Financhill
Buy
60

MKTW Quote, Financials, Valuation and Earnings

Last price:
$16.48
Seasonality move :
-10.2%
Day range:
$16.22 - $16.22
52-week range:
$9.08 - $21.74
Dividend yield:
4.93%
P/E ratio:
1.56x
P/S ratio:
0.53x
P/B ratio:
--
Volume:
957
Avg. volume:
12.9K
1-year change:
61.97%
Market cap:
$44.8M
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock