|
7.40 |
13 |
7.22 |
9.40 |
5.66 |
11 |
6.42 |
3.05 |
-1.29 |
8.21 |
-5.86 |
| Net Income / (Loss) Continuing Operations |
|
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
2.88 |
-5.90 |
| Consolidated Net Income / (Loss) |
|
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
2.88 |
-5.90 |
| Provision For Loan Losses |
|
-0.66 |
0.04 |
0.32 |
0.33 |
0.31 |
0.77 |
1.54 |
1.76 |
3.94 |
4.09 |
4.98 |
| Depreciation Expense |
|
2.94 |
3.19 |
3.52 |
3.64 |
3.32 |
3.46 |
3.07 |
3.55 |
3.06 |
3.20 |
3.50 |
| Amortization Expense |
|
1.19 |
1.20 |
0.90 |
0.49 |
0.64 |
0.65 |
0.60 |
0.58 |
0.59 |
0.59 |
0.60 |
| Non-Cash Adjustments to Reconcile Net Income |
|
3.67 |
2.18 |
2.50 |
2.24 |
2.19 |
4.56 |
1.48 |
9.25 |
-0.02 |
-0.98 |
1.14 |
| Changes in Operating Assets and Liabilities, net |
|
-1.69 |
4.85 |
-5.34 |
-1.01 |
-3.30 |
-0.53 |
-3.91 |
-7.07 |
-11 |
-1.58 |
-10 |
| Net Cash From Investing Activities |
|
-4.54 |
-2.60 |
-2.36 |
-2.14 |
-3.65 |
-2.84 |
-2.87 |
-3.33 |
-13 |
6.87 |
-3.53 |
| Net Cash From Continuing Investing Activities |
|
-4.54 |
-2.60 |
-2.36 |
-2.14 |
-3.65 |
-2.84 |
-2.87 |
-3.33 |
-13 |
6.87 |
-3.53 |
| Purchase of Investment Securities |
|
-4.54 |
-2.60 |
-2.36 |
-2.14 |
-3.65 |
-2.84 |
-2.87 |
-3.33 |
-14 |
-6.72 |
-3.53 |
| Net Cash From Financing Activities |
|
-1.50 |
-4.48 |
-1.11 |
-0.34 |
-0.71 |
-2.54 |
0.09 |
0.09 |
-2.57 |
-0.10 |
-0.12 |
| Net Cash From Continuing Financing Activities |
|
-1.50 |
-4.48 |
-1.11 |
-0.34 |
-0.71 |
-2.54 |
0.09 |
0.09 |
-2.57 |
-0.10 |
-0.12 |
| Other Financing Activities, Net |
|
-0.00 |
-0.12 |
-7.25 |
-0.00 |
-0.00 |
-1.42 |
-1.92 |
1.92 |
-2.66 |
-0.10 |
-0.12 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Annual Balance Sheets for WM Technology
This table presents WM Technology's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
253 |
54 |
365 |
199 |
167 |
182 |
191 |
| Cash and Due from Banks |
|
0.89 |
20 |
68 |
29 |
34 |
52 |
62 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
7.39 |
13 |
25 |
24 |
24 |
25 |
| Goodwill |
|
- |
3.96 |
45 |
68 |
68 |
68 |
61 |
| Intangible Assets |
|
- |
4.51 |
8.30 |
10 |
2.51 |
1.95 |
1.51 |
| Other Assets |
|
0.26 |
18 |
230 |
67 |
38 |
36 |
40 |
| Total Liabilities & Shareholders' Equity |
|
253 |
54 |
365 |
199 |
167 |
182 |
191 |
| Total Liabilities |
|
22 |
25 |
233 |
84 |
64 |
62 |
59 |
| Short-Term Debt |
|
- |
5.33 |
- |
0.00 |
0.12 |
1.41 |
2.66 |
| Accrued Interest Payable |
|
- |
0.00 |
5.46 |
6.33 |
6.49 |
3.49 |
3.92 |
| Other Short-Term Payables |
|
0.10 |
18 |
32 |
40 |
27 |
26 |
30 |
| Other Long-Term Liabilities |
|
22 |
1.37 |
195 |
38 |
30 |
31 |
23 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5.00 |
0.00 |
132 |
115 |
103 |
120 |
132 |
| Total Preferred & Common Equity |
|
5.00 |
0.00 |
64 |
13 |
16 |
36 |
57 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
5.00 |
29 |
64 |
13 |
16 |
36 |
57 |
| Common Stock |
|
0.00 |
0.00 |
2.19 |
68 |
81 |
93 |
112 |
| Retained Earnings |
|
5.00 |
0.00 |
61 |
-55 |
-65 |
-57 |
-55 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
0.00 |
| Noncontrolling Interest |
|
- |
0.00 |
68 |
101 |
87 |
84 |
75 |
Quarterly Balance Sheets for WM Technology
This table presents WM Technology's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
179 |
166 |
168 |
174 |
184 |
188 |
193 |
186 |
191 |
178 |
| Cash and Due from Banks |
|
28 |
36 |
41 |
45 |
53 |
59 |
63 |
46 |
60 |
51 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
25 |
26 |
26 |
25 |
24 |
24 |
25 |
26 |
26 |
26 |
| Goodwill |
|
68 |
68 |
68 |
68 |
68 |
68 |
68 |
61 |
61 |
61 |
| Intangible Assets |
|
2.65 |
2.37 |
2.23 |
2.09 |
1.81 |
1.79 |
1.65 |
1.37 |
1.24 |
1.09 |
| Other Assets |
|
55 |
34 |
30 |
33 |
36 |
35 |
36 |
41 |
42 |
39 |
| Total Liabilities & Shareholders' Equity |
|
179 |
166 |
168 |
174 |
184 |
188 |
193 |
186 |
191 |
178 |
| Total Liabilities |
|
64 |
59 |
59 |
59 |
60 |
60 |
58 |
52 |
52 |
44 |
| Short-Term Debt |
|
0.40 |
1.76 |
1.46 |
1.40 |
4.39 |
2.68 |
2.53 |
0.00 |
0.00 |
0.00 |
| Accrued Interest Payable |
|
6.87 |
5.90 |
4.47 |
4.09 |
3.60 |
3.66 |
3.78 |
4.07 |
4.22 |
4.38 |
| Other Short-Term Payables |
|
24 |
22 |
24 |
22 |
24 |
26 |
26 |
26 |
27 |
20 |
| Other Long-Term Liabilities |
|
33 |
29 |
28 |
31 |
28 |
28 |
25 |
22 |
20 |
19 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
115 |
107 |
109 |
115 |
124 |
128 |
135 |
135 |
139 |
134 |
| Total Preferred & Common Equity |
|
20 |
21 |
24 |
30 |
48 |
53 |
57 |
60 |
63 |
60 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
20 |
21 |
24 |
30 |
48 |
53 |
57 |
60 |
63 |
60 |
| Common Stock |
|
77 |
84 |
87 |
89 |
104 |
107 |
108 |
113 |
115 |
116 |
| Retained Earnings |
|
-57 |
-63 |
-63 |
-59 |
-55 |
-54 |
-51 |
-54 |
-52 |
-56 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
- |
-0.01 |
| Noncontrolling Interest |
|
95 |
86 |
85 |
85 |
75 |
75 |
78 |
75 |
76 |
74 |
Annual Metrics And Ratios for WM Technology
This table displays calculated financial ratios and metrics derived from WM Technology's official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
31,250,000.00 |
31,250,000.00 |
131,179,708.00 |
146,438,829.00 |
149,367,491.00 |
- |
157,216,675.00 |
| DEI Adjusted Shares Outstanding |
|
31,250,000.00 |
31,250,000.00 |
131,179,708.00 |
146,438,829.00 |
149,367,491.00 |
- |
157,216,675.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.01 |
1.24 |
1.16 |
-0.56 |
-0.11 |
- |
0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
19.38% |
11.59% |
-12.78% |
-1.85% |
-5.32% |
| EBITDA Growth |
|
0.00% |
294.58% |
270.04% |
-116.81% |
100.40% |
28,544.14% |
-46.48% |
| EBIT Growth |
|
0.00% |
555.29% |
284.34% |
-127.95% |
61.69% |
187.00% |
-92.17% |
| NOPAT Growth |
|
0.00% |
1,753.07% |
285.86% |
-76.14% |
-131.28% |
223.82% |
-92.36% |
| Net Income Growth |
|
0.00% |
10,454.67% |
292.01% |
-154.30% |
80.97% |
177.49% |
-73.23% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-655.56% |
91.91% |
172.73% |
-75.00% |
| Operating Cash Flow Growth |
|
0.00% |
523.29% |
-23.06% |
-138.49% |
297.30% |
59.96% |
-28.60% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-74.06% |
-10.61% |
-100.66% |
-867.84% |
-239.81% |
| Invested Capital Growth |
|
0.00% |
-85.02% |
281.27% |
-13.01% |
-10.02% |
17.62% |
10.69% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
12.12% |
-17.60% |
-1.48% |
0.66% |
-2.57% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
69.17% |
-145.29% |
100.88% |
86.62% |
-36.10% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
66.94% |
-185.65% |
31.17% |
11,072.73% |
-89.28% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
67.61% |
-35.07% |
-188.16% |
15,801.02% |
-89.58% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
116.44% |
-246.04% |
75.92% |
541.88% |
-72.83% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
18.18% |
-806.67% |
91.41% |
500.00% |
-77.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-21.69% |
-26.92% |
103.71% |
-2.96% |
-19.53% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
187.17% |
-100.54% |
-215.53% |
-10.67% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
178.27% |
-32.10% |
-10.34% |
4.37% |
-2.49% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
