Financhill
Buy
60

MNTK Quote, Financials, Valuation and Earnings

Last price:
$4.43
Seasonality move :
-24.37%
Day range:
$4.29 - $4.47
52-week range:
$3.38 - $8.41
Dividend yield:
0%
P/E ratio:
27.81x
P/S ratio:
3.25x
P/B ratio:
2.32x
Volume:
135.7K
Avg. volume:
183.6K
1-year change:
-46.39%
Market cap:
$638M
Revenue:
$174.9M
EPS (TTM):
$0.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $105.7M $100.4M $148.1M $205.6M $174.9M
Revenue Growth (YoY) -8.14% -5.04% 47.56% 38.77% -14.91%
 
Cost of Revenues $58.7M $61.7M $78.2M $101.4M $94.6M
Gross Profit $47M $38.6M $70M $104.1M $80.3M
Gross Profit Margin 44.5% 38.49% 47.24% 50.66% 45.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.6M $16.6M $42.6M $34.1M $34.4M
Other Inc / (Exp) -$2.6M $3M -$2M -$4.3M -$601K
Operating Expenses $33.4M $38.7M $65.4M $54.8M $55.6M
Operating Income $13.7M -$75K $4.5M $49.3M $24.7M
 
Net Interest Expenses $5.6M $4.3M $2.9M $1.8M $5.8M
EBT. Incl. Unusual Items $5.5M -$1.4M -$367K $43.2M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$354K -$6M $4.2M $8M $3.4M
Net Income to Company $5.8M $4.6M -$4.5M $35.2M $14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $4.6M -$4.5M $35.2M $14.9M
 
Basic EPS (Cont. Ops) $0.04 $0.03 -$0.03 $0.25 $0.11
Diluted EPS (Cont. Ops) $0.04 $0.03 -$0.03 $0.25 $0.11
Weighted Average Basic Share $140.7M $140.7M $141M $141.2M $141.7M
Weighted Average Diluted Share $141.1M $140.7M $141M $142.6M $142.2M
 
EBITDA $30.8M $25.1M $25.4M $65.7M $45.3M
EBIT $11M $2.9M $2.6M $45M $24.1M
 
Revenue (Reported) $105.7M $100.4M $148.1M $205.6M $174.9M
Operating Income (Reported) $13.7M -$75K $4.5M $49.3M $24.7M
Operating Income (Adjusted) $11M $2.9M $2.6M $45M $24.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28.3M $39.7M $55.9M $55.7M $65.9M
Revenue Growth (YoY) -- 40.7% 40.53% -0.31% 18.37%
 
Cost of Revenues $16.5M $19.8M $26.3M $25.7M $26.6M
Gross Profit $11.7M $20M $29.5M $30M $39.3M
Gross Profit Margin 41.56% 50.29% 52.88% 53.92% 59.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $7.5M $8.5M $7.8M $10M
Other Inc / (Exp) $2.5M -$692K -$2.1M $205K -$393K
Operating Expenses $9.6M $13.2M $13.6M $13.2M $16.1M
Operating Income $2.1M $6.8M $15.9M $16.8M $23.2M
 
Net Interest Expenses $436K $697K $36K $1.3M $1.8M
EBT. Incl. Unusual Items $4.2M $5.4M $13.7M $15.7M $21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M -$3.5M $2.5M $2.8M $4M
Net Income to Company -$2.1M $8.9M $11.2M $12.9M $17M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M $8.9M $11.2M $12.9M $17M
 
Basic EPS (Cont. Ops) -$0.01 $0.06 $0.08 $0.09 $0.12
Diluted EPS (Cont. Ops) -$0.01 $0.06 $0.08 $0.09 $0.12
Weighted Average Basic Share $140.7M $141M $141.3M $141.7M $142.4M
Weighted Average Diluted Share $141.1M $141M $142.7M $142.3M $142.6M
 
EBITDA $10.1M $11.8M $18.9M $22.4M $28.9M
EBIT $4.6M $6.1M $13.8M $17M $22.8M
 
Revenue (Reported) $28.3M $39.7M $55.9M $55.7M $65.9M
Operating Income (Reported) $2.1M $6.8M $15.9M $16.8M $23.2M
Operating Income (Adjusted) $4.6M $6.1M $13.8M $17M $22.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $96.6M $128.7M $201.2M $177.7M $194.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.8M $72.9M $99.1M $93.9M $100.7M
Gross Profit $39.7M $55.8M $102.1M $83.8M $94.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.4M $40.6M $33M $34.5M $36.5M
Other Inc / (Exp) $2M -$1.3M -$2.2M -$3.1M -$121K
Operating Expenses $35.5M $63.6M $54.2M $55.5M $59.2M
Operating Income $4.2M -$7.8M $47.9M $28.3M $34.9M
 
Net Interest Expenses $3.8M $2.9M $1.2M $5.1M $6.4M
EBT. Incl. Unusual Items $2.4M -$12M $44.4M $20M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$110K -$4.4M $9.7M $3.9M $5.5M
Net Income to Company -- -$7.6M $34.7M $16.1M $23M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.5M -$7.6M $34.7M $16.1M $23M
 
Basic EPS (Cont. Ops) $0.02 -$0.05 $0.25 $0.11 $0.16
Diluted EPS (Cont. Ops) $0.02 -$0.05 $0.24 $0.11 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $27.3M $14M $66.9M $46.2M $57.5M
EBIT $6.2M -$9.1M $45.6M $25.1M $34.8M
 
Revenue (Reported) $96.6M $128.7M $201.2M $177.7M $194.8M
Operating Income (Reported) $4.2M -$7.8M $47.9M $28.3M $34.9M
Operating Income (Adjusted) $6.2M -$9.1M $45.6M $25.1M $34.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $74.6M $102.9M $155.9M $128.1M $148M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.7M $55.8M $76.7M $69.2M $75.3M
Gross Profit $29.9M $47.1M $79.2M $58.9M $72.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.3M $35.3M $25.7M $26.1M $28.2M
Other Inc / (Exp) $2.9M -$1.4M -$1.6M -$523K -$43K
Operating Expenses $27.5M $52.4M $41.2M $41.9M $45.5M
Operating Income $2.4M -$5.3M $38.1M $17M $27.2M
 
Net Interest Expenses $3.5M $2.1M $339K $3.7M $4.3M
EBT. Incl. Unusual Items $1.9M -$8.7M $36.1M $12.8M $22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$295K $1.3M $6.8M $2.7M $4.7M
Net Income to Company $2.1M -$10M $29.2M $10.1M $18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1M -$10M $29.2M $10.1M $18.2M
 
Basic EPS (Cont. Ops) $0.02 -$0.07 $0.21 $0.07 $0.12
Diluted EPS (Cont. Ops) $0.02 -$0.07 $0.20 $0.07 $0.12
Weighted Average Basic Share $422M $423M $423.5M $425M $426.5M
Weighted Average Diluted Share $423.2M $423.1M $426.2M $426M $427.1M
 
EBITDA $21.5M $10.4M $51.9M $32.3M $44.5M
EBIT $5.4M -$6.7M $36.4M $16.5M $27.2M
 
Revenue (Reported) $74.6M $102.9M $155.9M $128.1M $148M
Operating Income (Reported) $2.4M -$5.3M $38.1M $17M $27.2M
Operating Income (Adjusted) $5.4M -$6.7M $36.4M $16.5M $27.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $9.8M $21M $53.3M $105.2M $73.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.9M $5.3M $9.3M $7.1M $12.6M
Inventory -- -- -- -- --
Prepaid Expenses $2.8M $6M -- -- --
Other Current Assets -- -- $2.8M $2.6M $2.8M
Total Current Assets $22.5M $32.5M $75.2M $124.9M $90.2M
 
Property Plant And Equipment $194.3M $187M $181.2M $180.8M $218.6M
Long-Term Investments -- -- -- -- --
Goodwill $60K $60K $60K $60K $60K
Other Intangibles $12.3M $14.6M $14.1M $15.7M $18.4M
Other Long-Term Assets $5.7M $4.4M $5.4M $6M $10.3M
Total Assets $243.6M $253.4M $286.5M $332.3M $350.2M
 
Accounts Payable $3.8M $6M $5M $4.6M $7.9M
Accrued Expenses $8.7M $11.5M $10.8M $15.1M $12.8M
Current Portion Of Long-Term Debt $9.3M $9.5M $7.8M $7.9M $7.9M
Current Portion Of Capital Lease Obligations $269K $282K $296K $481K $446K
Other Current Liabilities $588K $1.2M $650K -- --
Total Current Liabilities $22.7M $28.5M $24.6M $28.4M $29.4M
 
Long-Term Debt $57.3M $56.3M $71.4M $63.5M $55.6M
Capital Leases -- -- -- -- --
Total Liabilities $89.4M $93.7M $104.2M $105.2M $100M
 
Common Stock -- -- $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $154.3M $159.6M $182.3M $227.1M $250.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $154.3M $159.6M $182.3M $227.1M $250.2M
 
Total Liabilities and Equity $243.6M $253.4M $286.5M $332.3M $350.2M
Cash and Short Terms $9.8M $21M $53.3M $105.2M $73.8M
Total Debt $66.6M $65.8M $79.2M $71.4M $63.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $19.5M $20.9M $95.6M $73.3M $55M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.8M $15.2M $12.2M $18M $19.1M
Inventory -- -- -- -- --
Prepaid Expenses $4.4M $3M $4.1M -- --
Other Current Assets -- -- -- $4.8M $4.6M
Total Current Assets $33M $39.4M $121.7M $107.4M $79.3M
 
Property Plant And Equipment $190.5M $179.7M $174.2M $210M $254M
Long-Term Investments -- -- -- -- --
Goodwill $60K $60K $60K $60K $60K
Other Intangibles $14.4M $15M $15.8M $15M $18.4M
Other Long-Term Assets $4.5M $4.8M $6.4M $10.1M $12M
Total Assets $251.5M $259.7M $323.9M $345.6M $374.1M
 
Accounts Payable $4.4M $5.8M $3.4M $6.1M $10.2M
Accrued Expenses $11M $12.4M $17.2M $13.7M $15.8M
Current Portion Of Long-Term Debt $9.4M $9.6M $7.9M $7.9M $10.9M
Current Portion Of Capital Lease Obligations $247K $294K $153K $460K $528K
Other Current Liabilities $1.3M $841K $1.4M -- --
Total Current Liabilities $26.4M $29M $30.3M $30.2M $38.9M
 
Long-Term Debt $58.7M $49M $65.5M $57.6M $46.7M
Capital Leases -- -- -- -- --
Total Liabilities $94.7M $85.7M $105.1M $102.4M $98.8M
 
Common Stock -- $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $156.9M $174.1M $218.8M $243.2M $275.3M
 
Total Liabilities and Equity $251.5M $259.7M $323.9M $345.6M $374.1M
Cash and Short Terms $19.5M $20.9M $95.6M $73.3M $55M
Total Debt $68.1M $58.7M $73.3M $65.5M $57.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.8M $4.6M -$4.5M $35.2M $14.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $570K $762K $22.4M $9.8M $8.3M
Change in Accounts Receivable -$2.3M $2.5M -$1.5M -$3.1M -$9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $27.8M $28.7M $42.9M $81.1M $41.1M
 
Capital Expenditures $45.6M $17.6M $10M $22.3M $63.1M
Cash Acquisitions $300K -- -- -- --
Cash From Investing -$44.9M -$16M -$19.5M -$20.8M -$63.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $28.2M $8.5M $80M -- --
Long-Term Debt Repaid -$55M -$10M -$66.7M -$8M -$8.1M
Repurchase of Common Stock -$74K -- -$10.8M -$238K -$122K
Other Financing Activities -$638K -- -$9.4M -- -$1.1M
Cash From Financing -$27.5M -$1.5M $8.6M -$8.3M -$9.3M
 
Beginning Cash (CF) $55M $10.4M $21.6M $53.6M $105.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.6M $11.2M $32.1M $52M -$31.4M
Ending Cash (CF) $10.4M $21.6M $53.6M $105.6M $74.2M
 
Levered Free Cash Flow -$17.8M $11M $32.9M $58.8M -$22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.1M $8.9M $11.2M $12.9M $17M
Depreciation & Amoritzation -- $5.7M $5.2M -- --
Stock-Based Compensation $226K $2.6M $2.8M $2.5M $4.3M
Change in Accounts Receivable $3M -$3.7M $12.7M -$4.9M $3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $14.3M $10.1M $33M $13.5M $28.6M
 
Capital Expenditures $4.5M $3.2M $7.6M $15.8M $12.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1M -$2.9M -$7.5M -$15.8M -$12.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.5M -$2.5M -$2M -$2M -$2M
Repurchase of Common Stock -- -- -- -- -$1.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.5M -$2.5M -$2M -$2M -$3.3M
 
Beginning Cash (CF) $12.5M $16.9M $72.5M $78.1M $42.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M $4.7M $23.5M -$4.3M $12.7M
Ending Cash (CF) $20.3M $21.6M $96M $73.7M $55.4M
 
Levered Free Cash Flow $9.8M $6.8M $25.4M -$2.3M $16M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$7.6M $34.7M $16.1M $23M
Depreciation & Amoritzation -- -- -$1.6M -- --
Stock-Based Compensation $465K $20M $10.1M $8.4M $10.9M
Change in Accounts Receivable -- -$5.5M $498K -$15.9M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- $27.3M $81.4M $40.8M $64.5M
 
Capital Expenditures $14.9M $10.4M $15M $54.9M $71M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$13.7M -$19.3M -$54.9M -$71.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$17.1M -$58.1M -$8.1M -$8.1M
Repurchase of Common Stock -- -$10.8M -$91K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$12.4M $12.4M -$8.2M -$11M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.3M $74.5M -$22.3M -$18.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $16.9M $66.4M -$14.1M -$6.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.1M -$10M $29.2M $10.1M $18.2M
Depreciation & Amoritzation -- $17.1M $15.5M -- --
Stock-Based Compensation $465K $19.7M $7.4M $6M $8.6M
Change in Accounts Receivable $695K -$7.3M -$5.3M -$18.1M -$10M
Change in Inventories -- -- -- -- --
Cash From Operations $22.6M $21.3M $59.8M $19.6M $43.1M
 
Capital Expenditures $14.9M $7.7M $12.8M $45.4M $53.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.7M -$11.4M -$11.3M -$45.4M -$54.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.5M -- -- -- --
Long-Term Debt Repaid -$7.5M -$14.6M -$6M -$6.1M -$6.1M
Repurchase of Common Stock -- -$10.8M -$91K -- -$1.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $1M -$9.9M -$6.1M -$6.1M -$7.8M
 
Beginning Cash (CF) $35.2M $61.7M $186.3M $262.1M $180.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $24K $42.4M -$31.9M -$18.8M
Ending Cash (CF) $45.1M $61.7M $228.7M $230.3M $161.9M
 
Levered Free Cash Flow $7.7M $13.6M $47.1M -$25.8M -$10.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock