Financhill
Sell
16

MYGN Quote, Financials, Valuation and Earnings

Last price:
$3.90
Seasonality move :
2.93%
Day range:
$3.86 - $4.23
52-week range:
$3.86 - $29.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.42x
P/B ratio:
0.51x
Volume:
3.9M
Avg. volume:
2.3M
1-year change:
-84.59%
Market cap:
$355.2M
Revenue:
$837.6M
EPS (TTM):
-$1.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $299.8M $690.6M $678.4M $753.2M $837.6M
Revenue Growth (YoY) -53.05% 130.35% -1.77% 11.03% 11.21%
 
Cost of Revenues $91.4M $197.6M $202M $236.2M $252.2M
Gross Profit $208.4M $493M $476.4M $517M $585.4M
Gross Profit Margin 69.51% 71.39% 70.22% 68.64% 69.89%
 
R&D Expenses $35.8M $81.9M $85.4M $88.7M $113.4M
Selling, General & Admin $260.4M $537.8M $514.7M $572.9M $560M
Other Inc / (Exp) -$1.2M $75.5M -$16.3M -$117.2M -$34.4M
Operating Expenses $296.2M $619.7M $600.1M $661.6M $673.4M
Operating Income -$87.8M -$126.7M -$123.7M -$144.6M -$88M
 
Net Interest Expenses $5.1M $5.9M $600K $400K $1.1M
EBT. Incl. Unusual Items -$94.1M -$57.1M -$140.6M -$262.2M -$123.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41M -$29.9M -$28.6M $1.1M $3.8M
Net Income to Company -$53.1M -$27.2M -$112M -$263.3M -$127.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.1M -$27.2M -$112M -$263.3M -$127.3M
 
Basic EPS (Cont. Ops) -$0.71 -$0.35 -$1.39 -$3.18 -$1.41
Diluted EPS (Cont. Ops) -$0.71 -$0.35 -$1.39 -$3.18 -$1.41
Weighted Average Basic Share $75M $78M $80.6M $82.8M $90.6M
Weighted Average Diluted Share $75M $78M $80.6M $82.8M $90.6M
 
EBITDA -$52.5M $12.3M -$84.7M -$197.4M -$59.5M
EBIT -$88.3M -$50.5M -$137.4M -$259.3M -$120.7M
 
Revenue (Reported) $299.8M $690.6M $678.4M $753.2M $837.6M
Operating Income (Reported) -$87.8M -$126.7M -$123.7M -$144.6M -$88M
Operating Income (Adjusted) -$88.3M -$50.5M -$137.4M -$259.3M -$120.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $160.8M $177.8M $196.6M $210.6M
Revenue Growth (YoY) -- 10.74% 10.57% 10.57% 7.12%
 
Cost of Revenues -- $45.8M $53.9M $61.6M $59.7M
Gross Profit -- $115M $123.9M $135M $150.9M
Gross Profit Margin -- 71.52% 69.69% 68.67% 71.65%
 
R&D Expenses -- $20.5M $23.4M $21M $32.2M
Selling, General & Admin -- $75.6M $146.5M $144.4M $136M
Other Inc / (Exp) -- -$62M -$6.2M -$1.7M -$21.4M
Operating Expenses -- $96.1M $169.9M $165.4M $168.2M
Operating Income -- $18.9M -$46M -$30.4M -$17.3M
 
Net Interest Expenses -- $400K -- $200K $400K
EBT. Incl. Unusual Items -- -$43.5M -$52.1M -$32.3M -$39.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$35.9M -$9.8M -$1.1M $3.4M
Net Income to Company -- -$7.6M -$42.3M -$31.2M -$42.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.6M -$42.3M -$31.2M -$42.5M
 
Basic EPS (Cont. Ops) -- -$0.10 -$0.52 -$0.36 -$0.47
Diluted EPS (Cont. Ops) -- -$0.10 -$0.52 -$0.36 -$0.47
Weighted Average Basic Share -- $80.1M $81.2M $86.4M $90.9M
Weighted Average Diluted Share -- $80.1M $81.2M $86.4M $90.9M
 
EBITDA -- -$29.7M -$37.5M -$16.3M -$23.6M
EBIT -- -$43M -$51.2M -$31.4M -$38.4M
 
Revenue (Reported) -- $160.8M $177.8M $196.6M $210.6M
Operating Income (Reported) -- $18.9M -$46M -$30.4M -$17.3M
Operating Income (Adjusted) -- -$43M -$51.2M -$31.4M -$38.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $690.6M $678.4M $753.2M $837.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $197.6M $202M $236.2M $252.2M
Gross Profit -- $493M $476.4M $517M $585.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $81.9M $85.4M $88.7M $112.7M
Selling, General & Admin -- $536.9M $514.7M $572.9M $560.6M
Other Inc / (Exp) -- $74.6M -$16.3M -$117.2M -$34.4M
Operating Expenses -- $618.8M $600.1M $661.6M $673.3M
Operating Income -- -$125.8M -$123.7M -$144.6M -$87.9M
 
Net Interest Expenses -- $5.9M $600K $400K $1.1M
EBT. Incl. Unusual Items -- -$57.1M -$140.6M -$262.2M -$123.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$29.9M -$28.6M $1.1M $3.9M
Net Income to Company -- -$27.2M -$112M -$263.3M -$127.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$27.2M -$112M -$263.3M -$127.3M
 
Basic EPS (Cont. Ops) -- -$0.37 -$1.39 -$3.20 -$1.41
Diluted EPS (Cont. Ops) -- -$0.38 -$1.39 -$3.20 -$1.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $12.3M -$84.7M -$197.4M -$59.4M
EBIT -- -$50.5M -$137.4M -$259.3M -$120.6M
 
Revenue (Reported) -- $690.6M $678.4M $753.2M $837.6M
Operating Income (Reported) -- -$125.8M -$123.7M -$144.6M -$87.9M
Operating Income (Adjusted) -- -$50.5M -$137.4M -$259.3M -$120.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $690.6M $678.4M $753.2M $837.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $197.6M $202M $236.2M $252.2M --
Gross Profit $493M $476.4M $517M $585.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $81.9M $85.4M $88.7M $112.7M --
Selling, General & Admin $536.9M $514.7M $572.9M $560.6M --
Other Inc / (Exp) $74.6M -$16.3M -$117.2M -$34.4M --
Operating Expenses $618.8M $600.1M $661.6M $673.3M --
Operating Income -$125.8M -$123.7M -$144.6M -$87.9M --
 
Net Interest Expenses $5.9M $1M $600K $1.2M --
EBT. Incl. Unusual Items -$57.1M -$140.6M -$262.2M -$123.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29.9M -$28.6M $1.1M $3.9M --
Net Income to Company -$27.2M -$112M -$263.3M -$127.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.2M -$112M -$263.3M -$127.3M --
 
Basic EPS (Cont. Ops) -$0.37 -$1.39 -$3.20 -$1.41 --
Diluted EPS (Cont. Ops) -$0.38 -$1.39 -$3.20 -$1.41 --
Weighted Average Basic Share $312.1M $322.4M $331.3M $362.3M --
Weighted Average Diluted Share $314.8M $322.4M $331.3M $362.3M --
 
EBITDA $12.3M -$84.7M -$197.4M -$59.4M --
EBIT -$50.5M -$137.4M -$259.3M -$120.6M --
 
Revenue (Reported) $690.6M $678.4M $753.2M $837.6M --
Operating Income (Reported) -$125.8M -$123.7M -$144.6M -$87.9M --
Operating Income (Adjusted) -$50.5M -$137.4M -$259.3M -$120.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $117M $257.4M $56.9M $132.1M $102.4M
Short Term Investments $33.7M $81.4M $58M $8.8M --
Accounts Receivable, Net $89.5M $91.3M $101.6M $114.3M $121.2M
Inventory $27.1M $15.3M $20.1M $22M $27.5M
Prepaid Expenses $108.4M $18.4M $17.6M $17M $16.4M
Other Current Assets $13.7M $21M $20.4M $19.4M $30.5M
Total Current Assets $389.4M $484.8M $274.6M $313.6M $298M
 
Property Plant And Equipment $100.4M $125.3M $187.3M $180.6M $172.4M
Long-Term Investments $21M $59M $54.8M -- --
Goodwill $329.2M $239.2M $286.8M $287.4M $286.3M
Other Intangibles $576.5M $404.1M $379.7M $349.5M $262.4M
Other Long-Term Assets $2.3M $8.3M $15.5M $15.4M $8.5M
Total Assets $1.4B $1.3B $1.2B $1.1B $1B
 
Accounts Payable $20.5M $29.6M $28.8M $25.8M $32.3M
Accrued Expenses $16.6M $89.9M $29M $39.5M $29.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.6M $13M $14.1M $16.2M $12.8M
Other Current Liabilities -- -- -- -- $7.5M
Total Current Liabilities $145.9M $204.3M $137.2M $155.9M $164.1M
 
Long-Term Debt $224.8M -- -- $38.5M $39.6M
Capital Leases -- -- -- -- --
Total Liabilities $537.8M $352.9M $312.9M $363.3M $326.5M
 
Common Stock $800K $800K $800K $900K $900K
Other Common Equity Adj -$2.3M -$5.1M -$8.9M -$3.7M -$800K
Common Equity $881M $967.8M $885.8M $783.2M $701.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $881M $967.8M $885.8M $783.2M $701.1M
 
Total Liabilities and Equity $1.4B $1.3B $1.2B $1.1B $1B
Cash and Short Terms $150.7M $338.8M $114.9M $140.9M $102.4M
Total Debt $224.8M -- -- $38.5M $39.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $257.4M $56.9M $132.1M $102.4M
Short Term Investments -- $81.4M $58M $8.8M --
Accounts Receivable, Net -- $91.3M $101.6M $114.3M $121.2M
Inventory -- $15.3M $20.1M $22M $27.5M
Prepaid Expenses -- $18.4M $17.6M $17M $16.4M
Other Current Assets -- $21M $20.4M $19.4M $30.5M
Total Current Assets -- $484.8M $274.6M $313.6M $298M
 
Property Plant And Equipment -- $125.3M $187.3M $180.6M $172.4M
Long-Term Investments -- $59M $54.8M -- --
Goodwill -- $239.2M $286.8M $287.4M $286.3M
Other Intangibles -- $404.1M $379.7M $349.5M $262.4M
Other Long-Term Assets -- $8.3M $15.5M $15.4M $8.5M
Total Assets -- $1.3B $1.2B $1.1B $1B
 
Accounts Payable -- $29.6M $28.8M $25.8M $32.3M
Accrued Expenses -- $89.9M $29M $39.5M $29.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $13M $14.1M $16.2M $12.8M
Other Current Liabilities -- -- -- -- $7.5M
Total Current Liabilities -- $204.3M $137.2M $155.9M $164.1M
 
Long-Term Debt -- -- -- $38.5M $39.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $352.9M $312.9M $363.3M $326.5M
 
Common Stock -- $800K $800K $900K $900K
Other Common Equity Adj -- -$5.1M -$8.9M -$3.7M -$800K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $967.8M $885.8M $783.2M $701.1M
 
Total Liabilities and Equity -- $1.3B $1.2B $1.1B $1B
Cash and Short Terms -- $338.8M $114.9M $140.9M $102.4M
Total Debt -- -- -- $38.5M $39.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$53.1M -$27.2M -$112M -$263.3M -$127.3M
Depreciation & Amoritzation $35.8M $62.8M $52.7M $61.9M $61.2M
Stock-Based Compensation $14.9M $36.3M $38.1M $40.7M $49.8M
Change in Accounts Receivable -$21.4M -$8.8M -$10.3M -$12.5M -$8.7M
Change in Inventories $2.2M $1.6M -$2.9M -$1.8M -$6.2M
Cash From Operations -$73.7M $18.6M -$106.3M -$110.9M -$8.7M
 
Capital Expenditures $7.9M $18M $45.3M $73.3M $29.7M
Cash Acquisitions -- $379.1M -$57.2M -- $8.8M
Cash From Investing $28M $274.4M -$77.5M $31.9M -$11.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $80M $120M
Long-Term Debt Repaid -- -$226.4M -- -$40.2M -$119.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.9M -$16M -$14.3M -$10.5M -$13.4M
Cash From Financing -$2.1M -$150.6M -$8M $152.9M -$7.4M
 
Beginning Cash (CF) $163.7M $117M $258.8M $66.4M $140.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.8M $142.4M -$191.8M $73.9M -$28M
Ending Cash (CF) $117M $258.8M $66.4M $140.9M $111.9M
 
Levered Free Cash Flow -$81.6M $600K -$151.6M -$184.2M -$38.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$7.6M -$42.3M -$31.2M -$42.5M
Depreciation & Amoritzation -- $13.3M $13.7M $15.1M $14.8M
Stock-Based Compensation -- $8.4M $8.2M $10.4M $10.9M
Change in Accounts Receivable -- $3M $2.5M $1.2M $4M
Change in Inventories -- $3.2M $1.5M $3.2M -$1.3M
Cash From Operations -- -$9.5M -$7.3M -$54.7M $6.6M
 
Capital Expenditures -- $3.4M $14.6M $13.5M $5.9M
Cash Acquisitions -- $379.1M -- -- --
Cash From Investing -- -$25.9M -$35.6M -$12M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $40M $20M
Long-Term Debt Repaid -- -- -- -$40.1M -$19.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.9M -$4.5M -$1.6M -$1.2M
Cash From Financing -- -$1.1M -$2.1M $121.9M $2.1M
 
Beginning Cash (CF) -- $295.2M $110.7M $85M $109.8M
Foreign Exchange Rate Adjustment -- $100K $700K $700K -$700K
Additions / Reductions -- -$36.5M -$45M $55.2M $2.8M
Ending Cash (CF) -- $258.8M $66.4M $140.9M $111.9M
 
Levered Free Cash Flow -- -$12.9M -$21.9M -$68.2M $700K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$27.2M -$112M -$263.3M -$127.3M
Depreciation & Amoritzation -- $62.8M $52.7M $61.9M $61.2M
Stock-Based Compensation -- $36.3M $38.1M $40.7M $49.8M
Change in Accounts Receivable -- -$8.8M -$10.3M -$12.5M -$8.7M
Change in Inventories -- $1.6M -$2.9M -$1.8M -$6.2M
Cash From Operations -- $18.6M -$106.3M -$110.9M -$8.7M
 
Capital Expenditures -- $18M $45.3M $73.3M $29.7M
Cash Acquisitions -- $379.1M -- -- $8.8M
Cash From Investing -- $274.4M -$77.5M $31.9M -$11.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $80M $120M
Long-Term Debt Repaid -- -$226.4M -- -$40.2M -$119.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$16M -$14.3M -$10.5M -$13.4M
Cash From Financing -- -$150.6M -$8M $152.9M -$7.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $142.4M -$191.8M $73.9M -$28M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $600K -$151.6M -$184.2M -$38.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$27.2M -$112M -$263.3M -$127.3M --
Depreciation & Amoritzation $62.8M $52.7M $61.9M $61.2M --
Stock-Based Compensation $36.3M $38.1M $40.7M $49.8M --
Change in Accounts Receivable -$8.8M -$10.3M -$12.5M -$8.7M --
Change in Inventories $1.6M -$2.9M -$1.8M -$6.2M --
Cash From Operations $18.6M -$106.3M -$110.9M -$8.7M --
 
Capital Expenditures $18M $45.3M $73.3M $29.7M --
Cash Acquisitions $379.1M -- -- $8.8M --
Cash From Investing $274.4M -$77.5M $31.9M -$11.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $80M $120M --
Long-Term Debt Repaid -$226.4M -- -$40.2M -$119.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16M -$14.3M -$10.5M -$13.4M --
Cash From Financing -$150.6M -$8M $152.9M -$7.4M --
 
Beginning Cash (CF) $679.5M $641.3M $327.2M $457.5M --
Foreign Exchange Rate Adjustment -$600K -$600K $600K -$1M --
Additions / Reductions $142.4M -$191.8M $73.9M -$28M --
Ending Cash (CF) $821.3M $448.9M $401.7M $428.5M --
 
Levered Free Cash Flow $600K -$151.6M -$184.2M -$38.4M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock