Marathon Digital  Inc. logo

Marathon Digital Inc.

MARA | NASDAQ
Chart Builder DCF Calculator
$6.77
-$0.40 (-5.51%)
At close: Oct 30, 2026, 4:00 PM ET
$6.79
+$0.02 (+0.30%)
Pre-market: Nov 2, 2026, 9:27 AM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-1.87B -1.26B -1.71B 123.13M 808.21M -533.44M 528.53M -124.79M -199.66M 337.17M 223.4M 64.14M -8.96M -7.24M -406.71M -75.42M -216.88M -12.96M 11.53M -22.17M -108.88M 83.36M
Depreciation & Amortization
366.22M 191.56M 285.82M 167.31M 161.74M 157.9M 137.03M 101.36M 107.28M 81.6M 70.96M 53.55M 37.28M 17.73M 13.83M 26.29M 24.71M 18.57M 6.89M 4.34M 2.36M 754.53K
Stock-Based Compensation
77.19M 30.51M 30.06M 38.47M 54.66M 49.12M 54.06M 23.34M 28.33M 51.91M 18.74M 5.51M 4.45M 3.95M 5.72M 3.43M 6.18M 9.28M 8.45M 96.62M 4.69M 51.03M
Other Working Capital
-375.76M -202.74M -178.53M -243.82M -205.97M -250.23M -376.56M -841.89M -27.06M -4.59M 6.78M -104.34M -66.25M 3.78M -79.42M -26.86M -23.31M -62.54M -33M -29.65M -29.36M -9.29M
Other Non-Cash Items
1.37B 1.03B 1.53B -321.82M -1.18B 473.29M -777.5M 64.55M 138.42M -451.56M -267.54M -101.47M -24.35M -8.87M 391.6M 21.63M 189.59M 26.98M -3.11M 60.68M 125.89M 641.81K
Deferred Income Tax
-32.3M -31.39M -185.9M 37.68M 201.7M -112.12M 117.15M -49.49M -32M 37.56M 14.94M 73K 203K 75K -22.37M -5.75M 9.45M -4.3M 23.02M n/a n/a -129.57M
Change in Working Capital
-375.76M -202.74M -178.53M -243.82M -205.97M -250.23M -372.69M -432.45M 7.1M -598K 3.56M -103.42M -60.03M -34.46M -74.29M -13.58M -27.85M -63.63M -21.07M -28.76M -27.72M -9.3M
Operating Cash Flow
-471.26M -247.49M -224.75M -199.05M -163.44M -215.49M -313.43M -440.82M 21.14M 56.08M 64.06M -81.62M -51.41M -28.81M -92.24M -43.4M -14.81M -26.06M 25.7M 14.08M -3.67M -3.08M
Capital Expenditures
-94.3M -79.52M -164.47M -84.83M -118.92M -38.86M -189.16M -37.99M -17.22M -9.09M -1.8M -2.5M -6.05M -17.27M -21.28M -6.08M -7.22M -6.53M -486.64M 35.83M -41.11M -88.68M
Cash Acquisitions
-61.11M -194.42M -4.85M -6.88M 177K -58.57M -59.79M 2.24M -92.07M -183.82M -179.51M -4.03M -19.54M -43.19M -180 -30M -3.5M -10.5M 40K n/a n/a 63.21M
Purchase of Investments
n/a n/a -191.66M -254.94M -3.04M -27.13M -1.55B -386.87M -22.53M -18.29M -5.04M -4.03M -19.54M -43.19M -500K -30M -3.5M -10.5M -3M n/a n/a -150M
Sales Maturities Of Investments
1.63B 1.46B 251.45M 168.15M 5.58M 8.68M 33.93M 4.66M 68.93M 44.77M 264.95M 65.58M 51.28M 43.19M 849.3M 482.87K 482.87K 10.5M -40K 460.72K -16K 16K
Other Investing Acitivies
-6.2M -17K 62.28M -107.14M -10.96M -93.96M -231.01M -119.7M -215.11M -250.17M -73.63M -21.46M -50.27M -11.57M -849.67M 31.54M -114.86M -192.39M -30.06M -135.61M 7.29M -63.21M
Investing Cash Flow
1.47B 1.19B -47.26M -285.65M -127.16M -209.85M -2B -537.67M -278M -416.59M 4.97M 33.58M -24.57M -72.03M -22.16M -34.05M -125.1M -209.42M -519.69M -99.32M -33.84M -238.66M
Debt Repayment
-1.11B -1.11B -786K 996.53M -168K 150M 1.84B 291.6M -163K n/a n/a n/a n/a -50M n/a 14.25M 35M n/a 728.81M n/a n/a n/a
Common Stock Repurchased
-15.13M -7.46M n/a n/a n/a n/a -5.89M -5.85M -6.58M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
11.9M 11.93M -3.14M -47.46M -15.17M -20.36M 7.28M -522K -1.28M -872K -280K 87K 13.52M -77K -28.57K -8K -44K -20 -25.59K -878.08K 11.1M -14.75M
Financial Cash Flow
-1.12B -1.11B -7.26M 1.2B 203.87M 229.78M 2.54B 605.98M 336.93M 471.89M 342.3M 21.29M 79.06M 113.22M 162.76M 51.9M 110.53M 85.47M 729.67M -878.08K -3.81M 312.36M
Net Cash Flow
-125.86M -169.14M -279.26M 716.92M -86.74M -195.56M 227.52M -91.77M -56.24M -33.05M 256.1M -26.75M 3.08M 12.38M 48.36M -25.52M -29.38M -150.01M 235.67M -128.19M -41.32M 70.61M
Free Cash Flow
-565.56M -327.01M -389.22M -283.88M -282.36M -254.34M -502.58M -478.81M 3.92M 47M 62.26M -84.12M -57.46M -46.08M -113.52M -49.48M -22.03M -32.59M -460.94M 49.91M -44.78M -91.76M
Adj. Free Cash Flow
-642.75M -357.52M -419.28M -322.34M -337.01M -303.46M -556.64M -502.15M -24.42M -4.92M 43.52M -89.63M -61.91M -50.03M -119.24M -52.91M -28.21M -41.87M -469.39M -46.7M -49.46M -142.79M
Maintenance CapEx
-94.3M -79.52M -164.47M n/a n/a n/a -67.14M n/a n/a n/a n/a n/a n/a -17.27M -21.28M -6.08M -7.22M n/a -409.18M 71.66M -2.09M -77.18M
Growth CapEx
n/a n/a n/a -84.83M -118.92M -38.86M -122.01M -37.99M -17.22M -9.09M -1.8M -2.5M -6.05M n/a n/a n/a n/a -6.53M -77.45M -35.83M -39.02M -11.5M
Owner Earnings
-565.56M -327.01M -389.22M -199.05M -163.44M -215.49M -380.57M -440.82M 21.14M 56.08M 64.06M -81.62M -51.41M -46.08M -113.52M -49.48M -22.03M -26.06M -383.49M 85.74M -5.76M -80.26M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.