Free Trial

Coupang (CPNG) Financials

Coupang logo
$16.86 -0.39 (-2.28%)
Closing price 06/12/2026 03:59 PM Eastern
Extended Trading
$16.83 -0.03 (-0.17%)
As of 06/12/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Coupang

Annual Income Statements for Coupang

This table shows Coupang's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-768 -556 -1,543 -92 1,360 154 208
Consolidated Net Income / (Loss)
-697 -463 -1,543 -92 1,360 66 214
Net Income / (Loss) Continuing Operations
-697 -463 -1,543 -92 1,360 66 214
Total Pre-Tax Income
-697 -463 -1,542 -93 584 473 597
Total Operating Income
-642 -516 -1,494 -112 473 436 473
Total Gross Profit
1,033 1,986 2,951 4,710 6,190 8,831 10,141
Total Revenue
6,273 11,967 18,406 20,583 24,383 30,268 34,534
Total Cost of Revenue
5,240 9,981 15,455 15,873 18,193 21,437 24,393
Operating Cost of Revenue
5,240 9,981 15,455 15,873 18,193 21,437 24,393
Total Operating Expenses
1,675 2,502 4,445 4,822 5,717 8,395 9,668
Selling, General & Admin Expense
1,675 2,502 4,445 4,822 5,717 8,395 9,668
Total Other Income / (Expense), net
-55 53 -48 19 111 37 124
Interest Expense
97 108 45 27 48 140 86
Interest & Investment Income
19 11 9.00 53 178 216 199
Other Income / (Expense), net
23 150 -12 -7.00 -19 -39 11
Income Tax Expense
-0.24 0.29 1.00 -1.00 -776 407 383
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - 0.00 0.00 -88 6.00
Basic Earnings per Share
($39.48) ($19.16) ($1.08) ($0.05) $0.76 $0.09 $0.11
Weighted Average Basic Shares Outstanding
19.46M 29.01M 1.42B 1.77B 1.78B 1.79B 1.82B
Diluted Earnings per Share
($39.48) ($19.16) ($1.08) ($0.05) $0.75 $0.08 $0.11
Weighted Average Diluted Shares Outstanding
19.46M 29.01M 1.42B 1.77B 1.80B 1.83B 1.86B
Weighted Average Basic & Diluted Shares Outstanding
- - 1.76B 1.77B 1.79B 1.81B 1.83B

Quarterly Income Statements for Coupang

This table shows Coupang'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
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
91 1,033 5.00 -77 70 156 107 32 95 -26 -266
Consolidated Net Income / (Loss)
91 1,033 -24 -105 64 219 114 31 95 -26 -266
Net Income / (Loss) Continuing Operations
91 1,033 -24 -105 64 131 114 31 95 -26 -266
Total Pre-Tax Income
117 172 59 3.00 132 279 216 194 165 22 -255
Total Operating Income
88 130 40 -25 109 312 154 149 162 8.00 -242
Total Gross Profit
1,566 1,680 1,929 2,142 2,269 2,491 2,316 2,561 2,720 2,544 2,297
Total Revenue
6,184 6,560 7,114 7,323 7,866 7,965 7,908 8,524 9,267 8,835 8,504
Total Cost of Revenue
4,618 4,880 5,185 5,181 5,597 5,474 5,592 5,963 6,547 6,291 6,207
Operating Cost of Revenue
4,618 4,880 5,185 5,181 5,597 5,474 5,592 5,963 6,547 6,291 6,207
Total Operating Expenses
1,478 1,550 1,889 2,167 2,160 2,179 2,162 2,412 2,558 2,536 2,539
Selling, General & Admin Expense
1,478 1,550 1,889 2,167 2,160 2,179 2,162 2,412 2,558 2,536 2,539
Total Other Income / (Expense), net
29 42 19 28 23 -33 62 45 3.00 14 -13
Interest Expense
13 14 27 37 36 40 23 25 22 16 13
Interest & Investment Income
50 54 55 53 55 53 49 51 52 47 44
Other Income / (Expense), net
-8.00 2.00 -9.00 12 4.00 -46 36 19 -27 -17 -44
Income Tax Expense
26 -861 83 108 68 148 102 163 70 48 11
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 - -29 -28 -6.00 -25 7.00 -1.00 0.00 - 0.00
Basic Earnings per Share
$0.05 $0.58 $0.00 ($0.04) $0.04 $0.09 $0.06 $0.02 $0.05 ($0.02) ($0.15)
Weighted Average Basic Shares Outstanding
1.78B 1.78B 1.79B 1.79B 1.80B 1.79B 1.81B 1.82B 1.82B 1.82B 1.83B
Diluted Earnings per Share
$0.05 $0.57 $0.00 ($0.04) $0.04 $0.08 $0.06 $0.02 $0.05 ($0.02) ($0.15)
Weighted Average Diluted Shares Outstanding
1.81B 1.80B 1.82B 1.79B 1.83B 1.83B 1.84B 1.86B 1.86B 1.86B 1.83B
Weighted Average Basic & Diluted Shares Outstanding
1.79B 1.79B 1.79B 1.79B 1.80B 1.81B 1.82B 1.82B 1.83B 1.83B 1.80B

Annual Cash Flow Statements for Coupang

This table details how cash moves in and out of Coupang'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
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
632 30 2,409 -123 1,910 434 381
Net Cash From Operating Activities
-312 302 -411 565 2,652 1,886 1,773
Net Cash From Continuing Operating Activities
-312 302 -411 565 2,652 1,886 1,773
Net Income / (Loss) Continuing Operations
-697 -463 -1,543 -92 1,360 66 214
Consolidated Net Income / (Loss)
-697 -463 -1,543 -92 1,360 66 214
Depreciation Expense
71 128 201 231 275 433 517
Amortization Expense
- 155 259 310 338 432 507
Non-Cash Adjustments To Reconcile Net Income
220 99 740 535 625 695 930
Changes in Operating Assets and Liabilities, net
94 383 -68 -419 54 260 -395
Net Cash From Investing Activities
-218 -521 -676 -848 -927 -819 -1,254
Net Cash From Continuing Investing Activities
-218 -521 -676 -848 -927 -819 -1,254
Purchase of Property, Plant & Equipment
-218 -485 -674 -824 -896 -879 -1,251
Acquisitions
- - - 0.00 0.00 68 0.00
Sale of Property, Plant & Equipment
3.54 0.51 2.00 13 19 9.00 5.00
Other Investing Activities, net
-3.94 -37 -4.00 -37 -50 -17 -8.00
Net Cash From Financing Activities
1,184 179 3,577 247 199 -69 -247
Net Cash From Continuing Financing Activities
1,184 179 3,577 247 199 -69 -247
Repayment of Debt
-350 -40 -338 -472 -382 -752 -2,909
Repurchase of Common Equity
-115 -97 -12 0.00 0.00 -178 -243
Issuance of Debt
132 287 434 701 572 857 2,900
Issuance of Common Equity
1,516 29 3,493 18 9.00 4.00 5.00
Effect of Exchange Rate Changes
-22 70 -81 -87 -14 -564 109

Quarterly Cash Flow Statements for Coupang

This table details how cash moves in and out of Coupang'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
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
517 336 -23 220 168 69 169 689 435 -912 -21
Net Cash From Operating Activities
722 609 212 664 334 676 354 545 792 82 184
Net Cash From Continuing Operating Activities
722 609 212 664 334 676 354 545 792 82 184
Net Income / (Loss) Continuing Operations
91 1,033 -24 -105 64 131 114 31 95 -26 -266
Consolidated Net Income / (Loss)
91 1,033 -24 -105 64 131 114 31 95 -26 -266
Depreciation Expense
68 77 95 106 112 120 122 126 133 136 143
Amortization Expense
85 90 103 - 114 107 116 121 132 138 143
Non-Cash Adjustments To Reconcile Net Income
140 168 175 127 219 71 178 260 269 223 287
Changes in Operating Assets and Liabilities, net
338 -759 -137 325 -175 247 -176 7.00 163 -389 -123
Net Cash From Investing Activities
-152 -263 -117 -178 -383 -141 -213 -299 -366 -376 -302
Net Cash From Continuing Investing Activities
-152 -263 -117 -178 -383 -141 -213 -299 -366 -376 -302
Purchase of Property, Plant & Equipment
-190 -234 -107 -178 -380 -214 -239 -299 -353 -360 -296
Sale of Property, Plant & Equipment
5.00 7.00 2.00 2.00 4.00 1.00 1.00 1.00 3.00 - 2.00
Other Investing Activities, net
33 -36 -80 -2.00 -7.00 72 25 -1.00 -16 -16 -8.00
Net Cash From Financing Activities
33 -163 52 -132 -9.00 20 16 92 152 -507 348
Net Cash From Continuing Financing Activities
33 -163 52 -132 -9.00 20 16 92 152 -507 348
Repayment of Debt
-67 -320 37 -44 -332 -413 -279 -397 -1,169 -1,064 -1,198
Repurchase of Common Equity
- - - - - - 0.00 - -81 -162 -391
Issuance of Debt
98 155 14 90 321 432 295 486 1,401 718 1,936
Issuance of Common Equity
2.00 2.00 1.00 - 2.00 1.00 0.00 3.00 1.00 1.00 1.00
Effect of Exchange Rate Changes
-86 153 -170 -134 226 -486 12 351 -143 -111 -251

Annual Balance Sheets for Coupang

This table presents Coupang's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
5,067 8,642 9,513 13,346 15,344 17,787
Total Current Assets
2,841 5,637 5,830 7,892 8,994 9,691
Cash & Equivalents
1,251 3,488 3,509 5,243 5,879 6,318
Restricted Cash
145 320 176 353 151 94
Accounts Receivable
71 175 184 314 407 363
Inventories, net
1,161 1,422 1,657 1,666 2,099 2,256
Prepaid Expenses
- - 304 316 458 660
Plant, Property, & Equipment, net
0.00 0.00 1,820 2,465 2,813 3,722
Total Noncurrent Assets
2,227 3,005 1,863 2,989 3,537 4,374
Intangible Assets
- - - 37 271 190
Noncurrent Deferred & Refundable Income Taxes
- - 40 925 622 596
Other Noncurrent Operating Assets
2,217 1,628 1,823 2,027 2,644 3,588
Total Liabilities & Shareholders' Equity
5,067 8,642 9,513 13,346 15,344 17,787
Total Liabilities
5,671 6,466 7,099 9,242 11,167 13,164
Total Current Liabilities
3,733 4,744 5,063 6,945 7,716 9,357
Short-Term Debt
431 637 304 485 545 960
Accounts Payable
2,908 3,443 3,622 5,099 5,554 6,298
Accrued Expenses
116 304 299 352 461 515
Current Deferred Revenue
65 94 92 97 141 188
Other Current Liabilities
212 267 746 912 1,015 1,396
Total Noncurrent Liabilities
1,938 1,722 2,036 2,297 3,451 3,807
Long-Term Debt
943 283 538 529 988 648
Noncurrent Employee Benefit Liabilities
135 237 264 381 693 677
Other Noncurrent Operating Liabilities
859 - 1,234 1,387 1,770 2,482
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-4,069 2,176 2,414 4,089 4,102 4,623
Total Preferred & Common Equity
-4,069 2,176 2,414 4,089 4,103 4,623
Total Common Equity
-4,069 2,176 2,414 4,089 4,103 4,623
Common Stock
70 7,874 8,154 8,489 8,736 9,025
Retained Earnings
-4,108 -5,651 -5,743 -4,383 -4,229 -4,021
Accumulated Other Comprehensive Income / (Loss)
-31 -48 3.00 -17 -404 -381

Quarterly Balance Sheets for Coupang

This table presents Coupang'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 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
8,127 9,710 10,687 11,563 14,949 15,195 16,342 15,986 17,831 18,668 17,399
Total Current Assets
4,928 6,115 6,717 7,430 8,569 8,809 9,212 9,206 10,176 10,806 9,363
Cash & Equivalents
2,903 3,792 4,473 4,858 5,226 5,536 5,822 6,113 6,796 7,229 6,301
Restricted Cash
157 330 269 400 347 257 139 86 93 95 90
Accounts Receivable
169 127 139 285 601 547 517 484 499 393 351
Inventories, net
1,406 1,667 1,565 1,641 1,938 1,992 2,181 2,049 2,285 2,487 2,037
Prepaid Expenses
- 198 270 246 457 477 553 474 503 602 584
Plant, Property, & Equipment, net
1,540 1,811 2,119 2,201 2,509 2,563 2,997 2,953 3,424 3,506 3,632
Total Noncurrent Assets
1,659 1,784 1,851 1,932 3,871 3,823 4,133 3,827 4,231 4,356 4,404
Intangible Assets
- - - - 349 319 306 215 210 201 178
Noncurrent Deferred & Refundable Income Taxes
- - - - 841 757 764 612 646 655 597
Other Noncurrent Operating Assets
1,648 442 422 446 2,681 2,747 3,063 3,000 3,375 3,500 3,629
Total Liabilities & Shareholders' Equity
8,127 9,710 10,687 11,563 14,949 15,195 16,342 15,986 17,831 18,668 17,399
Total Liabilities
5,955 7,150 7,912 8,634 10,750 11,248 12,065 11,588 13,146 13,927 13,469
Total Current Liabilities
4,029 5,174 5,643 6,506 7,435 7,858 8,185 7,911 9,369 10,193 9,623
Short-Term Debt
440 692 750 966 887 501 401 556 954 1,890 1,672
Accounts Payable
2,941 3,685 4,077 4,616 5,370 5,621 5,899 5,702 6,487 6,795 5,965
Accrued Expenses
249 247 272 312 388 516 473 391 430 467 406
Current Deferred Revenue
129 93 93 86 135 139 191 172 188 210 183
Other Current Liabilities
270 457 452 527 655 1,081 1,221 1,090 1,310 831 1,397
Total Noncurrent Liabilities
1,925 1,976 2,268 2,129 3,315 3,390 3,880 3,677 3,777 3,734 3,846
Long-Term Debt
561 523 719 528 1,062 1,047 1,194 1,002 850 618 617
Noncurrent Employee Benefit Liabilities
222 275 294 306 585 603 716 597 657 675 679
Other Noncurrent Operating Liabilities
1,142 - - - 1,668 1,740 1,970 2,078 2,270 2,441 2,550
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,172 2,560 2,775 2,928 4,085 3,855 4,193 4,374 4,685 4,741 3,930
Total Preferred & Common Equity
2,172 2,560 2,775 2,928 4,079 3,856 4,189 4,372 4,685 4,741 3,930
Total Common Equity
2,172 2,560 2,775 2,928 4,079 3,856 4,189 4,372 4,685 4,741 3,930
Common Stock
8,081 8,228 8,316 8,402 8,578 8,509 8,625 8,898 9,025 9,063 8,757
Retained Earnings
-5,845 -5,652 -5,507 -5,415 -4,378 -4,455 -4,385 -4,122 -4,090 -3,995 -4,287
Accumulated Other Comprehensive Income / (Loss)
-64 -16 -34 -59 -121 -198 -51 -404 -250 -327 -540

