Financhill
Buy
71

MSBI Quote, Financials, Valuation and Earnings

Last price:
$21.33
Seasonality move :
-1.53%
Day range:
$21.31 - $21.58
52-week range:
$14.24 - $25.76
Dividend yield:
5.91%
P/E ratio:
8.85x
P/S ratio:
0.85x
P/B ratio:
0.97x
Volume:
100K
Avg. volume:
212.1K
1-year change:
-13.29%
Market cap:
$459.7M
Revenue:
$559.3M
EPS (TTM):
-$6.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $305.8M $307M $378.8M $531.6M $559.3M
Revenue Growth (YoY) -6.3% 0.38% 23.38% 40.33% 5.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.7M $2.7M $17.3M -$9.4M -$230K
Operating Expenses -$44.9M -$99.1M -$129.8M -$88M -$46.9M
Operating Income $44.9M $99.1M $129.8M $88M $46.9M
 
Net Interest Expenses $24.1M $19.1M $19.9M $31.3M $27.1M
EBT. Incl. Unusual Items $32M $99.1M $129.8M $88M $46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $17.8M $30.8M $26.8M $8.9M
Net Income to Company $22.5M $81.3M $100.2M $61.2M $38M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.3M $80.5M $97.9M $60.5M $37.6M
 
Basic EPS (Cont. Ops) $0.95 $3.58 $4.24 $2.33 $1.32
Diluted EPS (Cont. Ops) $0.95 $3.57 $4.23 $2.33 $1.32
Weighted Average Basic Share $23.3M $22.5M $22.3M $22.1M $21.7M
Weighted Average Diluted Share $23.3M $22.5M $22.4M $22.1M $21.7M
 
EBITDA -- -- -- -- --
EBIT $77.8M $129.3M $185.9M $256.2M $236.7M
 
Revenue (Reported) $305.8M $307M $378.8M $531.6M $559.3M
Operating Income (Reported) $44.9M $99.1M $129.8M $88M $46.9M
Operating Income (Adjusted) $77.8M $129.3M $185.9M $256.2M $236.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74M $95.6M $115.1M $142.5M $118.5M
Revenue Growth (YoY) -8.31% 29.11% 20.45% 23.81% -16.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $160K -$129K -$5M -$44K --
Operating Expenses -$23.7M -$29.4M -$22.9M -$25M -$11.3M
Operating Income $23.7M $29.4M $22.9M $25M $11.3M
 
Net Interest Expenses $4.5M $5.3M $7.2M $7.3M $6.7M
EBT. Incl. Unusual Items $25.4M $29.4M $22.9M $25M $11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.9M $5.9M $11.5M $4.5M $3.8M
Net Income to Company $19.5M $23.5M $11.4M $18.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.4M $23.3M $11.2M $20.1M $7.4M
 
Basic EPS (Cont. Ops) $0.86 $1.04 $0.73 $0.83 $0.24
Diluted EPS (Cont. Ops) $0.86 $1.04 $0.73 $0.83 $0.24
Weighted Average Basic Share $22.5M $22.3M $22M $21.7M $21.9M
Weighted Average Diluted Share $22.6M $22.4M $22M $21.7M $21.9M
 
EBITDA -- -- -- -- --
EBIT $32.5M $44.9M $67.9M $74.9M $48.7M
 
Revenue (Reported) $74M $95.6M $115.1M $142.5M $118.5M
Operating Income (Reported) $23.7M $29.4M $22.9M $25M $11.3M
Operating Income (Adjusted) $32.5M $44.9M $67.9M $74.9M $48.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $303.6M $341.2M $466.1M $610.9M $548.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $537K $1.9M $11.1M -$3.1M --
Operating Expenses -$77.6M -$116.5M -$128.9M -$93.4M -$40M
Operating Income $77.6M $116.5M $128.9M $93.4M $40M
 
Net Interest Expenses $21M $17M $30.6M $28.9M $24.4M
EBT. Incl. Unusual Items $79.3M $116.5M $124.3M $93.4M -$113.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $27.3M $36.7M $18.2M $8.5M
Net Income to Company $66.5M $89.3M $88.8M $45.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.9M $88.3M $86.6M $74.2M -$122.8M
 
Basic EPS (Cont. Ops) $2.93 $3.96 $3.77 $3.01 -$6.05
Diluted EPS (Cont. Ops) $2.91 $3.95 $3.75 $3.01 -$6.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $112.5M $152M $272.7M $283.9M $49.6M
 
Revenue (Reported) $303.6M $341.2M $466.1M $610.9M $548.4M
Operating Income (Reported) $77.6M $116.5M $128.9M $93.4M $40M
Operating Income (Adjusted) $112.5M $152M $272.7M $283.9M $49.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $226.2M $258.1M $345.5M $425M $357.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $537K -$230K -$6.5M -$196K --
Operating Expenses -$66.8M -$85.9M -$80.4M -$85.8M -$42.4M
Operating Income $66.8M $85.9M $80.4M $85.8M $42.4M
 
Net Interest Expenses $15.2M $13.1M $23.8M $21.5M $18.8M
EBT. Incl. Unusual Items $68.5M $85.9M $80.4M $85.8M -$111.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $19.8M $25.7M $17M $9.8M
Net Income to Company $58.2M $66.2M $54.7M $39.1M -$141M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.6M $65.4M $54.1M $67.8M -$121.8M
 
Basic EPS (Cont. Ops) $2.56 $2.93 $2.45 $2.81 -$5.90
Diluted EPS (Cont. Ops) $2.55 $2.92 $2.45 $2.81 -$5.90
Weighted Average Basic Share $67.6M $66.9M $66.7M $65.2M $65.5M
Weighted Average Diluted Share $67.8M $67.1M $66.7M $65.2M $65.5M
 
EBITDA -- -- -- -- --
EBIT $92.5M $115.3M $202.1M $229.7M $6.1M
 
Revenue (Reported) $226.2M $258.1M $345.5M $425M $357.1M
Operating Income (Reported) $66.8M $85.9M $80.4M $85.8M $42.4M
Operating Income (Adjusted) $92.5M $115.3M $202.1M $229.7M $6.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $337.1M $673.3M $143M $134.2M $114.1M
Short Term Investments $676.7M $906.6M $768.2M $915.9M $952.3M
Accounts Receivable, Net $23.5M $19.5M $20.3M $34.1M $25.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $389.6M $714.2M $177.4M $178.3M $145M
 
Property Plant And Equipment $83.3M $79.2M $85.3M $82.8M $85.7M
Long-Term Investments $198.1M $74.3M $68.3M $49.5M $384.4M
Goodwill $161.9M $161.9M $161.9M $161.9M $161.9M
Other Intangibles $68.5M $53.2M $22.1M $36.4M $29.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.9B $7.5B $7.9B $7.8B $7.5B
 
Accounts Payable -- $93.9M $80.2M $110.4M $124.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $142.3M $200.9M $87.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.3B $3.2B $3.6B $5B $5.6B
 
Long-Term Debt $703.5M $507.2M $226.7M $463.5M $395.3M
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $6.8B $7.1B $7.1B $6.8B
 
Common Stock $223K $221K $222K $216K $215K
Other Common Equity Adj -- -- -- -- --
Common Equity $621.4M $663.8M $648M $604.6M $600.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $621.4M $663.8M $758.6M $715.1M $710.8M
 
Total Liabilities and Equity $6.9B $7.5B $7.9B $7.8B $7.5B
Cash and Short Terms $1B $1.6B $921.6M $1.1B $1.1B
Total Debt $1B $507.2M $616.7M $629.5M $395.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $658.2M $309.5M $131.2M $121.2M $165.7M
Short Term Investments $890.8M $681.9M $835M $1.2B --
Accounts Receivable, Net $22M $17.5M $24.3M $27.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $699.5M $343.1M $157.1M $157.6M $193.2M
 
Property Plant And Equipment $79.7M $77.5M $82.7M $84.7M $86M
Long-Term Investments $76.2M $85.1M $51.9M $49.5M $48.7M
Goodwill $161.9M $161.9M $161.9M $161.9M --
Other Intangibles $57M $23.5M $38.2M $31.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $7.8B $8B $7.8B $6.9B
 
Accounts Payable -- $79.6M $106.7M $103.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $150M $323M $150M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.5B $3.4B $2.6B $2.4B $4.5B
 
Long-Term Debt $587.4M $408.3M $368.3M $448.9M $401.1M
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7.1B $7.2B $6.9B $6.3B
 
Common Stock $222K $221K $216K $214K $215K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- $110.5M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $657.8M $739.3M $764.3M $818.3M $584M
 
Total Liabilities and Equity $7.1B $7.8B $8B $7.8B $6.9B
Cash and Short Terms $1.5B $991.4M $966.2M $1.3B --
Total Debt $637.4M $408.3M $691.3M $568.9M $461.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.5M $81.3M $100.2M $61.2M $38M
Depreciation & Amoritzation $19.5M $16.3M $14.4M $12.7M $13.2M
Stock-Based Compensation $2.2M $1.9M $2.2M $2.5M $3M
Change in Accounts Receivable -$7.2M $4.1M -$1.4M -$4.4M $8.8M
Change in Inventories -- -- -- -- --
Cash From Operations $66.4M $99.3M $101.4M $154.4M $179.1M
 
