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 (+0.27%)
Pre-market: Nov 2, 2026, 9:25 AM ET
TTM
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
-4.72B -2.04B -1.31B 926.42M 678.5M -329.36M 541.25M 236.13M 425.06M 615.75M 271.34M -358.77M -498.33M -706.25M -711.98M -293.74M -240.49M -132.49M -36.17M -52.93M -32.76M 73.97M
Depreciation & Amortization
1.01B 806.43M 772.77M 623.98M 558.02M 503.56M 427.26M 361.19M 313.39M 243.38M 179.51M 122.38M 95.13M 82.57M 83.4M 76.46M 54.5M 32.15M 14.34M 8.69M 5.18M 3.36M
Stock-Based Compensation
176.22M 153.69M 172.3M 196.29M 181.17M 154.84M 157.64M 122.32M 104.49M 80.61M 32.64M 19.62M 17.54M 19.26M 24.59M 27.33M 120.52M 119.03M 160.79M 152.48M 56.22M 52.19M
Other Working Capital
-1B -831.06M -878.55M -1.08B -1.67B -1.5B -1.25B -866.76M -129.21M -168.4M -160.03M -246.22M -168.74M -125.8M -192.12M -145.7M -148.5M -154.55M -101.3M -67.84M -38.75M -9.25M
Other Non-Cash Items
3.61B 1.05B 501.3M -1.81B -1.42B -101.24M -1.03B -516.13M -682.15M -844.93M -402.23M 256.9M 380.01M 593.95M 629.8M 235.09M 274.14M 210.43M 184.09M 189.3M 128.63M 2.74M
Deferred Income Tax
-211.92M 22.08M -58.65M 244.41M 157.24M -76.45M 73.22M -29M 20.56M 52.77M 15.29M -22.02M -27.85M -18.61M -22.98M 22.42M 28.17M 18.72M -106.55M -129.57M -129.57M -129.57M
Change in Working Capital
-1B -831.06M -878.55M -1.07B -1.26B -1.05B -798.63M -422.38M -93.35M -160.48M -194.34M -272.2M -182.36M -150.19M -179.35M -126.14M -141.32M -141.18M -86.85M -65.7M -37.5M -9.42M
Operating Cash Flow
-1.14B -834.73M -802.73M -891.41M -1.13B -948.59M -677.02M -299.54M 59.66M -12.89M -97.79M -254.08M -215.86M -179.26M -176.51M -58.58M -1.09M 10.05M 33.03M 5.65M -9.79M -6.74M
Capital Expenditures
-423.13M -447.74M -407.07M -431.75M -384.92M -283.23M -253.46M -66.1M -30.6M -19.43M -27.61M -47.09M -50.67M -51.84M -41.11M -506.47M -464.56M -498.45M -580.59M -108.57M -156.61M -116.77M
Cash Acquisitions
-267.26M -205.97M -70.13M -125.07M -115.95M -208.19M -333.43M -453.15M -459.41M -386.88M -246.26M -66.75M -92.73M -76.69M -44M -43.96M -13.96M -10.46M 63.25M 63.21M 63.21M 63.21M
Purchase of Investments
-446.6M -449.65M -476.78M -1.84B -1.97B -1.99B -1.98B -432.74M -49.89M -46.89M -71.8M -67.25M -93.23M -77.19M -44.5M -47M -17M -13.5M -153M -136.73M -135.45M -139.65M
Sales Maturities Of Investments
3.51B 1.89B 433.85M 216.33M 52.84M 116.2M 152.29M 383.3M 444.23M 426.58M 425M 1.01B 944.26M 893.46M 860.76M 11.43M 11.4M 10.9M 420.72K 1.28M 1.33M 1.65M
Other Investing Acitivies
-51.09M -55.85M -149.79M -443.08M -455.63M -659.79M -815.99M -658.61M -560.36M -395.52M -156.92M -932.96M -879.97M -944.56M -1.13B -305.77M -472.92M -350.77M -221.59M -257.18M -121.57M -128.85M
Investing Cash Flow
2.32B 730.21M -669.92M -2.62B -2.87B -3.02B -3.23B -1.23B -656.04M -402.61M -58.05M -85.17M -152.81M -253.33M -390.73M -888.27M -953.53M -862.28M -891.51M -437.98M -349.09M -320.42M
Debt Repayment
-1.23B -117.2M 1.15B 2.99B 2.28B 2.28B 2.13B 291.43M -163K n/a -50M -50M -35.75M -750K 49.25M 778.06M 763.81M 728.81M 728.81M n/a n/a 62.5K
Common Stock Repurchased
-22.59M -7.46M n/a -5.89M -11.74M -18.32M -18.32M -12.43M -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
-26.77M -53.84M -86.13M -75.71M -28.77M -14.88M 4.61M -2.96M -2.35M 12.45M 13.25M 13.5M 13.41M -157.57K -80.59K -77.61K -947.69K 10.19M -4.55M -4.53M -4.35M -15.45M
Financial Cash Flow
-1.03B 289.93M 1.63B 4.17B 3.58B 3.71B 3.95B 1.76B 1.17B 914.53M 555.86M 376.32M 406.93M 438.4M 410.65M 977.56M 924.79M 810.45M 1.04B 502.23M 531.37M 541.66M
Net Cash Flow
142.66M 181.78M 155.36M 662.14M -146.55M -116.05M 46.46M 75.05M 140.07M 199.39M 244.81M 37.07M 38.3M 5.84M -156.55M 30.75M -71.91M -83.85M 136.77M 25.18M 169.84M 211.46M
Free Cash Flow
-1.57B -1.28B -1.21B -1.32B -1.52B -1.23B -930.48M -365.64M 29.05M -32.32M -125.4M -301.17M -266.54M -231.11M -217.62M -565.04M -465.65M -488.4M -547.57M -102.92M -166.4M -123.51M
Adj. Free Cash Flow
-1.74B -1.44B -1.38B -1.52B -1.7B -1.39B -1.09B -487.96M -75.44M -112.93M -158.04M -320.8M -284.08M -250.37M -242.21M -592.37M -586.17M -607.43M -708.35M -255.4M -222.62M -175.7M
Maintenance CapEx
-338.3M -244M -164.47M -67.14M -67.14M -67.14M -67.14M n/a n/a n/a -17.27M -38.55M -44.63M -51.84M -34.57M -422.48M -344.74M -339.62M -416.79M -21.58M -105.31M -104.5M
Growth CapEx
-84.83M -203.74M -242.6M -364.61M -317.78M -216.09M -186.32M -66.1M -30.6M -19.43M -10.34M -8.54M -6.05M n/a -6.53M -83.99M -119.82M -158.84M -163.8M -86.98M -51.29M -12.27M
Owner Earnings
-1.48B -1.08B -967.2M -958.55M -1.2B -1.02B -744.16M -299.54M 59.66M -12.89M -115.06M -292.63M -260.49M -231.11M -211.09M -481.05M -345.83M -329.56M -383.76M -15.93M -115.1M -111.24M

© 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.