Financhill
Buy
68

ML Quote, Financials, Valuation and Earnings

Last price:
$86.44
Seasonality move :
1.77%
Day range:
$86.05 - $88.08
52-week range:
$36.65 - $106.82
Dividend yield:
0%
P/E ratio:
309.82x
P/S ratio:
1.96x
P/B ratio:
3.41x
Volume:
362.7K
Avg. volume:
333.4K
1-year change:
66.79%
Market cap:
$963M
Revenue:
$423.4M
EPS (TTM):
$0.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $60.4M $79.4M $171.1M $340.7M $423.4M
Revenue Growth (YoY) -- 31.51% 115.43% 99.18% 24.27%
 
Cost of Revenues $3.6M $4.3M $44.1M $106.4M $126.4M
Gross Profit $56.8M $75.1M $126.9M $234.3M $297.1M
Gross Profit Margin 94.05% 94.54% 74.2% 68.77% 70.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.6M $58.2M $108.7M $169.5M $141.1M
Other Inc / (Exp) -$4.1M -$18.2M -$88.8M -$86.2M -$12.3M
Operating Expenses $121.4M $81.7M $200.3M $333M $302.4M
Operating Income -$64.6M -$6.7M -$73.4M -$98.7M -$5.3M
 
Net Interest Expenses $10.4M $16.7M $7.3M $29.8M $28.7M
EBT. Incl. Unusual Items -$79.1M -$41.6M -$169.4M -$214.7M -$46.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8K $6K $56K -$25.6M -$1.1M
Net Income to Company -$79.1M -$41.6M -$169.5M -$189.1M -$45.2M
 
Minority Interest in Earnings -$9.7M -$8.4M -$12.8M -- --
Net Income to Common Excl Extra Items -$88.9M -$50M -$182.3M -$189.1M -$45.2M
 
Basic EPS (Cont. Ops) -$1,169.10 -$682.13 -$1.44 -$24.32 -$4.63
Diluted EPS (Cont. Ops) -$1,169.10 -$682.13 -$1.44 -$24.32 -$4.63
Weighted Average Basic Share $88.3K $98.5K $97.2M $8.1M $9.6M
Weighted Average Diluted Share $88.3K $98.5K $97.2M $8.1M $9.6M
 
EBITDA -$74.9M -$37.5M -$159.8M -$163.2M $7.2M
EBIT -$75.8M -$38.6M -$162.2M -$184.9M -$17.7M
 
Revenue (Reported) $60.4M $79.4M $171.1M $340.7M $423.4M
Operating Income (Reported) -$64.6M -$6.7M -$73.4M -$98.7M -$5.3M
Operating Income (Adjusted) -$75.8M -$38.6M -$162.2M -$184.9M -$17.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.1M $44.2M $88.7M $110.3M $135.5M
Revenue Growth (YoY) -- 91.28% 100.71% 24.24% 22.86%
 
Cost of Revenues $1.2M $10.9M $28.8M $32.8M $38.3M
Gross Profit $21.9M $33.3M $59.9M $77.4M $97.1M
Gross Profit Margin 94.88% 75.38% 67.51% 70.24% 71.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $35.2M $40.1M $35.5M $47.2M
Other Inc / (Exp) $271K $2.3M $11.1M $2.3M -$492K
Operating Expenses $23.1M $58.7M $84.1M $76.3M $89.6M
Operating Income -$1.2M -$25.3M -$24.2M $1.1M $7.5M
 
Net Interest Expenses $4.6M $1.6M $7.9M $7.1M $6.5M
EBT. Incl. Unusual Items -$5.5M -$24.6M -$21M -$3.7M $517K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1K $53K $400K $3.3M
Net Income to Company -- -$24.6M -$21M -$4.1M -$2.8M
 
Minority Interest in Earnings -$2M -$3.5M -- -- --
Net Income to Common Excl Extra Items -$7.5M -$28.2M -$21M -$4.1M -$2.8M
 
Basic EPS (Cont. Ops) -$119.86 $11.70 -$2.78 -$0.40 -$0.25
Diluted EPS (Cont. Ops) -$119.86 $3.90 -$2.78 -$0.40 -$0.25
Weighted Average Basic Share $98.8K $2.1M $8.2M $10.2M $11.1M
Weighted Average Diluted Share $98.8K $7.3M $8.2M $10.2M $11.1M
 
EBITDA -$4.3M -$22.5M -$6.9M $9.5M $13.5M
EBIT -$4.6M -$23M -$13.1M $3.4M $7M
 
Revenue (Reported) $23.1M $44.2M $88.7M $110.3M $135.5M
Operating Income (Reported) -$1.2M -$25.3M -$24.2M $1.1M $7.5M
Operating Income (Adjusted) -$4.6M -$23M -$13.1M $3.4M $7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $138.1M $301.4M $405.4M $500.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $32.5M $92.2M $121.8M $135.7M
Gross Profit -- $105.5M $209.1M $283.6M $364.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $96.4M $155.8M $151M $171.2M
Other Inc / (Exp) $341K -$111.4M $24.8M -$122M $6.8M
Operating Expenses -- $151.5M $324.6M $304.7M $341.5M
Operating Income -- -$45.9M -$115.5M -$21.1M $23.1M
 
Net Interest Expenses $8.1M $10.3M $23.9M $30.1M $26.8M
EBT. Incl. Unusual Items -- -$167.6M -$114.6M -$173.2M $3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $60K -$28.3M $2.8M -$94K
Net Income to Company -- -- -$86.3M -$176.1M $3.2M
 
Minority Interest in Earnings -$4M -$11.3M -$3.4M -- --
Net Income to Common Excl Extra Items -- -$179M -$89.7M -$176.1M $3.2M
 
Basic EPS (Cont. Ops) -- -$1,186.34 -$12.05 -$21.27 $0.38
Diluted EPS (Cont. Ops) -- -$1,194.14 -$12.05 -$21.27 $0.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$160.3M -$74.2M -$118.6M $55.4M
EBIT -- -$162.1M -$90.7M -$143.1M $29.9M
 
Revenue (Reported) -- $138.1M $301.4M $405.4M $500.3M
Operating Income (Reported) -- -$45.9M -$115.5M -$21.1M $23.1M
Operating Income (Adjusted) -- -$162.1M -$90.7M -$143.1M $29.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $40.1M $115.5M $245.8M $310.5M $387.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $31.3M $79.4M $94.8M $104.2M
Gross Profit $37.9M $84.2M $166.4M $215.6M $283.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.6M $76.4M $123.5M $104.9M $135M
Other Inc / (Exp) $341K -$92.8M $20.9M -$14.9M $4.2M
Operating Expenses $34.5M $123.7M $248M $219.7M $258.8M
Operating Income $3.4M -$39.5M -$81.6M -$4.1M $24.3M
 
Net Interest Expenses $8.1M $4.9M $21.6M $21.9M $20M
EBT. Incl. Unusual Items -$4.3M -$137.2M -$82.4M -$40.9M $8.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $41K -$28.3M $114K $1.1M
Net Income to Company -- -$137.2M -$54.1M -$41.1M $7.4M
 
Minority Interest in Earnings -$4M -$9.4M -- -- --
Net Income to Common Excl Extra Items -$8.4M -$146.6M -$54.1M -$41.1M $7.4M
 
Basic EPS (Cont. Ops) -$177.46 -$814.39 -$7.41 -$4.40 $0.71
Diluted EPS (Cont. Ops) -$177.46 -$822.19 -$7.41 -$4.40 $0.61
Weighted Average Basic Share $189.9K $9.7M $23.7M $28.1M $32.5M
Weighted Average Diluted Share $189.9K $15M $23.7M $28.1M $35M
 
EBITDA -$2.1M -$130.8M -$45.2M -$604K $47.6M
EBIT -$2.7M -$132.3M -$60.8M -$19M $28.6M
 
Revenue (Reported) $40.1M $115.5M $245.8M $310.5M $387.3M
Operating Income (Reported) $3.4M -$39.5M -$81.6M -$4.1M $24.3M
Operating Income (Adjusted) -$2.7M -$132.3M -$60.8M -$19M $28.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.2M $19.4M $201.8M $115.9M $92.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.3M $68.8M $6M $19M $16M
Inventory -- -- -- -- --
Prepaid Expenses -- $1.6M $8.8M $8.8M $6M
Other Current Assets -- -- -- -- --
Total Current Assets $87.6M $89.7M $410.1M $359.2M $326.6M
 
Property Plant And Equipment $741K $502K $1.8M $12.1M $8M
Long-Term Investments -- -- -- -- --
Goodwill -- $21.6M $52.5M $26.6M --
Other Intangibles $2.8M $9.3M $25.1M $194.2M $176.5M
Other Long-Term Assets $6.3M $2.6M $1M $3.9M $4.1M
Total Assets $97.4M $123.6M $491.5M $596.3M $515.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.1M $21M $36.9M $58.1M $52.4M
 
Long-Term Debt $29.2M $46.6M $186.6M $232M $189.8M
Capital Leases -- -- -- -- --
Total Liabilities $55.6M $92.2M $269.9M $324M $258M
 
Common Stock $231M $288.2M $23K $173.2M $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -$263.2M -$328.6M $221.7M $99.2M $257.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $74M $71.9M -- -- --
Total Equity $41.8M $31.4M $221.7M $272.4M $257.2M
 
Total Liabilities and Equity $97.4M $123.6M $491.5M $596.3M $515.3M
Cash and Short Terms $28.2M $19.4M $201.8M $115.9M $92.2M
Total Debt $29.2M $46.6M $186.6M $232M $189.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $295.6M $126.4M $94.3M $111.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $20.8M $19.1M $24.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $10.1M $4.6M $6M $4.9M
Other Current Assets -- -- -- -- --
Total Current Assets -- $433.1M $376.5M $319M $347.4M
 
Property Plant And Equipment -- $588K $11.7M $9.3M $14.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $21.6M $161.3M -- --
Other Intangibles -- $8M $205.7M $180.9M $165.4M
Other Long-Term Assets -- $3.8M $3.1M $3M $3.2M
Total Assets -- $468.6M $758.8M $512.3M $530.7M
 
Accounts Payable -- $37.8M -- -- --
Accrued Expenses -- $8.4M -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $46.1M $54M $45.6M $53.5M
 
Long-Term Debt -- $43.6M $241.6M $194.4M $171.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $112.7M $356.7M $256.3M $248.2M
 
Common Stock -- $23K $173.2M -- $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $123.5M -- -- --
Total Equity -- $355.9M $402.1M $256M $282.5M
 
Total Liabilities and Equity -- $468.6M $758.8M $512.3M $530.7M
Cash and Short Terms -- $295.6M $126.4M $94.3M $111.9M
Total Debt -- $43.6M $241.6M $194.4M $171.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$79.1M -$41.6M -$169.5M -$189.1M -$45.2M
Depreciation & Amoritzation $898K $1.1M $2.4M $21.7M $24.8M
Stock-Based Compensation $765K $1.7M $5M $19.6M $22.9M
Change in Accounts Receivable -$988K $231K -$5.9M -$3.1M $2.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$46.4M $3M -$8.6M $3.4M $116.3M
 
Capital Expenditures $2.6M $1.2M $479K $8.9M $6M
Cash Acquisitions -- -- -$12.1M -$18.6M --
Cash From Investing -$36M -$42.7M -$144.4M -$141.5M -$127.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.1M $31.7M $202.8M $69.3M --
Long-Term Debt Repaid -$13.2M -$18.3M -$5.8M -$24M -$44M
Repurchase of Common Stock -- -- -$9.7M -- -$3M
Other Financing Activities -$10.2M -$10.7M $203.5M -$2M -$144K
Cash From Financing $58.2M $14.8M $378.2M $45.7M -$48M
 
Beginning Cash (CF) $70M $45.8M $20.9M $246.2M $153.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.2M -$24.9M $225.3M -$92.5M -$59.2M
Ending Cash (CF) $45.8M $20.9M $246.2M $153.7M $94.5M
 
Levered Free Cash Flow -$49.1M $1.8M -$9M -$5.5M $110.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$24.6M -$21M -$4.1M -$2.8M
Depreciation & Amoritzation -- $486K $6.2M $6.1M $6.5M
Stock-Based Compensation -- $586K $5.9M $5.7M $7.3M
Change in Accounts Receivable -- $1.3M -$3.2M $2M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$6.7M -$386K $36.1M $60.3M
 
Capital Expenditures -- $189K $3.5M $1.5M $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$38.7M -$28.1M -$28M -$22.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $20M $10M -- --
Long-Term Debt Repaid -- -$5.4M -$1K -$34M -$19.6M
Repurchase of Common Stock -- -$9.7M -- -- -$976K
Other Financing Activities -- $318.3M -- $804K $2.9M
Cash From Financing -- $312.5M $439K -$9.3M -$24.3M
 
Beginning Cash (CF) -- $31.8M $217.2M $102.2M $103.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $267.2M -$28M -$1.2M $13.2M
Ending Cash (CF) -- $299M $189.2M $101M $116.4M
 
Levered Free Cash Flow -- -$6.8M -$3.8M $34.5M $57M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$86.3M -$176.1M $3.2M
Depreciation & Amoritzation -- -- $16.5M $24.5M $25.5M
Stock-Based Compensation -- $2.4M $17M $21.9M $27.5M
Change in Accounts Receivable -- -- -$11.5M $1M -$5.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$16.4M $87.4M $184M
 
Capital Expenditures -- $354K $6.6M $6.6M $9.6M
Cash Acquisitions -- -- -$30.7M -- --
Cash From Investing -- -- -$154.8M -$124.5M -$139.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $225.3M -- --
Long-Term Debt Repaid -- -- -$24.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$138.8M -$144K -$70K
Cash From Financing -- -- $61.4M -$51M -$29.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$109.8M -$88.2M $15.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$23M $80.7M $174.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$137.2M -$54.1M -$41.1M $7.4M
Depreciation & Amoritzation -- $1.5M $15.6M $18.4M $19.1M
Stock-Based Compensation -- $2.4M $14.4M $16.7M $21.3M
Change in Accounts Receivable -- $724K -$4.9M -$682K -$8.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2.1M -$9.9M $74.1M $141.8M
 
Capital Expenditures -- $354K $6.5M $4.2M $7.8M
Cash Acquisitions -- -- -$18.6M -- --
Cash From Investing -- -$91.2M -$101.6M -$84.6M -$96.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $56.8M $79.3M -- --
Long-Term Debt Repaid -- -$5.6M -$24M -$39M -$19.6M
Repurchase of Common Stock -- -$9.7M -- -$3M -$976K
Other Financing Activities -- $340.2M -$2M -$144K -$70K
Cash From Financing -- $371.4M $54.5M -$42.2M -$23.3M
 
Beginning Cash (CF) -- $112.5M $712.4M $366.6M $299.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $278.1M -$57M -$52.7M $21.9M
Ending Cash (CF) -- $390.6M $655.4M $313.9M $321.4M
 
Levered Free Cash Flow -- -$2.4M -$16.4M $69.9M $134M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.91% over the past day.

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

Show me the best stock