Financhill
Sell
41

MBC Quote, Financials, Valuation and Earnings

Last price:
$11.15
Seasonality move :
0.51%
Day range:
$11.05 - $11.29
52-week range:
$9.33 - $18.15
Dividend yield:
0%
P/E ratio:
17.48x
P/S ratio:
0.53x
P/B ratio:
1.02x
Volume:
1.6M
Avg. volume:
2M
1-year change:
-33.21%
Market cap:
$1.4B
Revenue:
$2.7B
EPS (TTM):
$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.9B $3.3B $2.7B $2.7B
Revenue Growth (YoY) 3.37% 15.63% 14.72% -16.77% -0.95%
 
Cost of Revenues $1.8B $2.1B $2.4B $1.9B $1.8B
Gross Profit $687.5M $763.2M $918.8M $875.9M $859.7M
Gross Profit Margin 27.84% 26.73% 28.05% 32.13% 31.84%
 
R&D Expenses $1.4M $1.6M -- -- --
Selling, General & Admin $473.6M $527.6M $648.5M $569.7M $603.1M
Other Inc / (Exp) -$17.2M -$6.8M -$73.4M -$9.6M -$7.3M
Operating Expenses $473.6M $527.6M $648.5M $567.3M $603.1M
Operating Income $213.9M $235.6M $270.3M $308.6M $256.6M
 
Net Interest Expenses -- -- -- $65.2M $74M
EBT. Incl. Unusual Items $196.2M $238.3M $213.4M $238.7M $168.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.5M $55.7M $58M $56.7M $42.4M
Net Income to Company $145.7M $182.6M $155.4M $182M $125.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $145.7M $182.6M $155.4M $182M $125.9M
 
Basic EPS (Cont. Ops) $1.14 $1.43 $1.21 $1.42 $0.99
Diluted EPS (Cont. Ops) $1.14 $1.43 $1.20 $1.40 $0.96
Weighted Average Basic Share $128M $128M $128M $127.8M $127.1M
Weighted Average Diluted Share $128M $128M $129.1M $129.9M $130.9M
 
EBITDA $291.4M $310.7M $334.8M $372.9M $333.9M
EBIT $213.9M $235.6M $270.3M $308.6M $256.6M
 
Revenue (Reported) $2.5B $2.9B $3.3B $2.7B $2.7B
Operating Income (Reported) $213.9M $235.6M $270.3M $308.6M $256.6M
Operating Income (Adjusted) $213.9M $235.6M $270.3M $308.6M $256.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $858.4M $677.3M $718.1M $698.9M
Revenue Growth (YoY) -- -- -21.1% 6.02% -2.67%
 
Cost of Revenues -- $598.2M $446.5M $484.4M $489.3M
Gross Profit -- $260.2M $230.8M $233.7M $209.6M
Gross Profit Margin -- 30.31% 34.08% 32.54% 29.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $140.3M $166.3M $167.5M
Other Inc / (Exp) -- -$10.3M -$400K -$6M --
Operating Expenses -- $176.2M $140.2M $166.3M $167.5M
Operating Income -- $84M $90.6M $67.4M $42.1M
 
Net Interest Expenses -- -- $15.3M $20M $18.2M
EBT. Incl. Unusual Items -- $78.2M $77.9M $39.4M $23.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $26.1M $18.2M $10.3M $5.3M
Net Income to Company -- $52.1M $59.7M $29.1M $18.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $52.1M $59.7M $29.1M $18.1M
 
Basic EPS (Cont. Ops) -- $0.41 $0.47 $0.23 $0.14
Diluted EPS (Cont. Ops) -- $0.41 $0.46 $0.22 $0.14
Weighted Average Basic Share -- $128M $127.6M $127.1M $126.7M
Weighted Average Diluted Share -- $128M $130.3M $130.8M $129.5M
 
EBITDA -- $101.9M $106.1M $87.5M $65.5M
EBIT -- $84M $90.6M $67.4M $42.1M
 
Revenue (Reported) -- $858.4M $677.3M $718.1M $698.9M
Operating Income (Reported) -- $84M $90.6M $67.4M $42.1M
Operating Income (Adjusted) -- $84M $90.6M $67.4M $42.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $3.2B $2.8B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.3B $2B $1.8B $1.9B
Gross Profit -- $893.6M $866.7M $878.5M $840.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $447.8M $578.6M $603.2M $633.2M
Other Inc / (Exp) -- -$42M -$39M -$11.6M --
Operating Expenses -- $623.8M $577.9M $603.1M $631.6M
Operating Income -- $269.8M $288.8M $275.4M $208.8M
 
Net Interest Expenses -- -- $49.9M $70M $75.8M
EBT. Incl. Unusual Items -- $240.2M $214.9M $191.7M $109.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $65.1M $53.6M $43.7M $26.8M
Net Income to Company -- -- $161.3M $148M $82.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $175.1M $161.3M $148M $82.7M
 
Basic EPS (Cont. Ops) -- $1.37 $1.26 $1.17 $0.65
Diluted EPS (Cont. Ops) -- $1.37 $1.24 $1.13 $0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $335.6M $351.5M $346.4M $303.3M
EBIT -- $269.8M $288.8M $275.4M $208.8M
 
Revenue (Reported) -- $3.2B $2.8B $2.7B $2.8B
Operating Income (Reported) -- $269.8M $288.8M $275.4M $208.8M
Operating Income (Adjusted) -- $269.8M $288.8M $275.4M $208.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $2.5B $2B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.8B $1.4B $1.4B $1.4B
Gross Profit -- $710.3M $658.1M $660.7M $641.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $311.1M $417.3M $450.8M $480.9M
Other Inc / (Exp) -- -$38.3M -$4M -$6M -$11.1M
Operating Expenses -- $487.1M $416.6M $450.8M $479.3M
Operating Income -- $223.2M $241.5M $209.9M $162.1M
 
Net Interest Expenses -- -- $49.9M $54.7M $56.5M
EBT. Incl. Unusual Items -- $193.9M $195.5M $148.5M $89.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $54M $49.6M $36.6M $21M
Net Income to Company -- $140M $145.9M $111.9M $68.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $139.9M $145.9M $111.9M $68.7M
 
Basic EPS (Cont. Ops) -- $1.09 $1.14 $0.88 $0.54
Diluted EPS (Cont. Ops) -- $1.09 $1.12 $0.86 $0.53
Weighted Average Basic Share -- $384M $384.2M $381.1M $381M
Weighted Average Diluted Share -- $384M $389.7M $392M $389.3M
 
EBITDA -- $271.4M $288M $263.1M $232.5M
EBIT -- $223.2M $241.5M $209.9M $162.1M
 
Revenue (Reported) -- $2.5B $2B $2B $2.1B
Operating Income (Reported) -- $223.2M $241.5M $209.9M $162.1M
Operating Income (Adjusted) -- $223.2M $241.5M $209.9M $162.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.3M $141.4M $101.1M $148.7M $120.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $233.8M $305.3M $289.6M $203M $191M
Inventory $245.9M $304.3M $373.1M $249.8M $276.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $56.6M $59M $66.2M $75.7M $62.7M
Total Current Assets $690.6M $810M $830M $677.2M $650.7M
 
Property Plant And Equipment $368.5M $399.9M $404.9M $416.7M $547.9M
Long-Term Investments $257.2M $419.7M -- -- --
Goodwill $926.1M $926.2M $924.2M $925.1M $1.1B
Other Intangibles $433.3M $415.7M $349.8M $335.5M $571.3M
Other Long-Term Assets $36.9M $33.4M $20.5M $27.2M $34.1M
Total Assets $2.7B $3B $2.5B $2.4B $2.9B
 
Accounts Payable $156.6M $203.9M $219.2M $151.4M $180.7M
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 $12.3M $13.2M $13.9M $16.1M $19.5M
Other Current Liabilities $143.2M -- -- -- $195.2M
Total Current Liabilities $312.1M $364.1M $411.1M $349.4M $395.4M
 
Long-Term Debt $28.3M $50M $1B $736.5M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $498.2M $551.1M $1.5B $1.2B $1.6B
 
Common Stock -- -- $1.3M $1.3M $1.3M
Other Common Equity Adj -$7.7M -$3.9M -$14.5M -$3.7M -$32.7M
Common Equity $2.2B $2.5B $1B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.5B $1B $1.2B $1.3B
 
Total Liabilities and Equity $2.7B $3B $2.5B $2.4B $2.9B
Cash and Short Terms $154.3M $141.4M $101.1M $148.7M $120.6M
Total Debt $40.6M $50M $1B $754.1M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $134M $122.5M $108.4M $114.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $326M $233.6M $216.1M $218.4M
Inventory -- $416.2M $269.4M $299.4M $272.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $64.5M $58.5M $63M --
Total Current Assets -- $940.7M $684M $686.9M $690M
 
Property Plant And Equipment -- $396.4M $403.1M $528M $594.4M
Long-Term Investments -- $624.2M -- -- --
Goodwill -- $924.3M $924.6M $1.1B --
Other Intangibles -- $374.3M $338.5M $577.9M --
Other Long-Term Assets -- $18.2M $28.1M $38M --
Total Assets -- $3.3B $2.4B $3B $3B
 
Accounts Payable -- $209.9M $179.7M $175.3M $182.5M
Accrued Expenses -- -- $140.7M $167.6M --
Current Portion Of Long-Term Debt -- -- $8.2M -- --
Current Portion Of Capital Lease Obligations -- $14.1M $15.4M $16.8M --
Other Current Liabilities -- $171.4M -- -- --
Total Current Liabilities -- $395.4M $367.9M $378.4M $369.9M
 
Long-Term Debt -- $43.3M $747.7M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- $573.4M $1.2B $1.7B $1.6B
 
Common Stock -- -- $1.3M $1.3M $1.3M
Other Common Equity Adj -- -$14.3M -$7.4M -$26.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $2.7B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity -- $3.3B $2.4B $3B $3B
Cash and Short Terms -- $134M $122.5M $108.4M $114.8M
Total Debt -- $43.3M $755.9M $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $145.7M $182.6M $155.4M $182M $125.9M
Depreciation & Amoritzation $77.5M $75.1M $64.5M $64.3M $77.3M
Stock-Based Compensation $9.7M $9.3M $10.9M $17.8M $21.9M
Change in Accounts Receivable -$25.6M -$72.2M $13.5M $88.1M $21.7M
Change in Inventories -$42.3M -$58.5M -$70.1M $123.6M -$10.7M
Cash From Operations $204.6M $148.2M $235.6M $405.6M $292M
 
Capital Expenditures $27.3M $51.6M $55.9M $57.3M $80.9M
Cash Acquisitions -- -- -- -- $514.5M
Cash From Investing -$26.7M -$51.5M -$55.9M -$56.9M -$580.8M
 
Dividends Paid (Ex Special Dividend) -- -- $940M -- --
Special Dividend Paid
Long-Term Debt Issued $2.4B $2.6B $3.7B $255M $1.2B
Long-Term Debt Repaid -$2.6B -$2.8B -$3B -$527.5M -$862.5M
Repurchase of Common Stock -- -- -- $22M $6.5M
Other Financing Activities $51.7M $43.2M -$5.4M -$5.4M -$31.4M
Cash From Financing -$179.2M -$109.7M -$215.3M -$299.9M $269.6M
 
Beginning Cash (CF) $154.3M $141.4M $101.1M $148.7M $120.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$500K -$12.9M -$40.3M $47.6M -$27.1M
Ending Cash (CF) $154.6M $128.6M $56.1M $195.1M $85.6M
 
Levered Free Cash Flow $177.3M $96.6M $179.7M $348.3M $211.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $52.1M $59.7M $29.1M $18.1M
Depreciation & Amoritzation -- $17.9M $15.5M $20.1M $23.4M
Stock-Based Compensation -- $2.7M $4.3M $5.7M $4.4M
Change in Accounts Receivable -- $4.4M $1.5M $8.9M $300K
Change in Inventories -- -$41.9M $49.9M -$11.8M $4.2M
Cash From Operations -- $41.8M $142.5M $80.8M $55.4M
 
Capital Expenditures -- $10.1M $10M $16.3M $15.9M
Cash Acquisitions -- -- -- $515.7M --
Cash From Investing -- -$10.1M -$9.9M -$530M -$15.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $776.1M -- $430M --
Long-Term Debt Repaid -- -$842M -$109.1M -$56.6M --
Repurchase of Common Stock -- -- $11.5M -- --
Other Financing Activities -- $48.2M $500K -$1.8M --
Cash From Financing -- -$17.7M -$120.1M $371.6M -$45.8M
 
Beginning Cash (CF) -- $134M $122.5M $108.4M $114.8M
Foreign Exchange Rate Adjustment -- -$5.8M -$200K -$2.4M $900K
Additions / Reductions -- $8.2M $12.3M -$80M -$5.3M
Ending Cash (CF) -- $136.4M $134.6M $26M $110.4M
 
Levered Free Cash Flow -- $31.7M $132.5M $64.5M $39.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $161.3M $148M $82.7M
Depreciation & Amoritzation -- -- $62.7M $71M $94.5M
Stock-Based Compensation -- $8.1M $16M $21.4M $20.3M
Change in Accounts Receivable -- -- $96.5M $25.7M -$2.6M
Change in Inventories -- -- $146.9M -$12.8M $26.2M
Cash From Operations -- -- $454.2M $246M $223.9M
 
Capital Expenditures -- $32.2M $45.1M $70.5M $90.1M
Cash Acquisitions -- -- -- $515.7M -$1.2M
Cash From Investing -- -- -$44.8M -$577.7M -$79M
 
Dividends Paid (Ex Special Dividend) -- -- $940M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.6B $1.3B --
Long-Term Debt Repaid -- -- -$913.2M -$968.1M --
Repurchase of Common Stock -- -- $15.6M $12.9M $18.1M
Other Financing Activities -- -- -$121.6M -$25.5M --
Cash From Financing -- -- -$420.1M $323.5M -$141.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$11.5M -$13.1M $6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $409.1M $175.5M $133.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $140M $145.9M $111.9M $68.7M
Depreciation & Amoritzation -- $48.3M $46.5M $53.2M $70.4M
Stock-Based Compensation -- $8.1M $13.2M $16.8M $15.2M
Change in Accounts Receivable -- -$22.9M $60.1M -$2.3M -$26.6M
Change in Inventories -- -$113.1M $103.9M -$32.5M $4.4M
Cash From Operations -- $117.9M $336.5M $176.9M $108.8M
 
Capital Expenditures -- $32.2M $21.4M $34.6M $43.8M
Cash Acquisitions -- -- -- $515.7M --
Cash From Investing -- -$32.2M -$21.1M -$541.9M -$40.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.2B $55M $1.1B $115M
Long-Term Debt Repaid -- -$2.4B -$328.5M -$769.1M -$125M
Repurchase of Common Stock -- -- $15.6M $6.5M $18.1M
Other Financing Activities -- $113.2M -$3M -$23.1M -$5.9M
Cash From Financing -- -$87.3M -$292.1M $331.3M -$79.8M
 
Beginning Cash (CF) -- $134M $349M $451.5M $348.4M
Foreign Exchange Rate Adjustment -- -$5.8M -$1.9M -$5.6M $4.9M
Additions / Reductions -- -$7.4M $21.4M -$39.3M -$6.2M
Ending Cash (CF) -- $401.1M $368.5M $406.6M $347.1M
 
Levered Free Cash Flow -- $85.7M $315.1M $142.3M $65M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock