$42.05M Market Cap.
BTCS Market Cap. (MRY)
BTCS Shares Outstanding (MRY)
BTCS Assets (MRY)
Total Assets
$38.25M
Total Liabilities
$4.25M
Total Investments
$36.20M
BTCS Income (MRY)
Revenue
$4.07M
Net Income
-$1.27M
Operating Expense
$9.87M
BTCS Cash Flow (MRY)
CF Operations
-$3.53M
CF Investing
-$2.63M
CF Financing
$6.68M
BTCS Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0 | 0% | 0% | 0% | - |
2023 | $0 | 0% | 0% | 0% | - |
2022 | $0.05 | 7.90% | 0% | -4.00% | -25.00 |
2021 | $0 | 0% | 0% | 0% | - |
2020 | $0 | 0% | - | 0% | - |
BTCS Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $38,245,389 (40.88%) | $27,146,691 (173.72%) | $9,917,575 (-29.67%) | $14,101,993 (808.70%) |
Assets Current | $38,137,940 (41.06%) | $27,036,201 (544.06%) | $4,197,799 (-23.21%) | $5,466,532 (252.30%) |
Assets Non-Current | $107,449 (-2.75%) | $110,490 (-98.07%) | $5,719,776 (-33.76%) | $8,635,461 (3754448.26%) |
Goodwill & Intangible Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Shareholders Equity | $33,999,954 (29.94%) | $26,165,791 (180.41%) | $9,331,163 (-22.90%) | $12,103,443 (1060.13%) |
Property Plant & Equipment Net | $7,449 (-28.99%) | $10,490 (-5.94%) | $11,152 (13.99%) | $9,783 (4153.48%) |
Cash & Equivalents | $1,977,778 (35.62%) | $1,458,327 (-32.07%) | $2,146,783 (53.25%) | $1,400,867 (167.27%) |
Accumulated Other Comprehensive Income | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $36,196,228 (42.93%) | $25,323,973 (231.64%) | $7,635,913 (-38.25%) | $12,366,792 (1142.08%) |
Investments Current | $36,096,228 (43.10%) | $25,223,973 (1208.78%) | $1,927,289 (-48.48%) | $3,741,114 (275.75%) |
Investments Non-Current | $100,000 (0.00%) | $100,000 (-98.25%) | $5,708,624 (-33.82%) | $8,625,678 (0%) |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $0 (0%) | $291,440 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Payables | $70,444 (27.95%) | $55,058 (-28.24%) | $76,727 (-44.69%) | $138,716 (427.68%) |
Accumulated Retained Earnings (Deficit) | -$139,948,277 (-0.92%) | -$138,677,103 (8.45%) | -$151,482,208 (-11.72%) | -$135,589,470 (-13.43%) |
Tax Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Tax Liabilities | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Debt Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Debt Non-Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Liabilities | $4,245,435 (332.81%) | $980,900 (67.27%) | $586,412 (-70.66%) | $1,998,550 (292.95%) |
Liabilities Current | $4,245,435 (332.81%) | $980,900 (67.27%) | $586,412 (-70.66%) | $1,998,550 (292.95%) |
Liabilities Non-Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
BTCS Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $4,073,518 (204.08%) | $1,339,628 (-20.85%) | $1,692,454 (39.49%) | $1,213,284 (0%) |
Cost of Revenue | $3,127,509 (769.29%) | $359,778 (-15.63%) | $426,440 (58.91%) | $268,346 (0%) |
Selling General & Administrative Expense | $8,351,617 (108.52%) | $4,005,213 (-24.54%) | $5,308,002 (-69.41%) | $17,354,255 (794.18%) |
Research & Development Expense | $755,813 (9.97%) | $687,288 (12.35%) | $611,758 (-14.17%) | $712,736 (1468.18%) |
Operating Expenses | $9,874,805 (86.43%) | $5,296,770 (-71.77%) | $18,761,877 (-0.51%) | $18,858,472 (849.45%) |
Interest Expense | $0 (0%) | $0 (0%) | $0 (0%) | $186,740 (287.18%) |
Income Tax Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | -$1,271,174 (-116.26%) | $7,818,728 (149.20%) | -$15,892,738 (0.98%) | -$16,049,583 (-527.89%) |
Net Income to Non-Controlling Interests | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income | -$1,271,174 (-116.26%) | $7,818,728 (149.20%) | -$15,892,738 (0.98%) | -$16,049,583 (-527.89%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $5,066,424 (0%) |
Net Income Common Stock | -$1,271,174 (-116.26%) | $7,818,728 (149.20%) | -$15,892,738 (24.74%) | -$21,116,007 (-726.10%) |
Weighted Average Shares | $16,263,702 (15.41%) | $14,092,233 (10.68%) | $12,732,914 (86.14%) | $6,840,665 (129.29%) |
Weighted Average Shares Diluted | $16,263,702 (15.41%) | $14,092,233 (10.68%) | $12,732,914 (86.14%) | $6,840,665 (129.29%) |
Earning Before Interest & Taxes (EBIT) | -$1,271,174 (-116.26%) | $7,818,728 (149.20%) | -$15,892,738 (-0.19%) | -$15,862,843 (-532.52%) |
Gross Profit | $946,009 (-3.45%) | $979,850 (-22.60%) | $1,266,014 (33.98%) | $944,938 (0%) |
Operating Income | -$8,928,796 (-106.83%) | -$4,316,920 (75.33%) | -$17,495,863 (2.33%) | -$17,913,534 (-801.88%) |
BTCS Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$2,632,218 (-1515.19%) | $185,997 (102.07%) | -$8,972,837 (5.28%) | -$9,472,770 (0%) |
Net Cash Flow from Financing | $6,681,777 (148.60%) | $2,687,794 (-74.39%) | $10,495,530 (-31.00%) | $15,211,157 (353.52%) |
Net Cash Flow from Operations | -$3,530,108 (0.90%) | -$3,562,247 (-358.59%) | -$776,777 (84.02%) | -$4,861,655 (-63.53%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $519,451 (175.45%) | -$688,456 (-192.30%) | $745,916 (-14.92%) | $876,732 (130.09%) |
Net Cash Flow - Business Acquisitions and Disposals | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Cash Flow - Investment Acquisitions and Disposals | -$2,629,570 (-1481.30%) | $190,369 (102.12%) | -$8,967,429 (5.23%) | -$9,462,279 (0%) |
Capital Expenditure | -$2,648 (39.43%) | -$4,372 (19.16%) | -$5,408 (48.45%) | -$10,491 (0%) |
Issuance (Repayment) of Debt Securities | $0 (0%) | $0 (0%) | $0 (0%) | -$1,000,000 (-166.67%) |
Issuance (Purchase) of Equity Shares | $6,681,777 (148.60%) | $2,687,794 (-75.84%) | $11,126,331 (-26.37%) | $15,111,157 (715.04%) |
Payment of Dividends & Other Cash Distributions | $0 (0%) | $0 (0%) | -$630,801 (0%) | $0 (0%) |
Effect of Exchange Rate Changes on Cash | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Share Based Compensation | $2,423,560 (80.63%) | $1,341,729 (-48.89%) | $2,625,270 (-83.25%) | $15,669,832 (0%) |
Depreciation Amortization & Accretion | $5,689 (13.03%) | $5,033 (24.61%) | $4,039 (330.14%) | $939 (-15.71%) |
BTCS Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 23.20% (-68.26%) | 73.10% (-2.27%) | 74.80% (-3.98%) | 77.90% |
Profit Margin | -31.20% (-105.35%) | 583.60% (162.15%) | -939.00% (46.05%) | -1740.40% |
EBITDA Margin | -31.10% (-105.33%) | 584.00% (162.21%) | -938.80% (28.19%) | -1307.40% |
Return on Average Equity (ROAE) | -3.90% (-106.51%) | 59.90% (144.80%) | -133.70% (22.54%) | -172.60% (85.63%) |
Return on Average Assets (ROAA) | -3.70% (-106.50%) | 56.90% (147.62%) | -119.50% (18.26%) | -146.20% (40.23%) |
Return on Sales (ROS) | -31.20% (-105.35%) | 583.60% (162.15%) | -939.00% (28.18%) | -1307.40% |
Return on Invested Capital (ROIC) | -4.00% (-106.09%) | 65.70% (138.33%) | -171.40% (-17.24%) | -146.20% (91.53%) |
Dividend Yield | 0% (0%) | 0% (0%) | 7.90% (0%) | 0% (0%) |
Price to Earnings Ratio (P/E) | -30.88 (-1141.67%) | 2.96 (688.10%) | -0.5 (50.39%) | -1.02 (54.01%) |
Price to Sales Ratio (P/S) | 9.86 (-42.49%) | 17.15 (261.75%) | 4.74 (-73.23%) | 17.7 |
Price to Book Ratio (P/B) | 1.24 (38.21%) | 0.9 (1.36%) | 0.88 (-66.88%) | 2.67 (-60.26%) |
Debt to Equity Ratio (D/E) | 0.13 (237.84%) | 0.04 (-41.27%) | 0.06 (-61.82%) | 0.17 (-66.19%) |
Earnings Per Share (EPS) | -0.08 (-114.55%) | 0.55 (144.00%) | -1.25 (59.55%) | -3.09 (-259.30%) |
Sales Per Share (SPS) | 0.25 (163.16%) | 0.1 (-28.57%) | 0.13 (-24.86%) | 0.18 (0%) |
Free Cash Flow Per Share (FCFPS) | -0.22 (14.23%) | -0.25 (-314.75%) | -0.06 (91.43%) | -0.71 (28.59%) |
Book Value Per Share (BVPS) | 2.09 (12.60%) | 1.86 (153.34%) | 0.73 (-58.56%) | 1.77 (405.43%) |
Tangible Assets Book Value Per Share (TABVPS) | 2.35 (22.12%) | 1.93 (147.24%) | 0.78 (-62.20%) | 2.06 (296.35%) |
Enterprise Value Over EBIT (EV/EBIT) | -33 (-1200.00%) | 3 (0%) | 0 (0%) | -2 (33.33%) |
Enterprise Value Over EBITDA (EV/EBITDA) | -33.03 (-1239.72%) | 2.9 (959.94%) | -0.34 (83.53%) | -2.05 (26.85%) |
Asset Turnover | 0.12 (21.65%) | 0.1 (-23.62%) | 0.13 (51.19%) | 0.08 (0%) |
Current Ratio | 8.98 (-67.41%) | 27.56 (285.07%) | 7.16 (161.72%) | 2.73 (-10.36%) |
Dividends | $0 (0%) | $0 (0%) | $0.05 (0%) | $0 (0%) |
Free Cash Flow (FCF) | -$3,532,756 (0.95%) | -$3,566,619 (-355.98%) | -$782,185 (83.95%) | -$4,872,146 (-63.88%) |
Enterprise Value (EV) | $41,797,981 (84.33%) | $22,675,060 (323.85%) | $5,349,758 (-83.52%) | $32,454,064 (362.87%) |
Earnings Before Tax (EBT) | -$1,271,174 (-116.26%) | $7,818,728 (149.20%) | -$15,892,738 (0.98%) | -$16,049,583 (-527.89%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | -$1,265,485 (-116.17%) | $7,823,761 (149.24%) | -$15,888,699 (-0.17%) | -$15,861,904 (-532.77%) |
Invested Capital | $32,022,176 (29.61%) | $24,707,464 (243.91%) | $7,184,380 (-32.87%) | $10,702,576 (1543.79%) |
Working Capital | $33,892,505 (30.08%) | $26,055,301 (621.48%) | $3,611,387 (4.14%) | $3,467,982 (232.48%) |
Tangible Asset Value | $38,245,389 (40.88%) | $27,146,691 (173.72%) | $9,917,575 (-29.67%) | $14,101,993 (808.70%) |
Market Capitalization | $42,052,447 (79.49%) | $23,428,293 (184.37%) | $8,238,756 (-74.46%) | $32,264,310 (360.96%) |
Average Equity | $32,902,283 (152.27%) | $13,042,470 (9.70%) | $11,888,756 (-2.84%) | $12,235,792 (5648.82%) |
Average Assets | $34,537,201 (151.28%) | $13,744,589 (3.38%) | $13,295,612 (-7.97%) | $14,447,586 (1282.36%) |
Invested Capital Average | $32,042,403 (169.42%) | $11,892,961 (28.29%) | $9,270,690 (-14.57%) | $10,852,428 (7368.11%) |
Shares | 17,025,282 (18.45%) | 14,373,186 (9.91%) | 13,077,390 (27.27%) | 10,275,258 (178.93%) |
