Financhill
Sell
48

MAGN Quote, Financials, Valuation and Earnings

Last price:
$14.68
Seasonality move :
5.38%
Day range:
$14.24 - $14.75
52-week range:
$7.82 - $23.19
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.16x
P/B ratio:
0.49x
Volume:
381.5K
Avg. volume:
723.3K
1-year change:
-21.46%
Market cap:
$522.6M
Revenue:
$3.2B
EPS (TTM):
-$4.48
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $3.2B
Revenue Growth (YoY) -- -- -- -- 131.25%
 
Cost of Revenues -- -- -- -- $2.9B
Gross Profit -- -- -- -- $287M
Gross Profit Margin -- -- -- -- 8.96%
 
R&D Expenses -- -- -- -- $20M
Selling, General & Admin -- -- -- -- $193M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- $193M
Operating Income -- -- -- -- $94M
 
Net Interest Expenses -- -- -- -- $150M
EBT. Incl. Unusual Items -- -- -- -- -$166M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$7M
Net Income to Company -- -- -- -- -$159M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$159M
 
Basic EPS (Cont. Ops) -- -- -- -- -$4.48
Diluted EPS (Cont. Ops) -- -- -- -- -$4.48
Weighted Average Basic Share -- -- -- -- $35.5M
Weighted Average Diluted Share -- -- -- -- $35.5M
 
EBITDA -- -- -- -- $300M
EBIT -- -- -- -- $94M
 
Revenue (Reported) -- -- -- -- $3.2B
Operating Income (Reported) -- -- -- -- $94M
Operating Income (Adjusted) -- -- -- -- $94M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $279.7M $371.8M $329.9M $332.1M $839M
Revenue Growth (YoY) 19.78% 32.94% -11.26% 0.66% 152.63%
 
Cost of Revenues $241.4M $336.7M $285.7M $296.3M $760M
Gross Profit $38.3M $35.1M $44.2M $35.8M $79M
Gross Profit Margin 13.69% 9.44% 13.41% 10.78% 9.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.1M $28.9M $24.7M $32.5M $49M
Other Inc / (Exp) $1.4M -$44.8M -$19.1M -$3.3M --
Operating Expenses $23M $26.6M $24.2M $24.5M $49M
Operating Income $15.3M $8.5M $20M $11.3M $30M
 
Net Interest Expenses $2.1M $8.3M $17.4M $18.4M $41M
EBT. Incl. Unusual Items $11.6M -$44.3M -$16.4M -$18.5M -$33M
Earnings of Discontinued Ops. -$532K -$242K -$183K $4.8M --
Income Tax Expense $3.6M $4.9M $3.3M $1.5M $7M
Net Income to Company $7.5M -$49.5M -$19.9M -$15.2M -$40M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1M -$49.3M -$19.7M -$20M -$40M
 
Basic EPS (Cont. Ops) $2.19 -$14.27 -$5.73 -$4.36 -$1.12
Diluted EPS (Cont. Ops) $2.18 -$14.27 -$5.73 -$4.36 -$1.12
Weighted Average Basic Share $3.4M $3.5M $3.5M $3.5M $35.6M
Weighted Average Diluted Share $3.5M $3.5M $3.5M $3.5M $35.6M
 
EBITDA $31M $24.1M $35.7M $27.2M $67M
EBIT $15.3M $8.5M $20M $11.3M $30M
 
Revenue (Reported) $279.7M $371.8M $329.9M $332.1M $839M
Operating Income (Reported) $15.3M $8.5M $20M $11.3M $30M
Operating Income (Adjusted) $15.3M $8.5M $20M $11.3M $30M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $985.5M $1.5B $1.4B $1.3B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $832.1M $1.3B $1.3B $1.2B $2.9B
Gross Profit $153.5M $138.4M $136.8M $137.9M $287M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.2M $139.7M $118.6M $123.6M $193M
Other Inc / (Exp) $2M -$161.3M -$59.1M -$11M --
Operating Expenses $89.7M $118.4M $115.6M $99.5M $193M
Operating Income $63.8M $20M $21.2M $38.4M $94M
 
Net Interest Expenses $7M $30.8M $56.9M $71.5M $146M
EBT. Incl. Unusual Items $44.6M -$187.6M -$91.9M -$67.4M -$166M
Earnings of Discontinued Ops. $36K $959K -$1.1M $4M --
Income Tax Expense $17.6M -$16.4M $11.7M $3.2M -$7M
Net Income to Company $27.1M -$170.3M -$104.7M -$66.5M -$159M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.1M -$171.2M -$103.6M -$70.6M -$159M
 
Basic EPS (Cont. Ops) $7.93 -$49.50 -$30.26 -$19.11 -$4.48
Diluted EPS (Cont. Ops) $7.86 -$49.50 -$30.26 -$19.11 -$4.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $126.2M $87.8M $84.8M $101.4M $300M
EBIT $63.8M $20M $21.2M $38.4M $94M
 
Revenue (Reported) $985.5M $1.5B $1.4B $1.3B $3.2B
Operating Income (Reported) $63.8M $20M $21.2M $38.4M $94M
Operating Income (Adjusted) $63.8M $20M $21.2M $38.4M $94M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.5B $1.4B $1.3B $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.2B $2.9B --
Gross Profit $138.4M $136.8M $137.9M $287M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $139.7M $118.6M $123.6M $193M --
Other Inc / (Exp) -$161.3M -$59.1M -$11M -$95M --
Operating Expenses $118.4M $115.6M $99.5M $193M --
Operating Income $20M $21.2M $38.4M $94M --
 
Net Interest Expenses $30.8M $56.9M $71.5M $146M --
EBT. Incl. Unusual Items -$187.6M -$91.9M -$67.4M -$166M --
Earnings of Discontinued Ops. $959K -$1.1M $4M -- --
Income Tax Expense -$16.4M $11.7M $3.2M -$7M --
Net Income to Company -$170.3M -$104.7M -$66.5M -$159M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$171.2M -$103.6M -$70.6M -$159M --
 
Basic EPS (Cont. Ops) -$49.50 -$30.26 -$19.11 -$4.48 --
Diluted EPS (Cont. Ops) -$49.50 -$30.26 -$19.11 -$4.48 --
Weighted Average Basic Share $13.8M $13.8M $13.9M $142.2M --
Weighted Average Diluted Share $13.8M $13.8M $13.9M $142.2M --
 
EBITDA $87.8M $84.8M $101.4M $300M --
EBIT $20M $21.2M $38.4M $94M --
 
Revenue (Reported) $1.5B $1.4B $1.3B $3.2B --
Operating Income (Reported) $20M $21.2M $38.4M $94M --
Operating Income (Adjusted) $20M $21.2M $38.4M $94M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- $305M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $522M
Inventory -- -- -- -- $474M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- $1.4B
 
Property Plant And Equipment -- -- -- -- $1.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- -- $4B
 
Accounts Payable -- -- -- -- $356M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $601M
 
Long-Term Debt -- -- -- -- $2B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $2.9B
 
Common Stock -- -- -- -- $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -- $1.1B
 
Total Liabilities and Equity -- -- -- -- $4B
Cash and Short Terms -- -- -- -- $305M
Total Debt -- -- -- -- $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $102M $97.3M $56.3M $43.9M $305M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $149M $192.4M $168.4M $172.9M $522M
Inventory $227.8M $320.1M $301.9M $313.2M $474M
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.2M $57M $71.9M $58.4M --
Total Current Assets $515.1M $664.7M $594.9M $586.1M $1.4B
 
Property Plant And Equipment $627.6M $690.9M $681.4M $673.7M $1.5B
Long-Term Investments $8.8M $7M $2.3M -- --
Goodwill $191.6M $118.5M $104.7M $108.6M --
Other Intangibles $90.7M $104.8M $102.2M $98.9M --
Other Long-Term Assets $54.1M $82.9M $76.2M $78.8M --
Total Assets $1.5B $1.6B $1.5B $1.5B $4B
 
Accounts Payable $142.6M $207.7M $156.9M $151.5M $356M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $39M -- -- $7.6M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $84.3M $97.4M $89.2M $103M --
Total Current Liabilities $274.7M $356M $255.6M $262.8M $601M
 
Long-Term Debt $423.1M $770.2M $847.9M $880M $2B
Capital Leases -- -- -- -- --
Total Liabilities $893.2M $1.3B $1.3B $1.3B $2.9B
 
Common Stock $544K $544K $544K $544K $1M
Other Common Equity Adj -$75.5M -$129.7M -$93.7M -$77.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $563.3M $319.7M $253.7M $206.7M $1.1B
 
Total Liabilities and Equity $1.5B $1.6B $1.5B $1.5B $4B
Cash and Short Terms $102M $97.3M $56.3M $43.9M $305M
Total Debt $450.5M $808.8M $849.8M $880M $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- -$159M
Depreciation & Amoritzation -- -- -- -- $206M
Stock-Based Compensation -- -- -- -- $19M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- $31M
Cash From Operations -- -- -- -- $103M
 
Capital Expenditures -- -- -- -- $67M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- -$21M
 
Beginning Cash (CF) -- -- -- -- $305M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $75M
Ending Cash (CF) -- -- -- -- $381M
 
Levered Free Cash Flow -- -- -- -- $36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.5M -$49.5M -$19.9M -$15.2M -$40M
Depreciation & Amoritzation $15.7M $15.5M $15.7M $15.8M $37M
Stock-Based Compensation $1.5M -$2.4M $898K $1.1M $4M
Change in Accounts Receivable -$7.8M $10M $14.4M $8.7M --
Change in Inventories -$12.8M -$25.7M $2.8M $1.8M --
Cash From Operations $37.1M $15.2M $11.1M $12.2M $96M
 
Capital Expenditures $7.3M $7.4M $7.8M $8.5M $15M
Cash Acquisitions -- $1.4M $5.8M -- --
Cash From Investing -$4.9M -$7.4M -$12M -$7.6M -$15M
 
Dividends Paid (Ex Special Dividend) $6.2M $6.3M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$151K -- -- -$18.1M --
Long-Term Debt Repaid -$6M -$5.7M $14M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$240K -$1.6M -$61K --
Cash From Financing -$13.9M $18.5M $472K $827K -$49M
 
Beginning Cash (CF) $102M $97.3M $56.3M $43.9M $305M
Foreign Exchange Rate Adjustment -$2.7M -$3.2M -$1.2M $1.5M -$3M
Additions / Reductions $15.7M $23.2M -$1.7M $6.9M $29M
Ending Cash (CF) $115.1M $117.3M $53.4M $52.3M $331M
 
Levered Free Cash Flow $29.8M $7.8M $3.3M $3.6M $81M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.1M -$170.3M -$104.7M -$66.5M -$159M
Depreciation & Amoritzation $57.5M $67.7M $63.6M $63M $206M
Stock-Based Compensation $5.7M $1.1M $3M $3.1M $19M
Change in Accounts Receivable -$3.7M -$38.4M $26.2M $4.4M --
Change in Inventories -$30M -$76.2M $27.5M -$2M --
Cash From Operations $123M -$31.9M -$18.4M $7.9M $103M
 
Capital Expenditures $26.5M $41.6M $32.9M $30.2M $67M
Cash Acquisitions $172.3M $292.5M $5.8M $58K --
Cash From Investing -$193.6M -$329.3M -$36.3M -$29.2M -$8M
 
Dividends Paid (Ex Special Dividend) $24.2M $25M -- -- $1.1B
Special Dividend Paid
Long-Term Debt Issued $189.7M $357.2M $365.8M -- --
Long-Term Debt Repaid -$51.6M -$60.9M -$233.2M -$24.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$11M -$11.9M -$321K --
Cash From Financing $111.9M $363.2M $5.8M $5.8M -$21M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40M -$6.1M -$44.6M -$14M $75M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $96.5M -$73.5M -$51.3M -$22.3M $36M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$170.3M -$104.7M -$66.5M -$159M --
Depreciation & Amoritzation $67.7M $63.6M $63M $206M --
Stock-Based Compensation $1.1M $3M $3.1M $19M --
Change in Accounts Receivable -$38.4M $26.2M $4.4M -- --
Change in Inventories -$76.2M $27.5M -$2M -- --
Cash From Operations -$31.9M -$18.4M $7.9M $103M --
 
Capital Expenditures $41.6M $32.9M $30.2M $67M --
Cash Acquisitions $292.5M $5.8M $58K -- --
Cash From Investing -$329.3M -$36.3M -$29.2M -$8M --
 
Dividends Paid (Ex Special Dividend) $25M -- -- $1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $357.2M $365.8M -- $1.6B --
Long-Term Debt Repaid -$60.9M -$233.2M -$24.9M -$434M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11M -$11.9M -$321K -$1.1B --
Cash From Financing $363.2M $5.8M $5.8M -$21M --
 
Beginning Cash (CF) $393.7M $320.3M $169.7M $1.1B --
Foreign Exchange Rate Adjustment -$8.1M $4.3M $1.4M $1M --
Additions / Reductions -$6.1M -$44.6M -$14M $75M --
Ending Cash (CF) $379.5M $280M $157.1M $1.2B --
 
Levered Free Cash Flow -$73.5M -$51.3M -$22.3M $36M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Amkor Stock Up So Much?
Why Is Amkor Stock Up So Much?

Semiconductor packaging and testing major Amkor (NASDAQ:AMKR) has started 2026…

Is Shopify Stock a Good Buy Now?
Is Shopify Stock a Good Buy Now?

eCommerce technology platform Shopify (NASDAQ:SHOP) delivered impressive returns in 2025…

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
71
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

Buy
54
LGIH alert for Jan 10

LGI Homes, Inc. [LGIH] is up 13.81% over the past day.

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

Show me the best stock