Financhill
Sell
22

MUX Quote, Financials, Valuation and Earnings

Last price:
$7.99
Seasonality move :
22.17%
Day range:
$7.84 - $8.17
52-week range:
$5.92 - $12.50
Dividend yield:
0%
P/E ratio:
3.63x
P/S ratio:
1.99x
P/B ratio:
0.84x
Volume:
675.3K
Avg. volume:
652.1K
1-year change:
5.84%
Market cap:
$422.3M
Revenue:
$166.2M
EPS (TTM):
$2.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $117M $104.8M $136.5M $110.4M $166.2M
Revenue Growth (YoY) -8.7% -10.45% 30.3% -19.13% 50.55%
 
Cost of Revenues $108M $131.7M $143M $111M $148.5M
Gross Profit $9M -$26.9M -$6.5M -$544K $17.8M
Gross Profit Margin 7.68% -25.72% -4.75% -0.49% 10.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8M $9.2M $11.4M $11.9M $15.4M
Other Inc / (Exp) -$1.6M -$84.8M -$4.8M $25.7M $134.4M
Operating Expenses $64.1M $34.5M $46.7M $97.7M $122.1M
Operating Income -$55.2M -$61.4M -$53.2M -$98.2M -$104.3M
 
Net Interest Expenses $6.8M $7.4M $6.2M $7.8M --
EBT. Incl. Unusual Items -$63.6M -$153.7M -$64.2M -$80.3M $67M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.8M -$1.4M -$7.3M $5.8M $33.9M
Net Income to Company -$59.7M -$152.3M -$56.9M -$86.1M $33.2M
 
Minority Interest in Earnings -- -- $172K $5M $22.1M
Net Income to Common Excl Extra Items -$59.7M -$152.3M -$56.7M -$81.1M $55.3M
 
Basic EPS (Cont. Ops) -$1.70 -$3.78 -$1.25 -$1.71 $1.16
Diluted EPS (Cont. Ops) -$1.70 -$3.78 -$1.25 -$1.71 $1.16
Weighted Average Basic Share $36.2M $40.3M $45.5M $47.4M $47.5M
Weighted Average Diluted Share $36.2M $40.3M $45.5M $47.4M $47.5M
 
EBITDA -$31.2M -$123.2M -$32.7M -$53M -$73.9M
EBIT -$56.8M -$146.3M -$58M -$72.5M -$104.3M
 
Revenue (Reported) $117M $104.8M $136.5M $110.4M $166.2M
Operating Income (Reported) -$55.2M -$61.4M -$53.2M -$98.2M -$104.3M
Operating Income (Adjusted) -$56.8M -$146.3M -$58M -$72.5M -$104.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.4M $37.1M $26M $38.4M $52.3M
Revenue Growth (YoY) -16.2% 35.53% -30.01% 47.78% 36.05%
 
Cost of Revenues $28.1M $36.8M $24.5M $34.6M $38.4M
Gross Profit -$701K $344K $1.5M $3.8M $13.8M
Gross Profit Margin -2.56% 0.93% 5.78% 9.78% 26.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3.5M $4.4M $3.7M $2.1M
Other Inc / (Exp) $2M -$2M $7.1M -$12.8M -$3.2M
Operating Expenses $9.3M $14.5M $17.8M $29.9M $10.8M
Operating Income -$10M -$14.2M -$16.3M -$26.2M $3M
 
Net Interest Expenses $1.9M $2.1M $1.8M -- $1.1M
EBT. Incl. Unusual Items -$9.9M -$18.2M -$11.1M -$28.6M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$152K -$841K -$524K -$244K $814K
Net Income to Company -$9.8M -$17.4M -$10.5M -$28.4M -$2.1M
 
Minority Interest in Earnings -- -- $12K $9.9M --
Net Income to Common Excl Extra Items -$9.8M -$17.4M -$10.5M -$18.5M -$2.1M
 
Basic EPS (Cont. Ops) -$0.20 -$0.38 -$0.22 -$0.39 -$0.04
Diluted EPS (Cont. Ops) -$0.20 -$0.38 -$0.22 -$0.39 -$0.04
Weighted Average Basic Share $40.4M $45.9M $47.4M $47.5M $52M
Weighted Average Diluted Share $40.4M $45.9M $47.4M $47.5M $52M
 
EBITDA -$3.4M -$10.8M -$11.7M -$17.7M $11.9M
EBIT -$8M -$16.2M -$16.3M -$26.2M $3M
 
Revenue (Reported) $27.4M $37.1M $26M $38.4M $52.3M
Operating Income (Reported) -$10M -$14.2M -$16.3M -$26.2M $3M
Operating Income (Adjusted) -$8M -$16.2M -$16.3M -$26.2M $3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $109.4M $129.3M $117.1M $135.8M $199.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.4M $143.5M $123.3M $131.3M $155.4M
Gross Profit -$12M -$14.3M -$6.2M $4.4M $44.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $10.7M $11.8M $12.3M $16.9M
Other Inc / (Exp) -$85.3M -$2.7M $15.4M -$34M $144.2M
Operating Expenses $50.7M $40.1M $72.2M $151.9M $45M
Operating Income -$62.7M -$54.4M -$78.4M -$147.4M -$765K
 
Net Interest Expenses $8.4M $6.3M $6.9M -- $5.1M
EBT. Incl. Unusual Items -$156.5M -$63.4M -$69.8M -$145.8M $138.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$4M -$4.8M $4.3M $32.6M
Net Income to Company -$153.9M -$59.4M -$65M -$150.1M $105.8M
 
Minority Interest in Earnings -- -- $472K $29.6M -$2.8M
Net Income to Common Excl Extra Items -$153.9M -$59.4M -$64.6M -$120.5M $103M
 
Basic EPS (Cont. Ops) -$3.90 -$1.39 -$1.39 -$2.54 $2.20
Diluted EPS (Cont. Ops) -$3.90 -$1.39 -$1.39 -$2.54 $2.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$124.4M -$34.8M -$50.7M -$90.1M $29.3M
EBIT -$148M -$57.1M -$72.8M -$121.7M -$765K
 
Revenue (Reported) $109.4M $129.3M $117.1M $135.8M $199.6M
Operating Income (Reported) -$62.7M -$54.4M -$78.4M -$147.4M -$765K
Operating Income (Adjusted) -$148M -$57.1M -$72.8M -$121.7M -$765K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $77.1M $101.6M $82.2M $107.6M $141M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.3M $102.2M $82.4M $102.8M $110.4M
Gross Profit -$13.3M -$583K -$256K $4.7M $30.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8M $8.4M $8.8M $9.2M $10.7M
Other Inc / (Exp) -$84.2M -$2.1M $18.2M -$41.6M -$31.8M
Operating Expenses $27M $32.7M $58.1M $112.4M $34.7M
Operating Income -$40.3M -$33.2M -$58.4M -$107.6M -$4.1M
 
Net Interest Expenses $5.6M $4.4M $5.1M -- $3.7M
EBT. Incl. Unusual Items -$130.1M -$39.7M -$45.4M -$110.9M -$39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$3.9M -$1.3M -$2.8M -$4.1M
Net Income to Company -$128.8M -$35.9M -$44M -$108M -$35.5M
 
Minority Interest in Earnings -- -- $300K $24.9M --
Net Income to Common Excl Extra Items -$128.8M -$35.9M -$43.7M -$83.2M -$35.5M
 
Basic EPS (Cont. Ops) -$3.20 -$0.81 -$0.93 -$1.76 -$0.71
Diluted EPS (Cont. Ops) -$3.20 -$0.81 -$0.93 -$1.76 -$0.71
Weighted Average Basic Share $120.5M $136M $141.3M $142.3M $151.1M
Weighted Average Diluted Share $120.5M $136M $141.3M $142.3M $151.1M
 
EBITDA -$108.3M -$19.9M -$37.9M -$83.4M $19.9M
EBIT -$124.5M -$35.3M -$50.1M -$107.6M -$4.1M
 
Revenue (Reported) $77.1M $101.6M $82.2M $107.6M $141M
Operating Income (Reported) -$40.3M -$33.2M -$58.4M -$107.6M -$4.1M
Operating Income (Adjusted) -$124.5M -$35.3M -$50.1M -$107.6M -$4.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $46.5M $20.8M $54.3M $39.8M $23M
Short Term Investments $1.9M -- $1.6M $1.1M $1.7M
Accounts Receivable, Net -- -- -- -- --
Inventory $38.4M $27M $15.8M $31.7M $19.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.9M $6.9M $6M $3.1M
Total Current Assets $92M $53.5M $85M $81.7M $52.7M
 
