Financhill
Sell
15

MSIF Quote, Financials, Valuation and Earnings

Last price:
$13.61
Seasonality move :
19.8%
Day range:
$13.20 - $13.70
52-week range:
$6.00 - $18.09
Dividend yield:
10.37%
P/E ratio:
7.68x
P/S ratio:
5.89x
P/B ratio:
0.87x
Volume:
121.2K
Avg. volume:
240.4K
1-year change:
126.67%
Market cap:
$638M
Revenue:
$150.6M
EPS (TTM):
$1.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.1M $89.6M $99.8M $97.4M $150.6M
Revenue Growth (YoY) -63.53% 163.14% 11.38% -2.46% 54.66%
 
Cost of Revenues $18.7M $18.1M $22.8M $33.1M $34.1M
Gross Profit $15.3M $71.5M $77M $64.2M $116.5M
Gross Profit Margin 45.02% 79.8% 77.12% 65.97% 77.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$52.7M -$498K -$3.9M -$34M $15.8M
Operating Expenses $6.6M -$20.9M $5.3M -$42.2M $19.9M
Operating Income $8.7M $92.4M $71.7M $106.4M $96.7M
 
Net Interest Expenses $17.2M $14.5M $24.4M $36.5M $39M
EBT. Incl. Unusual Items -$8.5M $75.5M $47.2M $70M $57.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $1.9M $1.6M $3.8M $1.1M
Net Income to Company -$9.8M $73.6M $45.6M $66.2M $56.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M $73.6M $45.6M $66.2M $56.6M
 
Basic EPS (Cont. Ops) -$0.12 $0.92 $0.57 $0.83 $1.41
Diluted EPS (Cont. Ops) -$0.12 $0.92 $0.57 $0.83 $1.41
Weighted Average Basic Share $39.6M $39.9M $40M $40.1M $40.2M
Weighted Average Diluted Share $39.6M $39.9M $40M $40.1M $40.2M
 
EBITDA $8.9M $92.7M $71.9M $106.6M $96.7M
EBIT $8.7M $92.4M $71.7M $106.4M $96.7M
 
Revenue (Reported) $34.1M $89.6M $99.8M $97.4M $150.6M
Operating Income (Reported) $8.7M $92.4M $71.7M $106.4M $96.7M
Operating Income (Adjusted) $8.7M $92.4M $71.7M $106.4M $96.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.1M $33.3M $32.8M $58.8M $25.5M
Revenue Growth (YoY) 1055.54% 74.49% -1.51% 79.49% -56.65%
 
Cost of Revenues $4.5M $5.3M $7.8M $7.6M $8.4M
Gross Profit $14.6M $28M $25M $51.2M $17.2M
Gross Profit Margin 76.27% 83.97% 76.25% 87.02% 67.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.7M $7.2M $435K $25.4M --
Operating Expenses -$6M $5.2M $2.2M $31M -$19.7M
Operating Income $20.5M $22.8M $22.8M $20.2M $36.8M
 
Net Interest Expenses $3.8M $6.8M $9.4M $10.4M $8.6M
EBT. Incl. Unusual Items $16.8M $16M $13.4M $9.8M $28.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $453K $722K -$27K $2.4M $1.7M
Net Income to Company $16.3M $15.3M $13.4M $7.4M $26.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.3M $15.3M $13.4M $7.4M $26.5M
 
Basic EPS (Cont. Ops) $0.20 $0.19 $0.17 $0.09 $0.56
Diluted EPS (Cont. Ops) $0.20 $0.19 $0.17 $0.09 $0.56
Weighted Average Basic Share $40M $40M $40M $40.2M $47.3M
Weighted Average Diluted Share $40M $40M $40M $40.2M $47.3M
 
EBITDA $20.6M $23M $22.8M $20.2M $36.8M
EBIT $20.5M $22.8M $22.8M $20.2M $36.8M
 
Revenue (Reported) $19.1M $33.3M $32.8M $58.8M $25.5M
Operating Income (Reported) $20.5M $22.8M $22.8M $20.2M $36.8M
Operating Income (Adjusted) $20.5M $22.8M $22.8M $20.2M $36.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.5M $109.6M $89.8M $150.9M $103.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.8M $21.1M $31.5M $34.3M $32.7M
Gross Profit $48.7M $88.5M $58.3M $116.6M $70.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21M $11.2M -$36.8M $14.8M --
Operating Expenses -$36.6M $10.3M -$36.2M $13.1M -$40.6M
Operating Income $85.3M $78.2M $94.5M $103.5M $111.4M
 
Net Interest Expenses $13.9M $20.9M $34.4M $39.3M $35.1M
EBT. Incl. Unusual Items $69.3M $57M $60.1M $64.2M $76.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $2.5M $3M $6.7M -$2.9M
Net Income to Company $66.9M $54.5M $57.2M $57.4M $79.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.9M $54.5M $57.2M $57.4M $79.2M
 
Basic EPS (Cont. Ops) $0.84 $0.68 $0.71 $0.72 $1.77
Diluted EPS (Cont. Ops) $0.84 $0.68 $0.71 $0.72 $1.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $85.4M $78.6M $94.7M $103.5M $111.4M
EBIT $85.3M $78.2M $94.5M $103.5M $111.4M
 
Revenue (Reported) $65.5M $109.6M $89.8M $150.9M $103.5M
Operating Income (Reported) $85.3M $78.2M $94.5M $103.5M $111.4M
Operating Income (Adjusted) $85.3M $78.2M $94.5M $103.5M $111.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $61.7M $81.7M $71.6M $125.2M $78.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6M $15.6M $24.2M $25.4M $24M
Gross Profit $49M $66M $47.4M $99.8M $54.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.8M $7.9M -$25M $23.8M -$21.1M
Operating Expenses -$17M $14.2M -$27.3M $28.1M -$32.4M
Operating Income $66M $51.8M $74.7M $71.7M $86.4M
 
Net Interest Expenses $10.2M $16.6M $26.6M $29.5M $25.6M
EBT. Incl. Unusual Items $53.7M $35.2M $48.1M $42.2M $60.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $1.9M $3.2M $6.2M $2.2M
Net Income to Company $52.4M $33.3M $44.9M $36.1M $58.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.4M $33.3M $44.9M $36.1M $58.7M
 
Basic EPS (Cont. Ops) $0.65 $0.41 $0.56 $0.45 $1.26
Diluted EPS (Cont. Ops) $0.65 $0.41 $0.56 $0.45 $1.26
Weighted Average Basic Share $119.7M $119.9M $120.2M $120.5M $139M
Weighted Average Diluted Share $119.7M $119.9M $120.2M $120.5M $139M
 
EBITDA $66.2M $52.1M $74.8M $71.7M $86.4M
EBIT $66M $51.8M $74.7M $71.7M $86.4M
 
Revenue (Reported) $61.7M $81.7M $71.6M $125.2M $78.1M
Operating Income (Reported) $66M $51.8M $74.7M $71.7M $86.4M
Operating Income (Adjusted) $66M $51.8M $74.7M $71.7M $86.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $49.1M $25.8M $21.3M $30.8M $28.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $57.4M $60.5M $33.7M $41.5M $40.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $825.5M $1.1B $1.1B $1.1B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $888M $1.1B $1.1B $1.1B $1.2B
 
Accounts Payable $286K $19.2M $18.3M $20.5M $21.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.6M $27.7M $26.6M $29.5M $34.6M
 
Long-Term Debt $301.8M $502.9M $470.5M $484.8M $565.1M
Capital Leases -- -- -- -- --
Total Liabilities $308.4M $530.6M $497.5M $517.6M $609.2M
 
Common Stock $80K $80K $80K $80K $40K
Other Common Equity Adj -- -- -- -- --
Common Equity $289.8M $306.6M $304.8M $311.2M $624.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $579.6M $613.2M $609.7M $622.3M $624.9M
 
Total Liabilities and Equity $888M $1.1B $1.1B $1.1B $1.2B
Cash and Short Terms $49.1M $25.8M $21.3M $30.8M $28.4M
Total Debt $301.8M $502.9M $470.5M $484.8M $565.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.4M $18.2M $23.1M $48.9M $18.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $32.7M $37.1M $40.6M $60.5M $30.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1B $1.1B $1.1B $1.2B $1.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1B $1.1B $1.2B $1.2B $1.3B
 
Accounts Payable $16.6M $19.4M $22.7M $34.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.6M $26.8M $31M $45.8M $34.3M
 
Long-Term Debt $413.7M $501.5M $505.8M $556.1M $528.7M
Capital Leases -- -- -- -- --
Total Liabilities $436.3M $528.6M $539.3M $608.8M $563.7M
 
Common Stock $80K $80K $80K $80K $47K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $603.3M $609.7M $613.6M $618.5M $734.4M
 
Total Liabilities and Equity $1B $1.1B $1.2B $1.2B $1.3B
Cash and Short Terms $21.4M $18.2M $23.1M $48.9M $18.1M
Total Debt $413.7M $501.5M $505.8M $556.1M $528.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.8M $73.6M $45.6M $66.2M $56.6M
Depreciation & Amoritzation $205K $230K $276K $129K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $446K -$26.4M $1.1M $116K -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $38.7M $25.4M $46.4M $47.9M $38M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $157.2M -$216.5M $30.2M $2.3M -$66.1M
 
Dividends Paid (Ex Special Dividend) $18.5M $18.7M $33M $36.4M $39.8M
Special Dividend Paid
Long-Term Debt Issued $53.3M $627.2M $187.5M $150M $281M
Long-Term Debt Repaid -$196.5M -$424.8M -$220M -$136M -$201M
Repurchase of Common Stock $6.1M $10.1M $16M $24.4M $20.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$168.6M $167.9M -$81.2M -$40.8M $25.7M
 
Beginning Cash (CF) $49.1M $25.8M $21.3M $30.8M $28.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.2M -$23.3M -$4.5M $9.5M -$2.4M
Ending Cash (CF) $76.3M $2.6M $16.8M $40.3M $26M
 
Levered Free Cash Flow $38.7M $25.4M $46.4M $47.9M $38M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $16.3M $15.3M $13.4M $7.4M $26.5M
Depreciation & Amoritzation $55K $210K $66K -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $7.7M -$23.3M -$3.8M -$4.6M -$520K
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M $35.9M $8M $18.8M $13.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.3M -$16.2M -$18M $7.7M $1.6M
 
Dividends Paid (Ex Special Dividend) $6.3M $8.3M $9.3M $10M $12.4M
Special Dividend Paid -- -- -- -- $10K
Long-Term Debt Issued $76M $21M $33M $61M --
Long-Term Debt Repaid -$29M -$20M -$14M -$56M --
Repurchase of Common Stock $3.3M $4M $7M $4M $2.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $36.5M -$11.6M $3.1M -$7M -$24.9M
 
Beginning Cash (CF) $21.4M $18.2M $23.1M $48.9M $18.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.2M $8.2M -$7M $19.4M -$10.3M
Ending Cash (CF) $34.7M $26.3M $16.2M $68.4M $7.8M
 
Levered Free Cash Flow $1.1M $35.9M $8M $18.8M $13.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $66.9M $54.5M $57.2M $57.4M $79.2M
Depreciation & Amoritzation $110K -- $195K -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.7M -$22.6M -$2M -$2.2M -$921K
Change in Inventories -- -- -- -- --
Cash From Operations $43.7M $69.3M $234K $46.6M $40.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$70.6M -$112.3M $55.3M -$18.8M -$79.9M
 
Dividends Paid (Ex Special Dividend) $11.1M $32.3M $35.4M $39.1M $44.6M
Special Dividend Paid
Long-Term Debt Issued $426.7M $334M $135M $295M --
Long-Term Debt Repaid -$388.1M -$245M -$131M -$245M --
Repurchase of Common Stock $6.2M $15.9M $21.5M $23.7M $6.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $17.1M $39.8M -$50.6M -$2.1M $8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M -$3.3M $5M $25.8M -$30.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43.7M $69.3M $234K $46.6M $40.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.4M $33.3M $44.9M $36.1M $58.7M
Depreciation & Amoritzation $110K $210K $129K -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3M $795K -$2.3M -$4.7M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $34.6M $78.5M $32.3M $31M $33.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$152.6M -$48.4M -$23.3M -$44.4M -$58.2M
 
Dividends Paid (Ex Special Dividend) $11.1M $24.7M $27M $29.7M $34.6M
Special Dividend Paid -- -- -- -- $30K
Long-Term Debt Issued $452.7M $159.5M $107M $252M $130M
Long-Term Debt Repaid -$340.8M -$161M -$72M -$181M -$125M
Repurchase of Common Stock $6.2M $12M $17.5M $16.8M $2.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $90.4M -$37.7M -$7.2M $31.5M $14.6M
 
Beginning Cash (CF) $58.3M $67.4M $80.5M $103.1M $85.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.6M -$7.7M $1.8M $18.1M -$10.3M
Ending Cash (CF) $30.6M $59.7M $82.3M $121.2M $75.6M
 
Levered Free Cash Flow $34.6M $78.5M $32.3M $31M $33.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock