Financhill
Buy
57

MMSI Quote, Financials, Valuation and Earnings

Last price:
$99.51
Seasonality move :
10.04%
Day range:
$97.90 - $99.14
52-week range:
$70.70 - $111.45
Dividend yield:
0%
P/E ratio:
48.74x
P/S ratio:
4.33x
P/B ratio:
4.22x
Volume:
380.3K
Avg. volume:
608.3K
1-year change:
37.55%
Market cap:
$5.8B
Revenue:
$1.4B
EPS (TTM):
$2.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $963.9M $1.1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -3.11% 11.5% 7.09% 9.24% 7.89%
 
Cost of Revenues $562.7M $589.4M $631.9M $673.5M $713.2M
Gross Profit $401.2M $485.3M $519.1M $583.9M $643.3M
Gross Profit Margin 41.62% 45.16% 45.1% 46.44% 47.43%
 
R&D Expenses $57.5M $71.2M $75.5M $82.7M $87.5M
Selling, General & Admin $297.7M $335.7M $342.5M $373.7M $399.7M
Other Inc / (Exp) -$49.8M -$20M -$12.5M -$2.3M -$1.2M
Operating Expenses $355.3M $406.9M $418M $456.4M $487.2M
Operating Income $45.9M $78.4M $101.1M $127.5M $156.1M
 
Net Interest Expenses $9.4M $4.5M $5.9M $13.1M $5M
EBT. Incl. Unusual Items -$13.2M $53.9M $82.6M $112.1M $150M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M $5.5M $8.1M $17.7M $29.6M
Net Income to Company -$9.8M $48.5M $74.5M $94.4M $120.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M $48.5M $74.5M $94.4M $120.4M
 
Basic EPS (Cont. Ops) -$0.18 $0.86 $1.31 $1.64 $2.07
Diluted EPS (Cont. Ops) -$0.18 $0.84 $1.29 $1.62 $2.03
Weighted Average Basic Share $55.4M $56.1M $56.8M $57.6M $58.2M
Weighted Average Diluted Share $55.4M $57.4M $57.7M $58.4M $59.4M
 
EBITDA $103.6M $155M $181.2M $228.9M $295.9M
EBIT -$3.2M $59.2M $89M $127.6M $181.2M
 
Revenue (Reported) $963.9M $1.1B $1.2B $1.3B $1.4B
Operating Income (Reported) $45.9M $78.4M $101.1M $127.5M $156.1M
Operating Income (Adjusted) -$3.2M $59.2M $89M $127.6M $181.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $258M $278.5M $293.4M $324.5M $355.2M
Revenue Growth (YoY) 0.03% 7.94% 5.36% 10.6% 9.44%
 
Cost of Revenues $146.8M $149.7M $158.9M $174M $182.2M
Gross Profit $111.2M $128.8M $134.6M $150.5M $173M
Gross Profit Margin 43.09% 46.25% 45.86% 46.39% 48.71%
 
R&D Expenses $15.1M $20.4M $20.4M $21.6M $25.2M
Selling, General & Admin $79.9M $76.6M $83.2M $95.8M $111.1M
Other Inc / (Exp) -$1.3M -$10.6M $1.3M $1.4M -$318K
Operating Expenses $95.1M $97M $103.7M $117.4M $136.3M
Operating Income $16.1M $31.8M $30.9M $33.1M $36.7M
 
Net Interest Expenses $1.6M $1M $2M $3.1M $3.3M
EBT. Incl. Unusual Items $13.2M $20.2M $30.2M $31.5M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M -$432K -$3.2M $3.8M $5.2M
Net Income to Company $15.4M $20.6M $33.4M $27.6M $27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.4M $20.6M $33.4M $27.6M $27.9M
 
Basic EPS (Cont. Ops) $0.28 $0.36 $0.58 $0.48 $0.48
Diluted EPS (Cont. Ops) $0.27 $0.36 $0.58 $0.48 $0.46
Weighted Average Basic Share $55.6M $56.5M $57.1M $57.8M $58.5M
Weighted Average Diluted Share $55.6M $57.6M $58M $58.4M $60.6M
 
EBITDA $42M $45M $55.4M $62.8M $72.7M
EBIT $15.2M $21.3M $32.3M $36.4M $41.1M
 
Revenue (Reported) $258M $278.5M $293.4M $324.5M $355.2M
Operating Income (Reported) $16.1M $31.8M $30.9M $33.1M $36.7M
Operating Income (Adjusted) $15.2M $21.3M $32.3M $36.4M $41.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $963.9M $1.1B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $562.7M $589.4M $631.9M $673.5M $713.2M
Gross Profit $401.2M $485.3M $519.1M $583.9M $643.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $57.5M $71.2M $75.5M $82.7M $87.5M
Selling, General & Admin $297.7M $335.7M $342.5M $373.7M $399.7M
Other Inc / (Exp) -$49.8M -$20M -$12.5M -$2.3M -$1.2M
Operating Expenses $355.3M $406.9M $418M $456.4M $487.2M
Operating Income $45.9M $78.4M $101.1M $127.5M $156.1M
 
Net Interest Expenses $9.4M $4.5M $5.9M $13.1M $5M
EBT. Incl. Unusual Items -$13.2M $53.9M $82.6M $112.1M $150M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.4M $5.5M $8.1M $17.7M $29.6M
Net Income to Company -$9.8M $48.5M $74.5M $94.4M $120.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M $48.5M $74.5M $94.4M $120.4M
 
Basic EPS (Cont. Ops) -$0.17 $0.86 $1.31 $1.64 $2.07
Diluted EPS (Cont. Ops) -$0.18 $0.85 $1.30 $1.63 $2.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $103.6M $155M $181.2M $228.9M $295.9M
EBIT -$3.2M $59.2M $89M $127.6M $181.2M
 
Revenue (Reported) $963.9M $1.1B $1.2B $1.3B $1.4B
Operating Income (Reported) $45.9M $78.4M $101.1M $127.5M $156.1M
Operating Income (Adjusted) -$3.2M $59.2M $89M $127.6M $181.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.1B $1.2B $1.3B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $589.4M $631.9M $673.5M $713.2M --
Gross Profit $485.3M $519.1M $583.9M $643.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $71.2M $75.5M $82.7M $87.5M --
Selling, General & Admin $335.7M $342.5M $373.7M $399.7M --
Other Inc / (Exp) -$20M -$12.5M -$2.3M -$1.2M --
Operating Expenses $406.9M $418M $456.4M $487.2M --
Operating Income $78.4M $101.1M $127.5M $156.1M --
 
Net Interest Expenses $4.5M $5.9M $13.1M $5M --
EBT. Incl. Unusual Items $53.9M $82.6M $112.1M $150M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $8.1M $17.7M $29.6M --
Net Income to Company $48.5M $74.5M $94.4M $120.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.5M $74.5M $94.4M $120.4M --
 
Basic EPS (Cont. Ops) $0.86 $1.31 $1.64 $2.07 --
Diluted EPS (Cont. Ops) $0.85 $1.30 $1.63 $2.03 --
Weighted Average Basic Share $224.6M $227.2M $230.4M $232.9M --
Weighted Average Diluted Share $229.4M $230.7M $233.4M $237.5M --
 
EBITDA $155M $181.2M $228.9M $295.9M --
EBIT $59.2M $89M $127.6M $181.2M --
 
Revenue (Reported) $1.1B $1.2B $1.3B $1.4B --
Operating Income (Reported) $78.4M $101.1M $127.5M $156.1M --
Operating Income (Adjusted) $59.2M $89M $127.6M $181.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.9M $67.8M $58.4M $587M $376.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.6M $152.3M $164.7M $177.9M $190.2M
Inventory $198M $221.9M $266M $303.9M $306.1M
Prepaid Expenses $3.7M $3.6M $3.9M $4M $3.3M
Other Current Assets $13.1M $16.1M $22.3M $24.3M $28.5M
Total Current Assets $429.7M $482.2M $529.1M $1.1B $923.8M
 
Property Plant And Equipment $461M $437.6M $448.2M $446.6M $451.7M
Long-Term Investments $12M $14.7M $15.6M $19.1M $22.8M
Goodwill $363.5M $361.7M $359.8M $382.2M $463.5M
Other Intangibles $367.9M $319.3M $275.9M $325.9M $498.3M
Other Long-Term Assets $6.4M $5.2M $10.6M $14.2M $12.4M
Total Assets $1.7B $1.6B $1.7B $2.3B $2.4B
 
Accounts Payable $49.8M $55.6M $68.5M $65.9M $68.5M
Accrued Expenses $102.2M $147.5M $112.1M $109.2M $122.1M
Current Portion Of Long-Term Debt $7.5M $8.4M $11.3M -- --
Current Portion Of Capital Lease Obligations $12.9M $10.7M $11M $12.1M $10.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $185M $236.3M $220.6M $203.6M $216.4M
 
Long-Term Debt $343.7M $234.4M $186.8M $823M $729.6M
Capital Leases -- -- -- -- --
Total Liabilities $705.8M $608.5M $519.6M $1.1B $1B
 
Common Stock $606.2M $641.5M $675.2M $638.2M $703.2M
Other Common Equity Adj -$5.5M -$8M -$11.6M -$11.3M -$19.4M
Common Equity $958.6M $1B $1.1B $1.2B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $958.6M $1B $1.1B $1.2B $1.4B
 
Total Liabilities and Equity $1.7B $1.6B $1.7B $2.3B $2.4B
Cash and Short Terms $56.9M $67.8M $58.4M $587M $376.7M
Total Debt $351.2M $242.8M $198M $823M $729.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.9M $67.8M $58.4M $587M $376.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.6M $152.3M $164.7M $177.9M $190.2M
Inventory $198M $221.9M $266M $303.9M $306.1M
Prepaid Expenses $3.7M $3.6M $3.9M $4M $3.3M
Other Current Assets $13.1M $16.1M $22.3M $24.3M $28.5M
Total Current Assets $429.7M $482.2M $529.1M $1.1B $923.8M
 
Property Plant And Equipment $461M $437.6M $448.2M $446.6M $451.7M
Long-Term Investments $12M $14.7M $15.6M $19.1M $22.8M
Goodwill $363.5M $361.7M $359.8M $382.2M $463.5M
Other Intangibles $367.9M $319.3M $275.9M $325.9M $498.3M
Other Long-Term Assets $6.4M $5.2M $10.6M $14.2M $12.4M
Total Assets $1.7B $1.6B $1.7B $2.3B $2.4B
 
Accounts Payable $49.8M $55.6M $68.5M $65.9M $68.5M
Accrued Expenses $102.2M $147.5M $112.1M $109.2M $122.1M
Current Portion Of Long-Term Debt $7.5M $8.4M $11.3M -- --
Current Portion Of Capital Lease Obligations $12.9M $10.7M $11M $12.1M $10.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $185M $236.3M $220.6M $203.6M $216.4M
 
Long-Term Debt $343.7M $234.4M $186.8M $823M $729.6M
Capital Leases -- -- -- -- --
Total Liabilities $705.8M $608.5M $519.6M $1.1B $1B
 
Common Stock $606.2M $641.5M $675.2M $638.2M $703.2M
Other Common Equity Adj -$5.5M -$8M -$11.6M -$11.3M -$19.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $958.6M $1B $1.1B $1.2B $1.4B
 
Total Liabilities and Equity $1.7B $1.6B $1.7B $2.3B $2.4B
Cash and Short Terms $56.9M $67.8M $58.4M $587M $376.7M
Total Debt $351.2M $242.8M $198M $823M $729.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M $48.5M $74.5M $94.4M $120.4M
Depreciation & Amoritzation $106.8M $95.8M $92.2M $101.3M $114.7M
Stock-Based Compensation $14.3M $16.1M $18M $21.3M $28.5M
Change in Accounts Receivable $11.8M -$18.3M -$9M -$9.5M -$21.7M
Change in Inventories $29.4M -$25.2M -$47.9M -$32.1M -$2.3M
Cash From Operations $165.3M $147.2M $114.3M $145.2M $220.8M
 
Capital Expenditures $49.3M $30.8M $48.2M $36.7M $38M
Cash Acquisitions -$9.7M -$7.2M -$7.8M -$134.1M -$320.2M
Cash From Investing -$58.7M -$37.2M -$57.4M -$175.3M -$368.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $68.6M $98.4M $215.2M $1.2B --
Long-Term Debt Repaid -$157M -$206.9M -$260.1M -$579.6M -$99.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14M -$11.2M -$35.4M -$75.9M -$1.9M
Cash From Financing -$95.7M -$98.4M -$60.3M $559.3M -$60M
 
Beginning Cash (CF) $44.3M $56.9M $67.8M $60.6M $589.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M $11.6M -$3.4M $529.1M -$207.9M
Ending Cash (CF) $56.9M $67.8M $60.6M $589.1M $378.8M
 
Levered Free Cash Flow $116M $116.5M $66.1M $108.5M $182.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.4M $20.6M $33.4M $27.6M $27.9M
Depreciation & Amoritzation $26.8M $23.7M $23.1M $26.3M $31.6M
Stock-Based Compensation $4.1M $4.5M $4.4M $6M $9.5M
Change in Accounts Receivable $6.2M -$9.9M -$3.9M $4M $36K
Change in Inventories $13.8M -$14M -$17.2M $2.3M $557K
Cash From Operations $36.9M $45.8M $28M $62.3M $68.7M
 
Capital Expenditures $11.2M $9M $13.8M $7.8M $4.2M
Cash Acquisitions -$10.7M -$5.3M -$2.2M $4.2M -$206.4M
Cash From Investing -$21.9M -$14.6M -$17.3M -$8.3M -$214.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.6M $25.2M $42.9M $718.7M --
Long-Term Debt Repaid -$28.7M -$61M -$61.6M -$188M -$23M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$109K -$86K -$405K -$62M -$52K
Cash From Financing -$4.5M -$32.5M -$5.7M $472.8M $2.4M
 
Beginning Cash (CF) $44.6M $68.9M $53.6M $60.7M $525.3M
Foreign Exchange Rate Adjustment $1.9M $107K $2M $1.7M -$3.2M
Additions / Reductions $10.5M -$1.3M $4.9M $526.7M -$143.3M
Ending Cash (CF) $56.9M $67.8M $60.6M $589.1M $378.8M
 
Levered Free Cash Flow $25.7M $36.8M $14.3M $54.5M $64.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M $48.5M $74.5M $94.4M $120.4M
Depreciation & Amoritzation $106.8M $95.8M $92.2M $101.3M $114.7M
Stock-Based Compensation $14.3M $16.1M $18M $21.3M $28.5M
Change in Accounts Receivable $11.8M -$18.3M -$9M -$9.5M -$21.7M
Change in Inventories $29.4M -$25.2M -$47.9M -$32.1M -$2.3M
Cash From Operations $165.3M $147.2M $114.3M $145.2M $220.8M
 
Capital Expenditures $49.3M $30.8M $48.2M $36.7M $38M
Cash Acquisitions -$9.7M -$7.2M -$7.8M -$134.1M -$320.2M
Cash From Investing -$58.7M -$37.2M -$57.4M -$175.3M -$368.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $68.6M $98.4M $215.2M $1.2B --
Long-Term Debt Repaid -$157M -$206.9M -$260.1M -$579.6M -$99.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14M -$11.2M -$35.4M -$75.9M -$1.9M
Cash From Financing -$95.7M -$98.4M -$60.3M $559.3M -$60M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M $11.6M -$3.4M $529.1M -$207.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $116M $116.5M $66.1M $108.5M $182.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $48.5M $74.5M $94.4M $120.4M --
Depreciation & Amoritzation $95.8M $92.2M $101.3M $114.7M --
Stock-Based Compensation $16.1M $18M $21.3M $28.5M --
Change in Accounts Receivable -$18.3M -$9M -$9.5M -$21.7M --
Change in Inventories -$25.2M -$47.9M -$32.1M -$2.3M --
Cash From Operations $147.2M $114.3M $145.2M $220.8M --
 
Capital Expenditures $30.8M $48.2M $36.7M $38M --
Cash Acquisitions -$7.2M -$7.8M -$134.1M -$320.2M --
Cash From Investing -$37.2M -$57.4M -$175.3M -$368.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $98.4M $215.2M $1.2B -- --
Long-Term Debt Repaid -$206.9M -$260.1M -$579.6M -$99.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.2M -$35.4M -$75.9M -$1.9M --
Cash From Financing -$98.4M -$60.3M $559.3M -$60M --
 
Beginning Cash (CF) $254M $242.3M $255.6M $2.3B --
Foreign Exchange Rate Adjustment -$801K -$3.8M -$484K -$2.5M --
Additions / Reductions $11.6M -$3.4M $529.1M -$207.9M --
Ending Cash (CF) $264.8M $235.2M $784.1M $2.1B --
 
Levered Free Cash Flow $116.5M $66.1M $108.5M $182.8M --

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

GET BETTER TRADE IDEAS

Popular

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 17

Gorilla Technology Group [GRRR] is down 10.46% over the past day.

Sell
49
SMTC alert for Mar 17

Semtech [SMTC] is down 2% over the past day.

Buy
62
PLPC alert for Mar 17

Preformed Line Products [PLPC] is up 1.62% over the past day.

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

Show me the best stock