Financhill
Sell
46

MLCO Quote, Financials, Valuation and Earnings

Last price:
$7.87
Seasonality move :
6.43%
Day range:
$7.71 - $7.89
52-week range:
$4.55 - $10.15
Dividend yield:
0%
P/E ratio:
29.97x
P/S ratio:
0.63x
P/B ratio:
--
Volume:
427.8K
Avg. volume:
1.6M
1-year change:
31.77%
Market cap:
$3.1B
Revenue:
$4.6B
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $1.3B $3.8B $4.6B
Revenue Growth (YoY) -69.88% 16.46% -32.92% 179.65% 22.92%
 
Cost of Revenues $2.1B $2B $1.6B $2.9B $3.5B
Gross Profit -$406.1M -$36.4M -$212.8M $891.8M $1.1B
Gross Profit Margin -23.5% -1.81% -15.76% 23.62% 24.47%
 
R&D Expenses $25.6M $30.7M -- $1.2M $5.4M
Selling, General & Admin $424.4M $426.4M $423.2M $488.1M $569M
Other Inc / (Exp) -$174.3M -$25.3M -$7.8M -$37.4M -$33.5M
Operating Expenses $485.9M $506.3M $514.8M $554.5M $616.4M
Operating Income -$892M -$542.7M -$727.5M $337.4M $519M
 
Net Interest Expenses $348.8M $361.6M $383.1M $496.8M $494.3M
EBT. Incl. Unusual Items -$1.5B -$953.6M -$1.1B -$401.9M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $2.9M $5.2M $13.4M $21.6M
Net Income to Company -$1.5B -$956.5M -$1.1B -$415.3M -$28M
 
Minority Interest in Earnings -$191.1M -$144.7M -$166.6M -$88.4M -$71.5M
Net Income to Common Excl Extra Items -$1.5B -$956.5M -$1.1B -$415.3M -$28M
 
Basic EPS (Cont. Ops) -$2.65 -$1.70 -$2.01 -$0.75 $0.10
Diluted EPS (Cont. Ops) -$2.65 -$1.70 -$2.01 -$0.75 $0.10
Weighted Average Basic Share $477.4M $478M $463.7M $438.2M $432.1M
Weighted Average Diluted Share $477.4M $478M $463.7M $438.2M $433.1M
 
EBITDA -$296.4M $14.3M -$228.2M $858.1M $1.1B
EBIT -$892M -$542.7M -$727.5M $337.4M $519M
 
Revenue (Reported) $1.7B $2B $1.3B $3.8B $4.6B
Operating Income (Reported) -$892M -$542.7M -$727.5M $337.4M $519M
Operating Income (Adjusted) -$892M -$542.7M -$727.5M $337.4M $519M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $446.4M $241.8M $1B $1.2B $1.3B
Revenue Growth (YoY) 109.67% -45.82% 320.62% 15.53% 11.58%
 
Cost of Revenues $479.5M $329.1M $767.7M $871.2M $935.4M
Gross Profit -$33.1M -$87.3M $249.5M $303.9M $375.8M
Gross Profit Margin -7.42% -36.1% 24.53% 25.86% 28.66%
 
R&D Expenses $24.6M -- -- $1.5M $997.3K
Selling, General & Admin $112M $98.8M $130.4M $140.5M $167.2M
Other Inc / (Exp) $2.2M -$2.7M -$13.5M -$7.1M --
Operating Expenses $145.5M $107.2M $144.7M $159.6M $183.7M
Operating Income -$178.6M -$194.5M $104.9M $144.3M $192.2M
 
Net Interest Expenses $90.9M $95.5M $132.2M $123.5M $114.4M
EBT. Incl. Unusual Items -$269.3M -$284.6M -$34.8M $17.6M $63M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$837K $2M $2M $4.9M $846.1K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$35.3M -$42.8M -$20.5M -$14.6M -$12.6M
Net Income to Common Excl Extra Items -$268.5M -$286.6M -$36.8M $12.7M $62.1M
 
Basic EPS (Cont. Ops) -$0.49 -$0.53 -$0.04 $0.06 $0.19
Diluted EPS (Cont. Ops) -$0.49 -$0.53 -$0.04 $0.06 $0.19
Weighted Average Basic Share $479.2M $462.2M $437.1M $431.6M $390.5M
Weighted Average Diluted Share $479.2M $462.2M $437.1M $431.9M $394.7M
 
EBITDA -$36.7M -$72.5M $239.9M $275.2M $325.7M
EBIT -$178.6M -$194.5M $104.9M $144.3M $192.2M
 
Revenue (Reported) $446.4M $241.8M $1B $1.2B $1.3B
Operating Income (Reported) -$178.6M -$194.5M $104.9M $144.3M $192.2M
Operating Income (Adjusted) -$178.6M -$194.5M $104.9M $144.3M $192.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $1.5B $3B $4.5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $1.7B $2.4B $3.4B $3.7B
Gross Profit -$73.7M -$160.3M $573M $1.1B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35M -- -- $4.7M $8.2M
Selling, General & Admin $424.6M $402.5M $479.5M $541.2M $637.5M
Other Inc / (Exp) -$21M -$5.3M -$45.3M -$6.5M --
Operating Expenses $508M $451.2M $561.6M $606.6M $749.2M
Operating Income -$581.7M -$611.5M $11.4M $521.8M $618.6M
 
Net Interest Expenses $367.9M $364M $472.2M $502.8M $477.2M
EBT. Incl. Unusual Items -$999M -$985.7M -$483.3M -$183.4M $81.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $7.3M -$677K -$18M $22.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$149.8M -$154.6M -$109.7M -$72.7M -$44.9M
Net Income to Common Excl Extra Items -$1B -$993.1M -$482.6M -$165.4M $59.5M
 
Basic EPS (Cont. Ops) -$1.78 -$1.78 -$0.84 -$0.21 $0.27
Diluted EPS (Cont. Ops) -$1.78 -$1.78 -$0.84 -$0.21 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$21.3M -$84.3M $514.9M $1.1B $1.1B
EBIT -$581.7M -$611.5M $11.4M $521.8M $618.6M
 
Revenue (Reported) $2.1B $1.5B $3B $4.5B $5.1B
Operating Income (Reported) -$581.7M -$611.5M $11.4M $521.8M $618.6M
Operating Income (Adjusted) -$581.7M -$611.5M $11.4M $521.8M $618.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1B $2.7B $3.4B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.2B $2.1B $2.6B $2.8B
Gross Profit -$50.6M -$174.4M $617M $864.8M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32M -- -- $3.5M $6.3M
Selling, General & Admin $326.4M $302.5M $358.8M $411.8M $481.2M
Other Inc / (Exp) -$23.4M -$3.3M -$40.9M -$10M -$22.1M
Operating Expenses $395.8M $340.7M $412.7M $466.2M $578.6M
Operating Income -$446.4M -$515.1M $204.2M $398.6M $505.2M
 
Net Interest Expenses $275M $277.5M $366.6M $372.6M $356.2M
EBT. Incl. Unusual Items -$766.4M -$798.5M -$189.9M $28.6M $116.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154K $4.6M -$1.3M $16.6M $17.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$114.7M -$124.6M -$67.6M -$51.9M -$25.3M
Net Income to Common Excl Extra Items -$766.5M -$803.1M -$188.6M $12M $99.3M
 
Basic EPS (Cont. Ops) -$1.36 -$1.44 -$0.28 $0.15 $0.31
Diluted EPS (Cont. Ops) -$1.36 -$1.44 -$0.28 $0.15 $0.31
Weighted Average Basic Share $1.4B $1.4B $1.3B $1.3B $1.2B
Weighted Average Diluted Share $1.4B $1.4B $1.3B $1.3B $1.2B
 
EBITDA -$27.8M -$126.4M $591.6M $790.8M $893.6M
EBIT -$446.4M -$515.1M $204.2M $398.6M $505.2M
 
Revenue (Reported) $1.5B $1B $2.7B $3.4B $3.9B
Operating Income (Reported) -$446.4M -$515.1M $204.2M $398.6M $505.2M
Operating Income (Adjusted) -$446.4M -$515.1M $204.2M $398.6M $505.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.7B $1.9B $1.3B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $129.6M $54.5M $56.6M $92.4M $144.2M
Inventory $37.3M $29.6M $26.4M $29.4M $32.5M
Prepaid Expenses -- -- $77.8M $67M $59.3M
Other Current Assets $85.8M $109.3M $119.4M $111.7M $102.5M
Total Current Assets $2B $1.9B $2.1B $1.5B $1.4B
 
Property Plant And Equipment $5.8B $6B $6B $5.6B $5.4B
Long-Term Investments $406K $140K $341.1M $125.1M $125.5M
Goodwill $82.2M $81.7M $81.6M $81.6M $82.1M
Other Intangibles $865.1M $773.2M $714.5M $887.4M $855.1M
Other Long-Term Assets $58.6M $23.8M $144M $143.1M $157.5M
Total Assets $9B $8.9B $9.3B $8.3B $8B
 
Accounts Payable $9.5M $6M $6.7M $11.8M $24.8M
Accrued Expenses $269.3M $279M $317.2M $376.1M $408.2M
Current Portion Of Long-Term Debt -- $128K $322.5M -- $21.6M
Current Portion Of Capital Lease Obligations $107.1M $65.3M $47.7M $55M $52.4M
Other Current Liabilities $235M $98M $52.9M $148.5M $154.4M
Total Current Liabilities $1.1B $1B $1.2B $1.1B $1.2B
 
Long-Term Debt $6B $7B $8.3B $7.7B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $8.1B $9.6B $9.2B $8.9B
 
Common Stock $14.6M $14.6M $14.5M $14M $13.5M
Other Common Equity Adj -$11.3M -$76M -$112M -$98.6M -$95.8M
Common Equity $1.1B $244.7M -$850.3M -$1.2B -$1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $736M $575.1M $536M $447.2M $386.5M
Total Equity $1.8B $819.9M -$314.4M -$840.1M -$940M
 
Total Liabilities and Equity $9B $8.9B $9.3B $8.3B $8B
Cash and Short Terms $1.8B $1.7B $1.9B $1.3B $1.1B
Total Debt $6.1B $7B $8.7B $7.7B $7.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.6B $1.4B $1.1B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.2M $49.6M $95.7M $82.9M $100.6M
Inventory $35.6M $27.1M $28.1M $32M $35.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $119M $112.2M $131M $120.1M --
Total Current Assets $1.7B $2B $1.7B $1.4B $1.7B
 
Property Plant And Equipment $5.9B $5.9B $6.4B $6B $5.8B
Long-Term Investments $131K $140K $124.8M $125.3M $125.2M
Goodwill $81.9M $81.2M $81.4M $82M --
Other Intangibles $796.6M $721.6M $991.5M $871.9M --
Other Long-Term Assets $131K $140K $208.8M $259.2M --
Total Assets $8.7B $8.8B $8.7B $8B $8.1B
 
Accounts Payable $6.9M $5.7M $12.5M $22.1M $17.4M
Accrued Expenses $914.6M $780.9M $933.7M $999.1M --
Current Portion Of Long-Term Debt $128K $127K -- $34.2M --
Current Portion Of Capital Lease Obligations $62.2M $47.3M $53.9M $53.7M --
Other Current Liabilities -- $1.2M -- -- --
Total Current Liabilities $998.1M $847.9M $1B $1.1B $1.6B
 
Long-Term Debt $6.6B $8B $8B $7.4B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.7B $8.9B $9.4B $8.9B $9.1B
 
Common Stock $14.6M $14.5M $14M $14M $13.5M
Other Common Equity Adj -$59.4M -$173.5M -$130.5M -$78.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $609.4M $565.9M $463.1M $404.2M $357.2M
Total Equity $1B -$102.2M -$658.5M -$891.2M -$953.3M
 
Total Liabilities and Equity $8.7B $8.8B $8.7B $8B $8.1B
Cash and Short Terms $1.5B $1.6B $1.4B $1.1B $1.5B
Total Debt $6.6B $8B $8B $7.5B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B -$956.5M -$1.1B -$415.3M -$28M
Depreciation & Amoritzation $618.5M $579.8M $521.9M $543.4M $541.8M
Stock-Based Compensation $54.4M $68M $71.8M $35.5M $27.4M
Change in Accounts Receivable $27.5M $67.6M -$396K -$31.5M -$54M
Change in Inventories -$2.2M $16.1M $4.2M $20.2M $5.1M
Cash From Operations -$945M -$306.2M -$619.4M $622.7M $627M
 
Capital Expenditures $463.9M $679.4M $622.1M $263.9M $301.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.3M -$674.6M -$806.1M -$48.5M -$301M
 
Dividends Paid (Ex Special Dividend) $79.1M -- $196K $314K $344.2K
Special Dividend Paid
Long-Term Debt Issued $2.7B $1.4B $1.8B $1.3B $850.3M
Long-Term Debt Repaid -$1.5B -$503M -- -$2.2B -$1.2B
Repurchase of Common Stock $45M $60.5M $192.5M $170.5M $113.1M
Other Financing Activities -$84.1M -$37.4M -$8M -$530K -$37M
Cash From Financing $1.3B $859.1M $1.8B -$1.1B -$478.6M
 
Beginning Cash (CF) $1.8B $1.7B $1.9B $1.3B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $323.3M -$102.2M $335.1M -$552.6M -$162.8M
Ending Cash (CF) $2.1B $1.6B $2.2B $760.4M $974.4M
 
Levered Free Cash Flow -$1.4B -$985.6M -$1.2B $358.8M $325.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $1.5B $1.6B $1.4B $1.1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2016-12-31 2017-12-31 2018-12-31 2019-12-31 2020-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $1.1B -- -- --
 
Capital Expenditures $348.7M $515M $255.4M $42.9M $45.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$410.2M -- -- --
 
Dividends Paid (Ex Special Dividend) -$367.1M $821.3M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$1B -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $613M -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $4.6B $5.1B $4.2B $3.4B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
56
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