Capital Expenditures $2.6M $3.3M $3.5M $57.3M $6.9M
Cash Acquisitions -- $2.7M -- -- --
Cash From Investing -$879.7M -$243.3M -$963.5M -$75.8M $134.1M
 
Dividends Paid (Ex Special Dividend) $25M $25.2M $29.1M $35.5M $36M
Special Dividend Paid
Long-Term Debt Issued $733.9M $508.5M -- $215M $263M
Long-Term Debt Repaid -$455.3M -$1B -$140.2M -$30.8M -$330.8M
Repurchase of Common Stock $39.6M $11.7M $1.1M $17.9M $5.5M
Other Financing Activities $193K -- -- -- --
Cash From Financing $760.4M $482.8M $332.1M -$104.1M -$333.5M
 
Beginning Cash (CF) $394.5M $341.6M $680.4M $160.6M $135.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.9M $338.7M -$530.1M -$25.6M -$20.3M
Ending Cash (CF) $341.6M $680.4M $160.6M $135.1M $114.8M
 
Levered Free Cash Flow $63.8M $96M $97.9M $97M $172.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.5M $23.5M $11.4M $18.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $438K $501K $604K $733K $651K
Change in Accounts Receivable $580K -$985K -$3.3M -$1.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $22.1M $25.9M $57.6M $46.5M $80M
 
Capital Expenditures $853K $1.2M $51M $2.1M $1.4M
Cash Acquisitions -$82K -- -- -- --
Cash From Investing -$169.2M -$363.8M $54.8M -$2.1M $145.2M
 
Dividends Paid (Ex Special Dividend) $6.3M $6.5M $8.8M $9M $9.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50M $1.2B $25M $125M --
Long-Term Debt Repaid -$52.3M -$1.1B -$76.3M -$150.9M --
Repurchase of Common Stock $5.2M -- $6.1M $534K --
Other Financing Activities -- -- -- -- --
Cash From Financing $384.6M $381M -$77.1M -$47.1M -$235.7M
 
Beginning Cash (CF) $425.1M $270.1M $160.7M $124.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.5M $43.1M -$28.6M -$2.8M -$10.4M
Ending Cash (CF) $662.6M $313.2M $132.1M $121.9M --
 
Levered Free Cash Flow $21.2M $24.7M $6.6M $44.4M $78.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $66.5M $89.3M $88.8M $45.5M --
Depreciation & Amoritzation $16.8M $15.2M $12.4M $13.3M --
Stock-Based Compensation $2M $2.1M $2.5M $2.8M $3.1M
Change in Accounts Receivable $3M $4.5M -$7.4M -$2.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $76.4M $115.3M $135.1M $164.1M $245.3M
 
Capital Expenditures $3M $3M $57.1M $5.8M $7.3M
Cash Acquisitions $2.7M -- -- -- --
Cash From Investing -$136.9M -$1.2B -$315.1M $80.4M $461.6M
 
Dividends Paid (Ex Special Dividend) $25M $25.6M $36.4M $35.8M $36.3M
Special Dividend Paid
Long-Term Debt Issued $779.9M $2.1B -$1.8B $340M --
Long-Term Debt Repaid -$1.1B -$2.2B $1.6B -$286.5M --
Repurchase of Common Stock $13.3M $6.5M $14.9M $8.4M -$29K
Other Financing Activities -- -- -- -- --
Cash From Financing $262M $705.4M $52.4M -$318.6M -$662.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201.4M -$349.5M -$191.4M -$10.3M $44.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $73.4M $112.4M $78M $158.3M $238M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58.2M $66.2M $54.7M $39.1M -$141M
Depreciation & Amoritzation $4.2M $3.9M $3M $3.4M $3.1M
Stock-Based Compensation $1.4M $1.5M $1.8M $2.1M $2.2M
Change in Accounts Receivable $1.5M $2M -$4M -$2.2M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $61.6M $77.6M $111.3M $121M $132.7M
 
Capital Expenditures $2.4M $2.1M $55.7M $4.2M $4.6M
Cash Acquisitions $2.7M -- -- -- --
Cash From Investing $154.4M -$772.5M -$124M $32.2M $414.2M
 
Dividends Paid (Ex Special Dividend) $18.9M $19.4M $26.7M $27M $27.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M $1.9B $130M $255M $75M
Long-Term Debt Repaid -$722.4M -$1.9B -$82.2M -$337.8M -$75M
Repurchase of Common Stock $6.4M $1.3M $15M $5.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing $105.1M $327.7M $48.1M -$166.4M -$495.5M
 
Beginning Cash (CF) $1.4B $1.3B $459.6M $427M $114.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $321M -$367.2M -$28.5M -$13.2M $51.4M
Ending Cash (CF) $1.7B $915.6M $431.1M $413.8M $102M
 
Levered Free Cash Flow $59.2M $75.5M $55.6M $116.8M $128.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock