Financhill
Sell
18

MCRB Quote, Financials, Valuation and Earnings

Last price:
$15.27
Seasonality move :
-11.78%
Day range:
$14.49 - $15.25
52-week range:
$6.53 - $29.98
Dividend yield:
0%
P/E ratio:
24.71x
P/S ratio:
372.65x
P/B ratio:
3.01x
Volume:
52.3K
Avg. volume:
246.6K
1-year change:
-22.29%
Market cap:
$131.3M
Revenue:
--
EPS (TTM):
$0.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33.2M $144.9M $7.1M -- --
Revenue Growth (YoY) -3.74% 336.33% -95.08% -100% --
 
Cost of Revenues -- -- $11.9M $15.1M $14.7M
Gross Profit -- -- -$4.7M -$15.1M -$14.7M
Gross Profit Margin -- -- -66.29% -- --
 
R&D Expenses $90.6M $141.9M $172.9M $117.6M $61.9M
Selling, General & Admin $30.8M $69.3M $79.7M $87.7M $53.2M
Other Inc / (Exp) $981K -$1M -$705K $134K -$8.4M
Operating Expenses $88.1M $66.2M $240.8M $180M $103.4M
Operating Income -$88.1M -$66.2M -$245.5M -$195.1M -$118M
 
Net Interest Expenses $2.9M $2.9M $6M $2.5M --
EBT. Incl. Unusual Items -$89.1M -$65.6M -$250.2M -$190.1M -$125.8M
Earnings of Discontinued Ops. -- -- -- $76.4M $125.9M
Income Tax Expense -- -- -- -- --
Net Income to Company -$89.1M -$65.6M -$250.2M -$113.7M $136K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$89.1M -$65.6M -$250.2M -$190.1M -$125.8M
 
Basic EPS (Cont. Ops) -$1.12 -$0.72 -$2.31 -$17.77 -$18.86
Diluted EPS (Cont. Ops) -$1.12 -$0.72 -$2.31 -$17.77 -$18.86
Weighted Average Basic Share $79.8M $91.7M $108.1M $6.4M $7.8M
Weighted Average Diluted Share $79.8M $91.7M $108.1M $6.4M $7.8M
 
EBITDA -$79.2M -$57M -$233.6M -$180M -$103.4M
EBIT -$88.1M -$66.2M -$245.5M -$195.1M -$118M
 
Revenue (Reported) $33.2M $144.9M $7.1M -- --
Operating Income (Reported) -$88.1M -$66.2M -$245.5M -$195.1M -$118M
Operating Income (Adjusted) -$88.1M -$66.2M -$245.5M -$195.1M -$118M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $126.7M $3.4M -- -- $351K
Revenue Growth (YoY) 8843.19% -97.28% -100% -- --
 
Cost of Revenues -- $3M $1.7M $1.4M $1M
Gross Profit -- $444K -$1.7M -$1.4M -$693K
Gross Profit Margin -- 12.89% -- -- -197.44%
 
R&D Expenses $39.9M $43.1M $25.2M $16.5M $12.6M
Selling, General & Admin $19.6M $18.4M $19.4M $12.7M $9.5M
Other Inc / (Exp) -$35K -$33K $999K -$22.5M --
Operating Expenses -$67.3M $58.5M $42.9M $27.8M $21.8M
Operating Income $67.3M -$58.1M -$44.6M -$29.2M -$22.5M
 
Net Interest Expenses $744K $1.7M -- -- --
EBT. Incl. Unusual Items $68.2M -$60M -$41M -$51M $8.2M
Earnings of Discontinued Ops. -- -- -$6.8M $139.8M --
Income Tax Expense -- -- -- -- --
Net Income to Company $68.2M -$60M -$47.9M $88.8M $8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.2M -$60M -$41M -$51M $8.2M
 
Basic EPS (Cont. Ops) $0.74 -$0.49 -$7.46 -$0.38 $0.94
Diluted EPS (Cont. Ops) $0.72 -$0.49 -$7.46 -$0.38 $0.94
Weighted Average Basic Share $91.8M $122.5M $6.4M $152.6M $8.8M
Weighted Average Diluted Share $95M $122.5M $6.4M $152.6M $8.8M
 
EBITDA $69.6M -$55.1M -$42.9M -$27.8M -$21.4M
EBIT $67.3M -$58.1M -$44.6M -$29.2M -$22.5M
 
Revenue (Reported) $126.7M $3.4M -- -- $351K
Operating Income (Reported) $67.3M -$58.1M -$44.6M -$29.2M -$22.5M
Operating Income (Adjusted) $67.3M -$58.1M -$44.6M -$29.2M -$22.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $155.3M $13.4M $126.9M -- $351K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $12.2M $14.9M $6.3M
Gross Profit -- -$1.3M $114.8M -$14.9M -$5.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $130M $163.5M $162.1M $74.8M $50.2M
Selling, General & Admin $59.4M $77.8M $92.4M $61.5M $44.1M
Other Inc / (Exp) -$937K -$998K -$225K -$20.2M --
Operating Expenses $34.1M $226.6M $242.3M $114.6M $97.5M
Operating Income -$34.1M -$227.9M -$127.6M -$129.5M -$103.4M
 
Net Interest Expenses $2.9M $4.9M $7M $4.6M --
EBT. Incl. Unusual Items -$33.8M -$231.4M -$134.4M -$144.9M $5.4M
Earnings of Discontinued Ops. -- -- -$6.8M $119.4M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$33.8M -$231.4M -$141.3M -$25.5M $5.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.8M -$231.4M -$134.4M -$144.9M $5.4M
 
Basic EPS (Cont. Ops) -$0.37 -$2.35 -$8.21 -$16.59 $0.61
Diluted EPS (Cont. Ops) -$0.40 -$2.35 -$8.22 -$16.59 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$25.3M -$216.8M -$115.4M -$114.6M -$97.2M
EBIT -$34.1M -$227.9M -$127.6M -$129.5M -$103.4M
 
Revenue (Reported) $155.3M $13.4M $126.9M -- $351K
Operating Income (Reported) -$34.1M -$227.9M -$127.6M -$129.5M -$103.4M
Operating Income (Adjusted) -$34.1M -$227.9M -$127.6M -$129.5M -$103.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $137.7M $6.2M $126M -- $351K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $5.9M $8.9M $4.4M $3.2M
Gross Profit -- -$1.3M $117.1M -$4.4M -$2.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $105.1M $126.7M $115.9M $51.8M $37.4M
Selling, General & Admin $48.8M $57.3M $70M $44.2M $31.6M
Other Inc / (Exp) -$729K -$682K -$202K -$20.6M $63.8M
Operating Expenses $16.2M $176.6M $177M $88.1M $71.8M
Operating Income -$16.2M -$177.8M -$59.9M -$92.5M -$74.6M
 
Net Interest Expenses $2.2M $4.1M $5.1M $618K --
EBT. Incl. Unusual Items -$15.6M -$181.4M -$65.6M -$110.1M $21M
Earnings of Discontinued Ops. -- -- -$6.8M $125.9M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.6M -$181.4M -$72.5M $15.8M $21M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.6M -$181.4M -$65.6M -$110.1M $21M
 
Basic EPS (Cont. Ops) -$0.17 -$1.81 -$7.66 -$10.21 $2.42
Diluted EPS (Cont. Ops) -$0.20 -$1.81 -$7.67 -$10.21 $2.41
Weighted Average Basic Share $274.9M $306.9M $260M $167.5M $26.2M
Weighted Average Diluted Share $278.1M $306.9M $262.1M $167.5M $26.2M
 
EBITDA -$9.5M -$169.3M -$51.1M -$88.1M -$71.4M
EBIT -$16.2M -$177.8M -$59.9M -$92.5M -$74.6M
 
Revenue (Reported) $137.7M $6.2M $126M -- $351K
Operating Income (Reported) -$16.2M -$177.8M -$59.9M -$92.5M -$74.6M
Operating Income (Adjusted) -$16.2M -$177.8M -$59.9M -$92.5M -$74.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $253.6M $290.7M $181.3M $128M $30.8M
Short Term Investments $137.6M $110.7M $18.3M -- --
Accounts Receivable, Net $9.4M -- -- -- $2.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.8M $12.9M $13.4M $8M $3.1M
Total Current Assets $268.8M $303.6M $194.8M $175.4M $38.7M
 
Property Plant And Equipment $22.9M $36.1M $134M $108M $92.4M
Long-Term Investments $51.2M $9.9M $9.6M $9.6M $8.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $14.6M $20.1M $75.2M $8.7M
Total Assets $342.9M $354.9M $348.8M $358.6M $139.8M
 
Accounts Payable $4M $13.7M $17.4M $3.6M $4.1M
Accrued Expenses $14.2M $24M $25.1M $22.5M $28.5M
Current Portion Of Long-Term Debt $454K -- $456K -- --
Current Portion Of Capital Lease Obligations $5.1M $6.6M $3.6M $5.6M $8.7M
Other Current Liabilities -- $21.1M -- $66.9M --
Total Current Liabilities $46.4M $82.3M $85.6M $98.7M $41.2M
 
Long-Term Debt $35.2M $42.6M $158.5M $193.2M $83M
Capital Leases -- -- -- -- --
Total Liabilities $168.2M $223.4M $338M $403.5M $126M
 
Common Stock $91K $92K $125K $135K $173K
Other Common Equity Adj -$47K -$60K -$12K -- --
Common Equity $174.8M $131.5M $10.8M -$44.9M $13.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $174.8M $131.5M $10.8M -$44.9M $13.8M
 
Total Liabilities and Equity $342.9M $354.9M $348.8M $358.6M $139.8M
Cash and Short Terms $253.6M $290.7M $181.3M $128M $30.8M
Total Debt $35.7M $42.6M $159M $193.2M $83M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $347.4M $233M $169.9M $66.8M $47.6M
Short Term Investments $119.9M $27.6M -- -- --
Accounts Receivable, Net $1.3M -- -- -- $777K
Inventory -- -- $18.5M -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.2M $14.5M $9.1M $6.1M --
Total Current Assets $358.8M $247.5M $214.4M $72.9M $51.5M
 
Property Plant And Equipment $28.9M $43.2M $131.7M $95.5M $83.2M
Long-Term Investments $7.9M $9.6M $9.6M $9.9M $8.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8M $21.1M $21.6M $10.3M --
Total Assets $396.3M $311.9M $367.7M $178.7M $143.5M
 
Accounts Payable $8.6M $10.4M $9M $8.3M $1.7M
Accrued Expenses $22.2M $25.1M $19.6M $46.1M --
Current Portion Of Long-Term Debt $9.3M -- -- -- --
Current Portion Of Capital Lease Obligations $6.1M $7.3M $6.3M $8.3M --
Other Current Liabilities $26.7M $34.1M -- $2.1M --
Total Current Liabilities $94.6M $81.8M $79.2M $64.8M $22.4M
 
Long-Term Debt $28.3M $68.7M $206M $85.3M $75.3M
Capital Leases -- -- -- -- --
Total Liabilities $220.6M $244.3M $382.8M $154.8M $99.8M
 
Common Stock $92K $124K $129K $170K $9K
Other Common Equity Adj $11K -$118K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $175.7M $67.6M -$15.1M $23.9M $43.7M
 
Total Liabilities and Equity $396.3M $311.9M $367.7M $178.7M $143.5M
Cash and Short Terms $347.4M $233M $169.9M $66.8M $47.6M
Total Debt $37.7M $68.7M $206M $85.3M $75.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$89.1M -$65.6M -$250.2M -$113.7M $136K
Depreciation & Amoritzation $8.9M $9.2M $11.9M $15.1M $14.7M
Stock-Based Compensation $8.8M $20.2M $25.5M $34.1M $21M
Change in Accounts Receivable -$7.6M $9.4M -- -$8.7M $6.6M
Change in Inventories -- -- -- -$29.6M -$33.8M
Cash From Operations -$93.6M $6.7M -$228.8M -$117.4M -$148.6M
 
Capital Expenditures $591K $9.6M $9.8M $8M $380K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$158.9M $64.1M $82.4M $10.6M $142.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M -- $27.6M $103.4M --
Long-Term Debt Repaid -- -$948K -$1.9M -$52.9M -$127.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $13.5M
Cash From Financing $303.4M $1.2M $129.6M $71.7M -$90.4M
 
Beginning Cash (CF) $116M $180M $163M $128M $30.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.9M $72M -$16.8M -$35.1M -$96.7M
Ending Cash (CF) $167M $252M $146.2M $92.9M -$65.9M
 
Levered Free Cash Flow -$94.2M -$2.9M -$238.6M -$125.3M -$149M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $68.2M -$60M -$47.9M $88.8M $8.2M
Depreciation & Amoritzation $2.3M $3M -$2.6M $1.4M $1M
Stock-Based Compensation $5.8M $6.4M $8.7M $5.2M $2.5M
Change in Accounts Receivable $1K -- -$9.3M $18.6M $105K
Change in Inventories -- -- -$13.2M -$10.4M --
Cash From Operations $127.7M -$59.6M -$59.3M -$34.7M $2.2M
 
Capital Expenditures $4.1M $1.2M $1.8M $129K $8K
Cash Acquisitions -- -- -- -- --
Cash From Investing $25.1M $40.1M -$1.8M $141.1M -$8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$127.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -- $13.5M --
Cash From Financing $609K $98M $1.4M -$110.9M $61K
 
Beginning Cash (CF) $227.5M $205.4M $169.9M $66.8M $47.6M
Foreign Exchange Rate Adjustment -- -- $1K -- --
Additions / Reductions $153.5M $78.6M -$59.6M -$4.4M $2.3M
Ending Cash (CF) $380.9M $284M $110.3M $62.4M $49.9M
 
Levered Free Cash Flow $123.7M -$60.8M -$61.1M -$34.8M $2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$33.8M -$231.4M -$141.3M -$25.5M $5.4M
Depreciation & Amoritzation $8.8M $11.1M $7.9M $14.9M $13.5M
Stock-Based Compensation $17.3M $23.9M $36.3M $22.3M $11.4M
Change in Accounts Receivable $2.1M $1.3M -- $16.9M -$777K
Change in Inventories -- -- -$18.5M -$44.9M --
Cash From Operations $40.6M -$227.8M -$122.7M -$157.2M -$23.1M
 
Capital Expenditures $8.2M $7.9M $10.6M $1.2M $313K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.4M $89.7M $17.4M $141.5M -$313K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -$100K $27.6M -- -- --
Long-Term Debt Repaid -- -$2.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.9M $124.2M $69.9M -$85.7M $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.1M -$13.9M -$35.5M -$101.4M -$20.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $32.4M -$235.7M -$133.3M -$158.4M -$23.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15.6M -$181.4M -$72.5M $15.8M $21M
Depreciation & Amoritzation $6.7M $8.6M $4.6M $4.4M $3.2M
Stock-Based Compensation $14.5M $18.2M $29M $17.2M $7.6M
Change in Accounts Receivable $8.1M -- -$9.3M $8.7M $1.3M
Change in Inventories -- -- -$18.5M -$33.8M --
Cash From Operations $58.6M -$175.9M -$69.9M -$109.7M $15.8M
 
Capital Expenditures $8M $6.4M $7.1M $290K $223K
Cash Acquisitions -- -- -- -- --
Cash From Investing $50.9M $76.5M $11.5M $142.4M -$223K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $27.6M $103.4M -- --
Long-Term Debt Repaid -- -$1.9M -$52.9M -$127.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -- $13.5M --
Cash From Financing $2M $125M $65.3M -$92.1M $1.2M
 
Beginning Cash (CF) $368M $485.4M $494.3M $249.2M $151.9M
Foreign Exchange Rate Adjustment -- -- $1K -- --
Additions / Reductions $111.4M $25.6M $6.9M -$59.5M $16.8M
Ending Cash (CF) $479.4M $511M $501.2M $189.8M $168.7M
 
Levered Free Cash Flow $50.6M -$182.3M -$77M -$110M $15.6M

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