Financhill
Sell
35

MRNO Quote, Financials, Valuation and Earnings

Last price:
$10.71
Seasonality move :
--
Day range:
$10.47 - $10.85
52-week range:
$5.70 - $38.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
27.19x
P/B ratio:
2.81x
Volume:
6.2K
Avg. volume:
6.3K
1-year change:
--
Market cap:
$839.2M
Revenue:
$16.2M
EPS (TTM):
-$0.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $75.4K $319.7K $16.2M
Revenue Growth (YoY) -- -- -- 323.85% 4961.51%
 
Cost of Revenues -- -- $324.5K $1.4M $4.8M
Gross Profit -- -- -$249.1K -$1.1M $11.4M
Gross Profit Margin -- -- -330.23% -344.95% 70.17%
 
R&D Expenses -- -- -- $1.3M --
Selling, General & Admin -- -- $2.2M $5.9M $16.1M
Other Inc / (Exp) -- -- $7M $40M $35.1M
Operating Expenses -- -- $4.3M $10.7M $29M
Operating Income -- -- -$4.5M -$11.8M -$17.7M
 
Net Interest Expenses -- -- $2.5M $4.6M $17.1M
EBT. Incl. Unusual Items -- -- $17.3K $23.6M $319.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $5.2M $11.5M -$2.9M
Net Income to Company -- -- $17.3K $23.6M $319.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$5.2M $12.1M $3.3M
 
Basic EPS (Cont. Ops) -- -- -$0.07 $0.15 $0.04
Diluted EPS (Cont. Ops) -- -- -$0.07 $0.15 $0.04
Weighted Average Basic Share -- -- $79.2M $79.2M $79.2M
Weighted Average Diluted Share -- -- $79.2M $79.2M $79.2M
 
EBITDA -- -- $2.6M $28M $25.1M
EBIT -- -- $2.5M $27.9M $17.5M
 
Revenue (Reported) -- -- $75.4K $319.7K $16.2M
Operating Income (Reported) -- -- -$4.5M -$11.8M -$17.7M
Operating Income (Adjusted) -- -- $2.5M $27.9M $17.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $3.9M $8.8M
Revenue Growth (YoY) -- -- -- -- 127.92%
 
Cost of Revenues -- -- -- $317.3K $2M
Gross Profit -- -- -- $3.5M $6.8M
Gross Profit Margin -- -- -- 91.78% 77.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $6M $11.5M
Other Inc / (Exp) -- -- -- -$3.2M -$31M
Operating Expenses -- -- -- $8M $16M
Operating Income -- -- -- -$4.5M -$9.2M
 
Net Interest Expenses -- -- -- $4.9M $9.2M
EBT. Incl. Unusual Items -- -- -- -$12.6M -$49.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$3.7M -$4.5M
Net Income to Company -- -- -- -$11.9M -$43.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$8.9M -$44.9M
 
Basic EPS (Cont. Ops) -- -- -- -$0.11 -$0.57
Diluted EPS (Cont. Ops) -- -- -- -$0.11 -$0.57
Weighted Average Basic Share -- -- -- $79.2M --
Weighted Average Diluted Share -- -- -- $79.2M --
 
EBITDA -- -- -- -$5.7M -$34.7M
EBIT -- -- -- -$7.7M -$39.2M
 
Revenue (Reported) -- -- -- $3.9M $8.8M
Operating Income (Reported) -- -- -- -$4.5M -$9.2M
Operating Income (Adjusted) -- -- -- -$7.7M -$39.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- $30.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $8.7M
Gross Profit -- -- -- -- $22.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $33.7M
Other Inc / (Exp) -- -- -- $33.7M -$60M
Operating Expenses -- -- -- -- $53.1M
Operating Income -- -- -- -- -$30.9M
 
Net Interest Expenses -- -- -- $12.6M $28.1M
EBT. Incl. Unusual Items -- -- -- -- -$119M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$5.2M
Net Income to Company -- -- -- -- -$113.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$113.7M
 
Basic EPS (Cont. Ops) -- -- -- -- -$1.44
Diluted EPS (Cont. Ops) -- -- -- -- -$1.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- -$76.1M
EBIT -- -- -- -- -$90.2M
 
Revenue (Reported) -- -- -- -- $30.9M
Operating Income (Reported) -- -- -- -- -$30.9M
Operating Income (Adjusted) -- -- -- -- -$90.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $9.8M $24.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $3.2M $7M
Gross Profit -- -- -- $6.6M $17.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $16.2M $33.9M
Other Inc / (Exp) -- -- -- $33.7M -$60.7M
Operating Expenses -- -- -- $21.8M $45.9M
Operating Income -- -- -- -$15.1M -$28.5M
 
Net Interest Expenses -- -- -- $12.6M $23.5M
EBT. Incl. Unusual Items -- -- -- $5.9M -$112.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$2.3M -$4.5M
Net Income to Company -- -- -- $6.8M -$106.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $8.3M -$108.2M
 
Basic EPS (Cont. Ops) -- -- -- $0.10 -$1.37
Diluted EPS (Cont. Ops) -- -- -- $0.10 -$1.37
Weighted Average Basic Share -- -- -- $237.7M $158.5M
Weighted Average Diluted Share -- -- -- $237.7M $158.5M
 
EBITDA -- -- -- $23.9M -$76.7M
EBIT -- -- -- $18.4M -$88.6M
 
Revenue (Reported) -- -- -- $9.8M $24.4M
Operating Income (Reported) -- -- -- -$15.1M -$28.5M
Operating Income (Adjusted) -- -- -- $18.4M -$88.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $20.6M $6.8M $9.1M $4.8M
Short Term Investments -- -- -- $2M --
Accounts Receivable, Net -- -- -- -- $991.2K
Inventory -- -- -- $98.1K $83.4K
Prepaid Expenses -- $456.2K $1.2M $1.2M $1.1M
Other Current Assets -- -- -- -- --
Total Current Assets -- $28.1M $19.3M $26.7M $35.2M
 
Property Plant And Equipment -- $418.3M $461.1M $866M $1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $3.6K -- --
Total Assets -- $488M $524.9M $964.5M $1.1B
 
Accounts Payable -- $8.9M $5.5M $6.4M $23.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $54.6M $9.2M $194.7M $120.1M
Current Portion Of Capital Lease Obligations -- $13.6K $28.2K $19.9K $1.8M
Other Current Liabilities -- $1.5M $1.7M $3M $206.1K
Total Current Liabilities -- $79.9M $20.2M $208.7M $154.7M
 
Long-Term Debt -- $78.7M $176.3M $90.7M $273.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $276.9M $317.4M $533.6M $685.4M
 
Common Stock -- $62.3M $58.7M $46.3M $53.2M
Other Common Equity Adj -- $219.3M $221.4M $448.1M $477.7M
Common Equity -- $211.1M $207.5M $430.8M $461.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $211.1M $207.5M $430.8M $461.3M
 
Total Liabilities and Equity -- $488M $524.9M $964.5M $1.1B
Cash and Short Terms -- $20.6M $6.8M $11.1M $4.8M
Total Debt -- -- $185.4M $285.4M $393.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- $30.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $2M
Inventory -- -- -- -- $452K
Prepaid Expenses -- -- -- -- $948.7K
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $58.3M
 
Property Plant And Equipment -- -- -- -- $943.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- $1.1B
 
Accounts Payable -- -- -- -- $30M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $37.4M
Current Portion Of Capital Lease Obligations -- -- -- -- $2.3M
Other Current Liabilities -- -- -- -- $178K
Total Current Liabilities -- -- -- -- $98.9M
 
Long-Term Debt -- -- -- -- $445.1M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $758.9M
 
Common Stock -- -- -- -- $45.8M
Other Common Equity Adj -- -- -- -- $412.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $298.7M
 
Total Liabilities and Equity -- -- -- -- $1.1B
Cash and Short Terms -- -- -- -- $30.9M
Total Debt -- -- -- -- $482.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- $17.3K $23.6M $319.6K
Depreciation & Amoritzation -- -- $103.9K $89.9K $7.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$4.3M -$4.5M -$1.9M
Change in Inventories -- -- -- -$95.1K $28.1K
Cash From Operations -- -- -$9.1M -$13.7M $9.3M
 
Capital Expenditures -- -- $43.7M $75.7M $97.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$43.3M -$71.5M -$95.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $63.5M $118.7M $122.9M
Long-Term Debt Repaid -- -- -$18.7M -$13.9M -$21.9M
Repurchase of Common Stock -- -- -$2.3M -$14.9M --
Other Financing Activities -- -- $286.4K $242.2K -$5.3M
Cash From Financing -- -- $41.2M $88M $81.2M
 
Beginning Cash (CF) -- -- $20.2M $9.1M $13.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$11.1M $2.8M -$5.3M
Ending Cash (CF) -- -- $9M $12M $8.3M
 
Levered Free Cash Flow -- -- -$52.8M -$89.4M -$87.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$11.9M -$43.7M
Depreciation & Amoritzation -- -- -- $2.2M $3.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$2.3M $902.5K
Change in Inventories -- -- -- -$12.7K $78.2K
Cash From Operations -- -- -- $5.6M $4M
 
Capital Expenditures -- -- -- $33.5M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$36.3M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $49.4M $309.6M
Long-Term Debt Repaid -- -- -- -$10.6M -$265.6M
Repurchase of Common Stock -- -- -- -$115.6K $123.2K
Other Financing Activities -- -- -- -$858.1K -$11.6M
Cash From Financing -- -- -- $32.7M $23.4M
 
Beginning Cash (CF) -- -- -- $18.4M $7.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $2.1M $29.4M
Ending Cash (CF) -- -- -- $20.9M $35.9M
 
Levered Free Cash Flow -- -- -- -$27.9M $885.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- -$113.3M
Depreciation & Amoritzation -- -- -- -- $13.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- -$5.3M
Change in Inventories -- -- -- -- -$425.7K
Cash From Operations -- -- -- -- $4M
 
Capital Expenditures -- -- -- $78.3M $76.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$59.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $409.4M
Long-Term Debt Repaid -- -- -- -- -$299.8M
Repurchase of Common Stock -- -- -- -- $2M
Other Financing Activities -- -- -- -- -$16M
Cash From Financing -- -- -- -- $71.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $16M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$72.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $6.8M -$106.9M
Depreciation & Amoritzation -- -- -- $5.7M $11.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$346.7K -$3.8M
Change in Inventories -- -- -- $59.3K -$394.5K
Cash From Operations -- -- -- $5.2M -$172.6K
 
Capital Expenditures -- -- -- $78.3M $57.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$84.7M -$48.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $121.4M $408M
Long-Term Debt Repaid -- -- -- -$18.7M -$296.6M
Repurchase of Common Stock -- -- -- -$3.3M -$1.2M
Other Financing Activities -- -- -- -$1.9M -$12.6M
Cash From Financing -- -- -- $86.3M $76.9M
 
Beginning Cash (CF) -- -- -- $43.8M $25.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $6.8M $28.2M
Ending Cash (CF) -- -- -- $51.9M $52.4M
 
Levered Free Cash Flow -- -- -- -$73.1M -$57.6M

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
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

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

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock