Financhill
Sell
28

MOLN Quote, Financials, Valuation and Earnings

Last price:
$5.20
Seasonality move :
-1.41%
Day range:
$5.06 - $5.19
52-week range:
$3.32 - $12.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
24.67x
P/B ratio:
1.13x
Volume:
15K
Avg. volume:
22.3K
1-year change:
17.68%
Market cap:
$187.1M
Revenue:
$7.8M
EPS (TTM):
-$2.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $20.5M $10M $10.2M $198.8M $7.8M
Revenue Growth (YoY) 93.82% -51.42% 2.43% 1846.98% -96.06%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.8M $59.8M $61M $53.2M $54.3M
Selling, General & Admin $13.3M $11.8M $18.5M $22.9M $21.2M
Other Inc / (Exp) -$1.1M -$4.8M $100.7K $751.8K -$5.7M
Operating Expenses $57.4M $72.2M $79.6M $76.5M $75.9M
Operating Income -$36.9M -$62.2M -$69.4M $122.3M -$68.1M
 
Net Interest Expenses -- -- $500K -- --
EBT. Incl. Unusual Items -$36.5M -$67M -$69.8M $123.6M -$69M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.1K -$11.7K $2.2K -- --
Net Income to Company -$36.5M -$66.9M -$69.8M $123.6M -$69M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.5M -$66.9M -$69.8M $123.6M -$69M
 
Basic EPS (Cont. Ops) -$1.70 -$2.68 -$2.25 $3.81 -$2.10
Diluted EPS (Cont. Ops) -$1.70 -$2.68 -$2.25 $3.71 -$2.10
Weighted Average Basic Share $21.4M $25M $31M $32.5M $32.8M
Weighted Average Diluted Share $21.4M $25M $31M $33.3M $32.8M
 
EBITDA -$33.9M -$63.6M -$66.4M $126.7M -$66.3M
EBIT -$36.4M -$66.6M -$69.2M $124.2M -$69M
 
Revenue (Reported) $20.5M $10M $10.2M $198.8M $7.8M
Operating Income (Reported) -$36.9M -$62.2M -$69.4M $122.3M -$68.1M
Operating Income (Adjusted) -$36.4M -$66.6M -$69.2M $124.2M -$69M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $307.8K $3.8M $2.4M $2.9M $787.5K
Revenue Growth (YoY) -- 1148.4% -37.02% 18.91% -72.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.9M $12.7M $11.9M $13.1M $12.6M
Selling, General & Admin $2.9M $5.1M $5.8M $5M $5.1M
Other Inc / (Exp) -$1.4M $674.3K $1.3M $986.3K -$2.9M
Operating Expenses $16.8M $17.8M $17.6M $18.2M $17.7M
Operating Income -$16.5M -$14M -$15.2M -$15.3M -$16.9M
 
Net Interest Expenses $40.2K $99.1K -- -- --
EBT. Incl. Unusual Items -$17.9M -$13.4M -$13.8M -$13M -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.1K -- -- -- --
Net Income to Company -- -$13.1M -$13.9M -$13.6M -$20.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.9M -$13.4M -$13.8M -$13M -$19M
 
Basic EPS (Cont. Ops) -$0.65 -$0.41 -$0.42 -$0.40 -$0.57
Diluted EPS (Cont. Ops) -$0.65 -$0.41 -$0.42 -$0.40 -$0.57
Weighted Average Basic Share $27.4M $32.3M $32.5M $32.8M $33.2M
Weighted Average Diluted Share $27.4M $32.3M $32.5M $32.8M $33.2M
 
EBITDA -$17.1M -$12.6M -$13.1M -$12.3M -$18.3M
EBIT -$17.9M -$13.3M -$13.7M -$12.9M -$19M
 
Revenue (Reported) $307.8K $3.8M $2.4M $2.9M $787.5K
Operating Income (Reported) -$16.5M -$14M -$15.2M -$15.3M -$16.9M
Operating Income (Adjusted) -$17.9M -$13.3M -$13.7M -$12.9M -$19M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $10M $203.6M $9.4M $6.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $67.6M $54.1M $52.5M $57.7M
Selling, General & Admin -- $16.7M $22.6M $21.3M $20.2M
Other Inc / (Exp) -$1.4M $902.2K $1.8M -$4.1M -$3.8M
Operating Expenses -- $84.5M $77.3M $74.2M $78.3M
Operating Income -- -$74.5M $126.3M -$64.8M -$71.5M
 
