Financhill
Sell
33

MLKN Quote, Financials, Valuation and Earnings

Last price:
$16.79
Seasonality move :
7.66%
Day range:
$16.60 - $16.97
52-week range:
$15.25 - $31.73
Dividend yield:
4.47%
P/E ratio:
39.95x
P/S ratio:
0.33x
P/B ratio:
0.91x
Volume:
371.7K
Avg. volume:
643.7K
1-year change:
-38.78%
Market cap:
$1.1B
Revenue:
$3.6B
EPS (TTM):
$0.42
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $2.5B $2.5B $3.9B $4.1B $3.6B
Revenue Growth (YoY) -3.14% -0.87% 60.08% 3.58% -11.22%
 
Cost of Revenues $1.6B $1.5B $2.6B $2.7B $2.2B
Gross Profit $911.2M $951.1M $1.4B $1.4B $1.4B
Gross Profit Margin 36.64% 38.58% 34.28% 34.99% 39.12%
 
R&D Expenses $74M $72.1M $108.7M $105.7M $92.6M
Selling, General & Admin $643.3M $643.8M $1.2B $1.1B $1.1B
Other Inc / (Exp) -$196.6M $4.9M -$12.2M -$75.3M -$45M
Operating Expenses $717.3M $715.9M $1.3B $1.2B $1.2B
Operating Income $193.9M $235.2M $39.8M $197.9M $214.8M
 
Net Interest Expenses $10.2M $11.8M $36.2M $71.2M $70.1M
EBT. Incl. Unusual Items -$12.9M $228.3M -$8.6M $51.4M $99.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $48.3M $11.1M $4.5M $14.7M
Net Income to Company -$14M $180.3M -$19.7M $46.1M $84.6M
 
Minority Interest in Earnings $5.3M -$5.7M -$7.4M -$4M -$2.3M
Net Income to Common Excl Extra Items -$8.7M $174.6M -$27.1M $42.1M $82.3M
 
Basic EPS (Cont. Ops) -$0.15 $2.96 -$0.37 $0.56 $1.12
Diluted EPS (Cont. Ops) -$0.15 $2.94 -$0.37 $0.55 $1.11
Weighted Average Basic Share $58.9M $58.9M $73.2M $75.5M $73.3M
Weighted Average Diluted Share $58.9M $59.4M $73.2M $76M $74M
 
EBITDA $79.1M $329.4M $219.8M $280.5M $331M
EBIT -$400K $242.2M $29.2M $125.4M $175.9M
 
Revenue (Reported) $2.5B $2.5B $3.9B $4.1B $3.6B
Operating Income (Reported) $193.9M $235.2M $39.8M $197.9M $214.8M
Operating Income (Adjusted) -$400K $242.2M $29.2M $125.4M $175.9M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $590.5M $1B $984.7M -- $876.2M
Revenue Growth (YoY) -11.3% 74.34% -4.35% -- 0.45%
 
Cost of Revenues $359.6M $690M $649.1M -- $543.8M
Gross Profit $230.9M $339.5M $335.6M -- $332.4M
Gross Profit Margin 39.1% 32.98% 34.08% -- 37.94%
 
R&D Expenses $18.1M $28M $23.6M -- $22.3M
Selling, General & Admin $157.4M $282.3M $264.7M -- $388.1M
Other Inc / (Exp) $4.3M $200K -$27.5M -- -$4.9M
Operating Expenses $175.5M $310.3M $288.3M -- $410.4M
Operating Income $55.4M $29.2M $47.3M -- -$78M
 
Net Interest Expenses $3.1M $9.6M $18.2M -- $17.9M
EBT. Incl. Unusual Items $56.6M $19.8M $1.6M -- -$100.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $3.6M $500K -- -$89M
Net Income to Company $43.3M $16.2M $1.1M -- -$11.7M
 
Minority Interest in Earnings -$1.8M -$1.8M -$700K -- -$1M
Net Income to Common Excl Extra Items $41.5M $14.4M $400K -- -$12.7M
 
Basic EPS (Cont. Ops) $0.70 $0.19 $0.01 -- -$0.19
Diluted EPS (Cont. Ops) $0.70 $0.19 $0.01 -- -$0.19
Weighted Average Basic Share $59M $75.5M $75.5M -- $68.4M
Weighted Average Diluted Share $59.6M $76.5M $76.1M -- $68.4M
 
EBITDA $81.7M $70.4M $58.9M -- -$47.4M
EBIT $60.2M $30M $20.7M -- -$81.7M
 
Revenue (Reported) $590.5M $1B $984.7M -- $876.2M
Operating Income (Reported) $55.4M $29.2M $47.3M -- -$78M
Operating Income (Adjusted) $60.2M $30M $20.7M -- -$81.7M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $2.3B $3.5B $4.2B -- $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $2.3B $2.8B -- $2.2B
Gross Profit $891.4M $1.2B $1.5B -- $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.6M $99.8M $100M -- $96.5M
Selling, General & Admin $588.5M $1.1B $1.1B -- $1.2B
Other Inc / (Exp) -$211.2M -$12.7M -$43.3M -- -$40.5M
Operating Expenses $657.1M $1.2B $1.2B -- $1.3B
Operating Income $234.3M -$5M $209M -- $62.3M
 
Net Interest Expenses $12.8M $26.1M $64.6M -- $72.6M
EBT. Incl. Unusual Items $10.3M -$43.8M $101.1M -- -$50.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.1M -$11.4M $32M -- -$84.6M
Net Income to Company -$8.4M -$32.2M $69.3M -- $34M
 
Minority Interest in Earnings $1M -$7.6M -$5.5M -- -$3.9M
Net Income to Common Excl Extra Items -$7.4M -$39.8M $63.8M -- $30.1M
 
Basic EPS (Cont. Ops) -$0.14 -$0.63 $0.84 -- $0.42
Diluted EPS (Cont. Ops) -$0.14 -$0.63 $0.84 -- $0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $109.3M $157M $324.3M -- $175.5M
EBIT $24.7M -$15.7M $168.1M -- $27.4M
 
Revenue (Reported) $2.3B $3.5B $4.2B -- $3.6B
Operating Income (Reported) $234.3M -$5M $209M -- $62.3M
Operating Income (Adjusted) $24.7M -$15.7M $168.1M -- $27.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $1.8B $2.8B $3.1B $1.9B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.9B $2.1B $1.1B $1.7B
Gross Profit $725.1M $970.2M $1.1B $730.1M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52M $79.7M $70.9M $44.3M $69.6M
Selling, General & Admin $450.1M $907.7M $852.4M $578.1M $976.4M
Other Inc / (Exp) $5.7M -$11.8M -$43M -$6.8M -$2.2M
Operating Expenses $502.1M $987.4M $923.3M $622.4M $1B
Operating Income $223M -$17.2M $152M $107.7M -$300K
 
Net Interest Expenses $9.5M $23.8M $52.1M $35.5M $55.1M
EBT. Incl. Unusual Items $219.2M -$52.8M $56.9M $65.4M -$57.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.8M -$9.8M $11.1M $14.6M -$80.3M
Net Income to Company $169.5M -$43M $46M $50.5M $23M
 
Minority Interest in Earnings -$3.7M -$5.7M -$3.8M -$300K -$2.8M
Net Income to Common Excl Extra Items $165.8M -$48.7M $42.2M $50.2M $20.2M
 
Basic EPS (Cont. Ops) $2.81 -$0.75 $0.56 $0.67 $0.28
Diluted EPS (Cont. Ops) $2.81 -$0.75 $0.56 $0.67 $0.28
Weighted Average Basic Share $176.9M $217.1M $226.3M $149M $207.9M
Weighted Average Diluted Share $177.8M $218.1M $228.2M $149.9M $208.6M
 
EBITDA $294.8M $122.5M $226.9M $179M $106.4M
EBIT $230M -$27.8M $111M $104.4M $1.8M
 
Revenue (Reported) $1.8B $2.8B $3.1B $1.9B $2.7B
Operating Income (Reported) $223M -$17.2M $152M $107.7M -$300K
Operating Income (Adjusted) $230M -$27.8M $111M $104.4M $1.8M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $454M $396.4M $230.3M $223.5M $230.4M
Short Term Investments $7M $7.7M -- -- --
Accounts Receivable, Net $180M $204.7M $348.9M $334.1M $308.3M
Inventory $197.3M $228.6M $587.3M $487.4M $428.6M
Prepaid Expenses $43.3M $45.1M $112.1M $92.7M $66.5M
Other Current Assets $16M $7.6M $7.3M $9.1M $10.1M
Total Current Assets $917.1M $906.5M $1.3B $1.2B $1.1B
 
Property Plant And Equipment $524.7M $541.9M $1B $952.2M $867.6M
Long-Term Investments -- -- -- -- --
Goodwill $346M $364.2M $1.2B $1.2B $1.2B
Other Intangibles $205.2M $202.8M $863.4M $793.8M $744.8M
Other Long-Term Assets $60.9M $61.4M $99.2M $130.9M $135.3M
Total Assets $2.1B $2.1B $4.5B $4.3B $4B
 
Accounts Payable $128.8M $178.4M $355.1M $269.5M $241.4M
Accrued Expenses $179.1M $117.8M $159.2M $167.3M $140.9M
Current Portion Of Long-Term Debt -- $2.2M $29.3M $33.4M $43.5M
Current Portion Of Capital Lease Obligations -- $44.8M $79.9M $77.1M $67.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $470.2M $476.5M $877.4M $702.8M $697.7M
 
Long-Term Debt $539.9M $274.9M $1.4B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.1B $3B $2.7B $2.6B
 
Common Stock $11.8M $11.8M $15.2M $15.1M $14.1M
Other Common Equity Adj -$134M -$65.1M -$107.1M -$95.1M -$92.7M
Common Equity $643M $860.5M $1.4B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.4M $77M $106.9M $107.6M $73.9M
Total Equity $693.4M $937.5M $1.5B $1.5B $1.5B
 
Total Liabilities and Equity $2.1B $2.1B $4.5B $4.3B $4B
Cash and Short Terms $461M $404.1M $230.3M $223.5M $230.4M
Total Debt $591.3M $277.1M $1.4B $1.4B $1.3B
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $397.4M $245.9M $217.1M -- $169.8M
Short Term Investments $7.5M -- -- -- --
Accounts Receivable, Net $190.7M $313.8M $351.5M -- $321.7M
Inventory $201M $520.8M $539.6M -- $425.5M
Prepaid Expenses $35.1M $139.9M $120.7M -- $184.1M
Other Current Assets $7.7M $8.6M $9M -- $15.2M
Total Current Assets $868.5M $1.3B $1.3B -- $1.1B
 
Property Plant And Equipment $548.9M $1B $937.8M -- $865.1M
Long-Term Investments -- -- -- -- --
Goodwill $362.6M $1.3B $1.2B -- $1.1B
Other Intangibles $207.6M $881.9M $819.8M -- $671.4M
Other Long-Term Assets $67.3M $79.1M $131.3M -- $99.8M
Total Assets $2.1B $4.5B $4.4B -- $3.9B
 
Accounts Payable $159.4M $340.8M $282.7M -- $238.1M
Accrued Expenses $173.3M $156.3M $160.9M -- $140.8M
Current Portion Of Long-Term Debt -- $28.8M $30.9M -- $48.4M
Current Portion Of Capital Lease Obligations -- $78.7M $78.1M -- $71.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $499.9M $833.6M $733.2M -- $683.1M
 
Long-Term Debt $274.9M $1.4B $1.4B -- $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $3B $2.8B -- $2.6B
 
Common Stock $11.8M $15.2M $15.1M -- $13.5M
Other Common Equity Adj -$79.8M -$93M -$105.5M -- -$149.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $59.1M $68.1M $106.6M -- $68.4M
Total Equity $909.2M $1.5B $1.5B -- $1.3B
 
Total Liabilities and Equity $2.1B $4.5B $4.4B -- $3.9B
Cash and Short Terms $404.9M $245.9M $217.1M -- $169.8M
Total Debt $327M $1.4B $1.4B -- $1.3B
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders -$14M $180.3M -$19.7M $46.1M $84.6M
Depreciation & Amoritzation $79.5M $87.2M $190.6M $155.1M $155.1M
Stock-Based Compensation $2.7M $9M $31.4M $20.2M $20.7M
Change in Accounts Receivable $68.6M -$14.8M -$92.4M $15.6M $35.2M
Change in Inventories $5.5M -$10.4M -$166.4M $81.5M $59M
Cash From Operations $221.8M $332.3M -$11.9M $162.9M $352.3M
 
Capital Expenditures $69M $59.8M $94.7M $83.3M $78.4M
Cash Acquisitions -$114.5M -- -$1.1B -- $3.5M
Cash From Investing -$168.1M -$59.9M -$1.2B -$76.5M -$86.3M
 
Dividends Paid (Ex Special Dividend) -$36.4M -$34.5M -$54.5M -$57.1M -$55.6M
Special Dividend Paid
Long-Term Debt Issued $315M -- $2B $929.9M $833.2M
Long-Term Debt Repaid -- -$315M -$915M -$942.5M -$901.2M
Repurchase of Common Stock -$26.6M -$900K -$16.2M -$16M -$138.2M
Other Financing Activities -$23.6M -$2.3M -$15.4M -$6.6M -$2.9M
Cash From Financing $244M -$347.7M $1B -$86.8M -$258.8M
 
Beginning Cash (CF) $159.2M $454M $396.4M $230.3M $223.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $297.7M -$75.3M -$144.4M -$400K $7.2M
Ending Cash (CF) $454M $396.4M $230.3M $223.5M $230.4M
 
Levered Free Cash Flow $152.8M $272.5M -$106.6M $79.6M $273.9M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $43.3M $16.2M $1.1M -- -$11.7M
Depreciation & Amoritzation $21.5M $40.4M $38.2M -- $34.3M
Stock-Based Compensation $2.2M $4.9M $4.8M -- $6.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $45.5M -$300K $75.7M -- $62M
 
Capital Expenditures $18.4M $19.5M $20.3M -- $23.2M
Cash Acquisitions $11.5M -- -- -- --
Cash From Investing -$18.5M -$11.2M -$21.2M -- -$15.5M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$14.4M -$14.5M -- -$12.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $228.2M $160.9M -- $215.9M
Long-Term Debt Repaid -- -$184.9M -$179M -- -$276.6M
Repurchase of Common Stock -- -$1.6M -$1.6M -- -$17.9M
Other Financing Activities -$100K -$3.9M -$1.5M -- -$4.1M
Cash From Financing -$10.4M $25.9M -$33.7M -- -$93.7M
 
Beginning Cash (CF) $377.9M $227.3M $197.5M -- $221.1M
Foreign Exchange Rate Adjustment $2.9M $4.2M -$1.2M -- -$4.1M
Additions / Reductions $16.6M $14.4M $20.8M -- -$47.2M
Ending Cash (CF) $397.4M $245.9M $217.1M -- $169.8M
 
Levered Free Cash Flow $27.1M -$19.8M $55.4M -- $38.8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$8.4M -$32.2M $69.3M -- $34M
Depreciation & Amoritzation $84.6M $172.7M $156.2M -- $148.1M
Stock-Based Compensation $900K $29.9M $20.1M -- $27.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $290.1M $14.3M $116.4M -- $216.8M
 
Capital Expenditures $55.3M $82.8M $89.5M -- $90M
Cash Acquisitions $8.2M -$1.1B -- -- --
Cash From Investing -$39.7M -$1.2B -$80.6M -- -$85.6M
 
Dividends Paid (Ex Special Dividend) -$23.4M -$50.9M -$57.6M -- -$52.4M
Special Dividend Paid
Long-Term Debt Issued -- $1.8B $931M -- $915.6M
Long-Term Debt Repaid -$265M -$747.7M -$901.7M -- -$918.3M
Repurchase of Common Stock -$1.6M -$16M -$16.1M -- -$122M
Other Financing Activities -$2.9M -$15M -$4.4M -- -$3M
Cash From Financing $26.5M $1B -$43.6M -- -$173.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $276.9M -$146.7M -$7.8M -- -$42.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $234.8M -$68.5M $26.9M -- $126.8M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders $169.5M -$43M $46M $50.5M $23M
Depreciation & Amoritzation $64.8M $150.3M $115.9M $74.6M $104.6M
Stock-Based Compensation $6.1M $27M $15.7M $11.7M $24M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $260.1M -$57.9M $70.4M $213.4M $138.4M
 
Capital Expenditures $42.8M $65.8M $60.6M $39.9M $68.1M
Cash Acquisitions $11.5M -$1.1B -- $3.5M --
Cash From Investing -$42.9M -$1.1B -$53.2M -$41.3M -$60.3M
 
Dividends Paid (Ex Special Dividend) -$23.4M -$39.8M -$42.9M -$28.1M -$39M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.8B $720.2M $386.1M $702.5M
Long-Term Debt Repaid -$265M -$697.7M -$684.4M -$470.9M -$708.2M
Repurchase of Common Stock -$900K -$16M -$15.9M -$60M -$84.8M
Other Financing Activities -$1.9M -$14.6M -$3.6M $200K -$3.3M
Cash From Financing -$287.3M $1.1B -$22.1M -$170.8M -$127.6M
 
Beginning Cash (CF) $1.1B $858.8M $643.6M $441M $661.2M
Foreign Exchange Rate Adjustment $13.5M -$9M -$8.3M $1M -$11.1M
Additions / Reductions -$70.1M -$141.5M -$4.9M $1.3M -$49.5M
Ending Cash (CF) $1.1B $708.3M $630.4M $443.3M $600.6M
 
Levered Free Cash Flow $217.3M -$123.7M $9.8M $173.5M $70.3M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock