Financhill
Sell
22

MGLD Quote, Financials, Valuation and Earnings

Last price:
$0.79
Seasonality move :
-5.64%
Day range:
$0.70 - $0.79
52-week range:
$0.70 - $2.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.00x
P/B ratio:
1.46x
Volume:
4K
Avg. volume:
12.7K
1-year change:
-29.46%
Market cap:
$34.1M
Revenue:
$32.8M
EPS (TTM):
-$0.14
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $26.7M $39.9M $37.8M $34.9M $32.8M
Revenue Growth (YoY) -0.74% 49.18% -5.2% -7.8% -5.85%
 
Cost of Revenues $6.5M $9.3M $9.2M $8.8M $8.7M
Gross Profit $20.3M $30.6M $28.6M $26.1M $24.1M
Gross Profit Margin 75.76% 76.72% 75.69% 74.91% 73.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.6M $18.9M $18.6M $19.7M $23.2M
Other Inc / (Exp) $365.3K $228K -$2.5M -$81K -$1.3M
Operating Expenses $18.3M $23.2M $23.8M $24.7M $29M
Operating Income $1.9M $7.4M $4.9M $1.4M -$4.9M
 
Net Interest Expenses -- $11.6K -- -- --
EBT. Incl. Unusual Items $2.3M $7.6M $2.4M $1.6M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $563K $1.8M $1.2M $429K -$1.4M
Net Income to Company $1.8M $5.8M $1.1M $1.2M -$4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $5.8M $1.1M $1.2M -$4.1M
 
Basic EPS (Cont. Ops) $0.05 $0.16 $0.03 $0.03 -$0.10
Diluted EPS (Cont. Ops) $0.05 $0.16 $0.03 $0.03 -$0.10
Weighted Average Basic Share $38.5M $37.5M $39M $40.4M $40.4M
Weighted Average Diluted Share $38.5M $37.5M $39M $40.4M $40.4M
 
EBITDA $3M $8.3M $3M $2.2M -$4.8M
EBIT $2.4M $7.7M $2.4M $1.6M -$5.4M
 
Revenue (Reported) $26.7M $39.9M $37.8M $34.9M $32.8M
Operating Income (Reported) $1.9M $7.4M $4.9M $1.4M -$4.9M
Operating Income (Adjusted) $2.4M $7.7M $2.4M $1.6M -$5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10M $9.4M $8.8M $8.5M $8M
Revenue Growth (YoY) 71.86% -5.19% -7.13% -3.59% -5.36%
 
Cost of Revenues $2.4M $2.4M $2.2M $2.1M $2.1M
Gross Profit $7.6M $7M $6.5M $6.4M $5.9M
Gross Profit Margin 76.13% 74.4% 74.57% 75.28% 74.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $4.5M $5.2M $6M $6M
Other Inc / (Exp) $55.7K -$215K $130K -$503K -$1.1M
Operating Expenses $5.8M $5.7M $6.4M $7.4M $7.8M
Operating Income $1.7M $1.3M $100K -$997K -$1.8M
 
Net Interest Expenses $3.3K $4K -- -- --
EBT. Incl. Unusual Items $1.8M $1.1M $289K -$1.4M -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $438.4K $84.3K $107K -$182K -$482K
Net Income to Company $1.4M $1M $181.8K -$1.2M -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M $1M $182K -$1.2M -$1.7M
 
Basic EPS (Cont. Ops) $0.04 $0.03 $0.00 -$0.03 -$0.04
Diluted EPS (Cont. Ops) $0.04 $0.03 $0.00 -$0.03 -$0.04
Weighted Average Basic Share $38.5M $37.5M $40.4M $40.4M $40.9M
Weighted Average Diluted Share $38.5M $37.5M $40.4M $40.4M $40.9M
 
EBITDA $2M $1.3M $441K -$1.2M -$1.7M
EBIT $1.8M $1.1M $293K -$1.4M -$1.9M
 
Revenue (Reported) $10M $9.4M $8.8M $8.5M $8M
Operating Income (Reported) $1.7M $1.3M $100K -$997K -$1.8M
Operating Income (Adjusted) $1.8M $1.1M $293K -$1.4M -$1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $35.6M $38.4M $36.4M $33.9M $32.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.8M $9.6M $8.4M $8.6M $8.8M
Gross Profit $27.9M $28.8M $28M $25.2M $23.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.3M $19.1M $19.2M $21.6M $23.8M
Other Inc / (Exp) $561.1K -$2.7M $210.9K -$569K -$2M
Operating Expenses $21.3M $23.8M $24.4M $26.7M $30.1M
Operating Income $6.6M $5M $3.6M -$1.5M -$6.8M
 
Net Interest Expenses -- $13.6K -- -- --
EBT. Incl. Unusual Items $7.1M $2.3M $3.9M -$1.6M -$7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $903.8K $1.2M -$391K -$1.9M
Net Income to Company $5.4M $1.4M $2.7M -$1.2M -$5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $1.4M $2.7M -$1.2M -$5.7M
 
Basic EPS (Cont. Ops) $0.15 $0.04 $0.06 -$0.03 -$0.14
Diluted EPS (Cont. Ops) $0.15 $0.04 $0.06 -$0.03 -$0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.8M $2.9M $4.5M -$962K -$6.6M
EBIT $7.2M $2.4M $3.9M -$1.6M -$7.2M
 
Revenue (Reported) $35.6M $38.4M $36.4M $33.9M $32.1M
Operating Income (Reported) $6.6M $5M $3.6M -$1.5M -$6.8M
Operating Income (Adjusted) $7.2M $2.4M $3.9M -$1.6M -$7.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.7M $19.2M $17.7M $16.7M $15.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8M $5.1M $4.3M $4.1M $4.2M
Gross Profit $15.9M $14.1M $13.4M $12.6M $11.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $9.4M $10M $11.8M $12.4M
Other Inc / (Exp) $174.3K -$2.7M $31.6K -$459K -$1.1M
Operating Expenses $11.3M $11.9M $12.6M $14.6M $15.7M
Operating Income $4.6M $2.2M $877.1K -$2M -$4M
 
Net Interest Expenses $4.8K $6.8K -- -- --
EBT. Incl. Unusual Items $4.8M -$534.6K $1M -$2.2M -$4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $323.1K $333.3K -$485K -$965K
Net Income to Company $3.6M -$857.7K $679K -$1.7M -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M -$857.7K $679.2K -$1.7M -$3.3M
 
Basic EPS (Cont. Ops) $0.10 -$0.02 $0.01 -$0.04 -$0.08
Diluted EPS (Cont. Ops) $0.10 -$0.02 $0.01 -$0.04 -$0.08
Weighted Average Basic Share $76.9M $75M $80.7M $80.8M $81.7M
Weighted Average Diluted Share $76.9M $75M $80.8M $80.8M $81.7M
 
EBITDA $5.1M -$226.3K $1.3M -$1.9M -$3.6M
EBIT $4.8M -$514.3K $1M -$2.2M -$3.9M
 
Revenue (Reported) $20.7M $19.2M $17.7M $16.7M $15.9M
Operating Income (Reported) $4.6M $2.2M $877.1K -$2M -$4M
Operating Income (Adjusted) $4.8M -$514.3K $1M -$2.2M -$3.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $9.8M $16.1M $12.9M $8.2M $5.5M
Short Term Investments $1.8M $1.8M $5.1M $11.5M $9.6M
Accounts Receivable, Net $3.3M $3.1M $3.2M $3M $2.7M
Inventory $1.2M $2M $2.2M $2.3M $2.2M
Prepaid Expenses $394.5K $373.4K $630.3K -- $1.8M
Other Current Assets $209.5K $26.1K $69.3K $904K $1.2M
Total Current Assets $17.6M $24.1M $25.2M $26.8M $24.3M
 
Property Plant And Equipment $1.9M $2.6M $2.7M $2.1M $2.1M
Long-Term Investments $500K $500K $500K $502K $502K
Goodwill $915.8K $1M $2.3M $2.3M $2.5M
Other Intangibles $2.5M $2.3M $2.7M $2.3M $1.4M
Other Long-Term Assets $12.9K $14K $1M $477K $179K
Total Assets $24.3M $31.5M $35.3M $35.3M $32.9M
 
Accounts Payable $1.4M $1.7M $2M $1.3M $2M
Accrued Expenses $1.4M $2M $607.3K $1.3M $1.9M
Current Portion Of Long-Term Debt $16.7K $15.1K $33.5K $359K $333K
Current Portion Of Capital Lease Obligations $323.4K $513.1K $661K $457K $602K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6M $5.1M $4.8M $4.2M $5.2M
 
Long-Term Debt $959.9K $379.8K $459.2K $88K $70K
Capital Leases -- -- -- -- --
Total Liabilities $5.1M $6.2M $6.3M $4.9M $6.3M
 
Common Stock $37.5K $37.5K $39.4K $39K $40K
Other Common Equity Adj -$144.7K $142.6K -$234.8K -$145K -$269K
Common Equity $19.1M $25.3M $29M $30.4M $26.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.1M $25.3M $29M $30.4M $26.6M
 
Total Liabilities and Equity $24.3M $31.5M $35.3M $35.3M $32.9M
Cash and Short Terms $11.6M $17.9M $18M $19.6M $15M
Total Debt $976.5K $998.4K $492.7K $447K $403K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.3M $13.3M $14.6M $6.2M $5.7M
Short Term Investments $1.8M $2.9M $4.3M $12.4M $9.2M
Accounts Receivable, Net $3.6M $2.9M $2.9M $2.6M $2.3M
Inventory $1.9M $2.1M $2.6M $2.4M $2.2M
Prepaid Expenses $326.6K $263K $705.8K -- --
Other Current Assets $63.4K $179.5K $30K $1.1M $961K
Total Current Assets $21.6M $22.7M $26.2M $26.3M $22.6M
 
Property Plant And Equipment $3.1M $3.3M $2.5M $2.5M $2.3M
Long-Term Investments $500K $500K $500K -- $2.3M
Goodwill $1M $1M $2.3M $2.3M $2.5M
Other Intangibles $2.5M $2.2M $2.5M $2.1M $1.2M
Other Long-Term Assets $14.5K $263.4K $406.6K $987K $148K
Total Assets $29.7M $30.9M $35.2M $34.9M $33M
 
Accounts Payable $1.2M $2.4M $1.4M $1.8M $1.8M
Accrued Expenses $1.4M $612.7K $1.1M $1.3M $1.9M
Current Portion Of Long-Term Debt $17.9K $638.6K $33.4K $352K $3.5M
Current Portion Of Capital Lease Obligations $626.3K $687.3K $682.5K $715K $627K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4M $4.8M $4.2M $5M $8.2M
 
Long-Term Debt $976.9K $491.4K $427.5K $82K $376K
Capital Leases -- -- -- -- --
Total Liabilities $6.6M $6.5M $5.5M $5.9M $9.6M
 
Common Stock $37.5K $37.5K $39.4K $39K $40K
Other Common Equity Adj $225.4K $42K -$214.6K -$12K -$568K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.1M $24.3M $29.8M $29M $23.4M
 
Total Liabilities and Equity $29.7M $30.9M $35.2M $34.9M $33M
Cash and Short Terms $15.1M $16.1M $18.9M $18.6M $14.9M
Total Debt $994.8K $1.1M $460.9K $434K $3.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $1.8M $5.8M $1.1M $1.2M -$4.1M
Depreciation & Amoritzation $601.8K $600K $561K $600K $500K
Stock-Based Compensation $152.3K -- -- $84K $428K
Change in Accounts Receivable -$1.4M $266.3K -$148.5K $146K $344K
Change in Inventories -$202.1K -$787.1K -$379.9K -$78K $56K
Cash From Operations $1.7M $7.2M -$580.3K $1.9M -$1.9M
 
Capital Expenditures $777.3K $77.7K $44K $95K $54K
Cash Acquisitions -- -$1.1M -$508.9K -- -$403K
Cash From Investing $1.3M -$1.2M -$3.7M -$7.3M -$926K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $385.7K -- -- -- --
Long-Term Debt Repaid -$96.7K -$28.4K -$645.4K -$20K -$30K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $289.1K -$28.4K $2.3M -$20K -$30K
 
Beginning Cash (CF) $6.5M $9.8M $16.1M $13.9M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $6M -$2M -$5.5M -$2.9M
Ending Cash (CF) $9.8M $16.1M $13.9M $8.6M $5.5M
 
Levered Free Cash Flow $884.2K $7.1M -$624.3K $1.8M -$2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4M $1M $181.8K -$1.2M -$1.7M
Depreciation & Amoritzation $177.1K $133.1K $147.8K $146K $141K
Stock-Based Compensation -- -- $9.3K $115K $168K
Change in Accounts Receivable -$83.1K $258.7K -$121.2K -$38K $147K
Change in Inventories -$11.3K -$41.6K -$165.3K -$125K -$139K
Cash From Operations $809.3K -$2.3M $138.8K -$855K -$770K
 
Capital Expenditures -- $400 $25.6K $5K $6K
Cash Acquisitions -$270.3K -- -- -- --
Cash From Investing -$292.6K -$1.5M $331K $136K $184K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$160 -$5.4K -$9.5K -$13K --
Repurchase of Common Stock -- -- -- -- -$257K
Other Financing Activities -- -$249.7K -- -- --
Cash From Financing -$160 -$255.1K -$9.5K -$13K -$257K
 
Beginning Cash (CF) $12.9M $17.3M $14.3M $7.4M $6.7M
Foreign Exchange Rate Adjustment -$87.7K $104K $225.3K -$21K -$148K
Additions / Reductions $516.6K -$4.1M $460.3K -$732K -$843K
Ending Cash (CF) $13.3M $13.3M $15M $6.6M $5.7M
 
Levered Free Cash Flow $809.3K -$2.3M $113.2K -$860K -$776K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4M $1.4M $2.7M -$1.2M -$5.7M
Depreciation & Amoritzation $644.8K $544.7K $570.2K $603K $500K
Stock-Based Compensation $38K -- $16K $276K $848K
Change in Accounts Receivable -$1.4M $259.2K -$21.1K $325K $219K
Change in Inventories -$143.9K -$834.4K -$543.4K $191K $55K
Cash From Operations $6M $1.4M $1.9M $269K -$3M
 
Capital Expenditures $281.7K $4K $75.1K $90K $77K
Cash Acquisitions -$993.4K -$122.1K -$508.9K -- --
Cash From Investing $802K -$1.2M -$2.6M -$8.8M -$667K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.5K -$34K -$649.4K -$22K -$330K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$24.3K -$283.7K $2.6M -$22K $3.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M -$134.7K $1.8M -$8.5M -$574K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.7M $1.4M $1.8M $179K -$3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6M -$857.7K $679K -$1.7M -$3.3M
Depreciation & Amoritzation $343.1K $287.9K $297K $300K $300K
Stock-Based Compensation -- -- $16K $208K $628K
Change in Accounts Receivable $144.7K $137.6K $265K $444K $319K
Change in Inventories -$149.2K -$196.5K -$360K -$91K -$92K
Cash From Operations $4.4M -$1.4M $1M -$564K -$1.7M
 
Capital Expenditures -- $4K $35K $30K $53K
Cash Acquisitions -$993.4K -- -- -- --
Cash From Investing -$1M -$1M $64K -$1.4M -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $3.7M
Long-Term Debt Repaid -$3.4K -$9K -$13K -$15K -$315K
Repurchase of Common Stock -- -- -- -- -$257K
Other Financing Activities -- -$249.7K -- -- --
Cash From Financing -$3.4K -$258.7K -$13K -$15K $3.1M
 
Beginning Cash (CF) $22.7M $33.4M $28.2M $16M $12.3M
Foreign Exchange Rate Adjustment $123.3K -$50.4K -$12K $41K -$99K
Additions / Reductions $3.4M -$2.7M $1.1M -$2M $314K
Ending Cash (CF) $26.2M $30.6M $29.3M $14M $12.5M
 
Levered Free Cash Flow $4.4M -$1.5M $983K -$594K -$1.7M

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 17.16% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 14.56% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 14.16% over the past day.

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

Show me the best stock