Financhill
Sell
32

MBC Quote, Financials, Valuation and Earnings

Last price:
$12.15
Seasonality move :
-9.45%
Day range:
$11.51 - $12.40
52-week range:
$9.33 - $16.95
Dividend yield:
0%
P/E ratio:
58.05x
P/S ratio:
0.55x
P/B ratio:
1.06x
Volume:
3.8M
Avg. volume:
1.8M
1-year change:
-30.3%
Market cap:
$1.5B
Revenue:
$2.7B
EPS (TTM):
$0.20
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.9B $3.3B $2.7B $2.7B $2.7B
Revenue Growth (YoY) 15.63% 14.72% -16.77% -0.95% 1.27%
 
Cost of Revenues $2.1B $2.4B $1.9B $1.8B $1.9B
Gross Profit $763.2M $918.8M $875.9M $859.7M $802M
Gross Profit Margin 26.73% 28.05% 32.13% 31.84% 29.33%
 
R&D Expenses $1.6M -- -- -- --
Selling, General & Admin $527.6M $648.5M $569.7M $603.1M --
Other Inc / (Exp) -$6.8M -$73.4M -$9.6M -$7.3M --
Operating Expenses $527.6M $648.5M $567.3M $603.1M $667.8M
Operating Income $235.6M $270.3M $308.6M $256.6M $134.2M
 
Net Interest Expenses -- -- $65.2M $74M $74.1M
EBT. Incl. Unusual Items $238.3M $213.4M $238.7M $168.3M $46.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.7M $58M $56.7M $42.4M $19.6M
Net Income to Company $182.6M $155.4M $182M $125.9M $26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $182.6M $155.4M $182M $125.9M $26.7M
 
Basic EPS (Cont. Ops) $1.43 $1.21 $1.42 $0.99 $0.21
Diluted EPS (Cont. Ops) $1.43 $1.20 $1.40 $0.96 $0.21
Weighted Average Basic Share $128M $128M $127.8M $127.1M $127M
Weighted Average Diluted Share $128M $129.1M $129.9M $130.9M $129.2M
 
EBITDA $310.7M $334.8M $372.9M $333.9M $227.7M
EBIT $235.6M $270.3M $308.6M $256.6M $134.2M
 
Revenue (Reported) $2.9B $3.3B $2.7B $2.7B $2.7B
Operating Income (Reported) $235.6M $270.3M $308.6M $256.6M $134.2M
Operating Income (Adjusted) $235.6M $270.3M $308.6M $256.6M $134.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $744.8M $784.4M $677.1M $667.7M $644.6M
Revenue Growth (YoY) -- 5.32% -13.68% -1.39% -3.46%
 
Cost of Revenues $561.5M $575.8M $459.3M $468.7M $483.5M
Gross Profit $183.3M $208.6M $217.8M $199M $161.1M
Gross Profit Margin 24.61% 26.59% 32.17% 29.8% 24.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.7M $161.3M $152.4M $152.3M --
Other Inc / (Exp) -$3.7M -$35M -$5.6M -$1.3M --
Operating Expenses $136.7M $161.3M $152.3M $152.3M $186.9M
Operating Income $46.6M $47.3M $65.5M $46.7M -$25.8M
 
Net Interest Expenses -- -- $15.3M $19.3M $17.6M
EBT. Incl. Unusual Items $46.3M $19.4M $43.2M $19.8M -$43.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $4M $7.1M $5.8M -$1.4M
Net Income to Company -- $15.4M $36.1M $14M -$42M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.2M $15.4M $36.1M $14M -$42M
 
Basic EPS (Cont. Ops) $0.28 $0.12 $0.28 $0.11 -$0.33
Diluted EPS (Cont. Ops) $0.28 $0.12 $0.28 $0.11 -$0.33
Weighted Average Basic Share $128M $128M $126.8M $127.2M $126.8M
Weighted Average Diluted Share $128M $129.1M $129.9M $131.2M $126.8M
 
EBITDA $64.2M $63.5M $83.3M $70.8M -$2.7M
EBIT $46.6M $47.3M $65.5M $46.7M -$25.8M
 
Revenue (Reported) $744.8M $784.4M $677.1M $667.7M $644.6M
Operating Income (Reported) $46.6M $47.3M $65.5M $46.7M -$25.8M
Operating Income (Adjusted) $46.6M $47.3M $65.5M $46.7M -$25.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- $3.3B $2.7B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.4B $1.9B $1.8B $1.9B
Gross Profit $183.3M $918.9M $875.9M $859.7M $802.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.7M $472.4M $569.7M $603.1M $480.9M
Other Inc / (Exp) -$3.7M -$73.3M -$9.6M -$7.3M --
Operating Expenses -- $648.4M $568.9M $603.1M $666.2M
Operating Income -- $270.5M $307M $256.6M $136.3M
 
Net Interest Expenses -- -- $65.2M $74M $74.1M
EBT. Incl. Unusual Items $46.3M $213.3M $238.7M $168.3M $46.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $58M $56.7M $42.4M $19.6M
Net Income to Company -- $155.4M $182M $125.9M $26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $155.3M $182M $125.9M $26.7M
 
Basic EPS (Cont. Ops) -- $1.21 $1.42 $0.99 $0.21
Diluted EPS (Cont. Ops) $0.28 $1.21 $1.40 $0.96 $0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $334.9M $371.3M $333.9M $229.8M
EBIT -- $270.5M $307M $256.6M $136.3M
 
Revenue (Reported) -- $3.3B $2.7B $2.7B $2.7B
Operating Income (Reported) -- $270.5M $307M $256.6M $136.3M
Operating Income (Adjusted) -- $270.5M $307M $256.6M $136.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $3.3B $2.7B $2.7B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $1.9B $1.8B $1.9B --
Gross Profit $918.9M $875.9M $859.7M $802.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $472.4M $569.7M $603.1M $480.9M --
Other Inc / (Exp) -$73.3M -$9.6M -$7.3M -$11.1M --
Operating Expenses $648.4M $568.9M $603.1M $666.2M --
Operating Income $270.5M $307M $256.6M $136.3M --
 
Net Interest Expenses -- $65.2M $74M $74.1M --
EBT. Incl. Unusual Items $213.3M $238.7M $168.3M $46.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58M $56.7M $42.4M $19.6M --
Net Income to Company $155.4M $182M $125.9M $26.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $155.3M $182M $125.9M $26.7M --
 
Basic EPS (Cont. Ops) $1.21 $1.42 $0.99 $0.21 --
Diluted EPS (Cont. Ops) $1.21 $1.40 $0.96 $0.20 --
Weighted Average Basic Share $512M $511M $508.3M $507.8M --
Weighted Average Diluted Share $513.1M $519.6M $523.2M $516.1M --
 
EBITDA $334.9M $371.3M $333.9M $229.8M --
EBIT $270.5M $307M $256.6M $136.3M --
 
Revenue (Reported) $3.3B $2.7B $2.7B $2.7B --
Operating Income (Reported) $270.5M $307M $256.6M $136.3M --
Operating Income (Adjusted) $270.5M $307M $256.6M $136.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $141.4M $101.1M $148.7M $120.6M $183.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.3M $289.6M $203M $191M $150.4M
Inventory $304.3M $373.1M $249.8M $276.4M $269.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $59M $66.2M $75.7M $62.7M --
Total Current Assets $810M $830M $677.2M $650.7M $695.9M
 
Property Plant And Equipment $399.9M $404.9M $416.7M $547.9M $692.2M
Long-Term Investments $419.7M -- -- -- $600K
Goodwill $926.2M $924.2M $925.1M $1.1B --
Other Intangibles $415.7M $349.8M $335.5M $571.3M --
Other Long-Term Assets $33.4M $20.5M $27.2M $34.1M --
Total Assets $3B $2.5B $2.4B $2.9B $3.1B
 
Accounts Payable $203.9M $219.2M $151.4M $180.7M $203.7M
Accrued Expenses $122.1M $146.2M $145.7M $175.3M --
Current Portion Of Long-Term Debt -- $17.5M $17.6M -- --
Current Portion Of Capital Lease Obligations $13.2M $13.9M $16.1M $19.5M --
Other Current Liabilities -- -- -- $195.2M --
Total Current Liabilities $364.1M $411.1M $349.4M $395.4M $415.7M
 
Long-Term Debt $50M $1B $736.5M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $551.1M $1.5B $1.2B $1.6B $1.8B
 
Common Stock -- $1.3M $1.3M $1.3M --
Other Common Equity Adj -$3.9M -$14.5M -$3.7M -$32.7M --
Common Equity $2.5B $1B $1.2B $1.3B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $1B $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $3B $2.5B $2.4B $2.9B $3.1B
Cash and Short Terms $141.4M $101.1M $148.7M $120.6M $183.3M
Total Debt $50M $1B $754.1M $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $141.4M $101.1M $148.7M $120.6M $183.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $305.3M $289.6M $203M $191M $150.4M
Inventory $304.3M $373.1M $249.8M $276.4M $269.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $59M $66.2M $75.7M $62.7M --
Total Current Assets $810M $830M $677.2M $650.7M $695.9M
 
Property Plant And Equipment $399.9M $404.9M $416.7M $547.9M $692.2M
Long-Term Investments $419.7M -- -- -- $600K
Goodwill $926.2M $924.2M $925.1M $1.1B --
Other Intangibles $415.7M $349.8M $335.5M $571.3M --
Other Long-Term Assets $33.4M $20.5M $27.2M $34.1M --
Total Assets $3B $2.5B $2.4B $2.9B $3.1B
 
Accounts Payable $203.9M $219.2M $151.4M $180.7M $203.7M
Accrued Expenses $122.1M $146.2M $145.7M $175.3M --
Current Portion Of Long-Term Debt -- $17.5M $17.6M -- --
Current Portion Of Capital Lease Obligations $13.2M $13.9M $16.1M $19.5M --
Other Current Liabilities -- -- -- $195.2M --
Total Current Liabilities $364.1M $411.1M $349.4M $395.4M $415.7M
 
Long-Term Debt $50M $1B $736.5M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $551.1M $1.5B $1.2B $1.6B $1.8B
 
Common Stock -- $1.3M $1.3M $1.3M --
Other Common Equity Adj -$3.9M -$14.5M -$3.7M -$32.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.5B $1B $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $3B $2.5B $2.4B $2.9B $3.1B
Cash and Short Terms $141.4M $101.1M $148.7M $120.6M $183.3M
Total Debt $50M $1B $754.1M $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $182.6M $155.4M $182M $125.9M $26.7M
Depreciation & Amoritzation $75.1M $64.5M $64.3M $77.3M $93.5M
Stock-Based Compensation $9.3M $10.9M $17.8M $21.9M $16.1M
Change in Accounts Receivable -$72.2M $13.5M $88.1M $21.7M $24M
Change in Inventories -$58.5M -$70.1M $123.6M -$10.7M $8M
Cash From Operations $148.2M $235.6M $405.6M $292M $195.7M
 
Capital Expenditures $51.6M $55.9M $57.3M $80.9M $78.2M
Cash Acquisitions -- -- -- $514.5M --
Cash From Investing -$51.5M -$55.9M -$56.9M -$580.8M -$74.4M
 
Dividends Paid (Ex Special Dividend) -- $940M -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.6B $3.7B $255M $1.2B --
Long-Term Debt Repaid -$2.8B -$3B -$527.5M -$862.5M --
Repurchase of Common Stock -- -- $22M $6.5M $18.1M
Other Financing Activities $43.2M -$5.4M -$5.4M -$31.4M --
Cash From Financing -$109.7M -$215.3M -$299.9M $269.6M -$65.7M
 
Beginning Cash (CF) $141.4M $101.1M $148.7M $120.6M $183.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M -$40.3M $47.6M -$27.1M $62.3M
Ending Cash (CF) $128.6M $56.1M $195.1M $85.6M $252.3M
 
Levered Free Cash Flow $96.6M $179.7M $348.3M $211.1M $117.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $15.4M $36.1M $14M -$42M
Depreciation & Amoritzation -- $16.2M $17.8M $24.1M $23.1M
Stock-Based Compensation -- $2.8M $4.6M $5.1M $900K
Change in Accounts Receivable -- $36.4M $28M $24M $50.6M
Change in Inventories -- $43M $19.7M $21.8M $3.6M
Cash From Operations -- $117.7M $69.1M $115.1M $86.9M
 
Capital Expenditures -- $23.7M $35.9M $46.3M $34.4M
Cash Acquisitions -- -- -- -$1.2M --
Cash From Investing -- -$23.7M -$35.8M -$38.9M -$34.3M
 
Dividends Paid (Ex Special Dividend) -- $940M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B $200M $40M --
Long-Term Debt Repaid -- -$584.7M -$199M -$93.4M --
Repurchase of Common Stock -- -- $6.4M -- --
Other Financing Activities -- -$118.6M -$2.4M -$8.3M --
Cash From Financing -- -$128M -$7.8M -$61.7M $14.1M
 
Beginning Cash (CF) $141.4M $101.1M $148.7M $120.6M $183.3M
Foreign Exchange Rate Adjustment -- $1.1M $700K -$2.3M $1.8M
Additions / Reductions -- -$32.9M $26.2M $12.2M $68.5M
Ending Cash (CF) -- $69.3M $175.6M $130.5M $253.6M
 
Levered Free Cash Flow -- $94M $33.2M $68.8M $52.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- $155.4M $182M $125.9M $26.7M
Depreciation & Amoritzation -- $64.5M $64.3M $77.3M $93.5M
Stock-Based Compensation -- $10.9M $17.8M $21.9M $16.1M
Change in Accounts Receivable -- $13.5M $88.1M $21.7M $24M
Change in Inventories -- -$70.1M $123.6M -$10.7M $8M
Cash From Operations -- $235.6M $405.6M $292M $195.7M
 
Capital Expenditures -- $55.9M $57.3M $80.9M $78.2M
Cash Acquisitions -- -- -- $514.5M --
Cash From Investing -- -$55.9M -$56.9M -$580.8M -$74.4M
 
Dividends Paid (Ex Special Dividend) -- $940M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.7B $255M $1.2B --
Long-Term Debt Repaid -- -$3B -$527.5M -$862.5M --
Repurchase of Common Stock -- -- $22M $6.5M $18.1M
Other Financing Activities -- -$5.4M -$5.4M -$31.4M --
Cash From Financing -- -$215.3M -$299.9M $269.6M -$65.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$40.3M $47.6M -$27.1M $62.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $179.7M $348.3M $211.1M $117.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $155.4M $182M $125.9M $26.7M --
Depreciation & Amoritzation $64.5M $64.3M $77.3M $93.5M --
Stock-Based Compensation $10.9M $17.8M $21.9M $16.1M --
Change in Accounts Receivable $13.5M $88.1M $21.7M $24M --
Change in Inventories -$70.1M $123.6M -$10.7M $8M --
Cash From Operations $235.6M $405.6M $292M $195.7M --
 
Capital Expenditures $55.9M $57.3M $80.9M $78.2M --
Cash Acquisitions -- -- $514.5M -- --
Cash From Investing -$55.9M -$56.9M -$580.8M -$74.4M --
 
Dividends Paid (Ex Special Dividend) $940M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.7B $255M $1.2B $115M --
Long-Term Debt Repaid -$3B -$527.5M -$862.5M -$125M --
Repurchase of Common Stock -- $22M $6.5M $18.1M --
Other Financing Activities -$5.4M -$5.4M -$31.4M -$5.9M --
Cash From Financing -$215.3M -$299.9M $269.6M -$65.7M --
 
Beginning Cash (CF) $235.1M $497.7M $572.1M $531.7M --
Foreign Exchange Rate Adjustment -$4.7M -$1.2M -$7.9M $6.7M --
Additions / Reductions -$40.3M $47.6M -$27.1M $62.3M --
Ending Cash (CF) $470.4M $544.1M $537.1M $600.7M --
 
Levered Free Cash Flow $179.7M $348.3M $211.1M $117.5M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is up 18.69% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 0.34% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 2.92% over the past day.

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

Show me the best stock