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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-1.54 |
-7.11 |
1.24 |
0.72 |
3.33 |
2.35 |
1.65 |
1.43 |
2.46 |
-3.57 |
1.17 |
| Consolidated Net Income / (Loss) |
|
-2.51 |
-11 |
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
| Net Income / (Loss) Continuing Operations |
|
-2.51 |
-11 |
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
| Total Pre-Tax Income |
|
-2.51 |
-11 |
1.97 |
1.24 |
5.34 |
3.69 |
2.50 |
2.16 |
3.65 |
-4.96 |
1.73 |
| Total Revenue |
|
47 |
46 |
44 |
46 |
47 |
48 |
45 |
45 |
42 |
43 |
44 |
| Net Interest Income / (Expense) |
|
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 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
47 |
46 |
44 |
46 |
47 |
48 |
45 |
45 |
42 |
43 |
44 |
| Other Non-Interest Income |
|
47 |
46 |
44 |
46 |
47 |
48 |
45 |
45 |
42 |
43 |
44 |
| Total Non-Interest Expense |
|
53 |
57 |
41 |
45 |
41 |
43 |
42 |
43 |
41 |
48 |
43 |
| Marketing Expense |
|
19 |
19 |
19 |
21 |
19 |
18 |
20 |
16 |
17 |
16 |
19 |
| Other Operating Expenses |
|
21 |
21 |
19 |
21 |
19 |
21 |
19 |
23 |
20 |
21 |
21 |
| Depreciation Expense |
|
3.40 |
2.72 |
2.94 |
3.19 |
3.52 |
3.64 |
3.32 |
3.46 |
3.07 |
3.55 |
3.06 |
| Other Special Charges |
|
0.46 |
-2.29 |
0.85 |
-0.07 |
-0.59 |
0.20 |
0.00 |
0.16 |
0.39 |
-0.94 |
-0.10 |
| Nonoperating Income / (Expense), net |
|
3.50 |
-0.88 |
-0.94 |
-0.06 |
-0.45 |
-0.67 |
-0.14 |
0.35 |
2.09 |
-0.09 |
1.43 |
| Income Tax Expense |
|
0.00 |
0.09 |
0.01 |
0.04 |
0.02 |
-0.03 |
0.01 |
0.00 |
0.01 |
0.07 |
0.03 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.97 |
-4.12 |
0.72 |
0.48 |
1.99 |
1.37 |
0.85 |
0.73 |
1.18 |
-1.46 |
0.52 |
| Basic Earnings per Share |
|
($0.02) |
($0.07) |
$0.02 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.01 |
$0.02 |
($0.05) |
$0.02 |
| Weighted Average Basic Shares Outstanding |
|
93.65M |
186.49M |
189.41M |
95.34M |
97.17M |
192.51M |
208.08M |
105.74M |
107.57M |
213.14M |
221.18M |
| Diluted Earnings per Share |
|
($0.02) |
($0.07) |
$0.02 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.01 |
$0.02 |
($0.05) |
$0.02 |
| Weighted Average Diluted Shares Outstanding |
|
93.65M |
186.49M |
192.05M |
97.28M |
97.81M |
194.21M |
213.98M |
107.92M |
109.11M |
216.43M |
221.60M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
149.37M |
0.00 |
150.54M |
152.43M |
152.86M |
154.35M |
154.37M |
156.55M |
157.22M |
159.04M |
159.23M |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
3.12 |
6.63 |
1.37 |
5.58 |
3.75 |
6.92 |
1.31 |
5.68 |
3.64 |
-0.19 |
-17 |
| Net Cash From Operating Activities |
|
8.32 |
11 |
7.40 |
13 |
7.22 |
9.40 |
5.66 |
11 |
6.42 |
3.05 |
-1.29 |
| Net Cash From Continuing Operating Activities |
|
8.32 |
11 |
7.40 |
13 |
7.22 |
9.40 |
5.66 |
11 |
6.42 |
3.05 |
-1.29 |
| Net Income / (Loss) Continuing Operations |
|
-2.51 |
-11 |
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
| Consolidated Net Income / (Loss) |
|
-2.51 |
-11 |
1.96 |
1.19 |
5.32 |
3.72 |
2.49 |
2.16 |
3.64 |
-5.03 |
1.69 |
| Provision For Loan Losses |
|
0.22 |
1.99 |
-0.66 |
0.04 |
0.32 |
0.33 |
0.31 |
0.77 |
1.54 |
1.76 |
3.94 |
| Depreciation Expense |
|
3.40 |
2.72 |
2.94 |
3.19 |
3.52 |
3.64 |
3.32 |
3.46 |
3.07 |
3.55 |
3.06 |
| Amortization Expense |
|
1.24 |
1.26 |
1.19 |
1.20 |
0.90 |
0.49 |
0.64 |
0.65 |
0.60 |
0.58 |
0.59 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.43 |
17 |
3.67 |
2.18 |
2.50 |
2.24 |
2.19 |
4.56 |
1.48 |
9.25 |
-0.02 |
| Changes in Operating Assets and Liabilities, net |
|
-1.46 |
-1.08 |
-1.69 |
4.85 |
-5.34 |
-1.01 |
-3.30 |
-0.53 |
-3.91 |
-7.07 |
-11 |
| Net Cash From Investing Activities |
|
-3.06 |
-3.00 |
-4.54 |
-2.60 |
-2.36 |
-2.14 |
-3.65 |
-2.84 |
-2.87 |
-3.33 |
-13 |
| Net Cash From Continuing Investing Activities |
|
-3.06 |
-3.00 |
-4.54 |
-2.60 |
-2.36 |
-2.14 |
-3.65 |
-2.84 |
-2.87 |
-3.33 |
-13 |
| Purchase of Investment Securities |
|
-3.06 |
-3.00 |
-4.54 |
-2.60 |
-2.36 |
-2.14 |
-3.65 |
-2.84 |
-2.87 |
-3.33 |
-14 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
1.00 |
| Net Cash From Financing Activities |
|
-2.14 |
-0.89 |
-1.50 |
-4.48 |
-1.11 |
-0.34 |
-0.71 |
-2.54 |
0.09 |
0.09 |
-2.57 |
| Net Cash From Continuing Financing Activities |
|
-2.14 |
-0.89 |
-1.50 |
-4.48 |
-1.11 |
-0.34 |
-0.71 |
-2.54 |
0.09 |
0.09 |
-2.57 |
| Issuance of Debt |
|
0.10 |
0.10 |
0.10 |
- |
0.19 |
0.09 |
0.00 |
- |
0.09 |
- |
0.09 |
| Payment of Dividends |
|
-2.23 |
-0.99 |
-1.59 |
-4.36 |
- |
-0.43 |
-0.70 |
-1.21 |
- |
- |
0.00 |
| Other Financing Activities, Net |
|
-0.00 |
-0.00 |
-0.00 |
-0.12 |
-7.25 |
-0.00 |
-0.00 |
-1.42 |
-1.92 |
1.92 |
-2.66 |
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 |
| Trading Account Securities |
|
252 |
- |
- |
- |
- |
- |
0.00 |
| 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 |
| Total Assets |
|
179 |
166 |
168 |
174 |
184 |
188 |
193 |
186 |
| Cash and Due from Banks |
|
28 |
36 |
41 |
45 |
53 |
59 |
63 |
46 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
11 |
| Loans and Leases, Net of Allowance |
|
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 |
| Goodwill |
|
68 |
68 |
68 |
68 |
68 |
68 |
68 |
61 |
| Intangible Assets |
|
2.65 |
2.37 |
2.23 |
2.09 |
1.81 |
1.79 |
1.65 |
1.37 |
| Other Assets |
|
55 |
34 |
30 |
33 |
36 |
35 |
36 |
41 |
| Total Liabilities & Shareholders' Equity |
|
179 |
166 |
168 |
174 |
184 |
188 |
193 |
186 |
| Total Liabilities |
|
64 |
59 |
59 |
59 |
60 |
60 |
58 |
52 |
| Short-Term Debt |
|
0.40 |
1.76 |
1.46 |
1.40 |
4.39 |
2.68 |
2.53 |
0.00 |
| Accrued Interest Payable |
|
6.87 |
5.90 |
4.47 |
4.09 |
3.60 |
3.66 |
3.78 |
4.07 |
| Other Short-Term Payables |
|
24 |
22 |
24 |
22 |
24 |
26 |
26 |
26 |
| Other Long-Term Liabilities |
|
33 |
29 |
28 |
31 |
28 |
28 |
25 |
22 |
| Commitments & Contingencies |
|
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 |
| Total Preferred & Common Equity |
|
20 |
21 |
24 |
30 |
48 |
53 |
57 |
60 |
| Preferred Stock |
|
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 |
| Common Stock |
|
77 |
84 |
87 |
89 |
104 |
107 |
108 |
113 |
| Retained Earnings |
|
-57 |
-63 |
-63 |
-59 |
-55 |
-54 |
-51 |
-54 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Noncontrolling Interest |
|
95 |
86 |
85 |
85 |
75 |
75 |
78 |
75 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
148,902,005.00 |
149,367,491.00 |
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 |
| DEI Adjusted Shares Outstanding |
|
148,902,005.00 |
149,367,491.00 |
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 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.02 |
-0.08 |
0.01 |
0.00 |
0.03 |
- |
0.02 |
0.01 |
0.02 |
-0.03 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.55% |
-5.72% |
-4.37% |
-5.20% |
-0.29% |
2.59% |
0.50% |
-2.30% |
-9.40% |
-9.65% |
-2.36% |
| EBITDA Growth |
|
87.00% |
59.10% |
643.76% |
-16.64% |
844.89% |
235.04% |
-6.04% |
4.21% |
-48.64% |
-108.37% |
-40.34% |
| EBIT Growth |
|
53.98% |
42.80% |
185.04% |
-52.67% |
196.35% |
142.47% |
-9.07% |
39.97% |
-72.90% |
-202.20% |
-88.82% |
| NOPAT Growth |
|
53.98% |
-181.65% |
220.93% |
-54.27% |
237.11% |
161.10% |
-8.98% |
44.89% |
-72.89% |
-171.04% |
-88.99% |
| Net Income Growth |
|
75.99% |
81.53% |
149.36% |
-39.79% |
311.70% |
133.09% |
27.31% |
80.82% |
-31.53% |
-235.39% |
-32.08% |
| EPS Growth |
|
66.67% |
94.35% |
166.67% |
0.00% |
250.00% |
142.86% |
100.00% |
0.00% |
-33.33% |
-350.00% |
-50.00% |
| Operating Cash Flow Growth |
|
225.05% |
1,010.65% |
243.16% |
553.85% |
-13.19% |
-10.62% |
-23.48% |
-12.58% |
-11.13% |
-67.60% |
-122.76% |
| Free Cash Flow Firm Growth |
|
137.97% |
-83.35% |
-67.40% |
-80.79% |
-90.81% |
-419.53% |
-267.96% |
-258.76% |
-537.06% |
-22.39% |
61.88% |
| Invested Capital Growth |
|
-31.86% |
-10.02% |
-6.18% |
-8.47% |
1.05% |
17.62% |
17.98% |
18.12% |
18.48% |
10.69% |
5.25% |
| Revenue Q/Q Growth |
|
-3.59% |
-0.47% |
-4.47% |
3.41% |
1.41% |
2.40% |
-6.41% |
0.53% |
-5.96% |
2.12% |
1.14% |
| EBITDA Q/Q Growth |
|
-120.11% |
-358.32% |
212.06% |
-19.27% |
79.67% |
-16.91% |
-25.64% |
-10.47% |
-11.45% |
-114.20% |
630.11% |
| EBIT Q/Q Growth |
|
-319.43% |
-70.76% |
128.38% |
-55.48% |
346.68% |
-24.74% |
-44.50% |
-31.47% |
-13.51% |
-410.64% |
106.07% |
| NOPAT Q/Q Growth |
|
-253.60% |
-70.76% |
140.35% |
-56.79% |
360.58% |
-23.91% |
-45.08% |
-31.22% |
-13.81% |
-318.23% |
108.51% |
| Net Income Q/Q Growth |
|
-226.68% |
-347.01% |
117.45% |
-39.05% |
345.39% |
-30.12% |
-32.88% |
-13.43% |
68.64% |
-238.18% |
133.67% |
| EPS Q/Q Growth |
|
-300.00% |
-250.00% |
128.57% |
-50.00% |
200.00% |
0.00% |
100.00% |
-75.00% |
100.00% |
-350.00% |
140.00% |
| Operating Cash Flow Q/Q Growth |
|
329.87% |
26.45% |
-29.63% |
70.93% |
-42.93% |
30.19% |
-39.75% |
95.29% |
-41.99% |
-52.53% |
-142.32% |
| Free Cash Flow Firm Q/Q Growth |
|
-16.96% |
-91.29% |
132.56% |
14.25% |
-60.28% |
-402.75% |
-26.03% |
-7.99% |
-9.36% |
17.77% |
60.75% |
| Invested Capital Q/Q Growth |
|
-4.71% |
-10.34% |
5.14% |
1.89% |
5.19% |
4.37% |
5.46% |
2.02% |
5.51% |
-2.49% |
0.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-2.93% |
-13.51% |
15.85% |
12.37% |
21.92% |
17.79% |
14.82% |
13.20% |
12.43% |
-1.73% |
9.05% |
| EBIT Margin |
|
-12.87% |
-22.08% |
6.56% |
2.82% |
12.44% |
9.14% |
5.93% |
4.04% |
3.72% |
-11.32% |
0.68% |
| Profit (Net Income) Margin |
|
-5.38% |
-24.17% |
4.41% |
2.60% |
11.42% |
7.80% |
5.59% |
4.81% |
8.63% |
-11.68% |
3.89% |
| Tax Burden Percent |
|
100.00% |
100.84% |
99.54% |
96.60% |
99.61% |
100.70% |
99.64% |
100.00% |
99.64% |
101.43% |
98.15% |
| Interest Burden Percent |
|
41.81% |
108.55% |
67.61% |
95.37% |
92.23% |
84.69% |
94.56% |
119.02% |
232.89% |
101.76% |
583.11% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.46% |
3.40% |
0.39% |
-0.70% |
0.36% |
0.00% |
0.36% |
0.00% |
1.85% |
| Return on Invested Capital (ROIC) |
|
-12.10% |
-26.65% |
10.82% |
4.32% |
19.61% |
15.11% |
9.23% |
6.16% |
5.23% |
-10.82% |
0.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
834.70% |
-6,662.22% |
-72.39% |
-1.93% |
-30.30% |
-72.81% |
4.56% |
22.83% |
111.04% |
-90.50% |
64.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.18% |
-3.73% |
-0.74% |
-0.02% |
-0.24% |
-0.50% |
0.12% |
0.40% |
1.74% |
-1.46% |
1.10% |
| Return on Equity (ROE) |
|
-10.92% |
-30.38% |
10.09% |
4.31% |
19.37% |
14.61% |
9.35% |
6.56% |
6.97% |
-12.28% |
1.98% |
| Cash Return on Invested Capital (CROIC) |
|
47.37% |
-0.33% |
-0.25% |
1.55% |
-1.20% |
-3.12% |
-4.29% |
-4.18% |
-8.43% |
-9.27% |
-5.98% |
| Operating Return on Assets (OROA) |
|
-8.58% |
-22.68% |
6.84% |
2.90% |
12.94% |
9.67% |
6.27% |
4.17% |
3.64% |
-10.61% |
0.64% |
| Return on Assets (ROA) |
|
-3.59% |
-24.82% |
4.60% |
2.68% |
11.89% |
8.25% |
5.91% |
4.97% |
8.45% |
-10.96% |
3.65% |
| Return on Common Equity (ROCE) |
|
-5.21% |
-4.15% |
1.64% |
0.84% |
4.17% |
3.43% |
2.81% |
2.13% |
2.41% |
-4.54% |
0.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-327.38% |
0.00% |
-47.13% |
-43.29% |
-9.33% |
0.00% |
26.25% |
25.95% |
21.10% |
0.00% |
4.13% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.21 |
-7.18 |
2.90 |
1.25 |
5.77 |
4.39 |
2.64 |
1.81 |
1.56 |
-3.41 |
0.29 |
| NOPAT Margin |
|
-9.01% |
-15.45% |
6.53% |
2.73% |
12.39% |
9.20% |
5.91% |
4.04% |
3.71% |
-7.92% |
0.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
-846.80% |
6,635.57% |
83.22% |
6.25% |
49.91% |
87.92% |
4.67% |
-16.67% |
-105.81% |
79.69% |
-63.94% |
| SG&A Expenses to Revenue |
|
41.32% |
40.93% |
42.49% |
45.12% |
41.15% |
38.01% |
44.24% |
36.66% |
40.76% |
38.13% |
43.70% |
| Operating Expenses to Revenue |
|
112.87% |
122.08% |
93.44% |
97.18% |
87.56% |
90.86% |
94.07% |
95.96% |
96.28% |
111.32% |
99.32% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.01 |
-10 |
2.91 |
1.30 |
5.79 |
4.36 |
2.65 |
1.81 |
1.57 |
-4.87 |
0.30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.37 |
-6.28 |
7.04 |
5.68 |
10 |
8.48 |
6.61 |
5.92 |
5.24 |
-0.74 |
3.94 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.85 |
6.57 |
9.55 |
6.40 |
4.49 |
5.85 |
3.60 |
2.62 |
3.19 |
2.27 |
1.75 |
| 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 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.03 |
0.57 |
1.07 |
0.85 |
0.72 |
1.14 |
0.94 |
0.75 |
1.01 |
0.74 |
0.60 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.61 |
21.68 |
15.80 |
23.03 |
66.12 |
70.47 |
| 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% |
0.00% |
0.00% |
3.62% |
4.61% |
6.33% |
4.34% |
1.51% |
1.42% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.29 |
1.55 |
2.31 |
1.82 |
1.50 |
2.01 |
1.57 |
1.20 |
1.45 |
1.08 |
1.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.38 |
0.85 |
1.35 |
1.10 |
0.95 |
1.32 |
1.09 |
0.86 |
1.12 |
0.83 |
0.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1,442.63 |
40.43 |
39.76 |
10.48 |
7.69 |
6.40 |
4.98 |
7.51 |
8.49 |
9.36 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.57 |
13.85 |
10.49 |
18.55 |
125.09 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.62 |
0.00 |
0.00 |
0.00 |
0.00 |
16.63 |
13.90 |
10.49 |
18.54 |
128.65 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.46 |
6.98 |
8.90 |
5.18 |
4.62 |
6.66 |
5.75 |
4.72 |
6.15 |
5.52 |
6.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.92 |
0.00 |
0.00 |
112.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.04 |
0.02 |
0.02 |
0.02 |
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 |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
| Leverage Ratio |
|
2.02 |
1.68 |
1.61 |
1.55 |
1.53 |
1.56 |
1.52 |
1.50 |
1.46 |
1.48 |
1.43 |
| Compound Leverage Factor |
|
0.84 |
1.82 |
1.09 |
1.48 |
1.41 |
1.32 |
1.43 |
1.79 |
3.41 |
1.51 |
8.35 |
| Debt to Total Capital |
|
0.35% |
0.12% |
1.62% |
1.32% |
1.20% |
1.16% |
3.43% |
2.05% |
1.84% |
1.98% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.35% |
0.12% |
1.62% |
1.32% |
1.20% |
1.16% |
3.43% |
2.05% |
1.84% |
1.98% |
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 |
|
82.34% |
84.02% |
79.23% |
76.58% |
73.41% |
69.14% |
58.74% |
57.59% |
56.89% |
55.50% |
55.73% |
| Common Equity to Total Capital |
|
17.32% |
15.86% |
19.15% |
22.11% |
25.39% |
29.70% |
37.83% |
40.36% |
41.27% |
42.52% |
44.27% |
| Debt to EBITDA |
|
-0.03 |
1.10 |
0.28 |
0.29 |
0.08 |
0.04 |
0.14 |
0.08 |
0.10 |
0.16 |
0.00 |
| Net Debt to EBITDA |
|
2.16 |
-308.36 |
-5.48 |
-7.86 |
-2.62 |
-1.59 |
-1.56 |
-1.78 |
-2.25 |
-3.51 |
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 |
|
0.03 |
-0.01 |
-0.24 |
-0.17 |
-7.58 |
0.10 |
0.30 |
0.18 |
0.23 |
2.36 |
0.00 |
| Net Debt to NOPAT |
|
-2.03 |
2.88 |
4.57 |
4.72 |
237.08 |
-3.44 |
-3.38 |
-3.75 |
-5.57 |
-53.15 |
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 |
|
52.32% |
86.34% |
83.72% |
80.43% |
78.46% |
76.50% |
69.96% |
67.45% |
65.47% |
62.98% |
58.17% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
50 |
4.32 |
10 |
11 |
4.56 |
-14 |
-17 |
-18 |
-20 |
-16 |
-6.44 |
| 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 |
|
0.67 |
1.03 |
1.04 |
1.03 |
1.04 |
1.06 |
1.06 |
1.03 |
0.98 |
0.94 |
0.94 |
| Fixed Asset Turnover |
|
7.97 |
7.64 |
7.25 |
7.01 |
7.40 |
7.64 |
7.37 |
7.30 |
7.24 |
7.12 |
6.96 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
115 |
103 |
109 |
111 |
116 |
121 |
128 |
131 |
138 |
134 |
135 |
| Invested Capital Turnover |
|
1.34 |
1.72 |
1.66 |
1.58 |
1.58 |
1.64 |
1.56 |
1.52 |
1.41 |
1.37 |
1.32 |
| Increase / (Decrease) in Invested Capital |
|
-54 |
-12 |
-7.16 |
-10 |
1.20 |
18 |
20 |
20 |
22 |
13 |
6.73 |
| Enterprise Value (EV) |
|
264 |
160 |
251 |
201 |
174 |
244 |
201 |
157 |
200 |
145 |
134 |
| Market Capitalization |
|
197 |
108 |
199 |
157 |
133 |
211 |
174 |
138 |
182 |
130 |
105 |
| Book Value per Share |
|
$0.13 |
$0.11 |
$0.14 |
$0.16 |
$0.30 |
$0.24 |
$0.31 |
$0.34 |
$0.36 |
$0.36 |
$0.38 |
| Tangible Book Value per Share |
|
($0.34) |
($0.36) |
($0.33) |
($0.31) |
($0.42) |
($0.22) |
($0.14) |
($0.11) |
($0.08) |
($0.04) |
($0.02) |
| Total Capital |
|
115 |
103 |
109 |
111 |
116 |
121 |
128 |
131 |
138 |
134 |
135 |
| Total Debt |
|
0.40 |
0.12 |
1.76 |
1.46 |
1.40 |
1.41 |
4.39 |
2.68 |
2.53 |
2.66 |
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 |
|
-27 |
-34 |
-34 |
-40 |
-44 |
-51 |
-49 |
-56 |
-60 |
-60 |
-46 |
| 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) |
|
-1.69 |
4.05 |
0.94 |
0.06 |
0.45 |
0.67 |
0.14 |
-0.35 |
-2.08 |
1.62 |
-1.40 |
| Net Nonoperating Obligations (NNO) |
|
0.40 |
0.12 |
1.76 |
1.46 |
1.40 |
1.41 |
4.39 |
2.68 |
2.53 |
2.66 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
4.64 |
3.98 |
4.13 |
4.38 |
4.42 |
4.12 |
3.96 |
4.11 |
3.67 |
4.13 |
3.65 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.02) |
($0.07) |
$0.01 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.01 |
$0.02 |
($0.05) |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
93.65M |
186.49M |
189.41M |
95.34M |
97.17M |
192.51M |
208.08M |
105.74M |
107.57M |
213.14M |
221.18M |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
($0.07) |
$0.01 |
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.01 |
$0.02 |
($0.05) |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
93.65M |
186.49M |
96.02M |
97.28M |
97.81M |
194.21M |
213.98M |
107.92M |
109.11M |
216.43M |
221.60M |
| 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 |
|
149.37M |
0.00 |
150.54M |
152.43M |
152.86M |
154.35M |
154.37M |
156.55M |
157.22M |
159.04M |
159.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.98 |
-8.78 |
3.74 |
1.19 |
5.18 |
3.19 |
2.64 |
1.38 |
1.95 |
-4.07 |
0.20 |
| Normalized NOPAT Margin |
|
4.25% |
-18.90% |
8.43% |
2.59% |
11.13% |
6.68% |
5.91% |
3.07% |
4.63% |
-9.44% |
0.45% |
| Pre Tax Income Margin |
|
-5.38% |
-23.97% |
4.43% |
2.69% |
11.47% |
7.74% |
5.61% |
4.81% |
8.66% |
-11.52% |
3.96% |
| 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 |
|
-4.95% |
-26.82% |
-56.71% |
-86.57% |
0.00% |
63.03% |
53.43% |
26.65% |
0.00% |
58.72% |
49.21% |
| Augmented Payout Ratio |
|
-4.95% |
-26.82% |
-56.71% |
-86.57% |
0.00% |
63.03% |
53.43% |
26.65% |
0.00% |
58.72% |
49.21% |
Key Financial Trends
WM Technology (NASDAQ: MAPS) has shown a notable turnaround in profitability and cash generation over the last year, but the latest quarter also shows some renewed pressure on operating cash flow and balance sheet leverage.
For Q1 2026, revenue came in at $43.6 million, roughly flat versus recent quarters, while net income attributable to common shareholders was $1.2 million. That is a sharp improvement from the $3.6 million loss in Q4 2025 and a meaningful rebound from the more volatile results seen in 2024. However, operating cash flow was negative $1.3 million in the quarter, which is a setback after stronger cash generation in late 2024 and through 2025.
Looking at the bigger picture, MAPS has materially improved from the difficult period in 2023, when it posted a Q4 2023 net loss of $11.2 million. Since then, the company has generally moved toward profitability, although quarter-to-quarter performance remains uneven. Revenue has been relatively stable in the low-$40 million range, suggesting the core business has not collapsed, but expense control and nonoperating items continue to have a big impact on earnings.
Cash and equivalents were $45.5 million at the end of Q1 2026, down from $62.6 million in Q3 2025. Total assets were $186.4 million, while total liabilities were $51.6 million. The company also reported $59.7 million in total common equity and a large $75.1 million noncontrolling interest, which is important to keep in mind when evaluating the balance sheet structure.
- Profitability improved in Q1 2026, with net income attributable to common shareholders of $1.2 million versus a $3.6 million loss in Q4 2025.
- Revenue held steady at $43.6 million, suggesting the top line remains relatively stable quarter to quarter.
- Nonoperating income helped results, contributing $1.43 million in Q1 2026.
- Liquidity remains adequate with $45.5 million in cash and equivalents on the balance sheet.
- Q3 2025 and Q2 2025 showed stronger operating cash flow, including $6.4 million and $11.1 million respectively, indicating the business can still produce cash in better quarters.
- Revenue has been fairly range-bound over the last several quarters, generally between about $42 million and $47 million.
- Depreciation and amortization remain meaningful, but these non-cash charges are not the main driver of earnings volatility.
- The company still carries a sizable noncontrolling interest, which complicates analysis of earnings available to common shareholders.
- Operating cash flow turned negative in Q1 2026 at -$1.3 million, compared with positive cash flow in several prior quarters.
- Short-term debt reappeared in Q3 2025 at $2.5 million after being zero in Q4 2025 and Q1 2026, showing some balance sheet fluctuation.
- Results remain sensitive to operating expense swings, especially marketing and other operating costs, which have stayed elevated relative to revenue.
Bottom line: MAPS has made clear progress versus 2023, and the recent return to profitability is encouraging. Still, investors should watch whether the company can convert that earnings improvement into consistent operating cash flow. The next few quarters will be important in determining whether Q1 2026 was a step forward or just another volatile move in an uneven recovery.
08/05/26 08:02 PM ETAI Generated. May Contain Errors.