Financhill
Buy
100

MAX Quote, Financials, Valuation and Earnings

Last price:
$13.47
Seasonality move :
31.79%
Day range:
$13.40 - $13.74
52-week range:
$7.33 - $13.92
Dividend yield:
0%
P/E ratio:
36.96x
P/S ratio:
0.68x
P/B ratio:
73.05x
Volume:
954.1K
Avg. volume:
600.1K
1-year change:
18.95%
Market cap:
$774.6M
Revenue:
$864.7M
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $584.8M $645.3M $459.1M $388.1M $864.7M
Revenue Growth (YoY) 43.34% 10.34% -28.86% -15.45% 122.78%
 
Cost of Revenues $499.4M $546.7M $394.8M $328.4M $727.6M
Gross Profit $85.4M $98.5M $64.3M $59.8M $137.1M
Gross Profit Margin 14.6% 15.27% 14.01% 15.41% 15.86%
 
R&D Expenses $12.4M $15.2M $21.1M $18.5M $19.8M
Selling, General & Admin $53.4M $84.2M $84.4M $88.2M $81.1M
Other Inc / (Exp) -$2.3M -$3.8M $75.1M -$1.8M -$4.9M
Operating Expenses $65.8M $96.4M $106.1M $99.1M $82.2M
Operating Income $19.5M $2.1M -$41.8M -$39.3M $55M
 
Net Interest Expenses $7.9M $7.8M $9.2M $15.3M $14.4M
EBT. Incl. Unusual Items $9.3M -$9.5M $30.5M -$57M $23.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$1M $102.9M -$463K $1.4M
Net Income to Company $10.6M -$8.5M -$72.4M -$56.6M $22.1M
 
Minority Interest in Earnings -$4.2M -$3.2M -$14.8M -$16.1M $5.5M
Net Income to Common Excl Extra Items -$8.6M -$8.5M -$72.4M -$56.6M $22.1M
 
Basic EPS (Cont. Ops) -$0.13 -$0.14 -$1.37 -$0.89 $0.31
Diluted EPS (Cont. Ops) -$0.13 -$0.19 -$1.37 -$0.89 $0.31
Weighted Average Basic Share $33.4M $37.3M $41.9M $45.6M $53M
Weighted Average Diluted Share $33.4M $61.3M $41.9M $45.6M $53M
 
EBITDA $23M $6.1M -$34.9M -$32M $61.7M
EBIT $19.5M $2.1M -$41.8M -$39.3M $55M
 
Revenue (Reported) $584.8M $645.3M $459.1M $388.1M $864.7M
Operating Income (Reported) $19.5M $2.1M -$41.8M -$39.3M $55M
Operating Income (Adjusted) $19.5M $2.1M -$41.8M -$39.3M $55M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $89M $89M $74.6M $259.1M $306.5M
Revenue Growth (YoY) -41.26% -- -16.23% 247.49% 18.28%
 
Cost of Revenues $128.8M $78M $64M $221.5M $263.6M
Gross Profit -$39.8M $11M $10.6M $37.6M $42.9M
Gross Profit Margin -44.67% 12.33% 14.21% 14.52% 14%
 
R&D Expenses $3.8M $5.3M $4.3M $5.3M $5.8M
Selling, General & Admin $21M $18M $22.7M $18.3M $17.8M
Other Inc / (Exp) -$316K -$8.6M $100K $154K --
Operating Expenses $22.9M $25.2M $25.3M $21.7M $22.7M
Operating Income -$62.6M -$14.2M -$14.7M $15.9M $20.2M
 
Net Interest Expenses $1.8M $2.6M $3.9M $3.6M $2.8M
EBT. Incl. Unusual Items -$2.1M -$21.8M -$18.6M $12.2M $17.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M -$544K $102K $312K $54K
Net Income to Company -$4.3M -$21.2M -$18.7M $11.9M $17.6M
 
Minority Interest in Earnings -$737K -$6.7M -$5.2M $2.4M $2.7M
Net Income to Common Excl Extra Items -$4.3M -$21.2M -$18.7M $11.9M $17.6M
 
Basic EPS (Cont. Ops) -$0.09 -$0.34 -$0.29 $0.17 $0.26
Diluted EPS (Cont. Ops) -$0.09 -$0.34 -$0.29 $0.17 $0.26
Weighted Average Basic Share $38.4M $42.2M $46.2M $54.9M $56.6M
Weighted Average Diluted Share $61.2M $42.2M $46.2M $54.9M $56.6M
 
EBITDA -$61.7M -$12.2M -$12.8M $17.6M $20.8M
EBIT -$62.6M -$14.2M -$14.7M $15.9M $20.2M
 
Revenue (Reported) $89M $89M $74.6M $259.1M $306.5M
Operating Income (Reported) -$62.6M -$14.2M -$14.7M $15.9M $20.2M
Operating Income (Adjusted) -$62.6M -$14.2M -$14.7M $15.9M $20.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $610.2M $496.6M $395M $681.2M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $574.4M $426M $337.2M $570.9M $955.4M
Gross Profit $35.8M $70.7M $57.8M $110.3M $167.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.9M $20.5M $19.4M $18.7M $21.1M
Selling, General & Admin $96.1M $85.4M $92M $73.3M $119.2M
Other Inc / (Exp) -$641K -$11.6M $82.1M $1.4M --
Operating Expenses $105.7M $107.5M $104.5M $83.8M $84.6M
Operating Income -$69.9M -$36.9M -$46.8M $26.5M $83M
 
Net Interest Expenses $9.4M $7.4M $14.7M $15.1M $11.8M
EBT. Incl. Unusual Items -$17.4M -$49.6M $20.4M $11.2M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $349K -$1.5M $102M -$324K $1.2M
Net Income to Company $6.1M -$48.1M -$81.6M $11.5M $77K
 
Minority Interest in Earnings -$5.3M -$15.6M -$16.6M $1.9M $1.2M
Net Income to Common Excl Extra Items -$13.1M -$48.1M -$81.6M $11.5M $77K
 
Basic EPS (Cont. Ops) -$0.22 -$0.78 -$1.47 $0.17 -$0.02
Diluted EPS (Cont. Ops) -$0.22 -$0.78 -$1.47 $0.17 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$66.1M -$30.5M -$38.9M $33.4M $87.4M
EBIT -$69.9M -$36.9M -$46.8M $26.5M $83M
 
Revenue (Reported) $610.2M $496.6M $395M $681.2M $1.1B
Operating Income (Reported) -$69.9M -$36.9M -$46.8M $26.5M $83M
Operating Income (Adjusted) -$69.9M -$36.9M -$46.8M $26.5M $83M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $420M $335.1M $271M $564.1M $822.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $409.8M $289.2M $231.7M $474.3M $702.2M
Gross Profit $10.2M $45.9M $39.3M $89.8M $120.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.9M $16.2M $14.5M $14.7M $16.1M
Selling, General & Admin $61.4M $62.6M $70.3M $55.4M $93.4M
Other Inc / (Exp) -$337K -$8.1M -$1.2M $2M -$12.3M
Operating Expenses $68.9M $81M $79.1M $63.8M $64.4M
Operating Income -$58.7M -$35.2M -$39.8M $26M $55.9M
 
Net Interest Expenses $6.3M $5.9M $11.4M $11.2M $8.6M
EBT. Incl. Unusual Items -$2.9M -$42.9M -$52.9M $15.3M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.2M $330K $469K $321K
Net Income to Company -$4.5M -$44.1M -$53.3M $14.8M -$7.2M
 
Minority Interest in Earnings -$1M -$13.4M -$15.2M $2.8M -$1.4M
Net Income to Common Excl Extra Items -$4.5M -$44.1M -$53.3M $14.8M -$7.2M
 
Basic EPS (Cont. Ops) -$0.09 -$0.74 -$0.84 $0.22 -$0.11
Diluted EPS (Cont. Ops) -$0.09 -$0.74 -$0.84 $0.22 -$0.11
Weighted Average Basic Share $109.2M $124.8M $135.3M $156.9M $168.4M
Weighted Average Diluted Share $161M $124.8M $135.3M $156.9M $168.4M
 
EBITDA -$55.8M -$30.3M -$33.9M $31M $58.5M
EBIT -$58.7M -$35.2M -$39.8M $26M $55.9M
 
Revenue (Reported) $420M $335.1M $271M $564.1M $822.4M
Operating Income (Reported) -$58.7M -$35.2M -$39.8M $26M $55.9M
Operating Income (Adjusted) -$58.7M -$35.2M -$39.8M $26M $55.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $23.6M $50.6M $14.5M $17.3M $43.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $96.3M $76.1M $60M $53.8M $142.9M
Inventory -- -- -- -- --
Prepaid Expenses $8M $10.4M -- -- --
Other Current Assets -- -- $5.9M $3.5M $3.7M
Total Current Assets $127.8M $137.1M $80.4M $74.6M $189.9M
 
Property Plant And Equipment $762K $3.5M $2.8M -- --
Long-Term Investments -- -- $1.4M -- --
Goodwill $18.4M $18.4M $47.7M $47.7M $47.7M
Other Intangibles $15.6M $12.6M $32.9M $26M $20M
Other Long-Term Assets $17M $19.1M $9M $5.6M $4.8M
Total Assets $210.3M $289.8M $170.1M $153.9M $262.4M
 
Accounts Payable $98.2M $61.8M $54M $56.3M $105.6M
Accrued Expenses $9.2M $13.7M $14.1M $11.6M $18.5M
Current Portion Of Long-Term Debt -- $8.7M $8.8M $11.9M $8.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.5M $84.2M $76.9M $79.7M $133M
 
Long-Term Debt $182.7M $181.3M $176.7M $162.4M $153.6M
Capital Leases -- -- -- -- --
Total Liabilities $315.5M $351.4M $256.2M $248.4M $308.7M
 
Common Stock $589K $606K $626K $655K $671K
Other Common Equity Adj -- -- -- -- --
Common Equity -$33.8M -$4.3M -$16M -$10.3M $2.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$71.3M -$57.2M -$70.1M -$84.1M -$48.6M
Total Equity -$105.1M -$61.6M -$86.1M -$94.4M -$46.2M
 
Total Liabilities and Equity $210.3M $289.8M $170.1M $153.9M $262.4M
Cash and Short Terms $23.6M $50.6M $14.5M $17.3M $43.3M
Total Debt $182.7M $190M $185.5M $174.3M $162.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $29.3M $30.2M $15.2M $32.3M $72.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.3M $34.7M $33.1M $126.8M $129.2M
Inventory -- -- -- -- --
Prepaid Expenses $4M $5M -- -- --
Other Current Assets -- -- $2.8M $2.9M --
Total Current Assets $104.6M $69.9M $51M $162.1M $205.7M
 
Property Plant And Equipment $1.1M -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill $18.4M $47.7M $47.7M $47.7M --
Other Intangibles $13.3M $34.6M $27.7M $21.6M --
Other Long-Term Assets $15.8M $9.4M $6.5M $4.7M --
Total Assets $245.5M $265.2M $133M $236.1M $266.2M
 
Accounts Payable $44.2M $42.3M $38.7M $109.6M $102.7M
Accrued Expenses $7.4M $12.7M $12.7M $14.2M --
Current Portion Of Long-Term Debt $6.3M $8.8M $8.8M $8.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58M $63.8M $60.3M $132.6M $189.7M
 
Long-Term Debt $180.3M $181.5M $167.7M $155.8M $133.7M
Capital Leases -- -- -- -- --
Total Liabilities $318.4M $333.6M $232.7M $295.7M $332M
 
Common Stock $602K $619K $647K $667K $652K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$58.6M -$69.6M -$83.4M -$51.3M -$36M
Total Equity -$72.9M -$68.4M -$99.7M -$59.6M -$65.8M
 
Total Liabilities and Equity $245.5M $265.2M $133M $236.1M $266.2M
Cash and Short Terms $29.3M $30.2M $15.2M $32.3M $72.3M
Total Debt $186.6M $190.3M $176.5M $164.7M $155.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.6M -$8.5M -$72.4M -$56.6M $22.1M
Depreciation & Amoritzation $3.5M $3.9M $6.9M $7.3M $6.7M
Stock-Based Compensation $24.7M $45.7M $58.5M $53.3M $34.1M
Change in Accounts Receivable -$40.8M $20.1M $17.3M $6.2M -$89.7M
Change in Inventories -- -- -- -- --
Cash From Operations $51.4M $28.6M $28.3M $20.2M $45.9M
 
Capital Expenditures $296K $650K $98K $73K $654K
Cash Acquisitions -- -- $49.7M -- --
Cash From Investing -$10.3M -$650K -$49.8M -$73K -$654K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $217.5M $190M $25M -- --
Long-Term Debt Repaid -$131.1M -$186.4M -$29.5M -$9.5M -$12.5M
Repurchase of Common Stock $85.8M -- $5M -- --
Other Financing Activities -$20.9M -$4.6M -$2.9M -$5.1M -$5.5M
Cash From Financing -$27.6M -$961K -$14.5M -$17.4M -$19.2M
 
Beginning Cash (CF) $23.6M $50.6M $14.5M $17.3M $43.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.5M $27M -$36M $2.7M $26M
Ending Cash (CF) $37.1M $77.6M -$21.5M $20M $69.3M
 
Levered Free Cash Flow $51.1M $28M $28.2M $20.2M $45.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.3M -$21.2M -$18.7M $11.9M $17.6M
Depreciation & Amoritzation $1M $2M $2M $1.7M $582K
Stock-Based Compensation $11.2M $14.6M $14.5M $8.6M $7.7M
Change in Accounts Receivable $3.1M $4.1M -$492K -$36.5M -$26.6M
Change in Inventories -- -- -- -- --
Cash From Operations $12.5M $14.8M -$1.4M $8.1M $23.6M
 
Capital Expenditures $98K $14K $13K $443K $68K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$98K -$14K -$13K -$443K -$68K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190M -- -- -- --
Long-Term Debt Repaid -$186.4M -$17.4M -$2.4M -$2.4M --
Repurchase of Common Stock -- $1.6M -- -- $32.9M
Other Financing Activities -$1.5M -$815K -$765K -$482K --
Cash From Financing $1.9M -$19.8M -$3.4M -$4M -$36.6M
 
Beginning Cash (CF) $29.3M $30.2M $15.2M $32.3M $72.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.3M -$5M -$4.8M $3.6M -$13M
Ending Cash (CF) $43.6M $25.2M $10.4M $35.9M $59.3M
 
Levered Free Cash Flow $12.4M $14.8M -$1.4M $7.6M $23.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.1M -$48.1M -$81.6M $11.5M $77K
Depreciation & Amoritzation $3.8M $5.9M $8M $6.3M $4.3M
Stock-Based Compensation $56.3M $56.6M $58.2M $35.8M $30.4M
Change in Accounts Receivable -$8.5M $38M $1.7M -$94.5M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $18.8M $56.7M $8.5M $36.6M $87.6M
 
Capital Expenditures $708K $175K $65K $620K $347K
Cash Acquisitions -- $49.7M -- -- --
Cash From Investing -$708K -$49.9M -$65K -$620K -$347K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$210M -$22.1M -$14.5M -$12.5M --
Repurchase of Common Stock $84.3M $5M -- -- $32.9M
Other Financing Activities -$20.1M -$3.8M -$5.6M -$4M --
Cash From Financing -$782K -$5.9M -$23.4M -$18.9M -$47.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $907K -$15M $17.1M $40M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.1M $56.5M $8.4M $36M $87.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.5M -$44.1M -$53.3M $14.8M -$7.2M
Depreciation & Amoritzation $2.9M $4.9M $6M $5M $2.7M
Stock-Based Compensation $33.3M $44.2M $43.9M $26.5M $22.8M
Change in Accounts Receivable $24.9M $42.8M $27.2M -$73.6M $13.8M
Change in Inventories -- -- -- -- --
Cash From Operations $6.7M $34.7M $14.9M $31.3M $73M
 
Capital Expenditures $568K $93K $60K $607K $300K
Cash Acquisitions -- $49.7M -- -- --
Cash From Investing -$568K -$49.8M -$60K -$607K -$300K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190M $25M -- -- --
Long-Term Debt Repaid -$186.4M -$22.1M -$7.1M -$10.2M -$4.8M
Repurchase of Common Stock -- $5M -- -- $32.9M
Other Financing Activities -$3.6M -$2.8M -$5.5M -$4.4M -$2.3M
Cash From Financing -$361K -$5.3M -$14.2M -$15.7M -$43.7M
 
Beginning Cash (CF) $57.2M $120.7M $54.8M $75.4M $221.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7M -$20.4M $654K $15M $29.1M
Ending Cash (CF) $62.9M $100.3M $55.4M $90.5M $250.4M
 
Levered Free Cash Flow $6.1M $34.6M $14.9M $30.7M $72.7M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock