Financhill
Sell
15

MLNK Quote, Financials, Valuation and Earnings

Last price:
$20.05
Seasonality move :
-4.45%
Day range:
$20.04 - $20.37
52-week range:
$16.49 - $25.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.97x
P/B ratio:
3.62x
Volume:
364K
Avg. volume:
255.6K
1-year change:
-11.19%
Market cap:
$1.5B
Revenue:
$303.6M
EPS (TTM):
-$0.67
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $152.7M $199.3M $267.7M $288M $303.6M
Revenue Growth (YoY) -- 30.52% 34.28% 7.61% 5.41%
 
Cost of Revenues $47.3M $58.4M $89.6M $106.3M $108.5M
Gross Profit $105.4M $141M $178.1M $181.7M $195.1M
Gross Profit Margin 69.02% 70.73% 66.52% 63.09% 64.27%
 
R&D Expenses $16M $18.7M $36.3M $42.6M $47.5M
Selling, General & Admin $69.1M $64M $103.3M $106.3M $128.5M
Other Inc / (Exp) $16K -$12.7M -$10.7M -$4.2M -$3.6M
Operating Expenses $85.1M $82.7M $139.6M $148.9M $176M
Operating Income $20.3M $58.3M $38.4M $32.8M $19.2M
 
Net Interest Expenses $38.1M $34.7M $32.6M $23.2M $34.1M
EBT. Incl. Unusual Items -$17.7M $10.9M -$4.9M $5.4M -$18.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $1.8M $5.1M $4.1M $23.9M
Net Income to Company -$12.6M $9.2M -$10M $1.3M -$42.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.6M $9.2M -$10M $1.3M -$42.5M
 
Basic EPS (Cont. Ops) -$0.64 -$0.37 -$0.48 $0.02 -$0.53
Diluted EPS (Cont. Ops) -$0.64 -$0.37 -$0.48 $0.02 -$0.53
Weighted Average Basic Share $68.5M $68.5M $63.8M $80.5M $80.3M
Weighted Average Diluted Share $72.5M $72.5M $63.8M $82.4M $80.3M
 
EBITDA $58.9M $85.8M $78.2M $83.6M $77.4M
EBIT $20.3M $45.6M $27.8M $29.7M $19.6M
 
Revenue (Reported) $152.7M $199.3M $267.7M $288M $303.6M
Operating Income (Reported) $20.3M $58.3M $38.4M $32.8M $19.2M
Operating Income (Adjusted) $20.3M $45.6M $27.8M $29.7M $19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $52.3M $67.4M $71.8M $76.5M $80.4M
Revenue Growth (YoY) -- 28.92% 6.51% 6.6% 5.07%
 
Cost of Revenues $14.9M $26.7M $27.8M $27M $27.7M
Gross Profit $37.4M $40.7M $43.9M $49.5M $52.7M
Gross Profit Margin 71.54% 60.39% 61.24% 64.69% 65.6%
 
R&D Expenses $4.5M $13.5M $11.5M $11.2M $10M
Selling, General & Admin $15.3M $35.9M $27.7M $32.7M $40.1M
Other Inc / (Exp) -$7K -$4.3M -$163K -- --
Operating Expenses $19.8M $49.4M $39.3M $43.9M $50.2M
Operating Income $17.6M -$8.8M $4.7M $5.6M $2.6M
 
Net Interest Expenses $8.7M $7.2M $6.5M $8.4M $8.8M
EBT. Incl. Unusual Items $8.9M -$20.3M -$2M -$2.9M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $1.2M $890K -$800K $816K
Net Income to Company $7M -$21.4M -$2.9M -$2.1M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M -$21.4M -$2.9M -$2.1M -$7.1M
 
Basic EPS (Cont. Ops) -$0.03 -$0.34 -$0.04 -$0.03 -$0.09
Diluted EPS (Cont. Ops) -$0.03 -$0.34 -$0.04 -$0.03 -$0.09
Weighted Average Basic Share $68.5M $71.7M $80.7M $81.1M $75.6M
Weighted Average Diluted Share $72.5M $71.7M $80.7M $81.1M $75.6M
 
EBITDA $27.6M -$408K $18.2M $21.3M $18.5M
EBIT $17.5M -$13.1M $4.9M $6.9M $3.9M
 
Revenue (Reported) $52.3M $67.4M $71.8M $76.5M $80.4M
Operating Income (Reported) $17.6M -$8.8M $4.7M $5.6M $2.6M
Operating Income (Adjusted) $17.5M -$13.1M $4.9M $6.9M $3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $257.6M $281.5M $299.6M $311.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $83.3M $101.9M $110.2M $106.9M
Gross Profit -- $174.3M $179.6M $189.4M $204.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $32.9M $38.9M $49M $40.1M
Selling, General & Admin -- $95.1M $102.3M $125.8M $148.6M
Other Inc / (Exp) $17K -$17.8M -$7.8M -$5.3M -$4.2M
Operating Expenses -- $128M $141.2M $174.8M $188.7M
Operating Income -- $46.2M $38.3M $14.6M $15.8M
 
Net Interest Expenses $26M $35.7M $21.8M $32.8M $34.2M
EBT. Incl. Unusual Items -- -$7.3M $8.7M -$23.4M -$22.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $3.6M $5.2M -$5M $29M
Net Income to Company -- -$10.9M $3.5M -$18.4M -$51.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$10.9M $3.5M -$18.4M -$51.6M
 
Basic EPS (Cont. Ops) -- -$0.58 $0.04 -$0.23 -$0.67
Diluted EPS (Cont. Ops) -- -$0.58 $0.04 -$0.23 -$0.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $76.8M $83.5M $69.9M $75.1M
EBIT -- $28.5M $30.9M $12.3M $17M
 
Revenue (Reported) -- $257.6M $281.5M $299.6M $311.4M
Operating Income (Reported) -- $46.2M $38.3M $14.6M $15.8M
Operating Income (Adjusted) -- $28.5M $30.9M $12.3M $17M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $145.4M $203.7M $217.5M $229M $236.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.3M $67.3M $79.6M $83.5M $81.9M
Gross Profit $103.1M $136.4M $137.9M $145.6M $155M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.6M $27.8M $30.4M $36.8M $29.4M
Selling, General & Admin $46.8M $77.9M $76.9M $96.4M $116.6M
Other Inc / (Exp) $17K -$5.1M -$2.2M -$3.6M -$4.2M
Operating Expenses $60.4M $105.7M $107.3M $133.2M $146M
Operating Income $42.7M $30.7M $30.6M $12.4M $9M
 
Net Interest Expenses $26M $27.1M $16.3M $25.5M $25.6M
EBT. Incl. Unusual Items $16.7M -$1.5M $12.1M -$16.8M -$20.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $5.3M $5.3M -$3.8M $1.3M
Net Income to Company $13.2M -$6.8M $6.8M -$13M -$22M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.2M -$6.8M $6.8M -$13M -$22M
 
Basic EPS (Cont. Ops) -$0.18 -$0.39 $0.08 -$0.16 -$0.29
Diluted EPS (Cont. Ops) -$0.18 -$0.39 $0.08 -$0.16 -$0.29
Weighted Average Basic Share $205.4M $221.2M $241.1M $242.6M $229.5M
Weighted Average Diluted Share $217.4M $225.2M $245.1M $242.6M $229.5M
 
EBITDA $72.2M $63.2M $68.5M $54.7M $52.5M
EBIT $42.7M $25.6M $28.7M $11.3M $8.8M
 
Revenue (Reported) $145.4M $203.7M $217.5M $229M $236.9M
Operating Income (Reported) $42.7M $30.7M $30.6M $12.4M $9M
Operating Income (Adjusted) $42.7M $25.6M $28.7M $11.3M $8.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $97.8M $37.7M $113.6M $55.8M $80.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.3M $22.4M $24.9M $29M $30.3M
Inventory -- -- -- -- --
Prepaid Expenses $3.3M $3.1M $6.8M $6.1M $5.8M
Other Current Assets $230K $427K $244K $440K $1.1M
Total Current Assets $121.3M $72.2M $148M $128.1M $124.4M
 
Property Plant And Equipment $19.3M $7.6M $6M $6.4M $4.5M
Long-Term Investments -- -- -- -- --
Goodwill $438.9M $543M $564.8M $608.7M $610.1M
Other Intangibles $277.5M $328M $298.6M $297.5M $251.1M
Other Long-Term Assets $1.7M $3.5M $4.3M $4.5M $6.2M
Total Assets $869.4M $963.7M $1B $1.1B $996.3M
 
Accounts Payable $1M $2.3M $2.3M $1.2M $4.4M
Accrued Expenses $11.2M $12.9M $14.8M $20.3M $18.8M
Current Portion Of Long-Term Debt $1.4M $3M $2.1M $3.5M $3.5M
Current Portion Of Capital Lease Obligations -- -- $233K $1.2M $773K
Other Current Liabilities -- $85.6M -- -- --
Total Current Liabilities $56.1M $152.8M $43.8M $54.2M $55.8M
 
Long-Term Debt $518.9M $516.9M $425.4M $423.4M $420M
Capital Leases -- -- -- -- --
Total Liabilities $584.8M $670.2M $469.6M $480.1M $488M
 
Common Stock -- -- $88K $128K $129K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8M -$26.4M $556.3M $579.1M $508.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $284.6M $293.5M $556.3M $579.1M $508.2M
 
Total Liabilities and Equity $869.4M $963.7M $1B $1.1B $996.3M
Cash and Short Terms $97.8M $37.7M $113.6M $55.8M $80.4M
Total Debt $520.3M $519.8M $427.5M $426.9M $423.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $93M $115.8M $97.6M $82.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $28.6M $32M $34M $36.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $8.5M $8.3M $7.5M $7.4M
Other Current Assets -- $193K $409K $614K $454K
Total Current Assets -- $132.3M $190.3M $144.2M $133.4M
 
Property Plant And Equipment -- $6.3M $7.7M $5.1M $3M
Long-Term Investments -- -- -- -- --
Goodwill -- $565M $571.6M $609.3M $610.1M
Other Intangibles -- $309.5M $279.5M $262.8M $214.1M
Other Long-Term Assets -- $3.2M $4.2M $5.7M $7.3M
Total Assets -- $1B $1.1B $1B $967.9M
 
Accounts Payable -- $1.2M $2.2M $4.8M $6.2M
Accrued Expenses -- $14.2M $21.3M $19.1M $19.8M
Current Portion Of Long-Term Debt -- -- $3.4M $3.5M $3.8M
Current Portion Of Capital Lease Obligations -- -- $1.4M $949K $422K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $44.4M $58M $69.2M $71.6M
 
Long-Term Debt -- $419.9M $423.6M $420.9M $466.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $464.8M $483.5M $491.6M $549.6M
 
Common Stock -- -- $128K $130K $126K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $555.4M $580.5M $553.8M $418.3M
 
Total Liabilities and Equity -- $1B $1.1B $1B $967.9M
Cash and Short Terms -- $93M $115.8M $97.6M $82.3M
Total Debt -- $419.9M $427M $424.5M $469.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$12.6M $9.2M -$10M $1.3M -$42.5M
Depreciation & Amoritzation $38.6M $40.2M $50.5M $54M $57.8M
Stock-Based Compensation $1.8M $2.8M $30.7M $22.8M $30.6M
Change in Accounts Receivable -$5.4M -$3.2M $1.6M -$7M -$443K
Change in Inventories -- -- -- -- --
Cash From Operations $21.8M $67.5M $89.8M $74.6M $68M
 
Capital Expenditures $6M $7.3M $5.7M $9.4M $10.2M
Cash Acquisitions -- -$108.1M -$120.6M -$85M $326K
Cash From Investing -$6M -$115.4M -$126.3M -$124.3M $20.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $69.3M -- $535M -- --
Long-Term Debt Repaid -$3.8M -$6.3M -$631.3M -$6.5M -$4.4M
Repurchase of Common Stock -$2.4M -$3.2M -$2M -$3.4M -$61.2M
Other Financing Activities -$13.9M -$423K -$40.6M -$206K -$2M
Cash From Financing $49.2M -$10M $110.2M -$8.1M -$63.4M
 
Beginning Cash (CF) $32.8M $97.8M $39.9M $113.6M $55.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65M -$57.9M $73.8M -$57.9M $24.7M
Ending Cash (CF) $97.8M $39.9M $113.6M $55.8M $80.4M
 
Levered Free Cash Flow $15.8M $60.1M $84.1M $65.2M $57.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7M -$21.4M -$2.9M -$2.1M -$7.1M
Depreciation & Amoritzation $10.1M $12.7M $13.4M $14.4M $14.6M
Stock-Based Compensation $745K $25.5M $7.3M $8.3M $14.3M
Change in Accounts Receivable $1.1M $608K $1.8M $914K -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $24.9M $19.1M $19.6M $21.3M $20.6M
 
Capital Expenditures $1.3M $1.5M $2.7M $2.5M $1.9M
Cash Acquisitions -- $13K -$79K $1.2M --
Cash From Investing -$1.3M -$1.5M -$2.7M -$1.3M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1M -$200M -$1.1M -$1.1M -$1.2M
Repurchase of Common Stock -$694K -- -$69K -$30.5M -$31.1M
Other Financing Activities -- -$4.6M -$184K -$353K -$1.2M
Cash From Financing -$1.8M $44M -$1.3M -$31.3M -$29.5M
 
Beginning Cash (CF) $119.3M $31.5M $100.3M $108.9M $93M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.8M $61.6M $15.5M -$11.3M -$10.7M
Ending Cash (CF) $141M $93M $115.8M $97.6M $82.3M
 
Levered Free Cash Flow $23.6M $17.6M $16.9M $18.8M $18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$10.9M $3.5M -$18.4M -$51.6M
Depreciation & Amoritzation -- $48.3M $52.5M $57.6M $58.1M
Stock-Based Compensation $2.1M $27.6M $20.4M $28.5M $43M
Change in Accounts Receivable -- -$557K -$3.3M -$1.8M -$5.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- $81.3M $88.1M $62.8M $76.5M
 
Capital Expenditures $5.6M $6.1M $8.7M $9.5M $8.5M
Cash Acquisitions -- -$229.4M -$22.3M -$60.3M -$1.2M
Cash From Investing -- -$235.5M -$61M -$39.8M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $100M -- -- --
Long-Term Debt Repaid -- -$205.7M -$434.1M -$4.4M -$4.6M
Repurchase of Common Stock -- -$2M -$262K -$38.8M -$130.4M
Other Financing Activities -- -- -- -$1.4M -$4.4M
Cash From Financing -- $106.2M -$4.3M -$41.2M -$82M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$48M $22.7M -$18.2M -$15.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $75.3M $79.4M $53.3M $67.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.2M -$6.8M $6.8M -$13M -$22M
Depreciation & Amoritzation $29.5M $37.7M $39.7M $43.4M $43.7M
Stock-Based Compensation $2.1M $26.8M $16.5M $22.2M $34.7M
Change in Accounts Receivable -$4.7M -$2M -$7M -$1.7M -$7.1M
Change in Inventories -- -- -- -- --
Cash From Operations $55.2M $69M $67.2M $55.5M $64M
 
Capital Expenditures $5.6M $4.3M $7.2M $7.4M $5.7M
Cash Acquisitions -- -$121.4M -$23.1M $1.5M --
Cash From Investing -$5.6M -$125.6M -$60.4M $24.2M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M -- -- $50M
Long-Term Debt Repaid -$3.2M -$202.6M -$5.4M -$3.3M -$3.5M
Repurchase of Common Stock -$3.1M -$2M -$262K -$35.7M -$104.8M
Other Financing Activities -- -$34.2M -$184K -$1.4M -$3.8M
Cash From Financing -$6.3M $109.8M -$4.8M -$37.9M -$56.5M
 
Beginning Cash (CF) $329.8M $147M $360.7M $242.4M $235.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.3M $53.1M $2.1M $41.8M $1.8M
Ending Cash (CF) $373M $200.1M $362.8M $284.2M $237.6M
 
Levered Free Cash Flow $49.6M $64.7M $60M $48.1M $58.3M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 30.64% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is up 22.41% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is up 18.99% over the past day.

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

Show me the best stock