MAPS - WM Technology, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$5.00
DETAILS
HIGH:
$7.00
LOW:
$3.00
MEDIAN:
$5.00
CONSENSUS:
$5.00
UPSIDE:
1182.05%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue | 174.7 | 184.5 | 188.0 | 215.5 | 193.1 | 161.8 | 144.2 | 101.4 | 89.7 |
| Cost of Revenue | 22.2 | 9.0 | 12.5 | 15.4 | 7.9 | 7.6 | 7.1 | 6.3 | 5.5 |
| Gross Profit | 152.5 | 175.5 | 175.5 | 200.1 | 185.2 | 154.2 | 137.2 | 95.1 | 84.2 |
| Operating Expenses | |||||||||
| R&D Expenses | 28.1 | 36.4 | 36.0 | 50.5 | 35.4 | 27.1 | 29.5 | 20.0 | 13.5 |
| SG&A Expenses | 115.8 | 111.0 | 121.4 | 203.4 | 151.2 | 81.8 | 96.2 | 56.7 | 49.3 |
| Other Expenses | (3.2) | 13.3 | 36.5 | 15.8 | 6.8 | 4.0 | 5.2 | 2.1 | 2.0 |
| Operating Expenses | 140.7 | 160.7 | 193.9 | 269.7 | 193.4 | 113.0 | 130.9 | 80.1 | 65.2 |
| Operating Income | |||||||||
| Operating Income | 11.7 | 14.7 | (18.5) | (69.6) | (8.2) | 41.2 | 6.3 | 16.2 | 19.4 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.1 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0.6 | 0.7 |
| Profitability | |||||||||
| EBITDA | 27.6 | 31.8 | 23.0 | (49.2) | (1.4) | 45.2 | 11.4 | 18.3 | 21.4 |
| EBIT | 11.7 | 14.7 | 5.9 | (65.3) | (5.8) | 41.2 | 6.3 | 16.2 | 19.4 |
| Income Before Tax | 3.4 | 12.2 | (15.6) | 96.4 | 151.6 | 38.8 | 0.9 | 14.4 | 18.2 |
| Income Tax Expense | 0.1 | 0.0 | 0.1 | 179.1 | (0.6) | 0 | 1.3 | 0 | 0 |
| Net Income | 2.0 | 7.6 | (9.9) | (116.0) | 60.4 | 38.8 | (0.4) | 14.4 | 18.2 |
| Per Share Data | |||||||||
| EPS (Basic) | 0.02 | 0.08 | -0.11 | -1.36 | 0.93 | 0.59 | -0.01 | 2.08 | 2.64 |
| EPS (Diluted) | 0.02 | 0.08 | -0.11 | -1.36 | -0.18 | 0.59 | -0.01 | 2.08 | 2.64 |
| Shares Outstanding | 106.6 | 96.3 | 93.2 | 85.0 | 65.0 | 65.7 | 31.2 | 6.9 | 6.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||
| Cash & Cash Equivalents | 62.4 | 52.0 | 34.4 | 28.6 | 67.8 | 19.9 | 0.9 | 25.8 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 14.7 | 10.1 | 11.2 | 17.4 | 17.6 | 9.4 | 3.9 | 1.4 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | (3.9) | 0 |
| Other Current Assets | 7.8 | 3.2 | 2.4 | 1.0 | 1.8 | 0 | 0 | 0 |
| Total Current Assets | 84.9 | 69.5 | 51.5 | 55.0 | 98.9 | 34.2 | 1.2 | 28.3 |
| Non-Current Assets | ||||||||
| Property, Plant & Equipment | 37.2 | 38.8 | 39.9 | 56.4 | 49.8 | 7.4 | 9.2 | 8.3 |
| Goodwill | 61.3 | 68.4 | 68.4 | 68.4 | 45.3 | 4.0 | 4.0 | 4.0 |
| Intangible Assets | 1.5 | 2.0 | 2.5 | 10.3 | 8.3 | 4.5 | 5.4 | 6.3 |
| Long-Term Investments | 0 | 0 | 0.3 | 3.5 | 0 | 0 | 251.9 | 0 |
| Other Non-Current Assets | 5.8 | 3.3 | 4.5 | 9.0 | 10.7 | 3.9 | 4.6 | 1.2 |
| Total Non-Current Assets | 105.7 | 112.4 | 115.5 | 144.1 | 266.2 | 19.7 | 251.9 | 19.8 |
| Total Assets | 190.7 | 181.9 | 167.0 | 199.0 | 365.1 | 53.9 | 253.1 | 48.1 |
| Current Liabilities | ||||||||
| Account Payables | 13.0 | 7.5 | 7.3 | 4.3 | 4.3 | 2.2 | 12.0 | 7.3 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 5.2 |
| Deferred Revenue | 5.5 | 5.4 | 5.9 | 6.3 | 8.1 | 5.3 | 0 | 0 |
| Other Current Liabilities | 13.8 | 11.2 | 0.1 | 24.2 | 11.2 | 5.1 | (14.8) | 5.1 |
| Total Current Liabilities | 36.2 | 30.4 | 33.7 | 46.3 | 37.8 | 23.2 | 0.1 | 17.6 |
| Non-Current Liabilities | ||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 4.8 | 3.6 | 4.9 | 156.0 | 1.4 | 21.8 | 0 |
| Total Non-Current Liabilities | 22.6 | 31.4 | 30.2 | 37.9 | 195.4 | 1.4 | 22.0 | 0 |
| Total Liabilities | 58.9 | 61.8 | 63.9 | 84.3 | 233.2 | 24.6 | 22.1 | 17.6 |
| Stockholders' Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.3 | 226.0 | 21.5 |
| Retained Earnings | (54.9) | (56.9) | (64.5) | (54.6) | 61.4 | 0 | 5.0 | 8.6 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 57.2 | 36.1 | 16.4 | 13.4 | 63.6 | 29.3 | 231.0 | 30.1 |
| Total Liabilities & Equity | 190.7 | 181.9 | 167.0 | 199.0 | 365.1 | 53.9 | 253.1 | 47.8 |
| Debt Metrics | ||||||||
| Total Debt | 26.6 | 30.1 | 33.0 | 39.4 | 44.8 | 0.2 | 0.2 | 5.2 |
| Net Debt | (35.8) | (21.9) | (1.3) | 10.8 | (22.9) | (19.7) | (0.7) | (20.5) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Net Income | 2.0 | 12.2 | (9.9) | (82.7) | 152.2 | 38.8 | (0.4) | 12.7 | 16.2 |
| Depreciation & Amortization | 15.9 | 17.0 | 17.1 | 11.5 | 4.4 | 4.0 | 5.2 | 2.1 | 2.0 |
| Stock-Based Compensation | 7.8 | 9.2 | 13.5 | 23.5 | 29.3 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (14.5) | (4.5) | (14.2) | 3.2 | (3.4) | (4.8) | 1.3 | 0.4 | (1.9) |
| Other Non-Cash Items | 15.1 | (0.1) | 16.4 | (146.2) | (158.7) | 1.3 | 0.2 | 2.4 | 2.8 |
| Operating Cash Flow | 26.2 | 36.7 | 22.9 | (11.6) | 23.1 | 39.2 | 6.3 | 17.7 | 19.2 |
| Investing Activities | |||||||||
| Capital Expenditure | (12.7) | (11.6) | (11.9) | (16.1) | (7.9) | (1.3) | (5.1) | (2.1) | (3.1) |
| Acquisitions | 0 | 0 | 0 | (1.7) | (16) | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | (6.5) | 0 | (250) | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 22.5 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | (22.5) | 0 | 250 | 0 | (0.0) |
| Investing Cash Flow | (12.7) | (11.6) | (11.9) | (17.8) | (30.4) | (1.3) | (5.1) | (2.1) | (3.1) |
| Financing Activities | |||||||||
| Net Debt Issuance | 0 | 0 | (1.4) | (7.3) | (0.2) | (0.6) | (5.0) | (2.9) | (3.8) |
| Stock Repurchased | 0 | (0.0) | (0.0) | (0.0) | (5.6) | (0.4) | (1.6) | (1.7) | (1.0) |
| Dividends Paid | (1.9) | (7.7) | (4.2) | (2.4) | (19.0) | (22.0) | (15.4) | (11.4) | (10.4) |
| Other Financing Activities | (1.2) | 0.3 | 0.4 | 0 | 80.0 | 0 | 0 | 19.3 | 3.6 |
| Financing Cash Flow | (3.1) | (7.4) | (5.3) | (9.8) | 55.2 | (23.0) | (22.0) | 3.2 | (11.5) |
| Cash Position | |||||||||
| Net Change in Cash | 10.4 | 17.6 | 5.8 | (39.2) | 47.9 | 15.0 | (20.8) | 18.8 | 4.6 |
| Cash at Beginning | 52.0 | 34.4 | 28.6 | 67.8 | 19.9 | 5.0 | 25.8 | 7.0 | 2.4 |
| Cash at End | 62.4 | 52.0 | 34.4 | 28.6 | 67.8 | 19.9 | 5.0 | 25.8 | 7.0 |
| Free Cash Flow | 13.5 | 25.0 | 11.1 | (27.7) | 15.2 | 37.9 | 1.2 | 15.6 | 16.1 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||
| Revenue | 174.7 | 184.5 | 188.0 | 215.5 | 193.1 | 161.8 | 144.2 | 101.4 | 89.7 |
| Gross Profit | 152.5 | 175.5 | 175.5 | 200.1 | 185.2 | 154.2 | 137.2 | 95.1 | 84.2 |
| Operating Income | 11.7 | 14.7 | (18.5) | (69.6) | (8.2) | 41.2 | 6.3 | 16.2 | 19.4 |
| Net Income | 2.0 | 7.6 | (9.9) | (116.0) | 60.4 | 38.8 | (0.4) | 14.4 | 18.2 |
| EPS (Diluted) | 0.02 | 0.08 | -0.11 | -1.36 | -0.18 | 0.59 | -0.01 | 2.08 | 2.64 |
| Balance Sheet | |||||||||
| Cash & Equivalents | 62.4 | 52.0 | 34.4 | 28.6 | 67.8 | 19.9 | 0.9 | 25.8 | |
| Total Assets | 190.7 | 181.9 | 167.0 | 199.0 | 365.1 | 53.9 | 253.1 | 48.1 | |
| Total Debt | 26.6 | 30.1 | 33.0 | 39.4 | 44.8 | 0.2 | 0.2 | 5.2 | |
| Stockholders' Equity | 57.2 | 36.1 | 16.4 | 13.4 | 63.6 | 29.3 | 231.0 | 30.1 | |
| Cash Flow | |||||||||
| Operating Cash Flow | 26.2 | 36.7 | 22.9 | (11.6) | 23.1 | 39.2 | 6.3 | 17.7 | 19.2 |
| Capital Expenditure | (12.7) | (11.6) | (11.9) | (16.1) | (7.9) | (1.3) | (5.1) | (2.1) | (3.1) |
| Free Cash Flow | 13.5 | 25.0 | 11.1 | (27.7) | 15.2 | 37.9 | 1.2 | 15.6 | 16.1 |