Financhill
Sell
50

MGX Quote, Financials, Valuation and Earnings

Last price:
$1.69
Seasonality move :
7.96%
Day range:
$1.67 - $1.73
52-week range:
$1.23 - $4.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.05x
P/B ratio:
0.36x
Volume:
274.7K
Avg. volume:
380.1K
1-year change:
-57.82%
Market cap:
$63.8M
Revenue:
$52.3M
EPS (TTM):
-$2.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $243K $17.2M $44.8M $52.3M
Revenue Growth (YoY) -- -- 6978.19% 160.21% 16.85%
 
Cost of Revenues -- $387K $1.7M $4.2M $5.4M
Gross Profit -- -$144K $15.5M $40.5M $46.9M
Gross Profit Margin -- -59.26% 89.92% 90.6% 89.66%
 
R&D Expenses -- $14.5M $43.1M $94.4M $109.2M
Selling, General & Admin -- $9.7M $18.7M $28.8M $32M
Other Inc / (Exp) -- $2.8M $295K $2.8M -$9.4M
Operating Expenses -- $23.8M $60.1M $119M $135.8M
Operating Income -- -$23.9M -$44.6M -$78.5M -$88.9M
 
Net Interest Expenses -- $302K $98K -- --
EBT. Incl. Unusual Items -- -$21.4M -$41M -$60.2M -$83.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.6M $8M -$5.5M
Net Income to Company -- -$21.4M -$43.6M -$68.3M -$78.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$21.4M -$43.6M -$68.3M -$78.1M
 
Basic EPS (Cont. Ops) -- -$0.57 -$1.16 -$1.82 -$2.09
Diluted EPS (Cont. Ops) -- -$0.57 -$1.16 -$1.82 -$2.09
Weighted Average Basic Share -- $37.5M $37.5M $37.5M $37.4M
Weighted Average Diluted Share -- $37.5M $37.5M $37.5M $37.4M
 
EBITDA -- -$23.6M -$42.9M -$74.3M -$83.5M
EBIT -- -$23.9M -$44.6M -$78.5M -$88.9M
 
Revenue (Reported) -- $243K $17.2M $44.8M $52.3M
Operating Income (Reported) -- -$23.9M -$44.6M -$78.5M -$88.9M
Operating Income (Adjusted) -- -$23.9M -$44.6M -$78.5M -$88.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $4.9M $12.4M $11.5M $8.7M
Revenue Growth (YoY) -- -- 151.64% -6.87% -24.8%
 
Cost of Revenues -- $492K $1.2M $1.4M $1.3M
Gross Profit -- $4.4M $11.2M $10.2M $7.3M
Gross Profit Margin -- 89.99% 90.67% 88.15% 84.71%
 
R&D Expenses -- $11.2M $26.8M $26.3M $24M
Selling, General & Admin -- $4.6M $7.9M $7.6M $6.2M
Other Inc / (Exp) -- $49K -$85K -$2.1M --
Operating Expenses -- $15.3M $33.6M $32.5M $30.2M
Operating Income -- -$10.9M -$22.4M -$22.4M -$22.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$9.8M -$18.6M -$20.9M -$20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $631K $1.2M -$2.1M -$234K
Net Income to Company -- -- -- -$18.8M -$20.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$10.4M -$19.8M -$18.8M -$20.4M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.53 -$0.51 -$0.55
Diluted EPS (Cont. Ops) -- -$0.28 -$0.53 -$0.51 -$0.55
Weighted Average Basic Share -- $37.5M $37.5M $36.8M $37.3M
Weighted Average Diluted Share -- $37.5M $37.5M $36.8M $37.3M
 
EBITDA -- -$10.4M -$21.2M -$21M -$21.5M
EBIT -- -$10.9M -$22.4M -$22.4M -$22.8M
 
Revenue (Reported) -- $4.9M $12.4M $11.5M $8.7M
Operating Income (Reported) -- -$10.9M -$22.4M -$22.4M -$22.8M
Operating Income (Adjusted) -- -$10.9M -$22.4M -$22.4M -$22.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $38M $55.1M $30.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.7M $5.1M $5.5M
Gross Profit -- $4.4M $34.2M $49.9M $25.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $84.7M $110.8M $93.4M
Selling, General & Admin -- $4.6M $20.8M $32.8M $27.1M
Other Inc / (Exp) -- $49K $2.9M -$2.2M --
Operating Expenses -- -- $108.3M $138.4M $117.7M
Operating Income -- -- -$74.1M -$88.5M -$92.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$9.8M -$57.4M -$75.5M -$90M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $6.1M -$1.6M -$1.3M
Net Income to Company -- -- -- -$74M -$88.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$63.6M -$74M -$88.7M
 
Basic EPS (Cont. Ops) -- -- -$6.01 -$2.50 -$2.38
Diluted EPS (Cont. Ops) -- -$0.28 -$6.01 -$2.50 -$2.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$70.3M -$83.3M -$86.8M
EBIT -- -- -$74.1M -$88.5M -$92.3M
 
Revenue (Reported) -- -- $38M $55.1M $30.9M
Operating Income (Reported) -- -- -$74.1M -$88.5M -$92.3M
Operating Income (Adjusted) -- -- -$74.1M -$88.5M -$92.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $4.9M $32.4M $42.7M $21.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $492K $3M $3.9M $4M
Gross Profit -- $4.4M $29.4M $38.7M $17.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $11.2M $69.6M $86M $70.3M
Selling, General & Admin -- $4.6M $14.5M $24.9M $20M
Other Inc / (Exp) -- $49K $2.8M -$2.2M -$8K
Operating Expenses -- $15.3M $87.6M $107M $88.9M
Operating Income -- -$10.9M -$58.3M -$68.3M -$71.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$9.8M -$43.7M -$59M -$65.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $631K $5.3M -$4.3M -$92K
Net Income to Company -- -- -$16.1M -$54.7M -$65.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$10.4M -$49M -$54.7M -$65.3M
 
Basic EPS (Cont. Ops) -- -$0.28 -$5.61 -$1.99 -$1.76
Diluted EPS (Cont. Ops) -- -$0.28 -$5.61 -$1.99 -$1.76
Weighted Average Basic Share -- $37.5M $78.3M $95.4M $111.5M
Weighted Average Diluted Share -- $37.5M $78.3M $95.4M $111.5M
 
EBITDA -- -$10.4M -$55.3M -$64.3M -$67.6M
EBIT -- -$10.9M -$58.3M -$68.3M -$71.6M
 
Revenue (Reported) -- $4.9M $32.4M $42.7M $21.3M
Operating Income (Reported) -- -$10.9M -$58.3M -$68.3M -$71.6M
Operating Income (Adjusted) -- -$10.9M -$58.3M -$68.3M -$71.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $108.2M $362.1M $271.2M $248.3M
Short Term Investments -- $68.9M $177.7M $130.6M $220.9M
Accounts Receivable, Net -- -- $1.3M $2.5M $1.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $300K $974K -- --
Other Current Assets -- $272K $3.5M $4.6M $8.4M
Total Current Assets -- $108.9M $366.9M $278.3M $258M
 
Property Plant And Equipment -- $22.1M $33.3M $65.2M $57.7M
Long-Term Investments -- $10.5M $13.9M $15.9M $8.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.1M $6.1M $10.7M $5.5M
Total Assets -- $142M $414.5M $364.8M $324.6M
 
Accounts Payable -- $1.4M $2M $1.8M $533K
Accrued Expenses -- $1.3M $4M $4.2M $3.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $687K $1.5M $3.4M $5.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $25.2M $48.5M $68.9M $37.3M
 
Long-Term Debt -- $48.2M $17.1M $44.8M $40.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $98M $142.8M $149.7M $89.7M
 
Common Stock -- $26K $26K $26K $4K
Other Common Equity Adj -- -$21K -$274K -$97K $709K
Common Equity -- -$32.5M -$74.4M -$135.6M $234.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $44M $271.7M $215.2M $234.9M
 
Total Liabilities and Equity -- $142M $414.5M $364.8M $324.6M
Cash and Short Terms -- $108.2M $362.1M $271.2M $248.3M
Total Debt -- $48.2M $17.1M $44.8M $40.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $292.9M $274.6M $184.1M
Short Term Investments -- -- $191M $249.5M --
Accounts Receivable, Net -- -- $3.9M $589K $960K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $3.2M $7.1M --
Total Current Assets -- -- $300M $282.3M $189.8M
 
Property Plant And Equipment -- -- $65.7M $59.9M $49.9M
Long-Term Investments -- -- $15.9M $15.8M $7.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $5.2M $5.6M --
Total Assets -- -- $386.4M $358.3M $247.9M
 
Accounts Payable -- -- $4.9M $3.1M $1.2M
Accrued Expenses -- -- $5.9M $3.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $2.3M $4.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $68.8M $45.7M $29.6M
 
Long-Term Debt -- -- $45.9M $41.4M $36.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $154.7M $102.6M $69.5M
 
Common Stock -- -- $26K $4K $4K
Other Common Equity Adj -- -- -$359K $1.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $231.7M $255.8M $178.4M
 
Total Liabilities and Equity -- -- $386.4M $358.3M $247.9M
Cash and Short Terms -- -- $292.9M $274.6M $184.1M
Total Debt -- -- $45.9M $41.4M $36.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$21.4M -$43.6M -$68.3M -$78.1M
Depreciation & Amoritzation -- $387K $1.7M $4.2M $5.4M
Stock-Based Compensation -- $375K $2M $6.9M $16.2M
Change in Accounts Receivable -- -- -$1.3M -$1.2M $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $24.3M $29.7M -$91.4M -$109.1M
 
Capital Expenditures -- $2.9M $14M $9.8M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$74.3M -$122.2M $45.7M -$88.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $30M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$3.3M --
Cash From Financing -- $39.9M $239.6M $1M $84M
 
Beginning Cash (CF) -- $39.3M $184.4M $140.6M $27.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$10.1M $147.1M -$44.7M -$113.2M
Ending Cash (CF) -- $29.2M $331.6M $95.9M -$85.8M
 
Levered Free Cash Flow -- $21.4M $15.7M -$101.2M -$112.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$18.8M -$20.4M
Depreciation & Amoritzation -- -- -- $1.4M $1.3M
Stock-Based Compensation -- -- -- $3.2M $3M
Change in Accounts Receivable -- -- -- $1.1M -$87K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$26.6M -$21.3M
 
Capital Expenditures -- -- -- $1.2M $74K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$8.9M $27.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.9M -- --
Cash From Financing -- -- -- -$492K -$187K
 
Beginning Cash (CF) -- -- $101.9M $25.1M $32.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$36.1M $5.9M
Ending Cash (CF) -- -- -- -$10.9M $38.7M
 
Levered Free Cash Flow -- -- -- -$27.8M -$21.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$74M -$88.7M
Depreciation & Amoritzation -- -- -- $5.1M $5.5M
Stock-Based Compensation -- -- $4.5M $15.3M $12.6M
Change in Accounts Receivable -- -- -- $3.3M -$371K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$103.4M -$91.6M
 
Capital Expenditures -- -- $6.2M $4.5M $823K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$56.1M $99.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $82.7M -$430K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$76.8M $7.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$107.9M -$92.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$16.1M -$54.7M -$65.3M
Depreciation & Amoritzation -- -- $841K $3.9M $4M
Stock-Based Compensation -- -- $529K $12.8M $9.2M
Change in Accounts Receivable -- -- $1.3M $1.9M $297K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$21M -$82.8M -$65.3M
 
Capital Expenditures -- -- $2.7M $2.8M $489K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$72.1M -$116.7M $71.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.9M -- -$77K
Cash From Financing -- -- $4.3M $84M -$430K
 
Beginning Cash (CF) -- -- $101.9M $188.9M $88.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$88.8M -$115.5M $5.4M
Ending Cash (CF) -- -- -- $73.4M $94.2M
 
Levered Free Cash Flow -- -- -$23.7M -$85.6M -$65.8M

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: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
78
TVTX alert for Dec 27

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock