Financhill
Sell
13

MBLY Quote, Financials, Valuation and Earnings

Last price:
$8.25
Seasonality move :
-2.8%
Day range:
$8.00 - $8.27
52-week range:
$8.00 - $20.18
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.50x
P/B ratio:
0.58x
Volume:
4.9M
Avg. volume:
7.7M
1-year change:
-43.53%
Market cap:
$6.9B
Revenue:
$1.9B
EPS (TTM):
-$0.48
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.9B $2.1B $1.7B $1.9B
Revenue Growth (YoY) 43.33% 34.85% 11.24% -20.44% 14.51%
 
Cost of Revenues $731M $947M $1B $981M $1.1B
Gross Profit $655M $922M $1B $673M $838M
Gross Profit Margin 47.26% 49.33% 50.36% 40.69% 44.25%
 
R&D Expenses $544M $789M $889M $1.1B $1.2B
Selling, General & Admin $168M $170M $191M $188M $193M
Other Inc / (Exp) -- -- -- -$2.7B --
Operating Expenses $712M $959M $1.1B $1.2B $1.3B
Operating Income -$57M -$37M -$33M -$530M -$440M
 
Net Interest Expenses -- $24M -- -- --
EBT. Incl. Unusual Items -$57M -$32M $16M -$3.2B -$377M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M $50M $43M -$73M $15M
Net Income to Company -$75M -$82M -$27M -$3.1B -$392M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75M -$82M -$27M -$3.1B -$392M
 
Basic EPS (Cont. Ops) -$0.09 -$0.10 -$0.03 -$3.82 -$0.48
Diluted EPS (Cont. Ops) -$0.09 -$0.10 -$0.03 -$3.82 -$0.48
Weighted Average Basic Share $796.3M $801.9M $806.2M $809M $813M
Weighted Average Diluted Share $796.3M $801.9M $806.2M $809M $813M
 
EBITDA $469M $530M $480M -$24M $77M
EBIT -$57M -$37M -$33M -$530M -$440M
 
Revenue (Reported) $1.4B $1.9B $2.1B $1.7B $1.9B
Operating Income (Reported) -$57M -$37M -$33M -$530M -$440M
Operating Income (Adjusted) -$57M -$37M -$33M -$530M -$440M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $356M $565M $637M $490M $446M
Revenue Growth (YoY) -- 58.71% 12.74% -23.08% -8.98%
 
Cost of Revenues $202M $265M $293M $266M $244M
Gross Profit -- $300M $344M $224M $202M
Gross Profit Margin 43.26% 53.1% 54% 45.71% 45.29%
 
R&D Expenses $154M $224M $225M $281M $290M
Selling, General & Admin -- $52M $46M $46M $52M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $198M $276M $271M $310M $342M
Operating Income -$44M $24M $73M -$86M -$140M
 
Net Interest Expenses $2M $4M -- -- --
EBT. Incl. Unusual Items -- $34M $84M -$68M -$125M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $4M $21M $3M $2M
Net Income to Company -- $29.6M $61.1M -$81.3M -$138.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53M $30M $63M -$71M -$127M
 
Basic EPS (Cont. Ops) -$0.07 $0.04 $0.08 -$0.09 -$0.16
Diluted EPS (Cont. Ops) -- $0.04 $0.08 -$0.09 -$0.16
Weighted Average Basic Share $795.8M $801.9M $806.2M $811M $814M
Weighted Average Diluted Share $795.8M $801.9M $806.2M $811M $814M
 
EBITDA $100M $161M $200M $41M -$10M
EBIT -- $24M $73M -$86M -$140M
 
Revenue (Reported) $356M $565M $637M $490M $446M
Operating Income (Reported) -$44M $24M $73M -$86M -$140M
Operating Income (Adjusted) -- $24M $73M -$86M -$140M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- $1.9B $2.1B $1.7B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $947M $1.1B $947M $1B
Gross Profit -- $517M $1B $707M $887M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $789M $889M $1.1B $1.2B
Selling, General & Admin -- $88M $191M $188M $193M
Other Inc / (Exp) -- -- -- -$2.7B --
Operating Expenses -- $959M $1B $1.2B $1.3B
Operating Income -- -$37M -$33M -$530M -$440M
 
Net Interest Expenses $2M $15M -- -- --
EBT. Incl. Unusual Items -- $4M $16M -$3.2B -$377M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $50M $43M -$73M $15M
Net Income to Company -- -$82M -$26.1M -$3.1B -$415.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$82M -$27M -$3.1B -$392M
 
Basic EPS (Cont. Ops) -- -$0.10 -$0.03 -$3.81 -$0.48
Diluted EPS (Cont. Ops) -- -$0.02 -$0.03 -$3.81 -$0.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $557M $480M -$24M $77M
EBIT -- -$1M -$33M -$530M -$440M
 
Revenue (Reported) -- $1.9B $2.1B $1.7B $1.9B
Operating Income (Reported) -- -$37M -$33M -$530M -$440M
Operating Income (Adjusted) -- -$1M -$33M -$530M -$440M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.9B $2.1B $1.7B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $947M $1.1B $947M $1B --
Gross Profit $517M $1B $707M $887M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $789M $889M $1.1B $1.2B --
Selling, General & Admin $88M $191M $188M $193M --
Other Inc / (Exp) -- -- -$2.7B -- --
Operating Expenses $959M $1B $1.2B $1.3B --
Operating Income -$37M -$33M -$530M -$440M --
 
Net Interest Expenses $17M -- -- -- --
EBT. Incl. Unusual Items $4M $16M -$3.2B -$377M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50M $43M -$73M $15M --
Net Income to Company -$82.4M -$26.1M -$3.1B -$415.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$82M -$27M -$3.1B -$392M --
 
Basic EPS (Cont. Ops) -$0.10 -$0.03 -$3.81 -$0.48 --
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$3.81 -$0.48 --
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.3B --
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.3B --
 
EBITDA $537M $480M -$24M $77M --
EBIT -$1M -$33M -$530M -$440M --
 
Revenue (Reported) $1.9B $2.1B $1.7B $1.9B --
Operating Income (Reported) -$37M -$33M -$530M -$440M --
Operating Income (Adjusted) -$1M -$33M -$530M -$440M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $616M $1B $1.2B $1.4B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $155M $269M $357M $212M $131M
Inventory $97M $113M $391M $415M $327M
Prepaid Expenses -- -- -- -- --
Other Current Assets $76M $110M $106M $121M --
Total Current Assets $2.3B $1.5B $2.1B $2.2B $2.5B
 
Property Plant And Equipment $304M $441M $496M $505M $523M
Long-Term Investments -- -- -- -- --
Goodwill $10.9B $10.9B $10.9B $8.2B --
Other Intangibles $3.1B $2.5B $2.1B $1.6B --
Other Long-Term Assets $115M $119M $116M $138M --
Total Assets $16.7B $15.6B $15.9B $12.7B $12.5B
 
Accounts Payable $160M $189M $229M $190M $228M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $49M $34M $48M $34M --
Total Current Liabilities $474M $384M $403M $333M $406M
 
Long-Term Debt -- $45M $39M $37M $44M
Capital Leases -- -- -- -- --
Total Liabilities $766M $831M $964M $618M $611M
 
Common Stock $15.9B $9M $8M $8M $8M
Other Common Equity Adj $5M -$9M -- $2M --
Common Equity $15.9B $14.8B $14.9B $12.1B $11.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.9B $14.8B $14.9B $12.1B $11.9B
 
Total Liabilities and Equity $16.7B $15.6B $15.9B $12.7B $12.5B
Cash and Short Terms $616M $1B $1.2B $1.4B $1.8B
Total Debt -- $45M $39M $37M $44M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $616M $1B $1.2B $1.4B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $155M $269M $357M $212M $131M
Inventory $97M $113M $391M $415M $327M
Prepaid Expenses -- -- -- -- --
Other Current Assets $76M $110M $106M $121M --
Total Current Assets $2.3B $1.5B $2.1B $2.2B $2.5B
 
Property Plant And Equipment $304M $441M $496M $505M $523M
Long-Term Investments -- -- -- -- --
Goodwill $10.9B $10.9B $10.9B $8.2B --
Other Intangibles $3.1B $2.5B $2.1B $1.6B --
Other Long-Term Assets $115M $119M $116M $138M --
Total Assets $16.7B $15.6B $15.9B $12.7B $12.5B
 
Accounts Payable $160M $189M $229M $190M $228M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $49M $34M $48M $34M --
Total Current Liabilities $474M $384M $403M $333M $406M
 
Long-Term Debt -- $45M $39M $37M $44M
Capital Leases -- -- -- -- --
Total Liabilities $766M $831M $964M $618M $611M
 
Common Stock $15.9B $9M $8M $8M $8M
Other Common Equity Adj $5M -$9M -- $2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.9B $14.8B $14.9B $12.1B $11.9B
 
Total Liabilities and Equity $16.7B $15.6B $15.9B $12.7B $12.5B
Cash and Short Terms $616M $1B $1.2B $1.4B $1.8B
Total Debt -- $45M $39M $37M $44M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$75M -$82M -$27M -$3.1B -$392M
Depreciation & Amoritzation $526M $567M $513M $506M $517M
Stock-Based Compensation $97M $174M $252M $279M $277M
Change in Accounts Receivable -$42M -$114M -$88M $124M $81M
Change in Inventories $31M -$16M -$278M -$24M $89M
Cash From Operations $599M $546M $394M $400M $602M
 
Capital Expenditures $143M $111M $98M $81M $79M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$157M $1.2B -$98M -$120M -$91M
 
Dividends Paid (Ex Special Dividend) -- $1.3B -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $100M
Other Financing Activities $91M -$2B -$100M -$66M --
Cash From Financing $91M -$1.3B -$100M -$66M -$106M
 
Beginning Cash (CF) $616M $1B $1.2B $1.4B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $532M $410M $191M $212M $422M
Ending Cash (CF) $1.1B $1.4B $1.4B $1.6B $2.3B
 
Levered Free Cash Flow $456M $435M $296M $319M $523M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $29.6M $61.1M -$81.3M -$138.2M
Depreciation & Amoritzation -- $129M $121.2M $128.2M $143.1M
Stock-Based Compensation -- $58.9M $59.1M $76.7M $78.1M
Change in Accounts Receivable -- -$44.8M -$90.7M $11.4M $74.3M
Change in Inventories -- -$7.6M -$34.8M $41.8M -$7.1M
Cash From Operations -- $142.7M $104.2M $204.6M $126.5M
 
Capital Expenditures -- $30.3M $21.9M $13.2M $29.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $833.5M -$21.9M -$22.3M -$29.5M
 
Dividends Paid (Ex Special Dividend) -- $882.5M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $1.4M
Other Financing Activities -- -$1.9B -$71M -$50M --
Cash From Financing -- -$830.7M -$68.4M -$50M -$5.7M
 
Beginning Cash (CF) -- $1B $1.2B $1.4B $1.8B
Foreign Exchange Rate Adjustment -- $40.9K $3.9M -$6.9K $9.6M
Additions / Reductions -- $145.6M $17.7M $132.2M $101M
Ending Cash (CF) -- $1.2B $1.2B $1.6B $1.9B
 
Levered Free Cash Flow -- $112.4M $82.2M $191.4M $97.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$82M -$26.1M -$3.1B -$415.3M
Depreciation & Amoritzation -- $567M $495M $505.8M $547.7M
Stock-Based Compensation -- $174M $243.2M $278.9M $293.5M
Change in Accounts Receivable -- -$114M -$84.9M $123.9M $85.8M
Change in Inventories -- -$16M -$268.2M -$24M $94.3M
Cash From Operations -- $546M $380.2M $399.8M $637.8M
 
Capital Expenditures -- $30.3M $94.6M $81M $83.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $1.2B -$94.6M -$119.9M -$96.4M
 
Dividends Paid (Ex Special Dividend) -- -$337M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $105.9M
Other Financing Activities -- -$2B -$100M -$66M --
Cash From Financing -- -$1.3B -$96.5M -$66M -$112.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $416M $184.3M $211.9M $447.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $435M $285.6M $318.9M $554.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$82.4M -$26.1M -$3.1B -$415.3M --
Depreciation & Amoritzation $559M $495M $505.8M $547.7M --
Stock-Based Compensation $170.9M $243.2M $278.9M $293.5M --
Change in Accounts Receivable -$111.8M -$84.9M $123.9M $85.8M --
Change in Inventories -$15.6M -$268.2M -$24M $94.3M --
Cash From Operations $537.7M $380.2M $399.8M $637.8M --
 
Capital Expenditures $109.3M $94.6M $81M $83.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2B -$94.6M -$119.9M -$96.4M --
 
Dividends Paid (Ex Special Dividend) $546.5M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $105.9M --
Other Financing Activities -$2B -$100M -$66M -- --
Cash From Financing -$1.3B -$96.5M -$66M -$112.3M --
 
Beginning Cash (CF) $3.3B $4.7B $5.2B $6.8B --
Foreign Exchange Rate Adjustment $40.9K -$4.8M -$2M $18M --
Additions / Reductions $408.6M $184.3M $211.9M $447.1M --
Ending Cash (CF) $3.6B $4.9B $5.4B $7.3B --
 
Levered Free Cash Flow $428.4M $285.6M $318.9M $554.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is down 0% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 7.75% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 0.02% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock