Financhill
Sell
44

MIST Quote, Financials, Valuation and Earnings

Last price:
$2.04
Seasonality move :
-24.48%
Day range:
$1.90 - $2.10
52-week range:
$0.63 - $3.06
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
8.60x
Volume:
4.7M
Avg. volume:
8.1M
1-year change:
11.89%
Market cap:
$176.3M
Revenue:
--
EPS (TTM):
-$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $15M $5M $1M --
Revenue Growth (YoY) -- -- -66.67% -80% -100%
 
Cost of Revenues -- -- $480K $598K $646K
Gross Profit -- -- $4.5M $402K -$646K
Gross Profit Margin -- -- 90.4% 40.2% --
 
R&D Expenses $34.5M $39M $40.2M $31.3M $14.6M
Selling, General & Admin $16.2M $12.4M $15.7M $15.9M $16.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $50.7M $43.5M $64.6M $61.8M $41.7M
Operating Income -$50.7M -$43.5M -$60.1M -$61.4M -$42.4M
 
Net Interest Expenses -- -- -- $2.6M $3.6M
EBT. Incl. Unusual Items -$50M -$43.3M -$58.8M -$60M -$41.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17K -$458K -$456K -$312K -$259K
Net Income to Company -$50M -$42.9M -$58.4M -$59.7M -$41.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50M -$42.9M -$58.4M -$59.7M -$41.5M
 
Basic EPS (Cont. Ops) -$1.70 -$1.02 -$1.38 -$1.39 -$0.67
Diluted EPS (Cont. Ops) -$1.70 -$1.02 -$1.38 -$1.39 -$0.67
Weighted Average Basic Share $29.3M $41.8M $42.5M $43M $62.2M
Weighted Average Diluted Share $29.3M $41.8M $42.5M $43M $62.2M
 
EBITDA -$50.6M -$43.2M -$59.6M -$60.8M -$41.7M
EBIT -$50.7M -$43.5M -$60.1M -$61.4M -$42.4M
 
Revenue (Reported) -- $15M $5M $1M --
Operating Income (Reported) -$50.7M -$43.5M -$60.1M -$61.4M -$42.4M
Operating Income (Adjusted) -$50.7M -$43.5M -$60.1M -$61.4M -$42.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.5M -- -- --
Revenue Growth (YoY) -- -- -100% -- --
 
Cost of Revenues $24K -- $24K $25K $25K
Gross Profit -$24K -- -$24K -$25K -$25K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.9M $9.8M $6.8M $4M $4M
Selling, General & Admin $3M $4M $4.2M $3.7M $3.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.4M $15M $15.4M $9.7M $11.9M
Operating Income -$14.5M -$15M -$15.4M -$9.7M -$11.9M
 
Net Interest Expenses -- -- $841K $903K $967K
EBT. Incl. Unusual Items -$14.4M -$14.6M -$15.2M -$9.5M -$12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$200K -- -$86K -$61K -$73K
Net Income to Company -$13.9M -$13.9M -$15.2M -$9.5M -$12M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.2M -$14.6M -$15.1M -$9.4M -$11.9M
 
Basic EPS (Cont. Ops) -$0.48 -$0.34 -$0.35 -$0.14 -$0.12
Diluted EPS (Cont. Ops) -$0.34 -$0.34 -$0.35 -$0.14 -$0.12
Weighted Average Basic Share $29.9M $42.5M $43M $66.2M $96.5M
Weighted Average Diluted Share $29.9M $42.5M $43M $66.2M $96.5M
 
EBITDA -$14.4M -$15M -$15.4M -$9.7M -$11.9M
EBIT -$14.5M -$15M -$15.4M -$9.7M -$11.9M
 
Revenue (Reported) -- $1.5M -- -- --
Operating Income (Reported) -$14.5M -$15M -$15.4M -$9.7M -$11.9M
Operating Income (Adjusted) -$14.5M -$15M -$15.4M -$9.7M -$11.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15M $1.5M $4.5M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $472K $611K $647K
Gross Profit -$137K -$339K $4M -$611K -$647K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.9M $40.3M $36.5M $16M $16.8M
Selling, General & Admin $10.3M $15.4M $16.7M $16.1M $16.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $35.2M $62.7M $65.5M $43.2M $56.9M
Operating Income -$35.3M -$63.1M -$61.4M -$43.8M -$57.5M
 
Net Interest Expenses -- -- $1.7M $3.5M $3.8M
EBT. Incl. Unusual Items -$35M -$62.4M -$59.6M -$43M -$58.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$378K -$263K -$374K -$268K -$316K
Net Income to Company -$35.4M -$61.2M -$57.8M -$41.9M -$58M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.6M -$62.1M -$59.3M -$42.8M -$58M
 
Basic EPS (Cont. Ops) -$1.16 -$1.63 -$1.38 -$0.90 -$0.86
Diluted EPS (Cont. Ops) -$0.75 -$1.63 -$1.38 -$0.90 -$0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$35.1M -$62.7M -$61M -$43.2M -$56.9M
EBIT -$35.3M -$63.1M -$61.4M -$43.8M -$57.5M
 
Revenue (Reported) $15M $1.5M $4.5M -- --
Operating Income (Reported) -$35.3M -$63.1M -$61.4M -$43.8M -$57.5M
Operating Income (Adjusted) -$35.3M -$63.1M -$61.4M -$43.8M -$57.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15M $1.5M $1M -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24K $47K $66K $79K $80K
Gross Profit -$24K -$47K $934K -$79K -$80K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28M $29.4M $25.8M $10.6M $12.8M
Selling, General & Admin $11.8M $11.6M $12.6M $12.7M $12.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $41.3M $46M $48.5M $29.9M $45.1M
Operating Income -$26.4M -$46.1M -$47.5M -$29.9M -$45.1M
 
Net Interest Expenses -- -- $1.7M $2.7M $2.9M
EBT. Incl. Unusual Items -$26.2M -$45.4M -$46.3M -$29.4M -$45.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$200K -$183K -$238K -$194K -$251K
Net Income to Company -$25.7M -$44.4M -$46.3M -$29M -$46.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26M -$45.2M -$46.1M -$29.2M -$45.6M
 
Basic EPS (Cont. Ops) -$0.76 -$1.07 -$1.07 -$0.49 -$0.63
Diluted EPS (Cont. Ops) -$0.62 -$1.07 -$1.07 -$0.49 -$0.63
Weighted Average Basic Share $112.8M $127M $128.8M $182.5M $229.2M
Weighted Average Diluted Share $115.7M $127M $128.8M $182.5M $229.2M
 
EBITDA -$26.3M -$46M -$47.5M -$29.9M -$45.1M
EBIT -$26.4M -$46.1M -$47.5M -$29.9M -$45.1M
 
Revenue (Reported) $15M $1.5M $1M -- --
Operating Income (Reported) -$26.4M -$46.1M -$47.5M -$29.9M -$45.1M
Operating Income (Adjusted) -$26.4M -$46.1M -$47.5M -$29.9M -$45.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $72.3M $114.1M $64.6M $66M $69.7M
Short Term Investments $70M -- $56.9M $52.2M $44.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $5.4M $4.3M $6M $3.2M $1.8M
Other Current Assets -- -- -- -- --
Total Current Assets $148.7M $118.9M $71.8M $73M $73.9M
 
Property Plant And Equipment $1.3M $926K $2.7M $2.2M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $150M $119.8M $74.5M $75.2M $75.5M
 
Accounts Payable $4.6M $4.4M $2.3M $4M $1.9M
Accrued Expenses $316K $709K $808K $2M $3.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $245K $224K $495K $546K $571K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2M $6.8M $6.1M $7.2M $8.1M
 
Long-Term Debt -- $474K $2M $51.2M $54.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.9M $7.2M $8.1M $58.5M $62.4M
 
Common Stock $251.7M $251.9M $273.9M $260.5M $288M
Other Common Equity Adj -- -- -- -- --
Common Equity $143.1M $112.6M $66.3M $16.8M $13.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $143.1M $112.6M $66.3M $16.8M $13.1M
 
Total Liabilities and Equity $150M $119.8M $74.5M $75.2M $75.5M
Cash and Short Terms $142.3M $114.1M $64.6M $66M $69.7M
Total Debt -- $474K $2M $51.2M $54.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $126.4M $77.2M $75.7M $76.4M $82.6M
Short Term Investments $15M $39.9M $65.9M $63.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $6M $5.1M $7M $2.5M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $132.8M $82.9M $84.8M $81M $86.7M
 
Property Plant And Equipment $1M $2.8M $2.3M $1.7M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $133.8M $85.8M $87.1M $82.7M $87.8M
 
Accounts Payable $4.2M $2.9M $1.9M $1.6M $3.2M
Accrued Expenses $377K $1.3M $3.3M $1.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $254K $487K $530K $582K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.8M $6.5M $8.1M $5.3M $10.5M
 
Long-Term Debt $512K $2.1M $50.5M $53.4M $56.7M
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $8.6M $58.6M $58.7M $67.2M
 
Common Stock $251.8M $254.9M $260.5M $288M $311.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $127.4M $77.2M $28.5M $24M $20.5M
 
Total Liabilities and Equity $133.8M $85.8M $87.1M $82.7M $87.8M
Cash and Short Terms $126.4M $77.2M $75.7M $76.4M $82.6M
Total Debt $766K $2.1M $50.5M $53.4M $56.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$50M -$42.9M -$58.4M -$59.7M -$41.5M
Depreciation & Amoritzation $97K $93K $89K $92K $105K
Stock-Based Compensation $4.9M $7.3M $9M $9.5M $5.8M
Change in Accounts Receivable -$112K $465K -$730K -$2.6M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$50.7M -$33.2M -$52.5M -$46.4M -$28.8M
 
Capital Expenditures -- -- $272K $112K $33K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70M $70M -$57.1M $4.8M $8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $50M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$2.8M --
Cash From Financing $73.2M $5.1M $3.1M $47.8M $32.1M
 
Beginning Cash (CF) $119.8M $114.1M $7.6M $13.8M $25.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.5M $41.8M -$106.5M $6.1M $11.6M
Ending Cash (CF) $72.3M $156M -$98.9M $19.9M $36.9M
 
Levered Free Cash Flow -$50.7M -$33.2M -$52.7M -$46.5M -$28.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.9M -$13.9M -$15.2M -$9.5M -$12M
Depreciation & Amoritzation $23K $25.9K $24.1K $25.1K $25.2K
Stock-Based Compensation $1.9M $2.3M $2.9M $1.4M $1.3M
Change in Accounts Receivable $781.5K $171.3K -$517.4K $348.3K $501.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$9.1M -$11M -$12.2M -$7M -$9.8M
 
Capital Expenditures -- $100.4K $18.1K $4K $2K
Cash Acquisitions -- -- -- -- --
Cash From Investing $22.3M -$16.4M -$10.9M $6.4M -$35.6M
 
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 -$74.8K $2.6M $338.1K $175.6K $49.7M
 
Beginning Cash (CF) $111.4M $37.3M $9.9M $12.8M $46.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M -$24.8M -$22.8M -$462.8K $4.2M
Ending Cash (CF) $124.5M $12.5M -$12.9M $12.3M $50.9M
 
Levered Free Cash Flow -$9.1M -$11.1M -$12.2M -$7M -$9.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.4M -$61.2M -$57.8M -$41.9M -$58M
Depreciation & Amoritzation $96.6K $95.5K $78.9K $103.6K $105.4K
Stock-Based Compensation $6.8M $8.7M $9.6M $6M $5.3M
Change in Accounts Receivable $637.4K -$263.3K -$1.4M $62.5K $530.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$30.4M -$51.2M -$48.2M -$31.1M -$43.2M
 
Capital Expenditures -- $159.2K $183K $40.6K $40.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing $39.5M -$24.5M -$24.3M $2.7M $27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $54.9M $2.9M $48.1M $31.3M $49.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.9M -$72.8M -$24.4M $2.9M $34M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.4M -$51.4M -$48.4M -$31.2M -$43.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.7M -$44.4M -$46.3M -$29M -$46.3M
Depreciation & Amoritzation $69K $72.7K $66.2K $78.7K $81.2K
Stock-Based Compensation $5.2M $6.8M $7.7M $4.3M $4M
Change in Accounts Receivable $584.5K -$144.4K -$880.7K $1.8M $896.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$20.6M -$38.9M -$36.8M -$21.9M -$36.8M
 
Capital Expenditures -- $159.2K $81.3K $11K $19.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing $54.3M -$39.4M -$9M -$11M $8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.8M -- --
Cash From Financing $4.9M $2.8M $48M $32M $49.8M
 
Beginning Cash (CF) $255.6M $192.8M $116.4M $36.2M $134.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.5M -$75.5M $2.3M -$957.3K $21.7M
Ending Cash (CF) $294.1M $117.3M $118.7M $35.2M $156M
 
Levered Free Cash Flow -$20.6M -$39.1M -$36.9M -$21.9M -$36.8M

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
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 26

Travere Therapeutics, Inc. [TVTX] is down 0.35% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0.71% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 7.12% over the past day.

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

Show me the best stock