Annual Metrics And Ratios for Coupang

This table displays calculated financial ratios and metrics derived from Coupang's official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 90.77% 53.80% 11.83% 18.46% 24.14% 14.09%
EBITDA Growth
0.00% 84.71% -1,147.67% 140.34% 152.84% 18.28% 19.49%
EBIT Growth
0.00% 40.89% -311.37% 92.10% 481.51% -12.56% 21.91%
NOPAT Growth
0.00% 19.62% -189.54% 92.50% 1,504.98% -94.48% 178.70%
Net Income Growth
0.00% 33.54% -233.15% 94.04% 1,578.26% -88.68% 224.24%
EPS Growth
0.00% 51.47% 94.36% 95.37% 1,600.00% -89.33% 37.50%
Operating Cash Flow Growth
0.00% 196.70% -236.29% 237.47% 369.38% -28.88% -5.99%
Free Cash Flow Firm Growth
0.00% 0.00% -904.71% 138.72% 37.41% -145.12% 131.44%
Invested Capital Growth
0.00% 0.00% 177.26% -188.15% -11.42% 121.34% 43.44%
Revenue Q/Q Growth
0.00% 0.00% 7.43% 1.23% 5.33% 4.87% 2.58%
EBITDA Q/Q Growth
0.00% 0.00% -7.63% 215.65% 9.15% 18.16% -13.13%
EBIT Q/Q Growth
0.00% 0.00% -29.86% 79.97% 14.66% 50.95% -36.23%
NOPAT Q/Q Growth
0.00% 0.00% -21.63% 81.08% 204.38% -90.94% -49.77%
Net Income Q/Q Growth
0.00% 0.00% -26.44% 84.65% 216.94% -84.09% -53.38%
EPS Q/Q Growth
0.00% 0.00% 62.37% -150.00% 212.50% -85.96% -47.62%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -114.77% 358.93% 1.10% 3.68% -25.10%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 167.20% 5,970.95% -142.66% -90.56%
Invested Capital Q/Q Growth
0.00% 0.00% 167.76% -478.94% -204.79% 214.61% -141.33%
Profitability Metrics
- - - - - - -
Gross Margin
16.47% 16.60% 16.03% 22.88% 25.39% 29.18% 29.37%
EBITDA Margin
-8.74% -0.70% -5.68% 2.05% 4.38% 4.17% 4.37%
Operating Margin
-10.23% -4.31% -8.12% -0.54% 1.94% 1.44% 1.37%
EBIT Margin
-9.87% -3.06% -8.18% -0.58% 1.86% 1.31% 1.40%
Profit (Net Income) Margin
-11.11% -3.87% -8.38% -0.45% 5.58% 0.51% 0.62%
Tax Burden Percent
99.97% 100.06% 100.06% 98.92% 232.88% 32.56% 35.85%
Interest Burden Percent
112.56% 126.43% 102.39% 78.15% 128.63% 119.14% 123.35%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% -132.88% 86.05% 64.15%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% -271.89% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% -271.29% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 267.88% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 76.78% -196.22% -4.01% 41.73% 3.72% 4.86%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -444.32% 0.00% 0.00% -508.98% 0.00%
Operating Return on Assets (OROA)
0.00% -7.22% -21.97% -1.31% 3.97% 2.77% 2.92%
Return on Assets (ROA)
0.00% -9.14% -22.51% -1.01% 11.90% 1.07% 1.29%
Return on Common Equity (ROCE)
0.00% 517.85% 236.17% -4.01% 41.63% 3.68% 4.82%
Return on Equity Simple (ROE_SIMPLE)
0.00% 11.38% -70.91% -3.81% 33.26% 3.75% 0.00%
Net Operating Profit after Tax (NOPAT)
-449 -361 -1,046 -78 1,102 61 170
NOPAT Margin
-7.16% -3.02% -5.68% -0.38% 4.52% 0.20% 0.49%
Net Nonoperating Expense Percent (NNEP)
0.00% -764.93% -57.95% -0.60% 6.96% 2.15% 0.96%
Return On Investment Capital (ROIC_SIMPLE)
- - - -2.41% 21.59% 1.00% 2.72%
Cost of Revenue to Revenue
83.53% 83.40% 83.97% 77.12% 74.61% 70.82% 70.63%
SG&A Expenses to Revenue
26.70% 20.91% 24.15% 23.43% 23.45% 27.74% 28.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.70% 20.91% 24.15% 23.43% 23.45% 27.74% 28.00%
Earnings before Interest and Taxes (EBIT)
-619 -366 -1,506 -119 454 397 484
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-548 -84 -1,046 422 1,067 1,262 1,508
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 23.65 10.79 7.08 9.64 9.32
Price to Tangible Book Value (P/TBV)
0.00 0.00 23.65 10.79 7.14 10.32 9.72
Price to Revenue (P/Rev)
0.73 0.38 2.80 1.27 1.19 1.31 1.25
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 21.28 256.75 207.17
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 4.70% 0.39% 0.48%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 102.27 0.00 0.00 348.41 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.67 2.70 1.13 1.00 1.17 1.11
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 54.97 22.85 28.16 25.39
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 53.69 89.52 79.10
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 22.13 584.15 225.81
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 26.51 0.00 41.06 9.19 18.84 21.59
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 29.75 0.00 27.71 21.19 0.00 1,253.20
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 -2.28 0.97 0.35 0.25 0.47 0.35
Long-Term Debt to Equity
0.00 -1.56 0.68 0.22 0.13 0.24 0.14
Financial Leverage
0.00 0.04 -1.09 -0.99 -1.14 -1.05 -1.06
Leverage Ratio
0.00 -8.40 8.72 3.96 3.51 3.46 3.76
Compound Leverage Factor
0.00 -10.62 8.93 3.09 4.51 4.13 4.64
Debt to Total Capital
0.00% 178.20% 49.36% 25.86% 19.81% 31.88% 25.81%
Short-Term Debt to Total Capital
0.00% 55.93% 14.81% 9.34% 9.48% 15.77% 15.41%
Long-Term Debt to Total Capital
0.00% 122.27% 34.55% 16.52% 10.34% 16.11% 10.40%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 449.27% 0.00% 0.00% 0.29% 1.21% 0.00%
Common Equity to Total Capital
0.00% -527.47% 50.64% 74.14% 79.89% 66.91% 74.19%
Debt to EBITDA
0.00 -16.40 -2.03 2.00 0.95 1.55 1.07
Net Debt to EBITDA
0.00 0.26 1.61 -6.74 -4.29 -3.23 -3.19
Long-Term Debt to EBITDA
0.00 -11.25 -1.42 1.27 0.50 0.78 0.43
Debt to NOPAT
0.00 -3.81 -2.03 -10.74 0.92 32.13 9.48
Net Debt to NOPAT
0.00 0.06 1.61 36.26 -4.16 -66.98 -28.33
Long-Term Debt to NOPAT
0.00 -2.61 -1.42 -6.86 0.48 16.24 3.82
Altman Z-Score
0.00 1.26 5.54 3.57 3.44 3.90 3.70
Noncontrolling Interest Sharing Ratio
0.00% -574.49% 220.36% 0.00% 0.23% 1.07% 0.84%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 0.76 1.19 1.15 1.14 1.17 1.04
Quick Ratio
0.00 0.35 0.77 0.73 0.80 0.81 0.71
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 269 -2,162 837 1,151 -519 31
Operating Cash Flow to CapEx
-145.53% 62.29% -61.16% 69.67% 302.39% 216.78% 142.30%
Free Cash Flow to Firm to Interest Expense
0.00 2.49 -48.05 31.01 23.97 -3.71 0.36
Operating Cash Flow to Interest Expense
-3.22 2.80 -9.13 20.93 55.25 13.47 20.62
Operating Cash Flow Less CapEx to Interest Expense
-5.43 -1.69 -24.07 -9.11 36.98 7.26 6.13
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 2.36 2.69 2.27 2.13 2.11 2.08
Accounts Receivable Turnover
0.00 167.95 149.27 114.56 97.92 83.96 89.70
Inventory Turnover
0.00 8.60 11.97 10.31 10.95 11.39 11.20
Fixed Asset Turnover
0.00 0.00 0.00 0.00 11.38 11.47 10.57
Accounts Payable Turnover
0.00 3.43 4.87 4.49 4.17 4.02 4.12
Days Sales Outstanding (DSO)
0.00 2.17 2.45 3.19 3.73 4.35 4.07
Days Inventory Outstanding (DIO)
0.00 42.46 30.50 35.40 33.33 32.05 32.58
Days Payable Outstanding (DPO)
0.00 106.34 74.99 81.23 87.48 90.69 88.67
Cash Conversion Cycle (CCC)
0.00 -61.70 -42.05 -42.65 -50.42 -54.29 -52.02
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 -630 487 -429 -478 102 -181
Invested Capital Turnover
0.00 -38.00 -257.00 713.81 -53.77 -161.00 -137.86
Increase / (Decrease) in Invested Capital
0.00 -630 1,117 -916 -49 580 139
Enterprise Value (EV)
0.00 7,994 49,771 23,198 24,377 35,538 38,287
Market Capitalization
4,550 4,550 51,457 26,041 28,944 39,539 43,091
Book Value per Share
$0.00 ($140.25) $1.24 $1.36 $2.29 $2.28 $2.53
Tangible Book Value per Share
$0.00 ($140.39) $1.24 $1.36 $2.27 $2.13 $2.43
Total Capital
0.00 771 4,297 3,256 5,118 6,132 6,231
Total Debt
0.00 1,375 2,121 842 1,014 1,955 1,608
Total Long-Term Debt
0.00 943 1,484 538 529 988 648
Net Debt
0.00 -22 -1,686 -2,843 -4,582 -4,075 -4,804
Capital Expenditures (CapEx)
214 484 672 811 877 870 1,246
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -1,857 -2,278 -2,614 -4,164 -3,785 -5,118
Debt-free Net Working Capital (DFNWC)
0.00 -461 1,529 1,071 1,432 2,245 1,294
Net Working Capital (NWC)
0.00 -892 893 767 947 1,278 334
Net Nonoperating Expense (NNE)
248 102 497 14 -258 -93 -44
Net Nonoperating Obligations (NNO)
0.00 -27 -1,689 -2,843 -4,582 -4,075 -4,804
Total Depreciation and Amortization (D&A)
71 282 460 541 613 865 1,024
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -15.52% -12.38% -12.70% -17.08% -12.51% -14.82%
Debt-free Net Working Capital to Revenue
0.00% -3.85% 8.31% 5.20% 5.87% 7.42% 3.75%
Net Working Capital to Revenue
0.00% -7.45% 4.85% 3.73% 3.88% 4.22% 0.97%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($1.08) ($0.05) $0.76 $0.09 $0.11
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 1.42B 1.76B 1.78B 1.79B 1.82B
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($1.08) ($0.05) $0.75 $0.08 $0.11
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 1.42B 1.76B 1.80B 1.83B 1.86B
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 1.76B 1.77B 1.79B 1.81B 1.83B
Normalized Net Operating Profit after Tax (NOPAT)
-449 -361 -1,046 -78 331 305 331
Normalized NOPAT Margin
-7.16% -3.02% -5.68% -0.38% 1.36% 1.01% 0.96%
Pre Tax Income Margin
-11.11% -3.87% -8.38% -0.45% 2.40% 1.56% 1.73%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-6.39 -3.40 -33.47 -4.41 9.46 2.84 5.63
NOPAT to Interest Expense
-4.64 -3.35 -23.24 -2.90 22.95 0.43 1.97
EBIT Less CapEx to Interest Expense
-8.60 -7.89 -48.40 -34.44 -8.81 -3.38 -8.86
NOPAT Less CapEx to Interest Expense
-6.85 -7.84 -38.17 -32.94 4.68 -5.78 -12.52
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-16.45% -20.95% -0.78% 0.00% 0.00% 115.58% 113.55%

Quarterly Metrics And Ratios for Coupang

This table displays calculated financial ratios and metrics derived from Coupang'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
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 1,828,191,556.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 1,828,191,556.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -0.15
Growth Metrics
- - - - - - - - - - -
Revenue Growth
21.22% 23.14% 22.63% 25.44% 27.20% 21.42% 11.16% 16.40% 17.81% 10.92% 7.54%
EBITDA Growth
6.53% 42.69% -49.19% -67.60% 45.49% 64.88% 86.90% 106.47% 17.99% -46.25% -100.00%
EBIT Growth
-9.75% 78.52% -69.00% -109.15% 41.25% 101.52% 512.90% 1,392.31% 19.47% -103.38% -250.53%
NOPAT Growth
-4.88% 758.23% -120.72% 597.23% -22.79% -81.24% 599.52% -97.28% 76.49% -106.45% -308.42%
Net Income Growth
0.35% 911.69% -126.37% -172.41% -29.67% -78.80% 575.00% 129.52% 48.44% -119.85% -333.33%
EPS Growth
0.00% 850.00% -100.00% -150.00% -20.00% -85.96% 0.00% 150.00% 25.00% -125.00% -350.00%
Operating Cash Flow Growth
1,141.32% 4.99% -57.68% -19.02% -53.74% 11.00% 66.98% -17.92% 137.13% -87.87% -48.02%
Free Cash Flow Firm Growth
63.86% -17.57% 118.58% 318.50% 317.86% -152.24% 278.37% -93.48% -86.74% -1,190.31% -126.73%
Invested Capital Growth
302.92% -11.42% -30.63% -139.45% -119.51% 121.34% -142.26% -34.23% 15.73% 43.44% 29.22%
Revenue Q/Q Growth
5.93% 6.08% 8.44% 2.94% 7.42% 1.26% -0.72% 7.79% 8.72% -4.66% -3.75%
EBITDA Q/Q Growth
-18.82% 28.33% -57.94% -26.19% 264.52% 45.43% -13.18% -3.04% -3.61% -33.75% -100.00%
EBIT Q/Q Growth
-43.66% 65.00% -76.57% -141.94% 969.23% 135.40% -28.57% -11.58% -19.64% -106.67% -3,077.78%
NOPAT Q/Q Growth
-45.46% 1,040.71% -102.08% 5,477.60% -93.96% 177.20% -44.52% -70.71% 291.75% -110.14% -1,691.73%
Net Income Q/Q Growth
-37.24% 1,035.16% -102.32% -337.50% 160.95% 242.19% -47.95% -72.81% 206.45% -127.37% -923.08%
EPS Q/Q Growth
-37.50% 1,040.00% -100.00% 0.00% 200.00% 100.00% -25.00% -66.67% 150.00% -140.00% -650.00%
Operating Cash Flow Q/Q Growth
-11.95% -15.65% -65.21% 213.21% -49.70% 102.40% -47.63% 53.95% 45.32% -89.65% 124.39%
Free Cash Flow Firm Q/Q Growth
68.90% 402.29% -71.40% 711.34% -68.99% -172.49% 307.44% -86.01% -36.99% -287.27% -61.94%
Invested Capital Q/Q Growth
-39.61% -204.79% 220.29% -151.83% 70.13% 214.61% -338.24% -64.61% 81.25% -141.33% 4.97%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.32% 25.61% 27.12% 29.25% 28.85% 31.27% 29.29% 30.04% 29.35% 28.79% 27.01%
EBITDA Margin
3.77% 4.56% 1.77% 1.27% 4.31% 6.19% 5.41% 4.87% 4.32% 3.00% 0.00%
Operating Margin
1.42% 1.98% 0.56% -0.34% 1.39% 3.92% 1.95% 1.75% 1.75% 0.09% -2.85%
EBIT Margin
1.29% 2.01% 0.44% -0.18% 1.44% 3.34% 2.40% 1.97% 1.46% -0.10% -3.36%
Profit (Net Income) Margin
1.47% 15.75% -0.34% -1.43% 0.81% 2.75% 1.44% 0.36% 1.03% -0.29% -3.13%
Tax Burden Percent
77.78% 600.58% -40.68% -3,500.00% 48.48% 78.49% 52.78% 15.98% 57.58% -118.18% 104.31%
Interest Burden Percent
146.25% 130.30% 190.32% -23.08% 116.81% 104.89% 113.68% 115.48% 122.22% -244.44% 89.16%
Effective Tax Rate
22.22% -500.58% 140.68% 3,600.00% 51.52% 53.05% 47.22% 84.02% 42.42% 218.18% 0.00%
Return on Invested Capital (ROIC)
90.01% 0.00% -8.37% 1,420.36% 105.64% 0.00% 192.32% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
89.01% 0.00% -8.08% 1,451.64% 105.31% 0.00% 191.53% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-79.07% 0.00% 6.40% -1,352.89% -99.94% 0.00% -184.13% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
10.93% 41.73% -1.97% 67.47% 5.69% 3.72% 8.19% 9.92% 10.18% 4.86% -3.99%
Cash Return on Invested Capital (CROIC)
6.66% 0.00% 174.92% 0.00% 0.00% -508.98% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
3.04% 4.29% 0.91% -0.37% 2.97% 7.05% 4.83% 3.85% 2.80% -0.21% -7.08%
Return on Assets (ROA)
3.46% 33.59% -0.70% -3.01% 1.68% 5.80% 2.90% 0.71% 1.97% -0.61% -6.58%
Return on Common Equity (ROCE)
10.93% 41.63% -1.93% 66.55% 5.62% 3.68% 8.05% 9.81% 10.08% 4.82% -3.97%
Return on Equity Simple (ROE_SIMPLE)
14.65% 0.00% 30.52% 25.80% 23.11% 0.00% 6.68% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
68 781 -16 875 53 146 81 24 93 -9.45 -169
NOPAT Margin
1.11% 11.90% -0.23% 11.95% 0.67% 1.84% 1.03% 0.28% 1.01% -0.11% -1.99%
Net Nonoperating Expense Percent (NNEP)
1.00% 6.79% -0.29% -31.28% 0.33% 1.68% 0.79% 0.15% 0.04% -0.36% -2.21%
Return On Investment Capital (ROIC_SIMPLE)
- 15.30% - - - 2.42% 1.37% 0.37% 1.29% -0.15% -2.72%
Cost of Revenue to Revenue
74.68% 74.39% 72.88% 70.75% 71.15% 68.73% 70.71% 69.96% 70.65% 71.21% 72.99%
SG&A Expenses to Revenue
23.90% 23.63% 26.55% 29.59% 27.46% 27.36% 27.34% 28.30% 27.60% 28.70% 29.86%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
23.90% 23.63% 26.55% 29.59% 27.46% 27.36% 27.34% 28.30% 27.60% 28.70% 29.86%
Earnings before Interest and Taxes (EBIT)
80 132 31 -13 113 266 190 168 135 -9.00 -286
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
233 299 126 93 339 493 428 415 400 265 0.00
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
10.36 7.08 7.80 9.71 10.51 9.64 9.06 11.61 12.38 9.32 8.78
Price to Tangible Book Value (P/TBV)
10.36 7.14 8.53 10.59 11.34 10.32 9.52 12.16 12.93 9.72 9.20
Price to Revenue (P/Rev)
1.31 1.19 1.24 1.38 1.53 1.31 1.27 1.69 1.74 1.25 0.98
Price to Earnings (P/E)
70.67 21.28 24.96 35.61 42.71 256.75 154.67 149.03 150.52 207.17 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
1.42% 4.70% 4.01% 2.81% 2.34% 0.39% 0.65% 0.67% 0.66% 0.48% 0.00%
Enterprise Value to Invested Capital (EV/IC)
61.06 0.00 49.22 0.00 0.00 348.41 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
1.20 1.00 1.10 1.23 1.38 1.17 1.13 1.53 1.60 1.11 0.87
Enterprise Value to EBITDA (EV/EBITDA)
28.49 22.85 40.96 34.62 37.23 28.16 23.94 29.44 31.04 25.39 28.16
Enterprise Value to EBIT (EV/EBIT)
70.35 53.69 73.51 144.80 151.17 89.52 62.91 66.91 71.00 79.10 3,801.78
Enterprise Value to NOPAT (EV/NOPAT)
76.97 22.13 29.06 50.42 59.18 584.15 196.41 164.46 159.64 225.81 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
10.62 9.19 11.98 15.09 21.86 18.84 17.25 25.83 22.77 21.59 18.97
Enterprise Value to Free Cash Flow (EV/FCFF)
1,469.78 21.19 23.05 19.43 32.67 0.00 35.12 122.72 166.55 1,253.20 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.95 0.25 0.46 0.39 0.37 0.47 0.35 0.39 0.53 0.35 0.58
Long-Term Debt to Equity
0.62 0.13 0.25 0.27 0.28 0.24 0.23 0.18 0.13 0.14 0.16
Financial Leverage
-0.89 -1.14 -0.79 -0.93 -0.95 -1.05 -0.96 -1.08 -1.02 -1.06 -1.05
Leverage Ratio
3.86 3.51 3.65 3.85 3.87 3.46 3.60 3.83 3.88 3.76 4.01
Compound Leverage Factor
5.65 4.57 6.94 -0.89 4.52 3.63 4.09 4.42 4.75 -9.20 3.57
Debt to Total Capital
48.78% 19.81% 31.70% 28.17% 27.16% 31.88% 26.16% 27.80% 34.60% 25.81% 36.81%
Short-Term Debt to Total Capital
16.89% 9.48% 14.43% 9.12% 6.83% 15.77% 9.34% 14.70% 26.07% 15.41% 26.89%
Long-Term Debt to Total Capital
31.89% 10.34% 17.27% 19.05% 20.33% 16.11% 16.82% 13.10% 8.53% 10.40% 9.92%
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
0.00% 0.29% 1.95% 1.66% 1.50% 1.21% 0.44% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
51.22% 79.89% 66.35% 70.17% 71.34% 66.91% 73.41% 72.20% 65.40% 74.19% 63.19%
Debt to EBITDA
2.85 0.95 2.82 1.61 1.49 1.55 1.07 1.08 1.44 1.07 2.12
Net Debt to EBITDA
-2.53 -4.29 -5.24 -4.41 -4.09 -3.23 -3.18 -3.04 -2.77 -3.19 -3.80
Long-Term Debt to EBITDA
1.86 0.50 1.54 1.09 1.12 0.78 0.69 0.51 0.36 0.43 0.57
Debt to NOPAT
7.71 0.92 2.00 2.34 2.37 32.13 8.75 6.02 7.43 9.48 -22.56
Net Debt to NOPAT
-6.82 -4.16 -3.72 -6.43 -6.50 -66.98 -26.06 -16.96 -14.27 -28.33 40.44
Long-Term Debt to NOPAT
5.04 0.48 1.09 1.59 1.78 16.24 5.63 2.83 1.83 3.82 -6.08
Altman Z-Score
3.57 3.36 3.18 3.45 3.68 3.87 3.77 4.06 4.10 3.61 3.14
Noncontrolling Interest Sharing Ratio
0.00% 0.23% 1.78% 1.35% 1.22% 1.07% 1.70% 1.05% 0.98% 0.84% 0.31%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.14 1.14 1.15 1.12 1.13 1.17 1.16 1.09 1.06 1.04 0.97
Quick Ratio
0.79 0.80 0.78 0.77 0.77 0.81 0.83 0.78 0.75 0.71 0.69
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-274 830 238 1,928 598 -434 899 126 79 -148 -240
Operating Cash Flow to CapEx
390.27% 268.28% 201.90% 377.27% 88.83% 317.37% 148.74% 182.89% 226.29% 22.78% 62.59%
Free Cash Flow to Firm to Interest Expense
-21.11 59.27 8.80 52.12 16.61 -10.84 39.10 5.03 3.60 -9.28 -18.49
Operating Cash Flow to Interest Expense
55.54 43.50 7.85 17.95 9.28 16.90 15.39 21.80 36.00 5.13 14.15
Operating Cash Flow Less CapEx to Interest Expense
41.31 27.29 3.96 13.19 -1.17 11.58 5.04 9.88 20.09 -17.38 -8.46
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.35 2.13 2.08 2.10 2.07 2.11 2.01 1.95 1.92 2.08 2.10
Accounts Receivable Turnover
101.87 97.92 70.60 79.26 71.97 83.96 57.26 61.69 73.99 89.70 84.14
Inventory Turnover
11.40 10.95 10.54 11.17 10.91 11.39 10.96 10.58 10.10 11.20 12.24
Fixed Asset Turnover
12.38 11.38 11.90 11.61 11.11 11.47 11.37 10.78 10.35 10.57 10.67
Accounts Payable Turnover
4.60 4.17 4.20 4.10 3.96 4.02 3.95 3.74 3.71 4.12 4.29
Days Sales Outstanding (DSO)
3.58 3.73 5.17 4.61 5.07 4.35 6.37 5.92 4.93 4.07 4.34
Days Inventory Outstanding (DIO)
32.03 33.33 34.63 32.68 33.46 32.05 33.31 34.50 36.13 32.58 29.82
Days Payable Outstanding (DPO)
79.43 87.48 86.99 89.10 92.07 90.69 92.50 97.66 98.26 88.67 85.14
Cash Conversion Cycle (CCC)
-43.82 -50.42 -47.19 -51.81 -53.54 -54.29 -52.82 -57.25 -57.20 -52.02 -50.99
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
456 -478 575 -298 -89 102 -243 -400 -75 -181 -172
Invested Capital Turnover
81.32 -53.77 36.61 118.87 157.23 -161.00 187.12 -92.44 -410.54 -137.86 -169.30
Increase / (Decrease) in Invested Capital
343 -49 -254 -1,053 -545 580 -818 -102 14 139 71
Enterprise Value (EV)
27,854 24,377 28,301 33,304 39,757 35,538 34,979 49,311 53,887 38,287 30,414
Market Capitalization
30,324 28,944 31,805 37,458 44,035 39,539 39,594 54,396 58,703 43,091 34,516
Book Value per Share
$1.64 $2.29 $2.27 $2.16 $2.34 $2.28 $2.42 $2.58 $2.60 $2.53 $2.15
Tangible Book Value per Share
$1.64 $2.27 $2.08 $1.98 $2.16 $2.13 $2.30 $2.46 $2.49 $2.43 $2.05
Total Capital
5,717 5,118 6,148 5,495 5,872 6,132 5,956 6,489 7,249 6,231 6,219
Total Debt
2,788 1,014 1,949 1,548 1,595 1,955 1,558 1,804 2,508 1,608 2,289
Total Long-Term Debt
1,823 529 1,062 1,047 1,194 988 1,002 850 618 648 617
Net Debt
-2,470 -4,582 -3,624 -4,245 -4,366 -4,075 -4,641 -5,085 -4,816 -4,804 -4,102
Capital Expenditures (CapEx)
185 227 105 176 376 213 238 298 350 360 294
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,369 -4,164 -3,552 -4,341 -4,533 -3,785 -4,348 -5,128 -4,821 -5,118 -4,979
Debt-free Net Working Capital (DFNWC)
1,889 1,432 2,021 1,452 1,428 2,245 1,851 1,761 2,503 1,294 1,412
Net Working Capital (NWC)
924 947 1,134 951 1,027 1,278 1,295 807 613 334 -260
Net Nonoperating Expense (NNE)
-23 -252 7.73 980 -11 -73 -33 -7.19 -1.73 17 97
Net Nonoperating Obligations (NNO)
-2,472 -4,582 -3,624 -4,245 -4,366 -4,075 -4,641 -5,085 -4,816 -4,804 -4,102
Total Depreciation and Amortization (D&A)
153 167 95 106 226 227 238 247 265 274 286
Debt-free, Cash-free Net Working Capital to Revenue
-14.55% -17.08% -13.82% -15.97% -15.71% -12.51% -14.00% -15.89% -14.32% -14.82% -14.17%
Debt-free Net Working Capital to Revenue
8.16% 5.87% 7.87% 5.34% 4.95% 7.42% 5.96% 5.46% 7.44% 3.75% 4.02%
Net Working Capital to Revenue
3.99% 3.88% 4.41% 3.50% 3.56% 4.22% 4.17% 2.50% 1.82% 0.97% -0.74%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.05 $0.58 $0.00 ($0.04) $0.04 $0.09 $0.06 $0.02 $0.05 ($0.02) ($0.15)
Adjusted Weighted Average Basic Shares Outstanding
1.78B 1.78B 1.79B 1.79B 1.80B 1.79B 1.81B 1.82B 1.82B 1.82B 1.83B
Adjusted Diluted Earnings per Share
$0.05 $0.57 $0.00 ($0.04) $0.04 $0.08 $0.06 $0.02 $0.05 ($0.02) ($0.15)
Adjusted Weighted Average Diluted Shares Outstanding
1.81B 1.80B 1.82B 1.79B 1.83B 1.83B 1.84B 1.86B 1.86B 1.86B 1.83B
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
1.79B 1.79B 1.79B 1.79B 1.80B 1.81B 1.82B 1.82B 1.83B 1.83B 1.80B
Normalized Net Operating Profit after Tax (NOPAT)
68 91 28 -18 76 218 81 104 93 5.60 -169
Normalized NOPAT Margin
1.11% 1.39% 0.39% -0.24% 0.97% 2.74% 1.03% 1.22% 1.01% 0.06% -1.99%
Pre Tax Income Margin
1.89% 2.62% 0.83% 0.04% 1.68% 3.50% 2.73% 2.28% 1.78% 0.25% -3.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.15 9.43 1.15 -0.35 3.14 6.65 8.26 6.72 6.14 -0.56 -22.00
NOPAT to Interest Expense
5.27 55.77 -0.60 23.65 1.47 3.66 3.53 0.95 4.24 -0.59 -13.03
EBIT Less CapEx to Interest Expense
-8.08 -6.79 -2.74 -5.11 -7.31 1.33 -2.09 -5.20 -9.77 -23.06 -44.62
NOPAT Less CapEx to Interest Expense
-8.97 39.55 -4.49 18.89 -8.98 -1.66 -6.81 -10.97 -11.67 -23.09 -35.65
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 17.89% 18.39% 115.58% 0.00% 0.00% 17.65% 113.55% -381.93%

Financials Breakdown Chart

Key Financial Trends

Coupang’s latest quarter shows a mixed but improving picture: revenue is still growing, operating cash flow remains positive, and the balance sheet has plenty of liquidity, but profitability remains fragile and the company is still carrying a meaningful debt burden.

For Q1 2026, Coupang reported $8.50 billion in revenue, up from $7.91 billion in Q1 2025, which suggests the business is still expanding. However, gross profit of $2.30 billion was not enough to cover operating expenses, and the company posted an operating loss of $242 million and a net loss of $266 million. That’s a step back from the profitable first quarter a year ago.

On the positive side, operating cash flow was still positive at $184 million in Q1 2026, even with the net loss. That’s important because it shows the core business is still generating cash before investments and financing. Coupang also ended the quarter with $6.30 billion in cash and equivalents and $9.36 billion in current assets, giving it solid short-term liquidity.

Still, the balance sheet shows some pressure points. Current liabilities were $9.62 billion, slightly above current assets, so working capital remains tight. Total debt was also elevated, with $1.67 billion in short-term debt and $617 million in long-term debt. The company’s equity base is positive at $3.93 billion, but retained earnings remain deeply negative, reflecting years of cumulative losses.

Looking at the trend over the last four years, Coupang has made real progress on scale. Quarterly revenue has risen from roughly $5.8 billion in Q1 2023 to $8.5 billion in Q1 2026. The business also became more consistently profitable during 2024 and parts of 2025, but recent quarters show that margin expansion has been uneven. In particular, Q4 2025 and Q1 2026 were weaker on earnings than the company’s stronger 2024 and mid-2025 periods.

Cash flow trends are more encouraging than earnings trends. Coupang has repeatedly produced positive operating cash flow, supported by depreciation and amortization and working-capital swings. Capital spending remains steady, with quarterly capex generally in the $200 million to $400 million range, indicating ongoing investment in logistics and infrastructure. That can support long-term growth, but it also means free cash flow can be volatile.

  • Revenue growth continues: Q1 2026 revenue rose to $8.50 billion from $7.91 billion a year earlier.
  • Operating cash flow stayed positive: Coupang generated $184 million in operating cash flow in Q1 2026.
  • Strong liquidity position: Cash and equivalents were $6.30 billion at the end of Q1 2026.
  • Large asset base: Total assets reached $17.40 billion, giving the company significant operating capacity.
  • Long-term growth investment continues: Capital spending remains substantial, which supports fulfillment and logistics expansion.
  • Gross profit remains large: Q1 2026 gross profit was $2.30 billion, but still not enough to cover operating expenses.
  • Balance sheet leverage is manageable but notable: Total debt remains meaningful, especially short-term debt of $1.67 billion.
  • Equity is positive: Total common equity stood at $3.93 billion in Q1 2026.
  • Net loss returned: Coupang posted a $266 million net loss in Q1 2026 versus a profit in Q1 2025.
  • Current liabilities exceed current assets: Current liabilities of $9.62 billion were above current assets of $9.36 billion, signaling tight working capital.

Bottom line: Coupang still looks like a growing platform with strong liquidity and positive operating cash flow, but the latest quarter suggests profitability remains inconsistent. Retail investors should watch whether revenue growth can translate into sustained operating leverage, especially as the company continues to invest heavily in its logistics network.

06/13/26 07:41 PM ETAI Generated. May Contain Errors.

Coupang Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Coupang's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Coupang's net income appears to be on a downward trend, with a most recent value of $214 million in 2025, falling from -$696.89 million in 2019. The previous period was $66 million in 2024. Find out what analysts predict for Coupang in the coming months.

Coupang's total operating income in 2025 was $473 million, based on the following breakdown:
  • Total Gross Profit: $10.14 billion
  • Total Operating Expenses: $9.67 billion

Over the last 6 years, Coupang's total revenue changed from $6.27 billion in 2019 to $34.53 billion in 2025, a change of 450.5%.

Coupang's total liabilities were at $13.16 billion at the end of 2025, a 17.9% increase from 2024, and a 132.1% increase since 2020.

In the past 5 years, Coupang's cash and equivalents has ranged from $1.25 billion in 2020 to $6.32 billion in 2025, and is currently $6.32 billion as of their latest financial filing in 2025.

Over the last 6 years, Coupang's book value per share changed from 0.00 in 2019 to 2.53 in 2025, a change of 253.1%.



Financial statements for NYSE:CPNG last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners