Financhill
Buy
81

MOFG Quote, Financials, Valuation and Earnings

Last price:
$41.73
Seasonality move :
0.79%
Day range:
$40.66 - $42.38
52-week range:
$24.62 - $41.46
Dividend yield:
2.36%
P/E ratio:
14.63x
P/S ratio:
2.44x
P/B ratio:
1.40x
Volume:
294.5K
Avg. volume:
294.4K
1-year change:
26.16%
Market cap:
$848.2M
Revenue:
$205.1M
EPS (TTM):
$2.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $223M $218.6M $244.6M $268M $205.1M
Revenue Growth (YoY) 4.53% -1.99% 11.91% 9.54% -23.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $184K $242K $271K -$18.8M -$140M
Operating Expenses -$44.8M -$89.5M -$76.6M -$24.8M $84M
Operating Income $44.8M $89.5M $76.6M $24.8M -$84M
 
Net Interest Expenses $7.9M $7.3M $9.3M $18.7M $23.6M
EBT. Incl. Unusual Items $13.3M $89.5M $76.6M $24.8M -$84M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $20M $15.8M $4M -$23.7M
Net Income to Company $6.6M $69.5M $60.8M $20.9M -$60.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6M $69.5M $60.8M $20.9M -$60.3M
 
Basic EPS (Cont. Ops) $0.41 $4.38 $3.89 $1.33 -$3.54
Diluted EPS (Cont. Ops) $0.41 $4.37 $3.87 $1.33 -$3.54
Weighted Average Basic Share $16.1M $15.9M $15.6M $15.7M $17M
Weighted Average Diluted Share $16.1M $15.9M $15.7M $15.7M $17M
 
EBITDA -- -- -- -- --
EBIT $45.1M $110M $107M $130.3M $52.7M
 
Revenue (Reported) $223M $218.6M $244.6M $268M $205.1M
Operating Income (Reported) $44.8M $89.5M $76.6M $24.8M -$84M
Operating Income (Adjusted) $45.1M $110M $107M $130.3M $52.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $54.4M $66M $73.5M -$57M $88.8M
Revenue Growth (YoY) -0.81% 21.46% 11.35% -177.53% 255.75%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36K -$163K $79K -$140.2M --
Operating Expenses -$20.8M -$23.1M -$11.3M $130.2M -$21.5M
Operating Income $20.8M $23.1M $11.3M -$130.2M $21.5M
 
Net Interest Expenses $1.7M $2.4M $5.8M $7M $1.7M
EBT. Incl. Unusual Items $20.8M $23.1M $11.3M -$130.2M $21.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $4.7M $2.2M -$34.5M $4.5M
Net Income to Company $16.3M $18.3M $9.1M -$95.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.3M $18.3M $9.1M -$95.7M $17M
 
Basic EPS (Cont. Ops) $1.03 $1.17 $0.58 -$6.05 $0.82
Diluted EPS (Cont. Ops) $1.03 $1.17 $0.58 -$6.05 $0.82
Weighted Average Basic Share $15.8M $15.6M $15.7M $15.8M $20.7M
Weighted Average Diluted Share $15.9M $15.7M $15.7M $15.8M $20.7M
 
EBITDA -- -- -- -- --
EBIT $25.7M $30.7M $40.3M -$94M $49.4M
 
Revenue (Reported) $54.4M $66M $73.5M -$57M $88.8M
Operating Income (Reported) $20.8M $23.1M $11.3M -$130.2M $21.5M
Operating Income (Adjusted) $25.7M $30.7M $40.3M -$94M $49.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $220.3M $231.4M $266.4M $185.3M $350.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $135K $409K -$13.1M -$145.8M --
Operating Expenses -$91.3M -$76.1M -$41.8M $102.6M -$74.8M
Operating Income $91.3M $76.1M $41.8M -$102.6M $74.8M
 
Net Interest Expenses $7.7M $7.4M $16.7M $27.2M $7.2M
EBT. Incl. Unusual Items $91.3M $76.1M $41.8M -$102.6M $74.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M $17M $7.7M -$28.7M $16.3M
Net Income to Company $71.9M $59.1M $34.1M -$73.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.9M $59.1M $34.1M -$73.9M $58.5M
 
Basic EPS (Cont. Ops) $4.50 $3.77 $2.18 -$4.66 $2.82
Diluted EPS (Cont. Ops) $4.50 $3.76 $2.17 -$4.66 $2.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $113.5M $98M $127.6M $37.7M $186.8M
 
Revenue (Reported) $220.3M $231.4M $266.4M $185.3M $350.2M
Operating Income (Reported) $91.3M $76.1M $41.8M -$102.6M $74.8M
Operating Income (Adjusted) $113.5M $98M $127.6M $37.7M $186.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $164.2M $176.8M $198.8M $116.1M $261.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $105K $272K -$13.1M -$140.1M $33K
Operating Expenses -$70.5M -$57.1M -$22.3M $105.1M -$53.7M
Operating Income $70.5M $57.1M $22.3M -$105.1M $53.7M
 
Net Interest Expenses $5.6M $5.7M $13.1M $21.6M $5.2M
EBT. Incl. Unusual Items $70.5M $57.1M $22.3M -$105.1M $53.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.3M $12.3M $4.2M -$28.5M $11.5M
Net Income to Company $55.2M $44.8M $18.1M -$76.6M $25.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.2M $44.8M $18.1M -$76.6M $42.1M
 
Basic EPS (Cont. Ops) $3.46 $2.86 $1.16 -$4.83 $2.03
Diluted EPS (Cont. Ops) $3.46 $2.86 $1.15 -$4.84 $2.03
Weighted Average Basic Share $47.8M $47M $47M $47.3M $62.3M
Weighted Average Diluted Share $47.9M $47.1M $47.1M $47.4M $62.4M
 
EBITDA -- -- -- -- --
EBIT $86.2M $74.3M $94.9M $2.3M $136.3M
 
Revenue (Reported) $164.2M $176.8M $198.8M $116.1M $261.2M
Operating Income (Reported) $70.5M $57.1M $22.3M -$105.1M $53.7M
Operating Income (Adjusted) $86.2M $74.3M $94.9M $2.3M $136.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.1M $42.9M $84M $76.2M $71.8M
Short Term Investments $1.7B $2.3B $1.2B $795.1M $1.3B
Accounts Receivable, Net $21.7M $20.1M $27.1M $29.8M $26.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $106.7M $224.5M $116M $117M $243M
 
Property Plant And Equipment $90M $86.3M $89.6M $88.1M $92.4M
Long-Term Investments $101.9M $190.1M $46M $37.4M $163.4M
Goodwill $62.5M $62.5M $62.5M $62.5M $69.8M
Other Intangibles $30.4M $26.4M $43.7M $37.4M $37.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.6B $6B $6.6B $6.4B $6.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $56.5M -- $235.5M $10.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.8B $2.2B $3.3B $3.5B $3.2B
 
Long-Term Debt $168.9M $126.4M $130.2M $118.8M $114.7M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.5B $6.1B $5.9B $5.7B
 
Common Stock $16.6M $16.6M $16.6M $16.6M $21.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $515.3M $527.5M $492.8M $524.4M $559.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $515.3M $527.5M $492.8M $524.4M $559.7M
 
Total Liabilities and Equity $5.6B $6B $6.6B $6.4B $6.2B
Cash and Short Terms $1.7B $2.5B $1.2B $876.9M $1.5B
Total Debt $212.2M $157.6M $141.5M $125.3M $115M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $53.6M $77.5M $71M $72.2M $67.1M
Short Term Investments $2.1B $1.2B $872.8M $1.6B --
Accounts Receivable, Net $19.1M $26.4M $30.1M $31.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $159.5M $105M $104.9M $238.3M $311.4M
 
Property Plant And Equipment $87.2M $90.5M $88.2M $92.5M $91.8M
Long-Term Investments $160.7M $45.2M $52.6M $162.9M $243.8M
Goodwill $62.5M $62.5M $62.5M $69.8M --
Other Intangibles $26.8M $45.4M $38.9M $38.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.9B $6.5B $6.5B $6.6B $6.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $167M $139.7M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.4B $2.4B $2.4B $3.1B
 
Long-Term Debt $158.5M $147.5M $121.3M $117.1M $100.4M
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $6B $6B $6B $5.6B
 
Common Stock $16.6M $16.6M $16.6M $21.6M $21.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $530.3M $472.2M $505.4M $562.2M $606.1M
 
Total Liabilities and Equity $5.9B $6.5B $6.5B $6.6B $6.2B
Cash and Short Terms $2.3B $1.2B $947.6M $1.8B --
Total Debt $158.6M $157.5M $127.6M $117.2M $100.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.6M $69.5M $60.8M $20.9M -$60.3M
Depreciation & Amoritzation $4.6M $1.6M $10.2M $12.6M $7.7M
Stock-Based Compensation $1.4M $2.2M $2.5M $2.4M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $54.8M $56.5M $76.2M $61.8M $61.5M
 
Capital Expenditures $2.1M $2M $2.7M $4.1M $2.4M
Cash Acquisitions -- -- -- -- $28.6M
Cash From Investing -$913.1M -$373.2M -$259.1M $130.5M $314M
 
Dividends Paid (Ex Special Dividend) $14.2M $14.3M $14.9M $15.2M $16.5M
Special Dividend Paid
Long-Term Debt Issued $156.4M -- $25M -- $4.2M
Long-Term Debt Repaid -$86.8M -$54M -$41.2M -$16.2M -$14.5M
Repurchase of Common Stock $4.6M $11.6M $2.7M -- $257K
Other Financing Activities -$1.5M -$130K -$281K -$609K -$811K
Cash From Financing $867.5M $437.9M $65.5M -$197M -$252.3M
 
Beginning Cash (CF) $73.5M $82.7M $203.8M $86.4M $81.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.2M $121.2M -$117.4M -$4.7M $123.2M
Ending Cash (CF) $82.7M $203.8M $86.4M $81.7M $204.9M
 
Levered Free Cash Flow $52.7M $54.4M $73.5M $57.8M $59.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.3M $18.3M $9.1M -$95.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $471K $640K $692K $587K $702K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.1M $25.2M $14.6M -$143.1M $13.4M
 
Capital Expenditures $833K $712K $973K $218K $949K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58.9M -$71.2M -$8.9M $35.9M $21.8M
 
Dividends Paid (Ex Special Dividend) $3.6M $3.7M $3.8M $3.8M $5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.2M --
Long-Term Debt Repaid $3.5M -$5M -$1.3M -$3.1M --
Repurchase of Common Stock $6.9M $431K -- $257K $3.8M
Other Financing Activities -- -$27K -$53K -$286K --
Cash From Financing $114.8M $40.7M -$75.4M $67.1M $67.6M
 
Beginning Cash (CF) $63.4M $83.9M $144.6M $101.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75.1M -$5.4M -$69.8M $100.3M $102.8M
Ending Cash (CF) $138.5M $78.5M $74.8M $201.9M --
 
Levered Free Cash Flow $18.3M $24.5M $13.6M -$143.3M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $71.9M $59.1M $34.1M -$73.9M --
Depreciation & Amoritzation $572K $9M $12.1M $11.4M --
Stock-Based Compensation $1.8M $2.5M $2.8M $2.2M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $49.8M $77.3M $73M -$102.1M $219.9M
 
Capital Expenditures $2.1M $2.5M $3M $3.1M $3.5M
Cash Acquisitions -- -- -- $28.6M --
Cash From Investing -$556.8M -$287.3M $13.1M $82.4M $335M
 
Dividends Paid (Ex Special Dividend) $14.3M $14.7M $15.1M $15.3M $20.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$90.7M -$26.2M -$29.9M -$13M --
Repurchase of Common Stock $11.7M $4.6M -$5K $257K $5.6M
Other Financing Activities -$192K -$273K -$618K -$812K --
Cash From Financing $510.6M $150M -$89.8M $6.3M -$344.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M -$60M -$3.7M $127.1M $70.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.8M $74.7M $70M -$105.2M $216.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $55.2M $44.8M $18.1M -$76.6M $25.1M
Depreciation & Amoritzation -$342K $2.5M $2.9M $3M $177K
Stock-Based Compensation $1.5M $1.8M $2.1M $1.8M $2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.2M $60M $56.8M -$107M $51.3M
 
Capital Expenditures $1.5M $2M $2.3M $1.4M $2.5M
Cash Acquisitions -- -- -- $28.6M --
Cash From Investing -$276.1M -$190.2M $82M $34M $55.1M
 
Dividends Paid (Ex Special Dividend) $10.8M $11.2M $11.4M $11.5M $15.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- $3.2M $901K
Long-Term Debt Repaid -$53.9M -$26.1M -$14.9M -$11.7M -$2.1M
Repurchase of Common Stock $9.7M $2.7M -- $257K $5.6M
Other Financing Activities -$127K -$270K -$607K -$810K -$420K
Cash From Financing $292.8M $4.8M -$150.5M $52.8M -$39M
 
Beginning Cash (CF) $291.9M $347.5M $300.2M $281.1M $455.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.9M -$125.3M -$11.6M $120.1M $67.3M
Ending Cash (CF) $347.7M $222.2M $288.6M $401.2M $420.4M
 
Levered Free Cash Flow $37.7M $58M $54.6M -$108.4M $48.8M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
58
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
61
PLAB alert for Dec 12

Photronics, Inc. [PLAB] is up 6.18% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is up 44.46% over the past day.

Buy
100
WRBY alert for Dec 12

Warby Parker, Inc. [WRBY] is up 2.23% over the past day.

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

Show me the best stock