Net Interest Expenses $40.2K $630.1K $188.9K -- --
EBT. Incl. Unusual Items -- -$74.3M $127.9M -$64.8M -$70.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.2K -- --
Net Income to Company -- -- $120.3M -$64.3M -$70.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$74.3M $127.9M -$64.8M -$70.9M
 
Basic EPS (Cont. Ops) -- -$2.51 $3.95 -$1.99 -$2.14
Diluted EPS (Cont. Ops) -- -$2.51 $3.82 -$1.99 -$2.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$70.5M $131.2M -$62.1M -$68.2M
EBIT -- -$73.5M $128.6M -$64.8M -$70.9M
 
Revenue (Reported) -- $10M $203.6M $9.4M $6.8M
Operating Income (Reported) -- -$74.5M $126.3M -$64.8M -$71.5M
Operating Income (Adjusted) -- -$73.5M $128.6M -$64.8M -$70.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $307.8K $8.3M $201.7M $6.6M $5.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.9M $47.5M $40.6M $39.8M $43.2M
Selling, General & Admin $2.9M $13.5M $17.7M $16.1M $15.1M
Other Inc / (Exp) -$1.4M $2.4M $4M -$911.7K $1M
Operating Expenses $16.8M $60.6M $58.2M $55.9M $58.3M
Operating Income -$16.5M -$52.3M $143.4M -$49.2M -$52.7M
 
Net Interest Expenses $40.2K $431.9K $262.4K -- --
EBT. Incl. Unusual Items -$17.9M -$50.4M $147.3M -$46.7M -$48.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.1K -- -- -- --
Net Income to Company -- -$50M $140.1M -$47.8M -$49.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.9M -$50.4M $147.3M -$46.7M -$48.6M
 
Basic EPS (Cont. Ops) -$0.65 -$1.66 $4.56 -$1.43 -$1.46
Diluted EPS (Cont. Ops) -$0.65 -$1.66 $4.43 -$1.43 -$1.46
Weighted Average Basic Share $27.4M $91.7M $97.3M $98.2M $99.2M
Weighted Average Diluted Share $27.4M $91.7M $98.2M $98.2M $99.2M
 
EBITDA -$17.1M -$47.8M $149.8M -$44.7M -$46.5M
EBIT -$17.9M -$49.9M $147.9M -$46.7M -$48.6M
 
Revenue (Reported) $307.8K $8.3M $201.7M $6.6M $5.6M
Operating Income (Reported) -$16.5M -$52.3M $143.4M -$49.2M -$52.7M
Operating Income (Adjusted) -$17.9M -$49.9M $147.9M -$46.7M -$48.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $78.1M $153.1M $78.6M $94.9M $80.1M
Short Term Investments $20M $45.8M $66.7M $173.9M $142.4M
Accounts Receivable, Net $23.7K $182K $25.9M $561.9K $351.2K
Inventory -- -- -- -- --
Prepaid Expenses $2.4M $1.4M $6.2M $4.2M $3M
Other Current Assets -- -- -- -- --
Total Current Assets $103.1M $203.5M $179.6M $274.8M $229.1M
 
Property Plant And Equipment $4.4M $10.7M $8.9M $7.8M $6.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $796.8K $397.2K $361K $292.3K $252.4K
Other Long-Term Assets -- -- $1.1K -- --
Total Assets $108.3M $214.7M $188.9M $282.9M $236.1M
 
Accounts Payable $2.1M $3.2M $5.3M $1.1M $488.1K
Accrued Expenses $6.8M $8.8M $10.9M $8.1M $9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $1.3M $1.3M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.5M $66M $51.3M $18.6M $17.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $52.4M $91.9M $71.5M $29.2M $26.1M
 
Common Stock $2.2M $3.3M $3.5M $3.9M $4.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $55.9M $122.7M $117.4M $253.6M $210M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $55.9M $122.7M $117.4M $253.6M $210M
 
Total Liabilities and Equity $108.3M $214.7M $188.9M $282.9M $236.1M
Cash and Short Terms $98.1M $198.8M $145.3M $268.7M $222.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $88.7M $71.5M $74.8M $78.2M
Short Term Investments -- $76.4M $202.5M $151.1M $92.6M
Accounts Receivable, Net -- $6M $1.8M $2M $3.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $4.9M $3.9M $3.1M
Total Current Assets -- $179.4M $280.7M $231.6M $177.7M
 
Property Plant And Equipment -- $9M $7.4M $6.5M $5.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $188.7M $288.3M $238.4M $183.3M
 
Accounts Payable -- $4.1M $3.5M $2.3M $2.8M
Accrued Expenses -- $9.6M $6.6M $7.7M $8.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $1.3M $1.2M $1.3M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $42.5M $19.5M $15.9M $12.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $55.6M $30.5M $23.9M $18.3M
 
Common Stock -- $3.5M $3.7M $4M $4.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $133.2M $257.8M $214.5M $165M
 
Total Liabilities and Equity -- $188.7M $288.3M $238.4M $183.3M
Cash and Short Terms -- $165.1M $273.9M $225.8M $170.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$36.5M -$66.9M -$69.8M $123.6M -$69M
Depreciation & Amoritzation $2.5M $3.1M $2.8M $2.5M $2.7M
Stock-Based Compensation $2.5M $3.1M $4.5M $5.3M $5.8M
Change in Accounts Receivable $49.9M -$588.8K -$25.6M $26.5M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$30.9M -$99.5M $124.3M -$65.7M
 
Capital Expenditures $1.9M $1.8M $1.4M $1.5M $899.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20M -$23.2M -$24.3M -$106M $49.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2M -$1.3M -$1.3M -$1.2M -$1.3M
Repurchase of Common Stock -- -- -- -$661.6K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$228.5K $120.7M $55.3M -$1.6M -$1.3M
 
Beginning Cash (CF) $99.6M $80.8M $146.3M $75.3M $97.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.4M $66.6M -$68.5M $16.6M -$17.3M
Ending Cash (CF) $76.2M $142.6M $78.6M $92.2M $75M
 
Levered Free Cash Flow -$3.1M -$32.7M -$100.9M $122.8M -$66.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$13.1M -$13.9M -$13.6M -$20.3M
Depreciation & Amoritzation -- $667.2K $603.7K $707.9K $744.7K
Stock-Based Compensation -- $1.1M $1.1M $1.2M $1.3M
Change in Accounts Receivable -- $2.6M $989.8K -$304.8K -$14.1K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$20.3M -$18.9M -$15.5M -$17M
 
Capital Expenditures -- $451K $260.5K $183.4K $315K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$26.1M -$28.3M $20.3M $18M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$316.2K -$308.1K -$351.5K -$379.8K
Repurchase of Common Stock -- -- -$650.2K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$1.8M -$955.4K -$348.7K -$376.8K
 
Beginning Cash (CF) -- $139M $119.1M $70.4M $72.6M
Foreign Exchange Rate Adjustment -- $718.4K $1.3M $953.6K -$611.9K
Additions / Reductions -- -$48.2M -$48.2M $4.4M $606K
Ending Cash (CF) -- $90.3M $72.2M $77.4M $76M
 
Levered Free Cash Flow -- -$20.8M -$19.2M -$15.7M -$17.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $120.3M -$64.3M -$70.7M
Depreciation & Amoritzation -- -- $2.5M $2.7M $2.7M
Stock-Based Compensation -- $3.1M $5.5M $5.8M $4.7M
Change in Accounts Receivable -- -- $2.8M $229.2K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $116M -$61.9M -$70.3M
 
Capital Expenditures -- $1M $1.2M $1.2M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$131.1M $64.4M $73.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.2M -$1.3M -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$1.3M -$1.3M -$1.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$16.4M $1.1M $1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $114.8M -$63.2M -$71.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$50M $140.1M -$47.8M -$49.5M
Depreciation & Amoritzation -- $2.1M $1.9M $2.1M $2.1M
Stock-Based Compensation -- $3.1M $4.1M $4.6M $3.5M
Change in Accounts Receivable -- -$2.9M $25.4M -$826.6K -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$78M $137.5M -$48.7M -$53.3M
 
Capital Expenditures -- $1M $815.9K $563.9K $677.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$35.1M -$141.9M $28.5M $52M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$962.9K -$922.6K -$1M -$1M
Repurchase of Common Stock -- -- -$650.2K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $55.3M -$1.3M -$984K -$1M
 
Beginning Cash (CF) -- $404.2M $350.6M $245.2M $227.8M
Foreign Exchange Rate Adjustment -- $2.4M $3.5M -$951.2K $444.1K
Additions / Reductions -- -$57.8M -$5.7M -$21.2M -$2.2M
Ending Cash (CF) -- $346.7M $345M $227.6M $226.9M
 
Levered Free Cash Flow -- -$79M $136.7M -$49.3M -$53.9M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.19% over the past day.

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

Show me the best stock