Financhill
Sell
34

MLCO Quote, Financials, Valuation and Earnings

Last price:
$6.15
Seasonality move :
7.41%
Day range:
$6.08 - $6.24
52-week range:
$4.78 - $9.56
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.59x
P/B ratio:
--
Volume:
1.4M
Avg. volume:
3.7M
1-year change:
-28.57%
Market cap:
$2.6B
Revenue:
$3.8B
EPS (TTM):
-$0.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.7B $1.7B $2B $1.3B $3.8B
Revenue Growth (YoY) 10.56% -69.88% 16.46% -32.92% 179.65%
 
Cost of Revenues $3.6B $1.6B $1.5B $1.1B $2.6B
Gross Profit $2.1B $142.3M $490M $246.5M $1.2B
Gross Profit Margin 36.59% 8.24% 24.35% 18.26% 31.37%
 
R&D Expenses $57.4M $25.6M $30.7M -- $1.2M
Selling, General & Admin $559.5M $424.4M $426.4M $423.2M $488.1M
Other Inc / (Exp) -$41M -$174.3M -$25.3M -$7.8M -$37.4M
Operating Expenses $1.4B $1.1B $1.1B $974.1M $1.1B
Operating Income $747.7M -$939.2M -$573.3M -$727.5M $109M
 
Net Interest Expenses $304.1M $344M $355M $356.7M $473.5M
EBT. Incl. Unusual Items $402.6M -$1.5B -$953.6M -$1.1B -$401.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M -$2.9M $2.9M $5.2M $13.4M
Net Income to Company $394.2M -$1.5B -$956.5M -$1.1B -$415.3M
 
Minority Interest in Earnings -$21.1M $191.1M $144.7M $166.6M $88.4M
Net Income to Common Excl Extra Items $373.2M -$1.3B -$811.8M -$930.5M -$326.9M
 
Basic EPS (Cont. Ops) $0.78 -$2.65 -$1.70 -$2.01 -$0.75
Diluted EPS (Cont. Ops) $0.77 -$2.65 -$1.70 -$2.01 -$0.75
Weighted Average Basic Share $478.9M $477.4M $478M $463.7M $438.2M
Weighted Average Diluted Share $481.1M $477.4M $478M $463.7M $438.2M
 
EBITDA $1.4B -$498.2M -$23.2M -$193.3M $633.9M
EBIT $712.7M -$1.1B -$603M -$715.2M $90.5M
 
Revenue (Reported) $5.7B $1.7B $2B $1.3B $3.8B
Operating Income (Reported) $747.7M -$939.2M -$573.3M -$727.5M $109M
Operating Income (Adjusted) $712.7M -$1.1B -$603M -$715.2M $90.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $212.9M $446.4M $241.8M $1B $1.2B
Revenue Growth (YoY) -85.2% 109.67% -45.82% 320.62% 15.53%
 
Cost of Revenues $240M $337.5M $207.8M $632.7M $742.4M
Gross Profit -$27.1M $108.9M $34M $384.5M $432.7M
Gross Profit Margin -12.71% 24.39% 14.08% 37.8% 36.82%
 
R&D Expenses $2.8M $24.6M -- -- $1.5M
Selling, General & Admin $81M $112M $98.8M $130.4M $140.5M
Other Inc / (Exp) -$17.4M $2.2M -$2.7M -$13.5M -$7.1M
Operating Expenses $247.9M $291.1M $229.3M $279.7M $288.3M
Operating Income -$275M -$182.2M -$195.2M $104.9M $144.3M
 
Net Interest Expenses $92.9M $89.3M $86.7M $126.2M $119.7M
EBT. Incl. Unusual Items -$385.4M -$269.3M -$284.6M -$34.8M $17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M -$837K $2M $2M $4.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $55.3M $35.3M $42.8M $20.5M $14.6M
Net Income to Common Excl Extra Items -$331.6M -$233.2M -$243.8M -$16.3M $27.3M
 
Basic EPS (Cont. Ops) -$0.70 -$0.49 -$0.53 -$0.04 $0.06
Diluted EPS (Cont. Ops) -$0.70 -$0.49 -$0.53 -$0.04 $0.06
Weighted Average Basic Share $476.9M $479.2M $462.2M $437.1M $431.6M
Weighted Average Diluted Share $476.9M $479.2M $462.2M $437.1M $431.9M
 
EBITDA -$140M -$34.3M -$68.8M $237M $274.8M
EBIT -$293.5M -$181.9M -$190.8M $96.4M $139M
 
Revenue (Reported) $212.9M $446.4M $241.8M $1B $1.2B
Operating Income (Reported) -$275M -$182.2M -$195.2M $104.9M $144.3M
Operating Income (Adjusted) -$293.5M -$181.9M -$190.8M $96.4M $139M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.1B $1.5B $3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $1.6B $1.2B $2B $3.1B
Gross Profit $580.4M $439.5M $316.7M $1B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $40.2M $35M -- -- $4.7M
Selling, General & Admin $462.7M $424.6M $402.5M $479.5M $541.2M
Other Inc / (Exp) -$184.4M -$21M -$5.3M -$45.3M -$6.5M
Operating Expenses $1.2B $1.1B $951.6M $1B $1.1B
Operating Income -$622.3M -$616.6M -$634.9M $7M $307.8M
 
Net Interest Expenses $335.9M $361.3M $345.5M $445M $484.7M
EBT. Incl. Unusual Items -$1.1B -$999M -$985.7M -$483.3M -$183.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.6M $2.4M $7.3M -$677K $31.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $143.3M $149.8M $154.6M $109.7M $72.7M
Net Income to Common Excl Extra Items -$995.6M -$851.5M -$838.5M -$373M -$142.1M
 
Basic EPS (Cont. Ops) -$2.09 -$1.78 -$1.78 -$0.84 -$0.21
Diluted EPS (Cont. Ops) -$2.09 -$1.78 -$1.78 -$0.84 -$0.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$167.6M -$60M -$84M $505.5M $864.2M
EBIT -$807.8M -$643.3M -$628.2M -$15M $312.3M
 
Revenue (Reported) $2.7B $2.1B $1.5B $3B $4.5B
Operating Income (Reported) -$622.3M -$616.6M -$634.9M $7M $307.8M
Operating Income (Adjusted) -$807.8M -$643.3M -$628.2M -$15M $312.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.5B $1B $2.7B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $818.2M $1.7B $2.2B
Gross Profit $70.8M $368M $194.7M $988.4M $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.6M $32M -- -- $3.5M
Selling, General & Admin $326.2M $326.4M $302.5M $358.8M $411.8M
Other Inc / (Exp) -$176.7M -$23.4M -$3.3M -$40.9M -$10M
Operating Expenses $866.5M $841.1M $729.4M $788.6M $852.1M
Operating Income -$795.7M -$473.1M -$534.7M $199.8M $398.6M
 
Net Interest Expenses $252.5M $269.9M $260.5M $348.8M $360M
EBT. Incl. Unusual Items -$1.2B -$766.4M -$798.5M -$189.9M $28.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M $154K $4.6M -$1.3M $16.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $156M $114.7M $124.6M $67.6M $51.9M
Net Income to Common Excl Extra Items -$1.1B -$651.8M -$678.6M -$121M $63.8M
 
Basic EPS (Cont. Ops) -$2.23 -$1.36 -$1.45 -$0.27 $0.15
Diluted EPS (Cont. Ops) -$2.23 -$1.36 -$1.45 -$0.27 $0.15
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.3B $1.3B
 
EBITDA -$503.7M -$65.6M -$126.4M $572.4M $802.7M
EBIT -$974.7M -$501.3M -$526.5M $173.7M $395.6M
 
Revenue (Reported) $1.2B $1.5B $1B $2.7B $3.4B
Operating Income (Reported) -$795.7M -$473.1M -$534.7M $199.8M $398.6M
Operating Income (Adjusted) -$974.7M -$501.3M -$526.5M $173.7M $395.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $1.8B $1.7B $1.8B $1.3B
Short Term Investments $49.4M -- -- -- --
Accounts Receivable, Net $284.3M $129.6M $54.5M $56M $91.6M
Inventory $44M $37.3M $29.6M $26.4M $29.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $84.2M $85.8M $109.3M $119.4M $111.7M
Total Current Assets $1.9B $2B $1.9B $2.1B $1.5B
 
Property Plant And Equipment $5.9B $5.8B $6B $6B $5.6B
Long-Term Investments $568.9M -- -- -- --
Goodwill $95.6M $82.2M $81.7M $81.6M $81.6M
Other Intangibles $914.1M $865.1M $773.2M $714.5M $887.4M
Other Long-Term Assets $57.9M $58.6M $23.8M $144M $143.1M
Total Assets $9.5B $9B $8.9B $9.3B $8.3B
 
Accounts Payable $21.9M $9.5M $6M $6.7M $11.8M
Accrued Expenses $336.3M $269.3M $279M $317.2M $376.1M
Current Portion Of Long-Term Debt $146K -- $128K $322.5M --
Current Portion Of Capital Lease Obligations $72.9M $107.1M $65.3M $47.7M $55M
Other Current Liabilities $512.9M $235M $98M $52.9M $148.5M
Total Current Liabilities $1.5B $1.1B $1B $1.2B $1.1B
 
Long-Term Debt $4.4B $5.6B $6.6B $8.1B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $7.2B $8.1B $9.6B $9.2B
 
Common Stock $14.6M $14.6M $14.6M $14.5M $14M
Other Common Equity Adj -$18.8M -$11.3M -$76M -$112M -$98.6M
Common Equity $2.4B $1.1B $244.7M -$850.3M -$1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $704.3M $736M $575.1M $536M $447.2M
Total Equity $3.1B $1.8B $819.9M -$314.4M -$840.1M
 
Total Liabilities and Equity $9.5B $9B $8.9B $9.3B $8.3B
Cash and Short Terms $1.4B $1.8B $1.7B $1.8B $1.3B
Total Debt $4.4B $5.6B $6.6B $8.4B $7.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.5B $1.5B $1.4B $1.1B
Short Term Investments $175M -- -- -- --
Accounts Receivable, Net $142.4M $52.2M $49.6M $95.7M $82.9M
Inventory $39.2M $35.6M $27.1M $28.1M $32M
Prepaid Expenses -- -- -- -- --
Other Current Assets $84.1M $119M $112.2M $131M $120.1M
Total Current Assets $2.2B $1.7B $2B $1.7B $1.4B
 
Property Plant And Equipment $5.8B $5.9B $5.9B $5.8B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill $86.6M $81.9M $81.2M $81.4M $82M
Other Intangibles $856.9M $796.6M $721.6M $991.5M $871.9M
Other Long-Term Assets $406K $131K $140K $208.8M $259.2M
Total Assets $9.2B $8.7B $8.8B $8.7B $8B
 
Accounts Payable $6.3M $6.9M $5.7M $12.5M $22.1M
Accrued Expenses $934.6M $914.6M $780.9M $933.7M $999.1M
Current Portion Of Long-Term Debt $250M $128K $127K -- $34.2M
Current Portion Of Capital Lease Obligations $94.9M $62.2M $47.3M $53.9M $53.7M
Other Current Liabilities -- -- $1.2M -- --
Total Current Liabilities $1.3B $998.1M $847.9M $1B $1.1B
 
Long-Term Debt $5.4B $6.2B $7.7B $7.8B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.7B $8.9B $9.4B $8.9B
 
Common Stock $14.6M $14.6M $14.5M $14M $14M
Other Common Equity Adj -$20.8M -$59.4M -$173.5M -$130.5M -$78.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $777.5M $609.4M $565.9M $463.1M $404.2M
Total Equity $2.1B $1B -$102.2M -$658.5M -$891.2M
 
Total Liabilities and Equity $9.2B $8.7B $8.8B $8.7B $8B
Cash and Short Terms $1.9B $1.5B $1.5B $1.4B $1.1B
Total Debt $5.6B $6.2B $7.7B $7.8B $7.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $394.2M -$1.5B -$956.5M -$1.1B -$415.3M
Depreciation & Amoritzation $651.2M $618.5M $579.8M $521.9M $543.4M
Stock-Based Compensation $31.8M $54.4M $68M $71.8M $35.5M
Change in Accounts Receivable -$77.6M $27.5M $67.6M -$396K -$31.5M
Change in Inventories -$593K -$2.2M $16.1M $4.2M $20.2M
Cash From Operations $836.2M -$861M -$268.8M -$619.4M $622.7M
 
Capital Expenditures $449.9M $463.9M $679.4M $622.1M $263.9M
Cash Acquisitions -$15M -- -- -- --
Cash From Investing -$1B -$53.3M -$674.6M -$806.1M -$48.5M
 
Dividends Paid (Ex Special Dividend) -$301M -$79.1M -- -$196K -$314K
Special Dividend Paid
Long-Term Debt Issued $2.9B $2.7B $1.4B $1.8B $1.3B
Long-Term Debt Repaid -$2.6B -$1.5B -$503M -- -$2.2B
Repurchase of Common Stock -- -$45M -$61M -$192.5M -$170.5M
Other Financing Activities -$28.8M -$84.1M -$37.4M -$8M -$8.5M
Cash From Financing $97.1M $1.3B $821.7M $1.8B -$1.1B
 
Beginning Cash (CF) $1.5B $1.4B $1.8B $1.7B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$98.6M $349.3M -$121.6M $357.7M -$554.9M
Ending Cash (CF) $1.4B $1.8B $1.7B $2B $1.4B
 
Levered Free Cash Flow $386.2M -$1.3B -$948.2M -$1.2B $358.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
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) -- -- -- -- --
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 -- -- -- -- --
 
Capital Expenditures $419.9M -- -- $42.9M $45.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$367.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$317.5M -- -- -- --
 
Capital Expenditures $45.9M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.9M -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $251.5M -- -- -- --
Long-Term Debt Repaid -$38K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.1M -- -- -- --
Cash From Financing $256.6M -- -- -- --
 
Beginning Cash (CF) $654.6M -- -- -- --
Foreign Exchange Rate Adjustment $2.9M -- -- -- --
Additions / Reductions -$106.8M -- -- -- --
Ending Cash (CF) $550.7M -- -- -- --
 
Levered Free Cash Flow -$363.5M -- -- -- --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock