Company logo

PINS - Pinterest, Inc.

NYSE -> Communication Services -> Internet Content & Information
San Francisco, United States
Type: Equity

PINS price evolution
PINS
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $1361.94 $1168.42 $1179.85 $1651.24
Short term investments $1149.15 $1162.26 $1115.56 $1078.49
Net receivables $763.16 $624.22 $544.05 $487.96
Inventory
Total current assets $3338.56 $3039.27 $2941.14 $3298.39
Long term investments
Property, plant & equipment $124.34 $132.3 $121.99 $127.88
Goodwill & intangible assets $117.46 $119.3 $121.14 $122.98
Total noncurrent assets $255.85 $265.31 $260.65 $268.03
Total investments $1149.15 $1162.26 $1115.56 $1078.49
Total assets $3594.41 $3304.58 $3201.8 $3566.42
Current liabilities
Accounts payable $79.06 $71.49 $64.08 $77.28
Deferred revenue
Short long term debt
Total current liabilities $317.09 $304.35 $319.88 $321.92
Long term debt $160.62 $170.86 $163.01 $159.51
Total noncurrent liabilities $186.63 $193.59 $188.84 $184.76
Total debt $160.62 $170.86 $163.01 $159.51
Total liabilities $503.73 $497.94 $508.71 $506.68
Shareholders' equity
Retained earnings -$2150.27 -$2351.45 -$2358.18 -$2323.24
Other shareholder equity -$1.01 -$7.45 -$8.71 -$7.13
Total shareholder equity $3090.68 $2806.64 $2693.08 $3059.74
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $1361.94 $474.37 $1419.63 $678.34
Short term investments $1149.15 $1087.16 $1060.49 $1091.08
Net receivables $763.16 $681.53 $653.36 $563.73
Inventory
Total current assets $3338.56 $3454.68 $3181.56 $2357.54
Long term investments
Property, plant & equipment $124.34 $265.83 $281.31 $225.29
Goodwill & intangible assets $117.46 $124.82 $61.12 $13.56
Total noncurrent assets $255.85 $408.05 $355.68 $251.92
Total investments $1149.15 $1087.16 $1060.49 $1091.08
Total assets $3594.41 $3862.73 $3537.24 $2609.46
Current liabilities
Accounts payable $79.06 $87.92 $17.68 $49.49
Deferred revenue
Short long term debt
Total current liabilities $317.09 $380.53 $259.81 $204.83
Long term debt $160.62 $178.69 $209.18 $139.32
Total noncurrent liabilities $186.63 $200.54 $238.69 $162.26
Total debt $160.62 $178.69 $209.18 $139.32
Total liabilities $503.73 $581.08 $498.5 $367.09
Shareholders' equity
Retained earnings -$2150.27 -$2114.66 -$2018.61 -$2335.05
Other shareholder equity -$1.01 -$11.42 -$2.18 $2.48
Total shareholder equity $3090.68 $3281.65 $3038.74 $2242.37
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $981.26 $763.2 $708.02 $602.58
Cost of revenue $178.1 $171 $168.74 $170.93
Gross Profit $803.17 $592.21 $539.28 $431.65
Operating activities
Research & development $267.98 $264.7 $269.39 $266.35
Selling, general & administrative $338.94 $332.51 $343.14 $409
Total operating expenses $606.92 $597.2 $612.53 $675.34
Operating income $196.25 -$5 -$73.24 -$243.69
Income from continuing operations
EBIT $202.14 -$9.6 -$71.06 -$243.36
Income tax expense $29.92 $10.36 -$11.23 -$9.88
Interest expense -$28.96 -$26.69 -$24.89 -$24.9
Net income
Net income $201.18 $6.73 -$34.94 -$208.58
Income (for common shares) $201.18 $6.73 -$34.94 -$208.58
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $3055.07 $2802.57 $2578.03 $1692.66
Cost of revenue $688.76 $678.6 $529.32 $449.36
Gross Profit $2366.31 $2123.98 $2048.71 $1243.3
Operating activities
Research & development $1068.42 $948.98 $780.26 $606.19
Selling, general & administrative $1423.57 $1276.67 $942.26 $779.61
Total operating expenses $2491.99 $2225.65 $1722.52 $1385.8
Operating income -$125.68 -$101.68 $326.19 -$142.5
Income from continuing operations
EBIT -$121.88 -$70.73 $330.39 -$126.39
Income tax expense $19.17 $10.1 $4.53 $1.3
Interest expense -$105.44 $15.21 $9.42 $0.64
Net income
Net income -$35.61 -$96.05 $316.44 -$128.32
Income (for common shares) -$35.61 -$96.05 $316.44 -$128.32
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $201.18 $6.73 -$34.94 -$208.58
Operating activities
Depreciation $5.32 $4.9 $5.07 $6.21
Business acquisitions & disposals
Stock-based compensation $163.23 $171.88 $169.63 $143.12
Total cash flows from operations $258.28 $108.5 $62.72 $183.46
Investing activities
Capital expenditures -$4.28 -$0.98 -$0.81 -$1.99
Investments $26 -$39.26 -$31.83 $16.15
Total cash flows from investing $21.72 -$40.24 -$32.64 $14.16
Financing activities
Dividends paid
Sale and purchase of stock -$87.5 -$79.28 -$501.4 -$158.58
Net borrowings
Total cash flows from financing -$87.5 -$79.28 -$501.4 -$158.58
Effect of exchange rate $1.02 -$0.43 -$0.07 $1.14
Change in cash and equivalents $193.52 -$11.43 -$471.39 $40.18
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$35.61 -$96.05 $316.44 -$128.32
Operating activities
Depreciation $21.51 $46.49 $27.5 $36.99
Business acquisitions & disposals -$86.06 -$36.91
Stock-based compensation $647.86 $497.12 $415.38 $321.02
Total cash flows from operations $612.96 $469.2 $752.91 $28.83
Investing activities
Capital expenditures -$8.06 -$28.98 -$9.03 -$17.4
Investments -$28.93 -$13.2 $20.09 -$30.54
Total cash flows from investing -$36.99 -$128.25 -$25.86 -$47.62
Financing activities
Dividends paid
Sale and purchase of stock -$826.76 -$148.93 $23.91 $21.39
Net borrowings
Total cash flows from financing -$826.76 -$148.93 $22.16 $19.64
Effect of exchange rate $1.67 -$1.43 -$1.06 $0.33
Change in cash and equivalents -$249.13 $190.6 $748.15 $1.17
Fundamentals
Market cap $22.31B
Enterprise value $21.11B
Shares outstanding 678.02M
Revenue $3.06B
EBITDA -$100.37M
EBIT -$121.88M
Net Income -$35.61M
Revenue Q/Q 11.86%
Revenue Y/Y N/A
P/E ratio -626.61
EV/Sales 6.91
EV/EBITDA -210.34
EV/EBIT -173.22
P/S ratio 7.30
P/B ratio 7.22
Book/Share 4.56
Cash/Share 2.01
EPS -$0.05
ROA -1.04%
ROE -1.22%
Debt/Equity 0.16
Net debt/EBITDA 8.55
Current ratio 10.53
Quick ratio 10.53