Financhill
Sell
1

MBUU Quote, Financials, Valuation and Earnings

Last price:
$31.35
Seasonality move :
4.23%
Day range:
$30.86 - $31.51
52-week range:
$29.70 - $47.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.86x
P/B ratio:
1.21x
Volume:
134K
Avg. volume:
178.8K
1-year change:
-18.1%
Market cap:
$615M
Revenue:
$829M
EPS (TTM):
-$4.35
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $653.2M $926.5M $1.2B $1.4B $829M
Revenue Growth (YoY) -4.51% 41.85% 31.12% 14.28% -40.29%
 
Cost of Revenues $503.9M $690M $904.8M $1B $681.9M
Gross Profit $149.3M $236.5M $310.1M $351.3M $147.1M
Gross Profit Margin 22.85% 25.52% 25.52% 25.3% 17.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.8M $79.5M $89.3M $199.7M $99.1M
Other Inc / (Exp) $2.3M $1M -$983K -$331K -$97.1M
Operating Expenses $64M $86.7M $96.2M $206.5M $105.9M
Operating Income $85.3M $149.8M $213.8M $144.8M $41.2M
 
Net Interest Expenses $3.9M $2.5M $2.9M $3M $1.8M
EBT. Incl. Unusual Items $83.7M $148.3M $210M $141.5M -$57.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $34M $46.5M $33.6M -$1.3M
Net Income to Company $64.7M $114.3M $163.4M $107.9M -$56.4M
 
Minority Interest in Earnings -$3.1M -$4.4M -$5.8M -$3.4M $531K
Net Income to Common Excl Extra Items $61.6M $109.8M $157.6M $104.5M -$55.9M
 
Basic EPS (Cont. Ops) $2.98 $5.29 $7.60 $5.10 -$2.74
Diluted EPS (Cont. Ops) $2.95 $5.23 $7.51 $5.06 -$2.74
Weighted Average Basic Share $20.7M $20.8M $20.7M $20.5M $20.4M
Weighted Average Diluted Share $20.9M $21M $21M $20.6M $20.4M
 
EBITDA $106M $173.7M $239.2M $173.2M -$23M
EBIT $87.6M $150.8M $212.8M $144.5M -$55.9M
 
Revenue (Reported) $653.2M $926.5M $1.2B $1.4B $829M
Operating Income (Reported) $85.3M $149.8M $213.8M $144.8M $41.2M
Operating Income (Adjusted) $87.6M $150.8M $212.8M $144.5M -$55.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $195.6M $263.9M $338.7M $211.1M $200.3M
Revenue Growth (YoY) 8.63% 34.88% 28.36% -37.69% -5.11%
 
Cost of Revenues $146.2M $200.3M $263.1M $173.6M $162.9M
Gross Profit $49.5M $63.6M $75.7M $37.5M $37.4M
Gross Profit Margin 25.3% 24.08% 22.34% 17.75% 18.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19M $21.6M $25.3M $21.1M $32.5M
Other Inc / (Exp) $12K $10K -$193K $9K $9K
Operating Expenses $20.6M $23.4M $27M $22.8M $34.2M
Operating Income $28.9M $40.2M $48.7M $14.7M $3.2M
 
Net Interest Expenses $445K $656K $910K $671K $585K
EBT. Incl. Unusual Items $28.5M $39.5M $47.6M $14.1M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $8.6M $11.2M $3.9M $179K
Net Income to Company $22.1M $31M $36.4M $10.1M $2.4M
 
Minority Interest in Earnings -$922K -$1.1M -$1.2M -$263K -$58K
Net Income to Common Excl Extra Items $21.2M $29.9M $35.2M $9.9M $2.4M
 
Basic EPS (Cont. Ops) $1.03 $1.43 $1.73 $0.49 $0.12
Diluted EPS (Cont. Ops) $1.01 $1.41 $1.72 $0.49 $0.12
Weighted Average Basic Share $20.7M $20.9M $20.4M $20.4M $19.7M
Weighted Average Diluted Share $21M $21.1M $20.5M $20.5M $19.8M
 
EBITDA $34.1M $46.5M $55.6M $22.8M $12.7M
EBIT $28.9M $40.2M $48.5M $14.7M $3.2M
 
Revenue (Reported) $195.6M $263.9M $338.7M $211.1M $200.3M
Operating Income (Reported) $28.9M $40.2M $48.7M $14.7M $3.2M
Operating Income (Adjusted) $28.9M $40.2M $48.5M $14.7M $3.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $677.6M $1.1B $1.3B $1.2B $734M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $513M $802.7M $1B $919M $615.5M
Gross Profit $164.6M $264.6M $337M $295.3M $118.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.7M $88M $96.1M $197.5M $116.2M
Other Inc / (Exp) $2.3M $1M -$1.3M -$49K -$97.1M
Operating Expenses $67.7M $95.8M $102.9M $204.4M $123M
Operating Income $96.9M $168.8M $234.1M $91M -$4.6M
 
Net Interest Expenses $2.8M $2.9M $3.7M $2.3M $1.3M
EBT. Incl. Unusual Items $96.5M $166.9M $229.1M $88.6M -$103M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.9M $37.9M $52.1M $22.3M -$12.9M
Net Income to Company $74.6M $129M $177M $66.3M -$90.1M
 
Minority Interest in Earnings -$3.3M -$4.7M -$6.2M -$1.7M $1.3M
Net Income to Common Excl Extra Items $71.3M $124.4M $170.8M $64.6M -$88.7M
 
Basic EPS (Cont. Ops) $3.46 $5.96 $8.31 $3.14 -$4.35
Diluted EPS (Cont. Ops) $3.40 $5.90 $8.23 $3.12 -$4.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $118.5M $195.7M $260.2M $121.6M -$66.2M
EBIT $99.2M $169.8M $232.8M $90.9M -$101.7M
 
Revenue (Reported) $677.6M $1.1B $1.3B $1.2B $734M
Operating Income (Reported) $96.9M $168.8M $234.1M $91M -$4.6M
Operating Income (Adjusted) $99.2M $169.8M $232.8M $90.9M -$101.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $376.6M $517.4M $640.9M $466.9M $371.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $281.4M $394.1M $490.7M $372.6M $306.2M
Gross Profit $95.2M $123.3M $150.3M $94.3M $65.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.3M $42.9M $49.7M $47.5M $64.6M
Other Inc / (Exp) $22K $23K -$263K $19K $19K
Operating Expenses $37.4M $46.4M $53.1M $50.9M $68.1M
Operating Income $57.9M $76.9M $97.2M $43.3M -$2.4M
 
Net Interest Expenses $1M $1.3M $2.2M $1.6M $981K
EBT. Incl. Unusual Items $56.9M $75.6M $94.7M $41.8M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $16.6M $22.2M $10.9M -$671K
Net Income to Company $44.2M $58.9M $72.5M $30.9M -$2.7M
 
Minority Interest in Earnings -$1.9M -$2.1M -$2.5M -$774K $41K
Net Income to Common Excl Extra Items $42.3M $56.8M $70M $30.1M -$2.7M
 
Basic EPS (Cont. Ops) $2.05 $2.72 $3.43 $1.47 -$0.13
Diluted EPS (Cont. Ops) $2.02 $2.69 $3.41 $1.47 -$0.13
Weighted Average Basic Share $41.4M $41.8M $40.9M $41M $39.8M
Weighted Average Diluted Share $41.8M $42.3M $41.1M $41.1M $39.8M
 
EBITDA $68M $90M $111M $59.4M $16.2M
EBIT $57.9M $76.9M $96.9M $43.4M -$2.4M
 
Revenue (Reported) $376.6M $517.4M $640.9M $466.9M $371.9M
Operating Income (Reported) $57.9M $76.9M $97.2M $43.3M -$2.4M
Operating Income (Adjusted) $57.9M $76.9M $96.9M $43.4M -$2.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $33.8M $41.5M $83.7M $78.9M $26.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.8M $49.8M $51.6M $68.4M $23.1M
Inventory $72.9M $116.7M $157M $171.2M $145.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4M $4.8M $6.2M $7.8M $6.5M
Total Current Assets $124.5M $212.8M $298.5M $326.3M $202.1M
 
Property Plant And Equipment $94.3M $132.9M $170.7M $204.8M $244.6M
Long-Term Investments -- -- -- -- --
Goodwill $51.3M $101M $100.8M $100.6M $51.4M
Other Intangibles $139.9M $235.4M $228.3M $221.5M $175.4M
Other Long-Term Assets $14.5M $12.7M $10.7M $10.2M $7.9M
Total Assets $477.3M $742.8M $851.3M $925.9M $739.6M
 
Accounts Payable $15.8M $46M $44.4M $40.4M $19.2M
Accrued Expenses $37.5M $51.7M $59.7M $161M $93.3M
Current Portion Of Long-Term Debt -- $4.3M $1.6M -- --
Current Portion Of Capital Lease Obligations $2M $2M $2.1M $2.3M $2.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $70.2M $134.4M $139.3M $232.4M $138.6M
 
Long-Term Debt $82.8M $139M $118.1M -- --
Capital Leases -- -- -- -- --
Total Liabilities $215.8M $361.6M $337.8M $310.2M $204.9M
 
Common Stock $204K $207K $203K $204K $200K
Other Common Equity Adj -$3.1M -$1.6M -$3.5M -$4.3M -$4.2M
Common Equity $254.6M $373.4M $503.2M $607.9M $530M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.9M $7.7M $10.4M $7.9M $4.7M
Total Equity $261.5M $381.2M $513.6M $615.8M $534.7M
 
Total Liabilities and Equity $477.3M $742.8M $851.3M $925.9M $739.6M
Cash and Short Terms $33.8M $41.5M $83.7M $78.9M $26.9M
Total Debt $82.8M $143.3M $119.6M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $23.7M $44.8M $49.8M $55.7M $35.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.4M $21.8M $55.4M $27.5M $16.4M
Inventory $96M $152.2M $185.6M $157.8M $144.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.9M $12.7M $10.8M $12M $10.1M
Total Current Assets $140M $231.5M $301.6M $252.9M $206.5M
 
Property Plant And Equipment $120.9M $150.1M $183.3M $245.1M $242.6M
Long-Term Investments -- -- -- -- --
Goodwill $101.2M $100.8M $100.7M $100.7M $51M
Other Intangibles $239.6M $231.7M $224.9M $218M $172M
Other Long-Term Assets $18M $11.7M $9.7M $9.1M $8.4M
Total Assets $670.3M $770.3M $860.7M $880M $738.7M
 
Accounts Payable $28.7M $43.7M $41.1M $28M $28.9M
Accrued Expenses $46.7M $52.6M $62.7M $86.5M $77.5M
Current Portion Of Long-Term Debt $1.3M $76.3M -- -- --
Current Portion Of Capital Lease Obligations $2M $2.1M $2.2M $2.3M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $102.3M $202.3M $132.1M $138.9M $135.6M
 
Long-Term Debt $162.4M $46.7M $70.2M $35M $23M
Capital Leases -- -- -- -- --
Total Liabilities $360.9M $334.4M $282.3M $251.3M $224.3M
 
Common Stock $206K $207K $203K $201K $196K
Other Common Equity Adj -$1.1M -$2.3M -$3.7M -$3.7M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.6M $8.8M $11.5M $8.5M $4.6M
Total Equity $309.5M $435.9M $578.4M $628.7M $514.4M
 
Total Liabilities and Equity $670.3M $770.3M $860.7M $880M $738.7M
Cash and Short Terms $23.7M $44.8M $49.8M $55.7M $35.1M
Total Debt $163.6M $122.9M $70.2M $35M $23M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $64.7M $114.3M $163.4M $107.9M -$56.4M
Depreciation & Amoritzation $18.4M $22.9M $26.3M $28.7M $33M
Stock-Based Compensation $3.9M $6.4M $7.4M $7M $6.4M
Change in Accounts Receivable $14.2M -$32.9M -$1.8M -$16.8M $45.3M
Change in Inventories -$5.3M -$35.6M -$38.1M -$14.4M $25.7M
Cash From Operations $94.1M $131.3M $164.8M $184.7M $55.6M
 
Capital Expenditures $41.3M $30.7M $55.1M $54.8M $76M
Cash Acquisitions -- -$150.4M -$6.6M -- --
Cash From Investing -$40.4M -$181.1M -$61.6M -$54.6M -$75.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $103.8M $90M $72M $241.7M $75M
Long-Term Debt Repaid -$135M -$29.4M -$96.3M -$361.8M -$75M
Repurchase of Common Stock -$13.8M -- -$34.6M -$7.9M -$29.3M
Other Financing Activities -$2.7M -$3.6M -$4.8M -$7.9M -$2.4M
Cash From Financing -$47.3M $57.3M -$60.4M -$134.6M -$31.7M
 
Beginning Cash (CF) $27.4M $33.8M $41.5M $83.7M $78.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M $7.6M $42.8M -$4.5M -$52M
Ending Cash (CF) $33.8M $41.5M $83.7M $78.9M $26.9M
 
Levered Free Cash Flow $52.9M $100.6M $109.8M $129.9M -$20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.1M $31M $36.4M $10.1M $2.4M
Depreciation & Amoritzation $5.1M $6.3M $7.1M $8.1M $9.5M
Stock-Based Compensation $2M $1.9M $2.3M $985K $3.1M
Change in Accounts Receivable $19.9M $19.4M -$9M $37.4M $18.4M
Change in Inventories -$7.8M -$13.4M -$2.9M $17M $1.2M
Cash From Operations $39.8M $34.3M $19.1M $64.1M $28.4M
 
Capital Expenditures $6.1M $12.3M $10M $12.6M $5.6M
Cash Acquisitions -$150.4M -- -- -- --
Cash From Investing -$156.5M -$12.3M -$10M -$12.6M -$5.3M
 
Dividends Paid (Ex Special Dividend) -$449K -$557K -$696K $776K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M -- $20M -- $5M
Long-Term Debt Repaid -- -$312K -$20M -$30M -$10M
Repurchase of Common Stock -- -$5.2M -- -$10.1M -$9.7M
Other Financing Activities -$1.7M -$1.5M -$2M -$2.1M -$736K
Cash From Financing $87.9M -$6.6M -$2.7M -$41.5M -$15.2M
 
Beginning Cash (CF) $52.4M $29.5M $43.1M $45.5M $27.7M
Foreign Exchange Rate Adjustment $82K $26K $342K $155K -$422K
Additions / Reductions -$28.8M $15.3M $6.5M $10.1M $7.9M
Ending Cash (CF) $23.7M $44.8M $49.8M $55.7M $35.1M
 
Levered Free Cash Flow $33.7M $21.9M $9.1M $51.5M $22.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $74.6M $129M $177M $66.3M -$90.1M
Depreciation & Amoritzation $19.3M $25.9M $27.3M $30.7M $35.5M
Stock-Based Compensation $5M $6.7M $8.3M $5.5M $8.7M
Change in Accounts Receivable $4.8M -$7.5M -$33.7M $28M $11.1M
Change in Inventories -$10.9M -$56.5M -$31M $28M $12.1M
Cash From Operations $114.2M $116.7M $157.7M $149.6M $59.9M
 
Capital Expenditures $33.5M $45.4M $51.2M $84.6M $38.1M
Cash Acquisitions -$150.4M -- -$6.6M -- --
Cash From Investing -$183M -$45.4M -$57.7M -$84.4M -$37.7M
 
Dividends Paid (Ex Special Dividend) $416K -$691K -$497K $1.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- $213.7M $175M $43M
Long-Term Debt Repaid -$123.8M -$41.3M -$265.8M -$211.7M -$55M
Repurchase of Common Stock -- -$5.2M -$37.3M -$19.7M -$29.8M
Other Financing Activities -$3.7M -$3.8M -$7M -- -$1M
Cash From Financing $64.7M -$49.9M -$94.5M -$59.2M -$42.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $21.4M $5.5M $6.1M -$20.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.7M $71.3M $106.5M $65M $21.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.2M $58.9M $72.5M $30.9M -$2.7M
Depreciation & Amoritzation $10.1M $13.1M $14.1M $16.1M $18.6M
Stock-Based Compensation $3M $3.3M $4.2M $2.7M $5M
Change in Accounts Receivable $2.7M $28.1M -$3.8M $40.9M $6.7M
Change in Inventories -$14.7M -$35.6M -$28.6M $13.8M $178K
Cash From Operations $72.6M $58M $50.8M $15.7M $20M
 
Capital Expenditures $11.5M $26.2M $22.3M $52.1M $14.3M
Cash Acquisitions -$150.4M -- -- -- --
Cash From Investing -$162M -$26.2M -$22.3M -$52.1M -$13.9M
 
Dividends Paid (Ex Special Dividend) -$553K -$1.2M -$1.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M -- $141.7M $75M $43M
Long-Term Debt Repaid -$8.8M -$20.6M -$190.1M -$40M -$20M
Repurchase of Common Stock -- -$5.2M -$7.9M -$19.7M -$20.2M
Other Financing Activities -$1.8M -$2M -$4.2M -$2.1M -$752K
Cash From Financing $79.1M -$28.2M -$62.3M $13.2M $2.3M
 
Beginning Cash (CF) $86.2M $71M $126.8M $124.4M $54.6M
Foreign Exchange Rate Adjustment $155K -$231K -$107K $13K -$193K
Additions / Reductions -$10.2M $3.6M -$33.8M -$23.2M $8.4M
Ending Cash (CF) $76.2M $74.3M $92.9M $101.2M $62.8M
 
Levered Free Cash Flow $61.1M $31.7M $28.5M -$36.4M $5.7M

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock