Financhill
Buy
63

MBWM Quote, Financials, Valuation and Earnings

Last price:
$48.96
Seasonality move :
7.03%
Day range:
$48.36 - $49.36
52-week range:
$37.76 - $51.89
Dividend yield:
3.05%
P/E ratio:
9.31x
P/S ratio:
2.15x
P/B ratio:
1.21x
Volume:
180.7K
Avg. volume:
84.9K
1-year change:
9.03%
Market cap:
$798.9M
Revenue:
$361.9M
EPS (TTM):
$5.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $193.5M $198.7M $213.9M $303.5M $361.9M
Revenue Growth (YoY) 4.42% 2.67% 7.68% 41.88% 19.24%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $932K $7.9M $3.5M $3.9M $3.2M
Operating Expenses -$54.8M -$72.7M -$75.8M -$102.7M -$98.3M
Operating Income $54.8M $72.7M $75.8M $102.7M $98.3M
 
Net Interest Expenses $11.1M $10.3M $13.6M $22.4M $29M
EBT. Incl. Unusual Items $54.8M $73.7M $75.8M $102.7M $98.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $14.7M $14.7M $20.5M $18.7M
Net Income to Company $44.1M $59M $61.1M $82.2M $79.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.1M $59M $61.1M $82.2M $79.6M
 
Basic EPS (Cont. Ops) $2.71 $3.69 $3.85 $5.13 $4.93
Diluted EPS (Cont. Ops) $2.71 $3.69 $3.85 $5.13 $4.93
Weighted Average Basic Share $16.3M $16M $15.9M $16M $16.1M
Weighted Average Diluted Share $16.3M $16M $15.9M $16M $16.1M
 
EBITDA -- -- -- -- --
EBIT $80.9M $93.1M $99.4M $180.5M $228.7M
 
Revenue (Reported) $193.5M $198.7M $213.9M $303.5M $361.9M
Operating Income (Reported) $54.8M $72.7M $75.8M $102.7M $98.3M
Operating Income (Adjusted) $80.9M $93.1M $99.4M $180.5M $228.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $51.5M $55.4M $80.4M $93.1M $96M
Revenue Growth (YoY) 4.37% 7.63% 45.17% 15.77% 3.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$18.6M -$20M -$26M -$24.6M -$28M
Operating Income $18.6M $20M $26M $24.6M $28M
 
Net Interest Expenses $2.6M $3.5M $6M $7.5M $6.8M
EBT. Incl. Unusual Items $18.6M $20M $26M $24.6M $27.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $3.9M $5.1M $4.9M $3.7M
Net Income to Company $15.1M $16M $20.9M $19.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M $16M $20.9M $19.6M $23.8M
 
Basic EPS (Cont. Ops) $0.95 $1.01 $1.30 $1.22 $1.46
Diluted EPS (Cont. Ops) $0.95 $1.01 $1.30 $1.22 $1.46
Weighted Average Basic Share $15.9M $15.9M $16M $16.1M $16.2M
Weighted Average Diluted Share $15.9M $15.9M $16M $16.1M $16.2M
 
EBITDA -- -- -- -- --
EBIT $23.3M $25.7M $48.2M $59.7M $61.1M
 
Revenue (Reported) $51.5M $55.4M $80.4M $93.1M $96M
Operating Income (Reported) $18.6M $20M $26M $24.6M $28M
Operating Income (Adjusted) $23.3M $25.7M $48.2M $59.7M $61.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $201.5M $197.5M $287.5M $351.3M $371.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1M -- -- -- --
Operating Expenses -$75.7M -$64.1M -$104.4M -$100.3M -$101.3M
Operating Income $75.7M $64.1M $104.4M $100.3M $101.3M
 
Net Interest Expenses $10.3M $12.6M $19.8M $27.9M $27.4M
EBT. Incl. Unusual Items $76.2M $64.1M $104.4M $100.3M $100.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $13.2M $20.4M $20.3M $15.1M
Net Income to Company $61.5M $50.9M $84M $80M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.5M $50.9M $84M $80M $85.5M
 
Basic EPS (Cont. Ops) $3.81 $3.22 $5.26 $4.97 $5.28
Diluted EPS (Cont. Ops) $3.81 $3.22 $5.26 $4.97 $5.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $96.9M $84.6M $164.6M $221.7M $232.7M
 
Revenue (Reported) $201.5M $197.5M $287.5M $351.3M $371.2M
Operating Income (Reported) $75.7M $64.1M $104.4M $100.3M $101.3M
Operating Income (Adjusted) $96.9M $84.6M $164.6M $221.7M $232.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $149.5M $147.8M $221.4M $269.2M $278.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1M -- -- -- $1.2M
Operating Expenses -$58M -$48.9M -$77.5M -$75.1M -$78.1M
Operating Income $58M $48.9M $77.5M $75.1M $78.1M
 
Net Interest Expenses $7.7M $10M $16.2M $21.8M $20.2M
EBT. Incl. Unusual Items $58.5M $48.9M $77.5M $75.1M $77.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $9.7M $15.3M $15.1M $11.5M
Net Income to Company $47.4M $39.3M $62.2M $60M $42.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.4M $39.3M $62.2M $60M $65.9M
 
Basic EPS (Cont. Ops) $2.95 $2.48 $3.89 $3.72 $4.06
Diluted EPS (Cont. Ops) $2.95 $2.48 $3.89 $3.72 $4.06
Weighted Average Basic Share $48.3M $47.6M $48M $48.4M $48.7M
Weighted Average Diluted Share $48.3M $47.6M $48M $48.4M $48.7M
 
EBITDA -- -- -- -- --
EBIT $73.4M $64.9M $130.2M $171.3M $175.4M
 
Revenue (Reported) $149.5M $147.8M $221.4M $269.2M $278.5M
Operating Income (Reported) $58M $48.9M $77.5M $75.1M $78.1M
Operating Income (Adjusted) $73.4M $64.9M $130.2M $171.3M $175.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $62.8M $59.4M $61.9M $70.4M $57M
Short Term Investments $387.3M $592.7M $602.9M $617.1M $730.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $637.6M $984.5M $112.2M $150.2M $414.1M
 
Property Plant And Equipment $59M $57.3M $51.5M $50.9M $53.4M
Long-Term Investments $582.2M $954.5M $81.9M $127.8M $400.1M
Goodwill $49.5M $49.5M $49.5M $49.5M $49.5M
Other Intangibles $2.4M $1.4M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $5.3B $4.9B $5.4B $6.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $4.2B $1.2B $1.9B $2.6B
 
Long-Term Debt $421.6M $404.7M $367.9M $518.3M $449.2M
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.8B $4.4B $4.8B $5.5B
 
Common Stock $302M $285.8M $290.4M $295.1M $299.7M
Other Common Equity Adj $5.5M -$3.7M -$65.3M -$50.5M -$49.8M
Common Equity $441.6M $456.6M $441.4M $522.1M $584.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $441.6M $456.6M $441.4M $522.1M $584.5M
 
Total Liabilities and Equity $4.4B $5.3B $4.9B $5.4B $6.1B
Cash and Short Terms $1B $1.6B $699.7M $747.6M $1.1B
Total Debt $441.6M $498.7M $448.3M $609.1M $530.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $83.8M $63.1M $64.6M $87.8M $58.6M
Short Term Investments $559.6M $583M $592.3M $703.4M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $835.5M $298M $285.6M $351M $499.9M
 
Property Plant And Equipment $57.5M $52.1M $52.2M $54.2M $56.2M
Long-Term Investments $811.8M $281.5M $258.8M $321.2M $482.5M
Goodwill $49.5M $49.5M $49.5M $49.5M --
Other Intangibles $1.6M $741K $212K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5B $5B $5.3B $5.9B $6.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4B $3.3B $3.3B $3.8B $5.1B
 
Long-Term Debt $358.1M $398.3M $509.1M $470M $409.4M
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.6B $4.8B $5.3B $5.7B
 
Common Stock $285M $289.2M $294M $298.7M $303.5M
Other Common Equity Adj -$296K -$72.5M -$73.6M -$36.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $452.3M $416.3M $483.2M $583.3M $657.6M
 
Total Liabilities and Equity $5B $5B $5.3B $5.9B $6.3B
Cash and Short Terms $1.4B $867M $858.3M $1B --
Total Debt $442.1M $478.7M $599.9M $560.8M $490.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.1M $59M $61.1M $82.2M $79.6M
Depreciation & Amoritzation $9.4M $13.7M $12.9M $11.5M $10.5M
Stock-Based Compensation $2.3M $3.8M $3.4M $3.4M $3.3M
Change in Accounts Receivable -$917K $1.5M -$6.2M -$4.3M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $37.9M $64.6M $119.9M $66.6M $101.1M
 
Capital Expenditures $9.7M $7.6M $7.5M $10.2M $15.5M
Cash Acquisitions -- $2.7M -- -- --
Cash From Investing -$398.8M -$495.5M -$555M -$395.9M -$425.4M
 
Dividends Paid (Ex Special Dividend) $17.9M $18.5M $19.6M $21M $22.5M
Special Dividend Paid
Long-Term Debt Issued $60M $73.6M $42.9M $240M $10M
Long-Term Debt Repaid -$20M -$20M -$94M -$80.4M -$90.8M
Repurchase of Common Stock $6.6M $21.4M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $753.2M $780.1M -$443.3M $363.1M $586.8M
 
Beginning Cash (CF) $233.7M $626M $975.2M $96.8M $130.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $392.3M $349.2M -$878.4M $33.8M $262.5M
Ending Cash (CF) $626M $975.2M $96.8M $130.5M $393M
 
Levered Free Cash Flow $28.2M $57M $112.3M $56.4M $85.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.1M $16M $20.9M $19.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $448K $790K $824K $898K $929K
Change in Accounts Receivable -$335K -$3.1M -$2.6M -$1.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$3M $32.9M $36.4M -$4.3M $23.1M
 
Capital Expenditures $695K $1.8M $1.5M $5.6M $2.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$121.7M -$166.6M -$51.7M -$157.6M $63.6M
 
Dividends Paid (Ex Special Dividend) $4.7M $5M $5.3M $5.7M $6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$24M -$10M -$10M --
Repurchase of Common Stock $8.9M -- -- -- --
Other Financing Activities -- $218K $670K $609K --
Cash From Financing $190.5M -$61.3M $73.5M $292.9M $94.2M
 
Beginning Cash (CF) $759.5M $479.1M $207.8M $197.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.8M -$195.1M $58.2M $130.9M $180.9M
Ending Cash (CF) $825.4M $284M $266M $328.5M --
 
Levered Free Cash Flow -$3.7M $31.2M $35M -$10M $20.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61.5M $50.9M $84M $80M --
Depreciation & Amoritzation $13.4M $13.3M $11.9M $10.8M --
Stock-Based Compensation $1.9M $4.5M $3.5M $3.4M $3.4M
Change in Accounts Receivable $1M -$4M -$5.6M -$2.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $40.7M $128.3M $110.8M $36.6M $72.2M
 
Capital Expenditures $6.7M $5.5M $11.5M $12M $14.1M
Cash Acquisitions $2.7M -- -- -- --
Cash From Investing -$262.9M -$682.1M -$249.1M -$524M -$216.6M
 
Dividends Paid (Ex Special Dividend) $18.4M $19.3M $20.7M $22.1M $23.6M
Special Dividend Paid
Long-Term Debt Issued -- $116.5M $200M $50M --
Long-Term Debt Repaid -- -$84M -$80.4M -$90.8M --
Repurchase of Common Stock $20.1M $1.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $492.9M $12.5M $120M $550M $292.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $270.8M -$541.3M -$18M $62.6M $148.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $34M $122.8M $99.3M $24.6M $58.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $47.4M $39.3M $62.2M $60M $42.2M
Depreciation & Amoritzation $3.5M $3.5M $3M $2.8M $3.1M
Stock-Based Compensation $1.7M $2.4M $2.5M $2.5M $2.7M
Change in Accounts Receivable $853K -$4.7M -$4.1M -$2.6M -$278K
Change in Inventories -- -- -- -- --
Cash From Operations $19.2M $82.9M $73.9M $43.9M $12.3M
 
Capital Expenditures $4.3M $2.2M $6.1M $7.9M $6.5M
Cash Acquisitions $2.7M -- -- -- --
Cash From Investing -$316.4M -$503M -$197.1M -$325.1M -$113.7M
 
Dividends Paid (Ex Special Dividend) $13.9M $14.6M $15.7M $16.8M $17.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $42.9M $200M $10M $20M
Long-Term Debt Repaid -- -$64M -$50.4M -$60.8M -$50.9M
Repurchase of Common Stock $19.8M -- -- -- --
Other Financing Activities -- $653K $670K $609K --
Cash From Financing $496.6M -$270.9M $292.4M $479.2M $185.3M
 
Beginning Cash (CF) $2B $2.2B $362.5M $565.4M $778.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.4M -$691.1M $169.2M $198M $84M
Ending Cash (CF) $2.2B $1.5B $531.7M $763.4M $681.5M
 
Levered Free Cash Flow $14.9M $80.8M $67.8M $35.9M $5.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock