Financhill
Buy
62

MFIN Quote, Financials, Valuation and Earnings

Last price:
$10.50
Seasonality move :
3.51%
Day range:
$10.45 - $10.55
52-week range:
$7.71 - $10.98
Dividend yield:
4.48%
P/E ratio:
6.15x
P/S ratio:
0.75x
P/B ratio:
0.62x
Volume:
22.2K
Avg. volume:
44.3K
1-year change:
9.6%
Market cap:
$244.4M
Revenue:
$302.6M
EPS (TTM):
$1.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $166.5M $191.5M $206.8M $264.1M $302.6M
Revenue Growth (YoY) 8.71% 14.99% 7.99% 27.68% 14.58%
 
Cost of Revenues $30.5M $26M $32.5M $58.8M $82.7M
Gross Profit $136M $165.5M $174.3M $205.3M $219.8M
Gross Profit Margin 81.68% 86.42% 84.29% 77.74% 72.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3M $17.4M $2.8M $5.2M $6.9M
Operating Expenses $133.7M $69.1M $92.3M $102.4M $135.7M
Operating Income $2.3M $96.4M $82M $102.9M $84.1M
 
Net Interest Expenses $11.8M $13.6M $13.5M $15.2M $17.7M
EBT. Incl. Unusual Items -$37M $81.9M $67.9M $86M $62.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.1M $24.2M $18M $24.9M $21M
Net Income to Company -$26.9M $57.7M $49.9M $61.1M $41.9M
 
Minority Interest in Earnings $7.9M $3.5M $6M $6M $6M
Net Income to Common Excl Extra Items -$26.9M $57.7M $49.9M $61.1M $41.9M
 
Basic EPS (Cont. Ops) -$1.42 $2.20 $1.86 $2.45 $1.59
Diluted EPS (Cont. Ops) -$1.42 $2.17 $1.83 $2.37 $1.52
Weighted Average Basic Share $24.4M $24.6M $23.6M $22.5M $22.5M
Weighted Average Diluted Share $24.4M $24.9M $23.9M $23.2M $23.6M
 
EBITDA $74M $102.8M $113.9M $142.6M $162.8M
EBIT $72.2M $101.1M $112.1M $140.7M $160.6M
 
Revenue (Reported) $166.5M $191.5M $206.8M $264.1M $302.6M
Operating Income (Reported) $2.3M $96.4M $82M $102.9M $84.1M
Operating Income (Adjusted) $72.2M $101.1M $112.1M $140.7M $160.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49.1M $51.6M $70.2M $77M $83.8M
Revenue Growth (YoY) 5% 4.92% 36.2% 9.67% 8.84%
 
Cost of Revenues $6.2M $8.8M $16.3M $22.3M $23.7M
Gross Profit $42.9M $42.8M $53.9M $54.7M $60.1M
Gross Profit Margin 87.31% 83.01% 76.8% 70.99% 71.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.1M -$1.1M $2.2M -$519K --
Operating Expenses $16.3M $26.9M $30.8M $36M $36M
Operating Income $26.6M $15.9M $23.2M $18.7M $24.1M
 
Net Interest Expenses $3.2M $3.4M $3.7M $4.5M $4.6M
EBT. Incl. Unusual Items $22.9M $12.4M $19.5M $14.2M $19.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.2M $3.2M $6.7M $4.1M $5.9M
Net Income to Company $16.7M $9.1M $12.7M $10.1M $13.6M
 
Minority Interest in Earnings $784K $1.5M $1.5M $1.5M $5.9M
Net Income to Common Excl Extra Items $16.7M $9.1M $12.7M $10.1M $13.6M
 
Basic EPS (Cont. Ops) $0.65 $0.33 $0.50 $0.38 $0.34
Diluted EPS (Cont. Ops) $0.64 $0.32 $0.48 $0.37 $0.32
Weighted Average Basic Share $24.6M $23.2M $22.6M $22.5M $22.9M
Weighted Average Diluted Share $25M $23.5M $23.4M $23.4M $24.4M
 
EBITDA $26.7M $26.4M $38.2M $39.3M $43.6M
EBIT $26.2M $25.9M $37.7M $38.8M $42.6M
 
Revenue (Reported) $49.1M $51.6M $70.2M $77M $83.8M
Operating Income (Reported) $26.6M $15.9M $23.2M $18.7M $24.1M
Operating Income (Adjusted) $26.2M $25.9M $37.7M $38.8M $42.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $175.1M $209.2M $247.5M $293.3M $338.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.6M $29.1M $51.4M $76.7M $92.6M
Gross Profit $148.6M $180.1M $196.1M $216.5M $246.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.7M $13.1M $2M $6.1M --
Operating Expenses $61.5M $90M $97.7M $131.1M $147.1M
Operating Income $87.1M $90.1M $98.5M $85.4M $99.1M
 
Net Interest Expenses $13.3M $13.2M $14.6M $17.3M $17.9M
EBT. Incl. Unusual Items $64.8M $76.1M $83.5M $66.6M $77.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $20.5M $23.7M $20.5M $25.2M
Net Income to Company $45.8M $55.6M $59.9M $46.1M $52.5M
 
Minority Interest in Earnings $4.7M $5.3M $6M $6M $11.5M
Net Income to Common Excl Extra Items $45.8M $55.6M $59.9M $46.1M $52.5M
 
Basic EPS (Cont. Ops) $1.67 $2.05 $2.38 $1.77 $1.81
Diluted EPS (Cont. Ops) $1.65 $2.04 $2.34 $1.69 $1.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $87.3M $115.6M $136.4M $153.9M $185.6M
EBIT $85.7M $113.8M $134.5M $152.1M $181.8M
 
Revenue (Reported) $175.1M $209.2M $247.5M $293.3M $338.8M
Operating Income (Reported) $87.1M $90.1M $98.5M $85.4M $99.1M
Operating Income (Adjusted) $85.7M $113.8M $134.5M $152.1M $181.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $133.6M $151.4M $192.1M $221.3M $257.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.5M $22.6M $41.5M $59.5M $69.4M
Gross Profit $114.1M $128.8M $150.6M $161.8M $188.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.3M $3M $2.2M $3.1M $15.5M
Operating Expenses $49M $70M $75.4M $104.1M $115.5M
Operating Income $65.1M $58.8M $75.2M $57.7M $72.6M
 
Net Interest Expenses $10.4M $10M $11M $13.2M $13.4M
EBT. Incl. Unusual Items $54M $48.2M $63.9M $44.5M $59.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $12.9M $18.6M $14.2M $18.4M
Net Income to Company $37.4M $35.3M $45.3M $30.3M $40.8M
 
Minority Interest in Earnings $2.7M $4.5M $4.5M $4.5M $10M
Net Income to Common Excl Extra Items $37.4M $35.3M $45.3M $30.3M $40.8M
 
Basic EPS (Cont. Ops) $1.41 $1.28 $1.81 $1.14 $1.36
Diluted EPS (Cont. Ops) $1.39 $1.26 $1.77 $1.09 $1.28
Weighted Average Basic Share $73.7M $72.1M $67.4M $67.7M $68.2M
Weighted Average Diluted Share $74.8M $73M $69.2M $70.7M $72.4M
 
EBITDA $68.4M $81.2M $103.6M $115M $137.6M
EBIT $67.1M $79.8M $102.2M $113.6M $134.8M
 
Revenue (Reported) $133.6M $151.4M $192.1M $221.3M $257.5M
Operating Income (Reported) $65.1M $58.8M $75.2M $57.7M $72.6M
Operating Income (Adjusted) $67.1M $79.8M $102.2M $113.6M $134.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $112.1M $124.5M $105.6M $152.2M $172.5M
Short Term Investments $46.8M $44.8M $48.5M $54.3M $2.9M
Accounts Receivable, Net $10.3M $10.6M $12.6M $13.5M $15.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $124.2M $135.9M $120.3M $166.4M $189.9M
 
Property Plant And Equipment $12.4M $11.8M $13.2M $14.1M $13.8M
Long-Term Investments $56.5M $56.4M $60.5M $65.1M $62.8M
Goodwill $150.8M $150.8M $150.8M $150.8M $150.8M
Other Intangibles $51.1M $23.5M $22M $20.6M $19.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $1.9B $2.3B $2.6B $2.9B
 
Accounts Payable $17.6M $16.9M $25.6M $35.1M $30M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $87.3M -- $5M $8M $49M
Current Portion Of Capital Lease Obligations $2M $2.2M $2.2M $2.5M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $106.9M $19.1M $32.8M $45.6M $81.3M
 
Long-Term Debt $988.5M $1.1B $1.3B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.5B $1.9B $2.2B $2.5B
 
Common Stock $278K $281K $287K $291K $293K
Other Common Equity Adj -- -- -- -- --
Common Equity $231.4M $287M $301.7M $343M $370.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.2M $68.8M $68.8M $68.8M $68.8M
Total Equity $304.6M $355.8M $370.5M $411.8M $439M
 
Total Liabilities and Equity $1.6B $1.9B $2.3B $2.6B $2.9B
Cash and Short Terms $112.1M $124.5M $105.6M $152.2M $172.5M
Total Debt $988.5M $1.1B $1.3B $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $86.3M $99.8M $130M $190.9M $153.4M
Short Term Investments $47.5M $1.6M $2.3M $3M --
Accounts Receivable, Net $9.6M $12M $13.6M $14.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $96.5M $115.2M $143.6M $205M $170.4M
 
Property Plant And Equipment $11.7M $12.6M $13.3M $14.2M $10.8M
Long-Term Investments $56.8M $57.4M $63M $65.5M $69.8M
Goodwill $150.8M $150.8M $150.8M $150.8M --
Other Intangibles $50M $22.4M $21M $19.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.2B $2.6B $2.9B $2.9B
 
Accounts Payable $26.2M $27.6M $34.4M $31M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $8.1M -- $18.5M $49M --
Current Portion Of Capital Lease Obligations -- $2.1M $2.2M $2.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.2M $29.7M $57.9M $82.6M $109.5M
 
Long-Term Debt $976M $1.3B $1.4B $1.4B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.8B $2.2B $2.4B $2.4B
 
Common Stock $280K $285K $290K $293K $296K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $71.4M $68.8M $68.8M $68.8M $99.4M
Total Equity $338.6M $359.9M $397.3M $431.2M $496.9M
 
Total Liabilities and Equity $1.8B $2.2B $2.6B $2.9B $2.9B
Cash and Short Terms $86.3M $99.8M $130M $190.9M $153.4M
Total Debt $976M $1.3B $1.4B $1.4B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$26.9M $57.7M $49.9M $61.1M $41.9M
Depreciation & Amoritzation $7.7M $6.5M $5.2M $5.2M $6.2M
Stock-Based Compensation $2M $2.3M $3.5M $4.7M $6.1M
Change in Accounts Receivable -$1.7M -$283K -$2M -$925K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $78.7M $78.7M $108.7M $113.8M $115.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$171M -$238.3M -$449M -$340.7M -$335.8M
 
Dividends Paid (Ex Special Dividend) -- -- $7.5M $7.7M $9.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $20.6M -- $4.6M
Other Financing Activities -$6M -$6.5M -$6M -$6.8M -$7M
Cash From Financing $136.5M $172M $321.4M $271.2M $240M
 
Beginning Cash (CF) $54.7M $64.5M $33.2M $52.6M $98.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.2M $12.4M -$18.9M $44.2M $19.7M
Ending Cash (CF) $99M $76.9M $14.3M $96.8M $118M
 
Levered Free Cash Flow $78.7M $78.7M $108.7M $113.8M $115.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.7M $9.1M $12.7M $10.1M $13.6M
Depreciation & Amoritzation $1.2M $1.6M $561K $261K $1.1M
Stock-Based Compensation $602K $1M $1.2M $1.5M $1.7M
Change in Accounts Receivable -$121K -$425K -$248K -$809K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $22.2M $27.6M $35.9M $27.2M $67M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.3M -$130.5M -$62.9M -$106.6M -$118.9M
 
Dividends Paid (Ex Special Dividend) -- $1.9M $1.8M $2.2M $2.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $8.2M -- $965K --
Other Financing Activities -$1.5M -$1.5M -$1.5M -$1.5M --
Cash From Financing $42M $74.8M $30.1M $109.3M $50.9M
 
Beginning Cash (CF) $30.7M $24.8M $37.5M $120.6M $72.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.2M -$28.1M $3.1M $30M -$1M
Ending Cash (CF) $24.5M -$3.4M $40.6M $150.6M $71.4M
 
Levered Free Cash Flow $22.2M $27.6M $35.9M $27.2M $67M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.8M $55.6M $59.9M $46.1M $52.5M
Depreciation & Amoritzation $7.9M $5.6M $2.2M $5M $8M
Stock-Based Compensation $2.2M $3.1M $4.5M $5.8M $6.5M
Change in Accounts Receivable $944K -$2.3M -$1.6M -$515K -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $84.1M $95.7M $123.9M $106.8M $120.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201.5M -$417M -$396.5M -$323.6M -$100.7M
 
Dividends Paid (Ex Special Dividend) -- $5.8M $7.2M $9.2M $10.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $18.8M $1.8M $4.6M $986K
Other Financing Activities -$6M -$6.5M -$6.8M -$7M --
Cash From Financing $153M $334M $302M $277.1M -$57.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.6M $12.8M $29.4M $60.3M -$37M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84.1M $95.7M $123.9M $106.8M $120.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $37.4M $35.3M $45.3M $30.3M $40.8M
Depreciation & Amoritzation $5.3M $4.4M $1.4M $1.2M $3M
Stock-Based Compensation $1.7M $2.5M $3.5M $4.6M $5.1M
Change in Accounts Receivable $692K -$1.3M -$980K -$570K -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $62M $79M $94.1M $87.1M $92.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202.1M -$380.8M -$328.2M -$311.1M -$76M
 
Dividends Paid (Ex Special Dividend) -- $5.8M $5.5M $7M $8.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $18.8M -- $4.6M $986K
Other Financing Activities -$4.5M -$4.5M -$5.3M -$5.5M $68.6M
Cash From Financing $113.5M $275.5M $256.1M $262M -$35.1M
 
Beginning Cash (CF) $131.6M $115.5M $140.5M $263.1M $314.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.7M -$26.3M $22M $38.1M -$18.6M
Ending Cash (CF) $104.9M $89.2M $162.6M $301.2M $295.7M
 
Levered Free Cash Flow $62M $79M $94.1M $87.1M $92.5M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock