VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MARAMarathon Digital Holdings, Inc.
$14.54$5.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMARACash Flow

Marathon Digital Holdings, Inc. (MARA) Cash Flow Statement

15Y historyFree accessUpdated daily

Capital intensity remains a primary liquidity drain, with CapEx/Revenue ratios peaking at 88.2% in 2024Q4 and free cash flow margins plummeting to -187.3% in 2026Q1.

MARA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations62.72M94.72M-677.02M-315.65M-176.48M-18.22M-7.77M-3.32M-8.24M-10.81M10.17M-2.96M4.46M-1.52M-1.26M-34.27K
Operating CF Margin %-10.44%-103.15%-81.46%-149.87%-11.45%-178.42%-280%-527.31%-2080.07%27.77%-15.6%20.81%-44.45%--
Operating CF Growth %-518.59%113.99%-114.48%-78.86%-868.69%-134.36%-134.24%59.72%23.78%-206.25%443.53%-166.47%393.2%-20.46%-3580.46%-
Net Income-2.04B-4.7M541.01M261.17M-686.74M-36.17M-10.45M-3.52M-12.81M-31.33M-28.83M-16.94M-3.15M-3.45M-6.93M0
Depreciation & Amortization806.43M772.77M426.63M179.51M78.71M15.1M3.16M1.08M2.07M1.85M7.46M10.83M5.53M1.04M8.77K0
Stock-Based Compensation85.16M0157.64M32.64M24.59M160.79M1.18M933.68K1.43M1.98M1.95M2.49M1.75M1.85M4.24M0
Deferred Taxes316.01M56.38M73.22M15.29M-22.57M23.02M1.17M385.45K0011.39M-8.28M-4.95M139.69K1.4M0
Other Non-Cash Items-1.21B-748.62M-1.7B-391.92M606.1M-43.25M992.99K-507.86K5.82M17.33M15.82M5.18M5.03M-1.63M62.79K-30.93K
Working Capital Changes522.59M18.9M-173.89M-412.35M-176.57M-137.7M-3.82M-1.69M-4.74M-629.24K2.38M3.76M251.91K533.25K-42K-3.35K
Change in Receivables01.81M-9.32M00000088.24K1.78M-341.52K110.05K-270K00
Change in Inventory000000000000029.57K00
Change in Payables0-2.85M13.2M146K13.22M11.93M-23.32K2.75K0-1.25M682.25K02.49M697.79K00
Cash from Investing730.77M-669.92M-3.23B4.59M-390.23M-891.92M-81.29M1.21M-4.16M-7.79K-3.69M-58.39K-7.87M-3M-1.86M0
Capital Expenditures-198.44M-407.07M-1.07B-27.61M-41.11M-708.92M-83.39M-5.22K-5.25M-7.79K-8.39K-58.39K-52.96K-3.18M-1.07M0
CapEx % of Revenue22.87%44.88%162.73%7.13%34.91%445.4%1913.93%0.44%336.14%1.5%0.02%0.31%0.25%93.14%--
Acquisitions0---------------
Investments821.26M1.5B3.34B106.29M37M322.14M01.14K0000-4.79M6.25K00
Other Investing1.1B-284.09M873K-89.15M-1.15B-30M00-250K0-3.68M0-7.82M-3.17M-745.42K0
Cash from Financing289.37M1.63B3.95B555.86M410.65M1.04B229.69M245.49K020.45M-4.01M508.84K4.89M5.78M5.35M9.68K
Debt Issued (Net)0---------------
Equity Issued (Net)434.41M521.64M1.82B606.24M361.49M-4.71M229.63M255.89K016.07M4.65M012.78M5.78M6.38M0
Dividends Paid0000000000000000
Share Repurchases-34.01M-46.92M-34.86M-15.75M0000000000-132K0
Other Financing-27.84M-39.77M4.61M-380K-81K313.64M-500-10.4K0158.51K46.67K18.75K-9.97M050K0
Net Change in Cash181.78M155.36M46.46M244.81M-156.05M127.2M140.63M-1.86M-12.4M9.95M2.44M-2.53M1.47M1.26M2.23M-24.6K
Free Cash Flow-385.02M-312.35M-930.48M-343.26M-217.59M-727.14M-91.16M-3.32M-13.74M-10.82M6.48M-3.02M-3.41M-4.7M-2.33M-34.27K
FCF Margin %-44.37%-34.43%-141.76%-88.58%-184.78%-456.85%-2092.35%-280.44%-879.45%-2081.57%17.7%-15.91%-15.95%-137.59%--
FCF Growth %68.74%66.43%-171.07%-57.76%70.08%-697.62%-2642.69%75.81%-27.03%-266.84%314.69%11.57%27.4%-101.7%-6703.68%-
FCF per Share-1.01-0.88-2.98-1.79-1.92-7.32-1.12-0.50-2.58-6.636.83-3.40-4.69-8.17-6.69-0.29
FCF Conversion (FCF/Net Income)0.19x-0.07x-1.25x-1.21x0.25x0.49x0.74x0.94x0.64x0.34x-0.35x0.17x-2.37x0.44x0.18x1.11x
Interest Paid3K2.02M678K7.39M11.43M00001.54M1.92M1.98M280.78K000
Taxes Paid2.05M32.31M1.15M723K7K00005.46K43.05K168.38K39.08K000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Extreme Bitcoin Price Sensitivity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnected From Cash

According to quarterly financial data, MARA exhibits a persistent disconnect between net income and operating cash flow, with the OCF/NI ratio frequently turning negative, suggesting that reported accounting profits are often decoupled from the actual cash-generating capacity of the underlying Bitcoin mining operations during the observed period.

The frequent divergence between net income and operating cash flow indicates that non-cash items and accounting adjustments for digital assets significantly distort the company's true economic performance. Investors should monitor this gap closely, as it suggests that the firm's reported profitability may not translate into the liquidity required to sustain its capital-intensive mining fleet.

Free Cash Flow Remains Volatile

As reported in financial statements, MARA's free cash flow trajectory is highly erratic, with margins swinging from a positive 39.7% in 2023Q4 to a deeply negative 187.3% in 2026Q1, reflecting the company's inability to generate consistent internal funding for its aggressive hardware expansion and infrastructure development plans.

The extreme volatility in free cash flow highlights the company's reliance on external financing to bridge the gap between operational costs and capital expenditures. This pattern suggests that the business model remains structurally dependent on favorable market conditions to maintain liquidity, rather than self-sustaining cash generation.

Capital Intensity Pressures Liquidity Position

Based on reported figures, MARA's capital intensity is substantial, with CapEx/Revenue ratios reaching as high as 88.2% in 2024Q4, indicating that the firm must continuously reinvest the vast majority of its revenue just to maintain or expand its competitive hash rate in a difficult mining environment.

The high level of capital expenditure relative to revenue underscores the 'Red Queen' effect, where the company must constantly upgrade its hardware to remain competitive against rising network difficulty. This aggressive reinvestment cycle appears to be a primary driver of the company's persistent cash burn, warranting further investigation into the long-term return on these assets.

Working Capital Swings Obscure Operations

Data from recent filings reveals significant fluctuations in working capital, with a notable $718.9M inflow in 2025Q4 followed by a $202.7M outflow in 2026Q1, which complicates the assessment of the company's core operational efficiency and its ability to manage short-term liabilities effectively during periods of market stress.

These large swings in working capital suggest that changes in inventory, specifically the holding and valuation of mined Bitcoin, are heavily influencing the cash flow statement. Analysts should be cautious in interpreting these movements as indicators of operational health, as they are likely driven more by asset price volatility than by improvements in working capital management.

MARA — Frequently Asked Questions

Quick answers to the most common questions about buying MARA stock.

How much cash does Marathon Digital Holdings, Inc. (MARA) generate from operations?

Marathon Digital Holdings, Inc. (MARA) generated $94.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Marathon Digital Holdings, Inc.'s free cash flow?

Marathon Digital Holdings, Inc. (MARA) reported negative free cash flow of $312.3M in 2025, indicating capital requirements exceeded cash from operations.

What is Marathon Digital Holdings, Inc.'s capital expenditure (CapEx)?

Marathon Digital Holdings, Inc. (MARA) spent $407.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Marathon Digital Holdings, Inc. distribute cash to shareholders?

In 2025, Marathon Digital Holdings, Inc. (MARA) spent $46.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.