Financhill
Sell
36

MMYT Quote, Financials, Valuation and Earnings

Last price:
$73.73
Seasonality move :
10.76%
Day range:
$72.86 - $75.43
52-week range:
$70.10 - $123.00
Dividend yield:
0%
P/E ratio:
113.13x
P/S ratio:
8.12x
P/B ratio:
161.13x
Volume:
580.4K
Avg. volume:
1.2M
1-year change:
-36.65%
Market cap:
$7B
Revenue:
$978.3M
EPS (TTM):
$0.65
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $163.4M $303.9M $593M $782.5M $978.3M
Revenue Growth (YoY) -68.05% 85.95% 95.13% 31.95% 25.02%
 
Cost of Revenues $204.2M $271.1M $456.2M $528.2M $603.5M
Gross Profit -$40.7M $32.8M $136.8M $254.3M $374.8M
Gross Profit Margin -24.93% 10.79% 23.08% 32.5% 38.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.8M $55.5M $110M $173.7M $247.8M
Other Inc / (Exp) $5.9M -$6.6M -$26.7M -$19.2M -$16M
Operating Expenses $30M $62.6M $116M $189.6M $254.8M
Operating Income -$70.7M -$29.8M $20.8M $64.7M $120M
 
Net Interest Expenses $4.4M $16M $17.3M $18.6M $17.7M
EBT. Incl. Unusual Items -$60.4M -$46.7M -$12.2M $92.9M $116M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.5M -$1.1M -$976K -$123.8M $20.6M
Net Income to Company -$56M -$45.6M -$11.2M $216.7M $95.3M
 
Minority Interest in Earnings -$403K -$162K $153K -$58K $173K
Net Income to Common Excl Extra Items -$56M -$45.6M -$11.2M $216.7M $95.3M
 
Basic EPS (Cont. Ops) -$0.52 -$0.42 -$0.10 $1.95 $0.84
Diluted EPS (Cont. Ops) -$0.52 -$0.42 -$0.10 $1.74 $0.83
Weighted Average Basic Share $106.8M $108.5M $109.7M $111.1M $112.6M
Weighted Average Diluted Share $106.8M $108.5M $109.7M $118.2M $114.5M
 
EBITDA -$37.7M -$275K $48.2M $92M $147.1M
EBIT -$70.7M -$29.8M $20.8M $64.7M $120M
 
Revenue (Reported) $163.4M $303.9M $593M $782.5M $978.3M
Operating Income (Reported) -$70.7M -$29.8M $20.8M $64.7M $120M
Operating Income (Adjusted) -$70.7M -$29.8M $20.8M $64.7M $120M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $67.5M $131.3M $168.7M $211M $229.3M
Revenue Growth (YoY) 220.54% 94.51% 28.52% 25.08% 8.7%
 
Cost of Revenues $45.9M $72.5M $82M $95.8M $98.9M
Gross Profit $21.5M $58.8M $86.7M $115.1M $130.4M
Gross Profit Margin 31.92% 44.77% 51.39% 54.57% 56.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.9M $57.3M $80.2M $89.2M $96.2M
Other Inc / (Exp) $36K $40K -$49K -$74K --
Operating Expenses $29.9M $57.3M $80.2M $89.2M $96.2M
Operating Income -$8.4M $1.5M $6.5M $26M $34.2M
 
Net Interest Expenses $4.8M $14.1M $9.9M $7.8M $43.1M
EBT. Incl. Unusual Items -$8.6M -$7.2M $2.2M $25.6M -$1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$567K -$394K $184K $7.6M $4.3M
Net Income to Company -$8M -$6.5M $1.9M $17.9M -$5.9M
 
Minority Interest in Earnings -$28K $204K -$71K $86K -$123K
Net Income to Common Excl Extra Items -$8M -$6.8M $2M $17.9M -$5.7M
 
Basic EPS (Cont. Ops) -$0.07 -$0.06 $0.02 $0.16 -$0.06
Diluted EPS (Cont. Ops) -$0.07 -$0.06 $0.02 $0.16 -$0.06
Weighted Average Basic Share $108.5M $109.7M $111M $112.2M $98M
Weighted Average Diluted Share $108.5M $109.7M $112.5M $114.7M $98M
 
EBITDA -$1M $8.2M $13.2M $32.7M $41.2M
EBIT -$8.4M $1.5M $6.5M $26M $34.2M
 
Revenue (Reported) $67.5M $131.3M $168.7M $211M $229.3M
Operating Income (Reported) -$8.4M $1.5M $6.5M $26M $34.2M
Operating Income (Adjusted) -$8.4M $1.5M $6.5M $26M $34.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $236.3M $477.6M $684.5M $882.6M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $174.5M $277.7M $364.4M $433.5M $456.9M
Gross Profit $61.9M $199.9M $320.1M $449.1M $554.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99M $199.8M $279.6M $356.2M $415.3M
Other Inc / (Exp) $5.6M -$6.4M -$26.7M -$19.3M --
Operating Expenses $99M $199.8M $279.6M $356.2M $415.3M
Operating Income -$37.1M $48K $40.4M $92.9M $138.8M
 
Net Interest Expenses $16M $44.2M $31.5M $19.5M $72.8M
EBT. Incl. Unusual Items -$38M -$30.5M $26M $127.3M $95.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4M -$505K -$295K -$107.8M $19.4M
Net Income to Company -$33.2M -$29.2M $26.1M $234.5M $74M
 
Minority Interest in Earnings -$277K $334K -$71K -$25K -$171K
Net Income to Common Excl Extra Items -$32.8M -$29.9M $26.2M $235.1M $76.4M
 
Basic EPS (Cont. Ops) -$0.30 -$0.28 $0.24 $2.11 $0.66
Diluted EPS (Cont. Ops) -$0.30 -$0.28 $0.24 $1.82 $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.7M $28.5M $67.7M $120M $166.7M
EBIT -$37.1M $48K $40.4M $92.9M $138.8M
 
Revenue (Reported) $236.3M $477.6M $684.5M $882.6M $1B
Operating Income (Reported) -$37.1M $48K $40.4M $92.9M $138.8M
Operating Income (Adjusted) -$37.1M $48K $40.4M $92.9M $138.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100.3M $274M $365.4M $465.5M $498.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.2M $154.8M $182.2M $225.8M $221.2M
Gross Profit $18.1M $119.2M $183.2M $239.7M $277M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.3M $113.6M $157.9M $185.9M $204M
Other Inc / (Exp) -$53K $65K -$1K -$89K -$6K
Operating Expenses $46.3M $113.6M $157.9M $185.9M $204M
Operating Income -$28.2M $5.7M $25.3M $53.8M $73M
 
Net Interest Expenses $12.6M $30.2M $15M $13.3M $53.9M
EBT. Incl. Unusual Items -$33.5M -$17.4M $20.8M $55.2M $35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$508K $173K $16.1M $14.9M
Net Income to Company -$32.4M -$16.5M $20.5M $38.9M $19.9M
 
Minority Interest in Earnings -$203K $293K $69K $102K -$242K
Net Income to Common Excl Extra Items -$32.5M -$16.8M $20.6M $39M $20.1M
 
Basic EPS (Cont. Ops) -$0.30 -$0.16 $0.19 $0.35 $0.17
Diluted EPS (Cont. Ops) -$0.30 -$0.16 $0.18 $0.34 $0.16
Weighted Average Basic Share $216.6M $218.8M $221.5M $224.2M $213.1M
Weighted Average Diluted Share $216.6M $218.8M $224.2M $228.2M $215.3M
 
EBITDA -$13.5M $19.4M $38.9M $67.1M $87.2M
EBIT -$28.2M $5.7M $25.3M $53.8M $73M
 
Revenue (Reported) $100.3M $274M $365.4M $465.5M $498.2M
Operating Income (Reported) -$28.2M $5.7M $25.3M $53.8M $73M
Operating Income (Adjusted) -$28.2M $5.7M $25.3M $53.8M $73M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $424.9M $477.5M $481.1M $606.8M $761.2M
Short Term Investments $129.8M $264.2M $197.1M $279.7M $252.3M
Accounts Receivable, Net $25.2M $35.9M $68.8M $92.2M $141.7M
Inventory $47.6M $72.9M $116.2M $145.6M $144.7M
Prepaid Expenses $3M $4.2M $3.5M $4.6M $5.5M
Other Current Assets $551K $760K $2.2M $3.1M $3.1M
Total Current Assets $501.2M $591.4M $671.9M $857.3M $1.1B
 
Property Plant And Equipment $22.2M $19.3M $25.4M $25.9M $26.5M
Long-Term Investments $38M $11.4M $15.1M $12M $13.9M
Goodwill $619.9M $601.2M $561.5M $559.9M $551.9M
Other Intangibles $101M $84.5M $67.5M $53.5M $45.9M
Other Long-Term Assets -- -- -- -- $402K
Total Assets $1.3B $1.3B $1.4B $1.7B $1.8B
 
Accounts Payable $23.8M $33.5M $45.7M $67.1M $91.2M
Accrued Expenses $29.8M $29.3M $44M $51.5M $55.8M
Current Portion Of Long-Term Debt $309K $437K $216.9M $1.1M $217.6M
Current Portion Of Capital Lease Obligations $2M $2.3M $2.6M $3.7M $4.6M
Other Current Liabilities $16.7M $30M $27.9M $26.8M $27.6M
Total Current Liabilities $194.2M $191.2M $453.7M $297.6M $576.6M
 
Long-Term Debt $232.7M $244.9M $46.8M $247.9M $45M
Capital Leases -- -- -- -- --
Total Liabilities $448.9M $457.4M $514.9M $574.8M $651.4M
 
Common Stock $53K $53K $53K $55K $56K
Other Common Equity Adj -- -- -- -- --
Common Equity $856.4M $863M $838.4M $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.7M $2.3M $6.5M $5.6M $5.3M
Total Equity $860.1M $865.4M $844.9M $1.1B $1.2B
 
Total Liabilities and Equity $1.3B $1.3B $1.4B $1.7B $1.8B
Cash and Short Terms $424.9M $477.5M $481.1M $606.8M $761.2M
Total Debt $235.1M $247.7M $266.3M $252.7M $267.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $463.8M $460.7M $524.1M $715.9M $829.8M
Short Term Investments $309.9M $185.9M $220.5M $314.1M --
Accounts Receivable, Net $24.9M $62.6M $85.4M $139.8M $159M
Inventory $13K $38K $5K $818K $643K
Prepaid Expenses -- -- -- -- --
Other Current Assets $57.4M $112.1M $168.2M $139.9M --
Total Current Assets $546.1M $636.7M $777.7M $996.4M $1.1B
 
Property Plant And Equipment $20.8M $20.7M $24.8M $25.9M $23.9M
Long-Term Investments $33.8M $17M $24.2M $13.2M $19.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $142K $163K $42K $101K --
Total Assets $1.3B $1.3B $1.5B $1.8B $1.9B
 
Accounts Payable $56.8M $74.4M $116.2M $148.6M $142.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $3.1M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $62M $74M $84.4M $79.7M --
Total Current Liabilities $194.6M $233.9M $527.1M $353.7M $592.6M
 
Long-Term Debt $239M $253.4M $46.1M $223.7M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $449.5M $501.5M $588.3M $607.5M $2.1B
 
Common Stock $53K $53K $54K $55K $48K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.5M $7.9M $4.7M $5.7M $4.3M
Total Equity $871.3M $827.7M $877.5M $1.2B -$243.1M
 
Total Liabilities and Equity $1.3B $1.3B $1.5B $1.8B $1.9B
Cash and Short Terms $463.8M $460.7M $524.1M $715.9M $829.8M
Total Debt $241.7M $253.4M $46.1M $223.7M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$56M -$45.6M -$11.2M $216.7M $95.3M
Depreciation & Amoritzation $33M $29.5M $27.4M $27.3M $27.1M
Stock-Based Compensation $35.6M $36.6M $35.6M $37M $36M
Change in Accounts Receivable $34.6M -$11M -$37.7M -$25.1M -$52.4M
Change in Inventories -$2K $29K -$6K -$195K -$145K
Cash From Operations $67.9M $11M $37.9M $144.9M $206.7M
 
Capital Expenditures $8.8M $12.9M $16.9M $12.8M $11.8M
Cash Acquisitions -- $5.6M $6.5M $13.9M $10.4M
Cash From Investing -$124.8M -$90.6M $33.6M -$105M $2.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $230.2M $1.2M $2.2M $2.1M --
Long-Term Debt Repaid -$2.6M -$2.3M -$3.2M -$4.1M -$5.2M
Repurchase of Common Stock -- -- -- -- $21.7M
Other Financing Activities -$6M -$6.2M -$5M -$7.4M --
Cash From Financing $222M -$1.6M $1.2M $4M -$20.1M
 
Beginning Cash (CF) $295.1M $213.3M $284M $327.1M $508.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $165.2M -$81.8M $70.7M $43M $181.3M
Ending Cash (CF) $460.4M $130.9M $352.9M $369.2M $682.7M
 
Levered Free Cash Flow $59.2M -$1.9M $21M $132M $194.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8M -$6.5M $1.9M $17.9M -$5.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $34.2M $4.6M $17.7M $35.4M $47.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.3M $14.6M -$44.1M $17.7M $4.2M
 
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 -$882.9K $1.6M -$2.9M $555.2K -$1.6M
 
Beginning Cash (CF) $153.9M $274.7M $303.6M $401.9M $521.7M
Foreign Exchange Rate Adjustment $198.5K -$878.2K -$689.1K -$540K -$15.1M
Additions / Reductions $5.2M $19.9M -$30M $53.1M $35.2M
Ending Cash (CF) $159.3M $293.7M $272.9M $454.5M $541.8M
 
Levered Free Cash Flow $34.2M $4.6M $17.7M $35.4M $47.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$33.2M -$29.2M $26.1M $234.5M $74M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $38.8M $4.8M $95M $198M $183.6M
 
Capital Expenditures $8.3M $9.7M $9.2M $6.9M $7.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$276.9M $115.6M -$61.7M -$103.2M -$25.6M
 
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 $226.3M $1.5M -$3.8M $4.3M -$19.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M $120.2M $28.3M $98M $115.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.5M -$4.9M $85.8M $191.1M $176.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32.4M -$16.5M $20.5M $38.9M $19.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M -$3.8M $54.2M $107.7M $89.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.1M $64.2M -$30.2M -$28.7M -$56.5M
 
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 -$2.3M $811.8K -$4.2M -$3.9M -$3.9M
 
Beginning Cash (CF) $303M $528.7M $637.2M $750.7M $1B
Foreign Exchange Rate Adjustment $235.5K -$911.2K -$294.1K -$496K -$16.5M
Additions / Reductions -$140.8M $60.4M $19.5M $74.7M $12.8M
Ending Cash (CF) $162.3M $588.2M $656.4M $824.9M $1B
 
Levered Free Cash Flow $2.3M -$3.8M $54.2M $107.7M $89.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock