Financhill
Buy
66

MCRB Quote, Financials, Valuation and Earnings

Last price:
$18.77
Seasonality move :
-2.23%
Day range:
$21.00 - $24.67
52-week range:
$6.53 - $26.40
Dividend yield:
0%
P/E ratio:
1.42x
P/S ratio:
1.05x
P/B ratio:
5.14x
Volume:
91.2K
Avg. volume:
146.1K
1-year change:
19.77%
Market cap:
$169.5M
Revenue:
--
EPS (TTM):
-$0.14
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 --
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 $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 -$17.80 --
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $5.3M $1.2M $126.5M -- --
Revenue Growth (YoY) -12.94% -76.9% 10300.74% -100% --
 
Cost of Revenues -- $2.9M $3.7M $1.4M $1.1M
Gross Profit -- -$1.7M $122.8M -$1.4M -$1.1M
Gross Profit Margin -- -141.12% 97.07% -- --
 
R&D Expenses $36M $43.9M $46.8M $15.8M $12.9M
Selling, General & Admin $17.5M $20.3M $28.1M $16.1M --
Other Inc / (Exp) -$285K -$304K -$1.5M $1.4M $4.5M
Operating Expenses $48.1M $61.3M $71.1M $27.5M $23.8M
Operating Income -$48.1M -$63.1M $51.6M -$28.9M -$24.9M
 
Net Interest Expenses -- $1.5M $3.2M -- --
EBT. Incl. Unusual Items -$48.3M -$64.7M $46.6M -$26.2M -$19.9M
Earnings of Discontinued Ops. -- -- -- -$6.7M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$48.3M -$64.7M $46.6M -$32.9M -$19.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.3M -$64.7M $46.6M -$26.2M -$19.9M
 
Basic EPS (Cont. Ops) -$0.53 -$0.70 $0.36 -$4.34 -$2.27
Diluted EPS (Cont. Ops) -$0.53 -$0.70 $0.36 -$4.34 -$2.27
Weighted Average Basic Share $91.7M $92.3M $127.7M $7.6M $8.7M
Weighted Average Diluted Share $91.7M $92.3M $129.8M $7.6M $8.7M
 
EBITDA -$45.9M -$60.1M $55.3M -$27.5M -$23.8M
EBIT -$48.1M -$63.1M $51.6M -$28.9M -$24.9M
 
Revenue (Reported) $5.3M $1.2M $126.5M -- --
Operating Income (Reported) -$48.1M -$63.1M $51.6M -$28.9M -$24.9M
Operating Income (Adjusted) -$48.1M -$63.1M $51.6M -$28.9M -$24.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $30M $136.7M $130.4M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $13.5M $15.2M $6.6M
Gross Profit -- -$1.7M $116.9M -$15.2M -$6.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $114M $160.2M $180.1M $83.5M $54.1M
Selling, General & Admin $47.3M $79M $91.3M $68.2M $24.6M
Other Inc / (Exp) -$557K -$1M -$1.3M $3.3M $54M
Operating Expenses $131.4M $100.8M $257.9M $129.8M $103.5M
Operating Income -$131.4M -$102.5M -$141M -$144.9M -$110.1M
 
Net Interest Expenses -- $3.9M $8.7M $4.6M --
EBT. Incl. Unusual Items -$132.3M -$103.1M -$153.4M -$134.8M -$53.8M
Earnings of Discontinued Ops. -- -- -- -$27.3M $139.8M
Income Tax Expense -- -- -- -- --
Net Income to Company -$132.3M -$103.1M -$153.4M -$162.1M $86M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$132.3M -$103.1M -$153.4M -$134.8M -$53.8M
 
Basic EPS (Cont. Ops) -$1.48 -$1.12 -$1.24 -$23.68 -$0.70
Diluted EPS (Cont. Ops) -$1.47 -$1.12 -$1.24 -$23.63 -$0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$122.7M -$92.1M -$127.6M -$129.8M -$103.5M
EBIT -$131.4M -$102.5M -$141M -$144.9M -$110.1M
 
Revenue (Reported) $30M $136.7M $130.4M -- --
Operating Income (Reported) -$131.4M -$102.5M -$141M -$144.9M -$110.1M
Operating Income (Adjusted) -$131.4M -$102.5M -$141M -$144.9M -$110.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $11M $2.7M $126M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.9M $7.2M $3M $2.1M
Gross Profit -- -$1.7M $118.8M -$3M -$2.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.3M $83.6M $90.8M $35.3M $24.8M
Selling, General & Admin $29.2M $38.9M $50.5M $31.5M $11.9M
Other Inc / (Exp) -$694K -$649K -$1.2M $2M $63.8M
Operating Expenses $83.5M $118.1M $134.1M $60.3M $50M
Operating Income -$83.5M -$119.8M -$15.3M -$63.3M -$52.1M
 
Net Interest Expenses -- $2.4M $5.1M $618K --
EBT. Incl. Unusual Items -$83.8M -$121.4M -$24.6M -$59.1M $12.8M
Earnings of Discontinued Ops. -- -- -- -$13.9M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$83.8M -$121.4M -$24.6M -$73M $12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$83.8M -$121.4M -$24.6M -$59.1M $12.8M
 
Basic EPS (Cont. Ops) -$0.91 -$1.32 -$0.20 -$9.83 $1.48
Diluted EPS (Cont. Ops) -$0.92 -$1.31 -$0.21 -$9.83 $1.48
Weighted Average Basic Share $183.2M $184.4M $253.6M $14.9M $17.4M
Weighted Average Diluted Share $183.2M $184.4M $255.7M $14.9M $17.5M
 
EBITDA -$79.1M -$114.2M -$8.2M -$60.3M -$50M
EBIT -$83.5M -$119.8M -$15.3M -$63.3M -$52.1M
 
Revenue (Reported) $11M $2.7M $126M -- --
Operating Income (Reported) -$83.5M -$119.8M -$15.3M -$63.3M -$52.1M
Operating Income (Adjusted) -$83.5M -$119.8M -$15.3M -$63.3M -$52.1M
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 $40.8M $49.2M $162.6M $198.8M $91.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $214.6M $195.8M $229.5M $71.2M $45.4M
Short Term Investments $140.6M $69M -- -- --
Accounts Receivable, Net $1.3M -- -- -- $882K
Inventory -- -- $5.3M $53M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.8M $13.8M $8.8M $6.4M $2.1M
Total Current Assets $224.6M $209.6M $251.2M $149.3M $48.7M
 
Property Plant And Equipment $27.5M $44.5M $134.3M $121.1M $86.4M
Long-Term Investments $17M $9.6M $9.6M $9.9M $8.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8M $19.1M $20.8M $12.5M $8.7M
Total Assets $269.6M $273.2M $406.4M $321.7M $143.8M
 
Accounts Payable $5.5M $14M $12.9M $4.8M $2.2M
Accrued Expenses $18.9M $23.8M $24.5M $43.3M $19.3M
Current Portion Of Long-Term Debt $6.3M -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $7.1M $5.5M $9.2M $9.5M
Other Current Liabilities -- $33.1M -- -- --
Total Current Liabilities $56.2M $89M $77.9M $108.3M $30.9M
 
Long-Term Debt $32.9M $70.1M $207.4M $203.4M $78M
Capital Leases -- -- -- -- --
Total Liabilities $168.6M $250.1M $383.8M $408.8M $110.9M
 
Common Stock $92K $92K $128K $152K $9K
Other Common Equity Adj $12K -$256K -$1K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $101.1M $23.1M $22.6M -$87.1M $33M
 
Total Liabilities and Equity $269.6M $273.2M $406.4M $321.7M $143.8M
Cash and Short Terms $214.6M $195.8M $229.5M $71.2M $45.4M
Total Debt $44.8M $77.2M $212.9M $212.6M $87.4M
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$48.3M -$64.7M $46.6M -$32.9M -$19.9M
Depreciation & Amoritzation $2.2M $2.9M $3.7M $1.4M $1.1M
Stock-Based Compensation $5.1M $6.7M $13.5M $5.5M $2.3M
Change in Accounts Receivable $1.4M -- -- -$11.2M $1.9M
Change in Inventories -- -- -$5.3M -$11M --
Cash From Operations -$39.7M -$49.9M $66M -$39.8M -$13.3M
 
Capital Expenditures $2.6M $2.2M $1.2M $99K $181K
Cash Acquisitions -- -- -- -- --
Cash From Investing $46.5M $23.4M $10.5M $1.3M -$181K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $103.4M -- --
Long-Term Debt Repaid -- -- -$52.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $585K $130K $58.2M -- --
 
Beginning Cash (CF) $74M $126.8M $229.5M $71.2M $45.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M -$26.4M $134.7M -$38.5M -$13.5M
Ending Cash (CF) $81.4M $100.5M $364.2M $32.7M $31.9M
 
Levered Free Cash Flow -$42.2M -$52.1M $64.8M -$39.9M -$13.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$132.3M -$103.1M -$153.4M -$162.1M $86M
Depreciation & Amoritzation $8.7M $10.4M $13.5M $10.9M $13.9M
Stock-Based Compensation $13.7M $23.3M $34M $25.8M $14.1M
Change in Accounts Receivable $1.7M $1.3M -- -$11M $17.7M
Change in Inventories -- -- -$5.3M -$47.7M -$10.4M
Cash From Operations -$113M -$40.5M -$123.1M -$181.8M -$59.9M
 
Capital Expenditures $4.2M $10.8M $10M $2.8M $434K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$160.2M $74.7M $59.3M -$1.4M $140.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19.9M $27.6M -- -- --
Long-Term Debt Repaid -- -$2.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $285.6M $26.8M $166.5M $26.6M -$108M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.5M $61M $102.7M -$156.6M -$27.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$117.2M -$51.2M -$133.1M -$184.6M -$60.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$83.8M -$121.4M -$24.6M -$73M $12.8M
Depreciation & Amoritzation $4.4M $5.6M $7.2M $3M $2.1M
Stock-Based Compensation $8.7M $11.8M $20.3M $12M $5.2M
Change in Accounts Receivable $8.1M -- -- -$9.9M $1.2M
Change in Inventories -- -- -$5.3M -$23.4M --
Cash From Operations -$69.2M -$116.3M -$10.6M -$75M $13.6M
 
Capital Expenditures $3.9M $5.1M $5.3M $161K $215K
Cash Acquisitions -- -- -- -- --
Cash From Investing $25.8M $36.4M $13.3M $1.2M -$215K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $27.6M $103.4M -- --
Long-Term Debt Repaid -- -$1.9M -$52.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3M $27M $63.8M $18.8M $1.2M
 
Beginning Cash (CF) $140.6M $280M $324.4M $182.4M $104.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42.1M -$53M $66.5M -$55M $14.6M
Ending Cash (CF) $98.5M $227M $390.9M $127.4M $118.8M
 
Levered Free Cash Flow -$73.1M -$121.5M -$15.9M -$75.2M $13.4M

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

GET BETTER TRADE IDEAS

Popular

Where Will Planet Labs Stock Be in 3 Years?
Where Will Planet Labs Stock Be in 3 Years?

Planet Labs is far from a typical satellite-imager company. Founded…

Is CRM’s Share Buyback a Buy Signal?
Is CRM’s Share Buyback a Buy Signal?

CRM software giant Salesforce (NYSE:CRM) has been vigorously buying back…

Is Lululemon Stock on Sale?
Is Lululemon Stock on Sale?

Picture this, you’re in your favorite yoga studio, stretching into…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 57x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 36x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Alerts

Buy
84
OCTO alert for Sep 9

Eightco Holdings, Inc. [OCTO] is down 21.14% over the past day.

Sell
34
GGAL alert for Sep 9

Grupo Financiero Galicia SA [GGAL] is up 2.22% over the past day.

Sell
13
BMA alert for Sep 9

Banco Macro SA [BMA] is up 0.04% over the past day.

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

Show me the best stock