Financhill
Sell
44

MKTW Quote, Financials, Valuation and Earnings

Last price:
$14.20
Seasonality move :
-10.2%
Day range:
$14.01 - $14.50
52-week range:
$9.08 - $21.74
Dividend yield:
5.63%
P/E ratio:
1.36x
P/S ratio:
0.46x
P/B ratio:
--
Volume:
34.1K
Avg. volume:
9K
1-year change:
36.8%
Market cap:
$39.2M
Revenue:
$408.7M
EPS (TTM):
$10.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $364.2M $549.2M $512.4M $448.2M $408.7M
Revenue Growth (YoY) 33.78% 50.8% -6.7% -12.53% -8.81%
 
Cost of Revenues $157.2M $241.9M $65.8M $60.6M $53.4M
Gross Profit $207M $307.3M $446.6M $387.6M $355.3M
Gross Profit Margin 56.85% 55.95% 87.16% 86.47% 86.93%
 
R&D Expenses $4.8M $7.5M $8.8M $8.8M $9.9M
Selling, General & Admin $740.8M $1.3B $350.1M $323.8M $251.4M
Other Inc / (Exp) -$2.9M $16.2M $15.7M -$3.2M -$2.4M
Operating Expenses $745.7M $1.3B $360.1M $331.9M $259.6M
Operating Income -$538.7M -$969.3M $86.5M $55.7M $95.7M
 
Net Interest Expenses -- -- $295K -- --
EBT. Incl. Unusual Items -$541.1M -$951.5M $102.7M $56.1M $96.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.4M $1.5M $1.8M $3.3M
Net Income to Company -$541.1M -$953.9M $101.2M $54.3M $93.1M
 
Minority Interest in Earnings -$2.7M $59.4M $83.2M $52.5M $86M
Net Income to Common Excl Extra Items -$541.1M -$953.9M $101.2M $54.3M $93.1M
 
Basic EPS (Cont. Ops) -$208.07 -$3.21 $0.73 $0.06 $3.68
Diluted EPS (Cont. Ops) -$208.07 -$3.21 $0.73 $0.05 $3.58
Weighted Average Basic Share $2.6M $315.8M $24.6M $31.7M $38.3M
Weighted Average Diluted Share $2.6M $315.8M $24.7M $33.3M $39.4M
 
EBITDA -$533.6M -$964.7M $91.6M $59.5M $98.5M
EBIT -$538.7M -$969.3M $86.5M $55.7M $95.7M
 
Revenue (Reported) $364.2M $549.2M $512.4M $448.2M $408.7M
Operating Income (Reported) -$538.7M -$969.3M $86.5M $55.7M $95.7M
Operating Income (Adjusted) -$538.7M -$969.3M $86.5M $55.7M $95.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $140.7M $119.9M $106.2M $97.2M $81.3M
Revenue Growth (YoY) 43.31% -14.74% -11.49% -8.45% -16.38%
 
Cost of Revenues $62.7M $15.3M $14.8M $13.5M $11.3M
Gross Profit $78M $104.6M $91.3M $83.6M $70M
Gross Profit Margin 55.46% 87.23% 86.05% 86.07% 86.16%
 
R&D Expenses $2.1M $2.2M $2.1M $2.6M $2.1M
Selling, General & Admin $438.8M $80.6M $77.5M $59.1M $49.9M
Other Inc / (Exp) $9.9M -$3.7M -$402K $632K --
Operating Expenses $450.9M $82.7M $80.7M $61.7M $52M
Operating Income -$372.9M $21.9M $10.7M $21.9M $18M
 
Net Interest Expenses -- $183K -- -- --
EBT. Incl. Unusual Items -$363.2M $17.9M $12.7M $23.7M $19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $1.4M $691K $973K $1.1M
Net Income to Company -$366.3M $16.5M $12M $22.7M $17.9M
 
Minority Interest in Earnings $33.2M $20.5M $11.9M $21M $16.4M
Net Income to Common Excl Extra Items -$366.3M $16.5M $12M $22.7M $17.9M
 
Basic EPS (Cont. Ops) -$1.26 -$0.17 $0.00 $0.04 $0.60
Diluted EPS (Cont. Ops) -$1.26 -$0.17 $0.00 $0.04 $0.58
Weighted Average Basic Share $316.2M $23.5M $32.9M $39M $2.5M
Weighted Average Diluted Share $316.2M $23.5M $33.6M $39.7M $2.6M
 
EBITDA -$372.3M $23.4M $11.7M $22.5M $18.7M
EBIT -$372.9M $21.9M $10.7M $21.9M $18M
 
Revenue (Reported) $140.7M $119.9M $106.2M $97.2M $81.3M
Operating Income (Reported) -$372.9M $21.9M $10.7M $21.9M $18M
Operating Income (Adjusted) -$372.9M $21.9M $10.7M $21.9M $18M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $509.4M $531.4M $463.7M $423.4M $342.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $310.1M $68.6M $62.1M $55.6M $46.9M
Gross Profit $199.3M $462.8M $401.6M $367.8M $295.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.1M $8.4M $8.9M $9M $9.6M
Selling, General & Admin $1.6B $362.3M $316.2M $290.3M $206.7M
Other Inc / (Exp) $9.1M $21.6M $327K -$3.2M --
Operating Expenses $1.6B $371.8M $327.4M $296.8M $219.7M
Operating Income -$1.4B $91M $74.2M $71M $75.5M
 
Net Interest Expenses -- $572K -- -- --
EBT. Incl. Unusual Items -$1.4B $112.7M $79.6M $70.8M $80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $3.2M -$409K $2.2M $3.5M
Net Income to Company -$1.4B $109.5M $80M $68.6M $76.5M
 
Minority Interest in Earnings $31M $87.2M $74.1M $63.5M $70.6M
Net Income to Common Excl Extra Items -$1.4B $109.5M $80M $68.6M $76.5M
 
Basic EPS (Cont. Ops) -$386.41 $0.63 $0.20 $0.13 $10.91
Diluted EPS (Cont. Ops) -$386.41 $0.63 $0.20 $0.13 $10.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.4B $95.8M $79.6M $73.8M $78M
EBIT -$1.4B $91M $74.2M $71M $75.5M
 
Revenue (Reported) $509.4M $531.4M $463.7M $423.4M $342.2M
Operating Income (Reported) -$1.4B $91M $74.2M $71M $75.5M
Operating Income (Adjusted) -$1.4B $91M $74.2M $71M $75.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $402.5M $384.7M $336M $311.2M $244.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $223.7M $50.4M $46.7M $41.6M $35.2M
Gross Profit $178.8M $334.4M $289.3M $269.6M $209.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8M $6.7M $6.8M $6.9M $6.6M
Selling, General & Admin $1.2B $264.8M $230.9M $197.5M $152.7M
Other Inc / (Exp) $10.2M $15.6M $223K $210K $121K
Operating Expenses $1.2B $272.5M $239.8M $204.8M $162.7M
Operating Income -$999.1M $61.8M $49.5M $64.8M $46.9M
 
Net Interest Expenses -- $572K -- -- --
EBT. Incl. Unusual Items -$986.7M $77.5M $54.4M $69.2M $52.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $3.9M $2M $2.5M $2.7M
Net Income to Company -$989.8M $73.6M $52.4M $66.7M $50.1M
 
Minority Interest in Earnings $32.1M $59.9M $50.7M $61.8M $46.4M
Net Income to Common Excl Extra Items -$989.8M $73.6M $52.4M $66.7M $50.1M
 
Basic EPS (Cont. Ops) -$241.78 $0.61 $0.06 $0.13 $9.83
Diluted EPS (Cont. Ops) -$241.78 $0.61 $0.05 $0.13 $9.35
Weighted Average Basic Share $321.4M $69.7M $92.6M $113.9M $4.9M
Weighted Average Diluted Share $321.4M $69.7M $96M $117.9M $5.2M
 
EBITDA -$996.1M $65.5M $53.5M $66.8M $48.6M
EBIT -$999.1M $61.8M $49.5M $64.8M $46.9M
 
Revenue (Reported) $402.5M $384.7M $336M $311.2M $244.7M
Operating Income (Reported) -$999.1M $61.8M $49.5M $64.8M $46.9M
Operating Income (Adjusted) -$999.1M $61.8M $49.5M $64.8M $46.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $114.9M $139.6M $158.6M $155.2M $97.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.4M $7.8M $4M $4.5M $1.9M
Inventory -- -- -- -- --
Prepaid Expenses $8.5M $13M $11.7M $9.3M $10.1M
Other Current Assets $1.9M $2.5M $3.4M $2.2M $1.3M
Total Current Assets $138.6M $163.7M $179.2M $176.4M $111.6M
 
Property Plant And Equipment $13.8M $12.1M $10.4M $8M $3.8M
Long-Term Investments $1.1M $861K -- -- --
Goodwill $18.1M $23.3M $31.3M $31M $30M
Other Intangibles $5.3M $8.6M $16M $6.3M $4.7M
Other Long-Term Assets $678K $965K $629K $287K --
Total Assets $284.8M $421.6M $442.5M $396.6M $259.5M
 
Accounts Payable $12M $4.8M $686K $559K $4M
Accrued Expenses $32.1M $46.5M $46M $55M $23.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.3M $1.5M $1.4M $1.6M
Other Current Liabilities $19.6M $24.9M $21.1M $28M $13M
Total Current Liabilities $345.5M $395.5M $385.5M $373.9M $260.2M
 
Long-Term Debt $7.8M $6.9M $5.8M $4.4M $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $826.8M $740.9M $685.5M $477.4M
 
Common Stock -- $31K $32K $33K $32K
Other Common Equity Adj -$17K -$9K $44K $65K $56K
Common Equity -$914.7M -$48.5M -$21.2M -$11.1M -$250.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.9M -$356.7M -$277.2M -$277.9M -$205.4M
Total Equity -$920.6M -$405.3M -$298.4M -$288.9M -$217.9M
 
Total Liabilities and Equity $284.8M $421.6M $442.5M $396.6M $259.5M
Cash and Short Terms $114.9M $139.6M $158.6M $155.2M $97.9M
Total Debt $7.8M $6.9M $5.8M $4.4M $2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $138.1M $147.2M $194M $94.1M $50.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.8M $4.6M $6M $2.2M $4.1M
Inventory -- -- -- -- --
Prepaid Expenses $12.9M $10.7M $11.4M $9M $15.7M
Other Current Assets $2.7M $3.5M $3.1M $1.5M --
Total Current Assets $161.3M $167.3M $215.4M $107.7M $72.1M
 
Property Plant And Equipment $12.6M $10.9M $8.7M $6.4M $7.2M
Long-Term Investments $861K -- -- -- --
Goodwill $23.3M $31.3M $31.4M $33.6M --
Other Intangibles $9.1M $17M $14.3M $7.7M --
Other Long-Term Assets $41K $716K $372K $26K --
Total Assets $403.4M $435.2M $451.9M $278.4M $201.7M
 
Accounts Payable $4.3M $3.2M $2M $2.3M $3.6M
Accrued Expenses $63.3M $39.3M $42.7M $22.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.5M $1.5M $1.6M --
Other Current Liabilities $25.9M $20.7M $21.4M $26.8M --
Total Current Liabilities $434.2M $383.7M $362.4M $284M $229.2M
 
Long-Term Debt $7.2M $6.3M $4.7M $3.1M $5.4M
Capital Leases -- -- -- -- --
Total Liabilities $845.4M $763.2M $698.5M $525.5M $427.6M
 
Common Stock $31K $32K $32K $32K $1K
Other Common Equity Adj -$49K -$109K $55K $56K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$383.6M -$300.4M -$233.3M -$227.6M -$211.4M
Total Equity -$441.9M -$328M -$246.6M -$247.1M -$226M
 
Total Liabilities and Equity $403.4M $435.2M $451.9M $278.4M $201.7M
Cash and Short Terms $138.1M $147.2M $194M $94.1M $50.5M
Total Debt $7.2M $6.3M $4.7M $3.1M $5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$541.1M -$953.9M $101.2M $54.3M $93.1M
Depreciation & Amoritzation $5.1M $4.6M $5M $3.8M $2.8M
Stock-Based Compensation $18.7M $210.9M $9M $23.4M $12.2M
Change in Accounts Receivable -$5.1M $4.6M $3.8M -$488K $5.3M
Change in Inventories -- -- -- -- --
Cash From Operations $55.9M $63.6M $48.4M $62.4M -$22.2M
 
Capital Expenditures $485K $1.2M $171K $1.7M $681K
Cash Acquisitions $9.2M $7.1M $13.1M $170K --
Cash From Investing -$9.6M -$8.3M -$13.2M -$1.9M -$681K
 
Dividends Paid (Ex Special Dividend) $101.8M $135.5M -- $5.7M $1.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.4M -- -- -- --
Repurchase of Common Stock -- $3.3M $13.1M -- $10.8M
Other Financing Activities $3.8M $108.1M -$4M -$58.9M -$22.5M
Cash From Financing -$103.4M -$30.7M -$16.2M -$64M -$34.5M
 
Beginning Cash (CF) $114.9M $139.6M $158.6M $155.2M $97.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57.2M $24.7M $19M -$3.4M -$57.3M
Ending Cash (CF) $57.8M $164.2M $177.6M $151.8M $40.6M
 
Levered Free Cash Flow $55.4M $62.5M $48.2M $60.7M -$22.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$366.3M $16.5M $12M $22.7M $17.9M
Depreciation & Amoritzation $1.1M $1.5M -$52K $635K $651K
Stock-Based Compensation $164.8M $2.2M $2.9M $3.2M $2.8M
Change in Accounts Receivable $2.1M -$1.3M -$2.8M $2.3M -$38K
Change in Inventories -- -- -- -- --
Cash From Operations -$92.6M $9.9M $12.1M -$5.8M $2.2M
 
Capital Expenditures $124K $64K $529K $40K $477K
Cash Acquisitions -- $13.1M $170K -- --
Cash From Investing -$124K -$13.1M -$699K -$40K -$477K
 
Dividends Paid (Ex Special Dividend) $120.4M -- $299K $389K $1M
Special Dividend Paid -- -- -- -- $200K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $1.1M
Other Financing Activities $109.1M -$745K -$4.1M -$9M --
Cash From Financing -$11.3M -$745K -$4.4M -$9.4M -$20.2M
 
Beginning Cash (CF) $138.1M $147.2M $194M $94.1M $50.5M
Foreign Exchange Rate Adjustment $69K $6K $25K $46K -$34K
Additions / Reductions -$103.9M -$4M $7M -$15.2M -$18.6M
Ending Cash (CF) $34.2M $143.3M $201M $78.9M $31.9M
 
Levered Free Cash Flow -$92.7M $9.8M $11.5M -$5.9M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.4B $109.5M $80M $68.6M $76.5M
Depreciation & Amoritzation $4.6M $4.8M $4.3M $2.8M $2.4M
Stock-Based Compensation $214M $9.5M $12.2M $21.7M $12M
Change in Accounts Receivable $971K $2.3M -$1.4M $3.7M $740K
Change in Inventories -- -- -- -- --
Cash From Operations $41.5M $42.8M $55.5M -$10.6M $27.7M
 
Capital Expenditures $1.1M $280K $1.5M $1M $931K
Cash Acquisitions $7.1M $13.1M $170K -- --
Cash From Investing -$8.3M -$13.3M -$1.7M -$1M -$931K
 
Dividends Paid (Ex Special Dividend) $159.3M -- $299K $6.6M $4.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $16.4M -- $10.8M $2.9M
Other Financing Activities -- -$4.4M -$7.6M -$71.5M --
Cash From Financing -$50.7M -$20.2M -$7.2M -$88.3M -$70.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.5M $9.1M $46.8M -$99.9M -$43.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $40.4M $42.5M $54M -$11.6M $26.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$989.8M $73.6M $52.4M $66.7M $50.1M
Depreciation & Amoritzation $3.5M $3.7M $3M $2M $1.7M
Stock-Based Compensation $208.6M $7.2M $10.3M $8.7M $8.4M
Change in Accounts Receivable $5.6M $3.2M -$1.9M $2.3M -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $58.6M $37.8M $44.9M -$28.1M $21.7M
 
Capital Expenditures $1.1M $171K $1.5M $788K $1M
Cash Acquisitions $7.1M $13.1M $170K -- --
Cash From Investing -$8.2M -$13.2M -$1.7M -$788K -$1M
 
Dividends Paid (Ex Special Dividend) $135.5M -- $299K $1.1M $3.8M
Special Dividend Paid -- -- -- -- $900K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $13.1M -- $10.8M $2.9M
Other Financing Activities $108.2M -$4.3M -$7.8M -$20.4M -$43.5M
Cash From Financing -$27.2M -$16.8M -$7.8M -$32.1M -$68M
 
Beginning Cash (CF) $139.2M $424.6M $542.5M $334.6M $198.8M
Foreign Exchange Rate Adjustment -$32K -$100K $11K -$9K -$34K
Additions / Reductions $23.2M $7.6M $35.4M -$61.1M -$47.3M
Ending Cash (CF) $162.3M $432.2M $578M $273.6M $151.5M
 
Levered Free Cash Flow $57.6M $37.6M $43.4M -$28.9M $20.7M

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