27.92% |
86.55% |
-13.04% |
0.06% |
17.23% |
9.75% |
| EBIT Margin |
|
0.00% |
25.46% |
81.98% |
-20.53% |
-9.02% |
7.99% |
0.66% |
| Profit (Net Income) Margin |
|
0.00% |
24.00% |
78.81% |
-38.35% |
-8.37% |
6.60% |
1.87% |
| Tax Burden Percent |
|
-39.64% |
100.00% |
100.40% |
-85.71% |
100.59% |
99.62% |
97.23% |
| Interest Burden Percent |
|
15.05% |
94.25% |
95.75% |
-217.90% |
92.23% |
82.95% |
290.31% |
| Effective Tax Rate |
|
139.64% |
0.00% |
-0.40% |
185.71% |
0.00% |
0.38% |
2.77% |
| Return on Invested Capital (ROIC) |
|
0.00% |
31.03% |
190.90% |
30.75% |
-10.88% |
13.07% |
0.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
17.34% |
151.89% |
0.00% |
-6,339.74% |
-314.88% |
106.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.60% |
39.84% |
0.00% |
-3.55% |
-2.16% |
1.71% |
| Return on Equity (ROE) |
|
-0.16% |
33.62% |
230.74% |
0.00% |
-14.43% |
10.92% |
2.59% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
178.90% |
74.01% |
44.66% |
-0.33% |
-3.12% |
-9.27% |
| Operating Return on Assets (OROA) |
|
0.00% |
26.84% |
75.57% |
-15.69% |
-9.26% |
8.45% |
0.62% |
| Return on Assets (ROA) |
|
0.00% |
25.30% |
72.65% |
-29.30% |
-8.59% |
6.99% |
1.75% |
| Return on Common Equity (ROCE) |
|
0.00% |
4.99% |
162.34% |
0.00% |
-1.97% |
2.57% |
0.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-7.50% |
0.00% |
239.50% |
-617.72% |
-96.01% |
33.78% |
5.71% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.49 |
41 |
159 |
38 |
-12 |
15 |
1.12 |
| NOPAT Margin |
|
0.00% |
25.46% |
82.30% |
17.60% |
-6.31% |
7.96% |
0.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
13.69% |
39.01% |
0.00% |
6,328.85% |
327.95% |
-105.27% |
| SG&A Expenses to Revenue |
|
0.00% |
35.76% |
47.38% |
61.77% |
44.19% |
41.65% |
38.35% |
| Operating Expenses to Revenue |
|
0.00% |
74.54% |
18.02% |
120.53% |
109.02% |
92.01% |
99.34% |
| Earnings before Interest and Taxes (EBIT) |
|
6.29 |
41 |
158 |
-44 |
-17 |
15 |
1.16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
45 |
167 |
-28 |
0.11 |
32 |
17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
61.94 |
13.63 |
12.34 |
11.05 |
6.57 |
5.85 |
2.27 |
| Price to Tangible Book Value (P/TBV) |
|
61.94 |
19.18 |
78.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.47 |
4.06 |
0.69 |
0.57 |
1.14 |
0.74 |
| Price to Earnings (P/E) |
|
0.00 |
10.28 |
12.99 |
0.00 |
0.00 |
27.61 |
66.12 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
9.73% |
7.70% |
0.00% |
0.00% |
3.62% |
1.51% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.32 |
11.11 |
5.95 |
1.92 |
1.55 |
2.01 |
1.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.38 |
4.06 |
1.02 |
0.85 |
1.32 |
0.83 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
46.71 |
8.51 |
4.70 |
0.00 |
1,442.63 |
7.69 |
8.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
85.06 |
9.33 |
4.96 |
0.00 |
0.00 |
16.57 |
125.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
9.33 |
4.94 |
5.82 |
0.00 |
16.63 |
128.65 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
84.95 |
9.80 |
26.00 |
0.00 |
6.98 |
6.66 |
5.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.62 |
12.74 |
4.01 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.15 |
0.26 |
0.00 |
0.00 |
0.01 |
0.02 |
| Leverage Ratio |
|
1.10 |
1.33 |
3.18 |
2.29 |
1.68 |
1.56 |
1.48 |
| Compound Leverage Factor |
|
0.16 |
1.25 |
3.04 |
-4.98 |
1.55 |
1.30 |
4.29 |
| Debt to Total Capital |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.12% |
1.16% |
1.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.12% |
1.16% |
1.98% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
97.84% |
0.00% |
51.83% |
88.34% |
84.02% |
69.14% |
55.50% |
| Common Equity to Total Capital |
|
2.16% |
548.76% |
48.17% |
11.66% |
15.86% |
29.70% |
42.52% |
| Debt to EBITDA |
|
0.00 |
0.12 |
0.00 |
0.00 |
1.10 |
0.04 |
0.16 |
| Net Debt to EBITDA |
|
0.00 |
-0.32 |
0.00 |
0.00 |
-308.36 |
-1.59 |
-3.51 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.13 |
0.00 |
0.00 |
-0.01 |
0.10 |
2.36 |
| Net Debt to NOPAT |
|
0.00 |
-0.35 |
0.00 |
0.00 |
2.88 |
-3.44 |
-53.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
97.84% |
85.16% |
29.64% |
68.82% |
86.34% |
76.50% |
62.98% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
238 |
62 |
55 |
-0.36 |
-3.51 |
-12 |
| Operating Cash Flow to CapEx |
|
122.73% |
2,992.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.05 |
0.92 |
0.76 |
1.03 |
1.06 |
0.94 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
18.69 |
11.28 |
7.64 |
7.64 |
7.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
231 |
35 |
132 |
115 |
103 |
121 |
134 |
| Invested Capital Turnover |
|
0.00 |
1.22 |
2.32 |
1.75 |
1.72 |
1.64 |
1.37 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-196 |
97 |
-17 |
-12 |
18 |
13 |
| Enterprise Value (EV) |
|
535 |
384 |
785 |
221 |
160 |
244 |
145 |
| Market Capitalization |
|
310 |
399 |
784 |
148 |
108 |
211 |
130 |
| Book Value per Share |
|
$0.16 |
$0.94 |
$0.48 |
$0.09 |
$0.11 |
$0.24 |
$0.36 |
| Tangible Book Value per Share |
|
$0.16 |
$0.67 |
$0.08 |
($0.45) |
($0.36) |
($0.22) |
($0.04) |
| Total Capital |
|
231 |
5.33 |
132 |
115 |
103 |
121 |
134 |
| Total Debt |
|
0.00 |
5.33 |
0.00 |
0.00 |
0.12 |
1.41 |
2.66 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.89 |
-15 |
-68 |
-29 |
-34 |
-51 |
-60 |
| Capital Expenditures (CapEx) |
|
5.13 |
1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-2.12 |
2.37 |
6.75 |
121 |
3.86 |
2.51 |
-2.14 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
35 |
0.00 |
0.00 |
0.12 |
1.41 |
2.66 |
| Total Depreciation and Amortization (D&A) |
|
5.16 |
3.98 |
8.83 |
16 |
17 |
17 |
16 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.93 |
($1.36) |
($0.11) |
$0.08 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
65.01M |
85.03M |
186.49M |
192.51M |
213.14M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.18) |
($1.36) |
($0.11) |
$0.08 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
66.81M |
85.03M |
186.49M |
194.21M |
216.43M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
135.90M |
148.06M |
0.00 |
154.35M |
159.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-97 |
29 |
-4.06 |
-46 |
4.16 |
15 |
8.31 |
| Normalized NOPAT Margin |
|
0.00% |
17.82% |
-2.10% |
-21.21% |
2.21% |
7.96% |
4.75% |
| Pre Tax Income Margin |
|
0.00% |
24.00% |
78.50% |
44.74% |
-8.32% |
6.63% |
1.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-4,101.87% |
56.53% |
12.48% |
-2.96% |
-26.82% |
63.03% |
58.72% |
| Augmented Payout Ratio |
|
-4,519.73% |
57.58% |
16.14% |
-2.96% |
-26.82% |
63.03% |
58.72% |
Quarterly Metrics And Ratios for WM Technology
This table displays calculated financial ratios and metrics derived from WM Technology's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
149,367,491.00 |
301,076,192.00 |
152,434,611.00 |
- |
154,348,055.00 |
154,373,308.00 |
156,546,002.00 |
157,216,675.00 |
159,040,266.00 |
159,228,945.00 |
160,351,449.00 |
| DEI Adjusted Shares Outstanding |
|
149,367,491.00 |
301,076,192.00 |
152,434,611.00 |
- |
154,348,055.00 |
154,373,308.00 |
156,546,002.00 |
157,216,675.00 |
159,040,266.00 |
159,228,945.00 |
160,351,449.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.01 |
0.00 |
0.03 |
- |
0.02 |
0.01 |
0.02 |
-0.03 |
0.01 |
0.02 |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.37% |
-5.20% |
-0.29% |
2.59% |
0.50% |
-2.30% |
-9.40% |
-9.65% |
-2.36% |
-5.35% |
-8.76% |
| EBITDA Growth |
|
643.76% |
-16.64% |
844.89% |
235.04% |
-6.04% |
4.21% |
-48.64% |
-108.37% |
-40.34% |
-1.89% |
-143.08% |
| EBIT Growth |
|
185.04% |
-52.67% |
196.35% |
142.47% |
-9.07% |
39.97% |
-72.90% |
-202.20% |
-88.82% |
8.46% |
-505.16% |
| NOPAT Growth |
|
220.93% |
-54.27% |
237.11% |
161.10% |
-8.98% |
44.89% |
-72.89% |
-171.04% |
-88.99% |
8.42% |
-384.63% |
| Net Income Growth |
|
149.36% |
-39.79% |
311.70% |
133.09% |
27.31% |
80.82% |
-31.53% |
-235.39% |
-32.08% |
33.49% |
-262.02% |
| EPS Growth |
|
166.67% |
0.00% |
250.00% |
142.86% |
100.00% |
0.00% |
-33.33% |
-350.00% |
-50.00% |
100.00% |
-300.00% |
| Operating Cash Flow Growth |
|
243.16% |
553.85% |
-13.19% |
-10.62% |
-23.48% |
-12.58% |
-11.13% |
-67.60% |
-122.76% |
-25.80% |
-191.34% |
| Free Cash Flow Firm Growth |
|
-67.40% |
-80.79% |
-90.81% |
-419.53% |
-267.96% |
-258.76% |
-537.06% |
-22.39% |
61.88% |
68.02% |
96.84% |
| Invested Capital Growth |
|
-6.18% |
-8.47% |
1.05% |
17.62% |
17.98% |
18.12% |
18.48% |
10.69% |
5.25% |
6.23% |
-2.77% |
| Revenue Q/Q Growth |
|
-4.47% |
3.41% |
1.41% |
2.40% |
-6.41% |
0.53% |
-5.96% |
2.12% |
1.14% |
-2.55% |
-9.34% |
| EBITDA Q/Q Growth |
|
212.06% |
-19.27% |
79.67% |
-16.91% |
-25.64% |
-10.47% |
-11.45% |
-114.20% |
630.11% |
58.32% |
-136.16% |
| EBIT Q/Q Growth |
|
128.38% |
-55.48% |
346.68% |
-24.74% |
-44.50% |
-31.47% |
-13.51% |
-410.64% |
106.07% |
727.70% |
-359.47% |
| NOPAT Q/Q Growth |
|
140.35% |
-56.79% |
360.58% |
-23.91% |
-45.08% |
-31.22% |
-13.81% |
-318.23% |
108.51% |
743.05% |
-281.69% |
| Net Income Q/Q Growth |
|
117.45% |
-39.05% |
345.39% |
-30.12% |
-32.88% |
-13.43% |
68.64% |
-238.18% |
133.67% |
70.13% |
-304.68% |
| EPS Q/Q Growth |
|
128.57% |
-50.00% |
200.00% |
0.00% |
100.00% |
-75.00% |
100.00% |
-350.00% |
140.00% |
100.00% |
-300.00% |
| Operating Cash Flow Q/Q Growth |
|
-29.63% |
70.93% |
-42.93% |
30.19% |
-39.75% |
95.29% |
-41.99% |
-52.53% |
-142.32% |
736.70% |
-171.41% |
| Free Cash Flow Firm Q/Q Growth |
|
132.56% |
14.25% |
-60.28% |
-402.75% |
-26.03% |
-7.99% |
-9.36% |
17.77% |
60.75% |
11.62% |
88.93% |
| Invested Capital Q/Q Growth |
|
5.14% |
1.89% |
5.19% |
4.37% |
5.46% |
2.02% |
5.51% |
-2.49% |
0.28% |
2.96% |
-3.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
15.85% |
12.37% |
21.92% |
17.79% |
14.82% |
13.20% |
12.43% |
-1.73% |
9.05% |
14.71% |
-5.87% |
| EBIT Margin |
|
6.56% |
2.82% |
12.44% |
9.14% |
5.93% |
4.04% |
3.72% |
-11.32% |
0.68% |
5.77% |
-16.52% |
| Profit (Net Income) Margin |
|
4.41% |
2.60% |
11.42% |
7.80% |
5.59% |
4.81% |
8.63% |
-11.68% |
3.89% |
6.79% |
-15.33% |
| Tax Burden Percent |
|
99.54% |
96.60% |
99.61% |
100.70% |
99.64% |
100.00% |
99.64% |
101.43% |
98.15% |
99.97% |
100.12% |
| Interest Burden Percent |
|
67.61% |
95.37% |
92.23% |
84.69% |
94.56% |
119.02% |
232.89% |
101.76% |
583.11% |
117.67% |
92.69% |
| Effective Tax Rate |
|
0.46% |
3.40% |
0.39% |
-0.70% |
0.36% |
0.00% |
0.36% |
0.00% |
1.85% |
0.03% |
0.00% |
| Return on Invested Capital (ROIC) |
|
10.82% |
4.32% |
19.61% |
15.11% |
9.23% |
6.16% |
5.23% |
-10.82% |
0.88% |
7.33% |
-14.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-72.39% |
-1.93% |
-30.30% |
-72.81% |
4.56% |
22.83% |
111.04% |
-90.50% |
64.82% |
39.60% |
-128.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.74% |
-0.02% |
-0.24% |
-0.50% |
0.12% |
0.40% |
1.74% |
-1.46% |
1.10% |
0.40% |
-1.21% |
| Return on Equity (ROE) |
|
10.09% |
4.31% |
19.37% |
14.61% |
9.35% |
6.56% |
6.97% |
-12.28% |
1.98% |
7.73% |
-15.46% |
| Cash Return on Invested Capital (CROIC) |
|
-0.25% |
1.55% |
-1.20% |
-3.12% |
-4.29% |
-4.18% |
-8.43% |
-9.27% |
-5.98% |
-6.76% |
-1.79% |
| Operating Return on Assets (OROA) |
|
6.84% |
2.90% |
12.94% |
9.67% |
6.27% |
4.17% |
3.64% |
-10.61% |
0.64% |
5.22% |
-14.93% |
| Return on Assets (ROA) |
|
4.60% |
2.68% |
11.89% |
8.25% |
5.91% |
4.97% |
8.45% |
-10.96% |
3.65% |
6.14% |
-13.85% |
| Return on Common Equity (ROCE) |
|
1.64% |
0.84% |
4.17% |
3.43% |
2.81% |
2.13% |
2.41% |
-4.54% |
0.83% |
3.35% |
-6.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-47.13% |
-43.29% |
-9.33% |
0.00% |
26.25% |
25.95% |
21.10% |
0.00% |
4.13% |
5.07% |
-10.63% |
| Net Operating Profit after Tax (NOPAT) |
|
2.90 |
1.25 |
5.77 |
4.39 |
2.64 |
1.81 |
1.56 |
-3.41 |
0.29 |
2.45 |
-4.45 |
| NOPAT Margin |
|
6.53% |
2.73% |
12.39% |
9.20% |
5.91% |
4.04% |
3.71% |
-7.92% |
0.67% |
5.77% |
-11.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
83.22% |
6.25% |
49.91% |
87.92% |
4.67% |
-16.67% |
-105.81% |
79.69% |
-63.94% |
-32.27% |
114.51% |
| SG&A Expenses to Revenue |
|
42.49% |
45.12% |
41.15% |
38.01% |
44.24% |
36.66% |
40.76% |
38.13% |
43.70% |
42.64% |
54.39% |
| Operating Expenses to Revenue |
|
93.44% |
97.18% |
87.56% |
90.86% |
94.07% |
95.96% |
96.28% |
111.32% |
99.32% |
94.23% |
116.52% |
| Earnings before Interest and Taxes (EBIT) |
|
2.91 |
1.30 |
5.79 |
4.36 |
2.65 |
1.81 |
1.57 |
-4.87 |
0.30 |
2.45 |
-6.36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.04 |
5.68 |
10 |
8.48 |
6.61 |
5.92 |
5.24 |
-0.74 |
3.94 |
6.24 |
-2.26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.55 |
6.40 |
4.49 |
5.85 |
3.60 |
2.62 |
3.19 |
2.27 |
1.75 |
0.99 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
201.60 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.07 |
0.85 |
0.72 |
1.14 |
0.94 |
0.75 |
1.01 |
0.74 |
0.60 |
0.37 |
0.35 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
27.61 |
21.68 |
15.80 |
23.03 |
66.12 |
70.47 |
30.02 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
3.62% |
4.61% |
6.33% |
4.34% |
1.51% |
1.42% |
3.33% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.31 |
1.82 |
1.50 |
2.01 |
1.57 |
1.20 |
1.45 |
1.08 |
1.00 |
0.56 |
0.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.35 |
1.10 |
0.95 |
1.32 |
1.09 |
0.86 |
1.12 |
0.83 |
0.77 |
0.46 |
0.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
40.43 |
39.76 |
10.48 |
7.69 |
6.40 |
4.98 |
7.51 |
8.49 |
9.36 |
5.48 |
12.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
16.57 |
13.85 |
10.49 |
18.55 |
125.09 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
16.63 |
13.90 |
10.49 |
18.54 |
128.65 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.90 |
5.18 |
4.62 |
6.66 |
5.75 |
4.72 |
6.15 |
5.52 |
6.98 |
4.76 |
20.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
112.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.02 |
0.01 |
0.01 |
0.01 |
0.04 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Leverage Ratio |
|
1.61 |
1.55 |
1.53 |
1.56 |
1.52 |
1.50 |
1.46 |
1.48 |
1.43 |
1.42 |
1.38 |
| Compound Leverage Factor |
|
1.09 |
1.48 |
1.41 |
1.32 |
1.43 |
1.79 |
3.41 |
1.51 |
8.35 |
1.67 |
1.28 |
| Debt to Total Capital |
|
1.62% |
1.32% |
1.20% |
1.16% |
3.43% |
2.05% |
1.84% |
1.98% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.62% |
1.32% |
1.20% |
1.16% |
3.43% |
2.05% |
1.84% |
1.98% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
79.23% |
76.58% |
73.41% |
69.14% |
58.74% |
57.59% |
56.89% |
55.50% |
55.73% |
54.75% |
55.40% |
| Common Equity to Total Capital |
|
19.15% |
22.11% |
25.39% |
29.70% |
37.83% |
40.36% |
41.27% |
42.52% |
44.27% |
45.25% |
44.60% |
| Debt to EBITDA |
|
0.28 |
0.29 |
0.08 |
0.04 |
0.14 |
0.08 |
0.10 |
0.16 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-5.48 |
-7.86 |
-2.62 |
-1.59 |
-1.56 |
-1.78 |
-2.25 |
-3.51 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.24 |
-0.17 |
-7.58 |
0.10 |
0.30 |
0.18 |
0.23 |
2.36 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
4.57 |
4.72 |
237.08 |
-3.44 |
-3.38 |
-3.75 |
-5.57 |
-53.15 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
83.72% |
80.43% |
78.46% |
76.50% |
69.96% |
67.45% |
65.47% |
62.98% |
58.17% |
56.69% |
56.68% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
10 |
11 |
4.56 |
-14 |
-17 |
-18 |
-20 |
-16 |
-6.44 |
-5.69 |
-0.63 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.04 |
1.03 |
1.04 |
1.06 |
1.06 |
1.03 |
0.98 |
0.94 |
0.94 |
0.90 |
0.90 |
| Fixed Asset Turnover |
|
7.25 |
7.01 |
7.40 |
7.64 |
7.37 |
7.30 |
7.24 |
7.12 |
6.96 |
6.83 |
6.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
109 |
111 |
116 |
121 |
128 |
131 |
138 |
134 |
135 |
139 |
134 |
| Invested Capital Turnover |
|
1.66 |
1.58 |
1.58 |
1.64 |
1.56 |
1.52 |
1.41 |
1.37 |
1.32 |
1.27 |
1.23 |
| Increase / (Decrease) in Invested Capital |
|
-7.16 |
-10 |
1.20 |
18 |
20 |
20 |
22 |
13 |
6.73 |
8.14 |
-3.82 |
| Enterprise Value (EV) |
|
251 |
201 |
174 |
244 |
201 |
157 |
200 |
145 |
134 |
78 |
83 |
| Market Capitalization |
|
199 |
157 |
133 |
211 |
174 |
138 |
182 |
130 |
105 |
62 |
59 |
| Book Value per Share |
|
$0.14 |
$0.16 |
$0.30 |
$0.24 |
$0.31 |
$0.34 |
$0.36 |
$0.36 |
$0.38 |
$0.39 |
$0.37 |
| Tangible Book Value per Share |
|
($0.33) |
($0.31) |
($0.42) |
($0.22) |
($0.14) |
($0.11) |
($0.08) |
($0.04) |
($0.02) |
$0.00 |
($0.02) |
| Total Capital |
|
109 |
111 |
116 |
121 |
128 |
131 |
138 |
134 |
135 |
139 |
134 |
| Total Debt |
|
1.76 |
1.46 |
1.40 |
1.41 |
4.39 |
2.68 |
2.53 |
2.66 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-34 |
-40 |
-44 |
-51 |
-49 |
-56 |
-60 |
-60 |
-46 |
-60 |
-51 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.94 |
0.06 |
0.45 |
0.67 |
0.14 |
-0.35 |
-2.08 |
1.62 |
-1.40 |
-0.43 |
1.45 |
| Net Nonoperating Obligations (NNO) |
|
1.76 |
1.46 |
1.40 |
1.41 |
4.39 |
2.68 |
2.53 |
2.66 |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
4.13 |
4.38 |
4.42 |
4.12 |
3.96 |
4.11 |
3.67 |
4.13 |
3.65 |
3.79 |
4.10 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.01 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.01 |
$0.02 |
($0.05) |
$0.02 |
$0.04 |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
189.41M |
95.34M |
97.17M |
192.51M |
208.08M |
105.74M |
107.57M |
213.14M |
221.18M |
222.79M |
224.35M |
| Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.01 |
$0.02 |
($0.05) |
$0.02 |
$0.04 |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
96.02M |
97.28M |
97.81M |
194.21M |
213.98M |
107.92M |
109.11M |
216.43M |
221.60M |
223.01M |
224.35M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
150.54M |
152.43M |
152.86M |
154.35M |
154.37M |
156.55M |
157.22M |
159.04M |
159.23M |
160.35M |
161.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.74 |
1.19 |
5.18 |
3.19 |
2.64 |
1.38 |
1.95 |
-4.07 |
0.20 |
2.35 |
-4.45 |
| Normalized NOPAT Margin |
|
8.43% |
2.59% |
11.13% |
6.68% |
5.91% |
3.07% |
4.63% |
-9.44% |
0.45% |
5.54% |
-11.56% |
| Pre Tax Income Margin |
|
4.43% |
2.69% |
11.47% |
7.74% |
5.61% |
4.81% |
8.66% |
-11.52% |
3.96% |
6.79% |
-15.31% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-56.71% |
-86.57% |
0.00% |
63.03% |
53.43% |
26.65% |
0.00% |
58.72% |
49.21% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-56.71% |
-86.57% |
0.00% |
63.03% |
53.43% |
26.65% |
0.00% |
58.72% |
49.21% |
0.00% |
0.00% |
Key Financial Trends
WM Technology’s recent results show a business that has returned to profitability, although revenue remains below 2023–2024 levels. Q2 2026 revenue was $42.4 million, down from $44.8 million in Q2 2025 and $46.7 million in Q3 2023. However, the company’s cost structure improved: total non-interest expense fell to $40.0 million from $43.3 million in Q1 2026 and $42.6 million in Q2 2025.
Profitability has strengthened sequentially. Consolidated net income increased from $1.7 million in Q1 2026 to $2.9 million in Q2, while net income attributable to common shareholders rose from $1.2 million to $2.0 million. Diluted earnings per share improved to $0.04 from $0.02. This marks a meaningful recovery from the $5.0 million consolidated loss reported in Q4 2025, though earnings remain below the $5.3 million recorded in Q3 2024.
Cash flow improved sharply in Q2 2026. Operating cash flow rebounded to $8.2 million after a $1.3 million outflow in Q1, and investment activity generated $6.9 million as the company sold or received maturities on investment securities. Cash and equivalents reached $60.5 million at quarter-end, while short-term debt was zero. Still, investors should monitor the sustainability of cash generation because operating cash flow has been volatile and Q2’s investing inflow was driven largely by investment maturities rather than core operations.
- Profitability is improving: Q2 2026 consolidated net income rose 70% sequentially to $2.9 million, with common-shareholder earnings increasing to $2.0 million.
- Margins benefited from lower expenses: Total non-interest expense declined to $40.0 million in Q2 2026, helping produce a net margin of approximately 6.8% despite lower revenue.
- Operating cash flow recovered: Cash flow from operations improved from a $1.3 million outflow in Q1 2026 to an $8.2 million inflow in Q2.
- Liquidity remains solid: Cash and equivalents increased to $60.5 million, compared with $45.5 million at the end of Q1 2026, and the company reported no short-term debt.
- Balance-sheet leverage is moderate: Total liabilities of $51.7 million represented roughly 27% of total assets at the end of Q2 2026, down from $60.1 million in Q1 2025.
- Revenue remains relatively stable but subdued: Quarterly revenue has generally stayed in the low-to-mid-$40 million range, but Q2 2026 revenue was approximately 9% below Q3 2023 levels.
- Cash benefited from investment activity: Q2 investing cash flow was positive because the company received $13.6 million from investment sales and maturities, partially offset by $6.7 million of purchases.
- Operating cash flow has been inconsistent: Cash from operations was negative in Q1 2026 and Q4 2025, contrasting with positive results in most earlier quarters.
- Goodwill remains a significant asset concentration: Goodwill totaled $61.3 million, or roughly one-third of total assets, which could increase impairment risk if business conditions weaken.
- Share dilution remains a concern: Basic weighted-average shares increased from 107.6 million in Q3 2025 to 222.8 million in Q2 2026, limiting the benefit of improving total earnings for individual shareholders.
11/13/26 04:23 AM ETAI Generated. May Contain Errors.