Property Plant And Equipment $418.8M $329.1M $342.3M $346.3M $170M
Long-Term Investments $110.2M $108.3M $91M $93.5M $419.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.3M $9M $7.1M $7.3M $15.3M
Total Assets $631.2M $499.9M $525.3M $528.7M $657.2M
 
Accounts Payable -- -- $39.6M $42.5M $22.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5M -- -- $10M --
Current Portion Of Capital Lease Obligations $2.1M $2.4M $2.9M $1.2M $978K
Other Current Liabilities -- $3.8M $4.1M $4.1M $1.7M
Total Current Liabilities $48.8M $45.6M $52.4M $84.2M $30M
 
Long-Term Debt $39.5M $48.2M $48.9M $54M $40M
Capital Leases -- -- -- -- --
Total Liabilities $131.7M $134.6M $135.4M $172.4M $154.8M
 
Common Stock $1.5B $1.5B $1.6B $1.6B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $499.5M $365.3M $375.2M $322.8M $502.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $14.8M $33.5M --
Total Equity $499.5M $365.3M $389.9M $356.3M $502.4M
 
Total Liabilities and Equity $631.2M $499.9M $525.3M $528.7M $657.2M
Cash and Short Terms $48.3M $20.8M $55.9M $40.9M $24.8M
Total Debt $49.5M $48.2M $48.9M $64M $40M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8M $63.1M $54.9M $49.1M $29.2M
Short Term Investments -- $1.8M $1.4M $40.8M $1M
Accounts Receivable, Net -- -- -- -- --
Inventory $34.2M $19.3M $30.2M $27.2M $21.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.7M $7.6M -- $5.3M
Total Current Assets $57.5M $92.1M $96.1M $125.8M $59.6M
 
Property Plant And Equipment $330.2M $342.7M $346.5M $340M $201.2M
Long-Term Investments $108.8M $95.7M $92.8M $86.1M $401.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.7M $9.3M $9.7M $20.8M $6M
Total Assets $506.2M $539.8M $545.1M $572.7M $667.8M
 
Accounts Payable -- -- -- $38.8M $28.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2M $4M -- $9M
Current Portion Of Capital Lease Obligations $2.2M $3M $1.5M $1M $890K
Other Current Liabilities $2.1M $5.1M $4.4M $405K $6.4M
Total Current Liabilities $36M $46.3M $58.1M $53.5M $50.9M
 
Long-Term Debt $48M $44.7M $59.8M $40M $31M
Capital Leases -- -- -- -- --
Total Liabilities $125.4M $128.9M $146.8M $138.7M $165.7M
 
Common Stock $1.5B $1.6B $1.6B $1.8B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $14.9M $38.2M $84.1M --
Total Equity $380.8M $410.9M $398.3M $434M $502.1M
 
Total Liabilities and Equity $506.2M $539.8M $545.1M $572.7M $667.8M
Cash and Short Terms $8M $64.9M $56.3M $89.9M $30.2M
Total Debt $48M $48.7M $63.8M $40M $40M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$59.7M -$152.3M -$56.9M -$86.1M $33.2M
Depreciation & Amoritzation $25.5M $23.1M -- -- --
Stock-Based Compensation $694K $612K $837K $340K $971K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$39.5M -$27.9M -$20.1M -$56.6M -$39.6M
 
Capital Expenditures $29.7M $13.4M $34.9M $24.2M $26.1M
Cash Acquisitions -- -- -- -- -$39.7M
Cash From Investing -$14.1M -$11.8M -$24.6M -$23.9M -$99.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $40M $15M --
Long-Term Debt Repaid -$1.9M -$2.2M -$3.4M -$2.3M -$26.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $32.4M $38.4M $185.4M
Cash From Financing $70M $17.6M $81M $65.5M $172.2M
 
Beginning Cash (CF) $30.5M $46.5M $24.4M $60.6M $43.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.4M -$22.1M $36.4M -$15M $32.9M
Ending Cash (CF) $46.5M $24.4M $60.6M $43.6M $27.5M
 
Levered Free Cash Flow -$69.2M -$41.2M -$55M -$80.8M -$65.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.8M -$17.4M -$10.5M -$28.4M -$2.1M
Depreciation & Amoritzation $4.6M $5.4M $4.7M -- --
Stock-Based Compensation $30K $293K $123K $270K $357K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.2M -$11M -$10.3M -$2.3M $23.2M
 
Capital Expenditures $801K $8.1M $8.9M $9.3M $19.1M
Cash Acquisitions -- -- -- -- -$14.8M
Cash From Investing $160K -$8.1M -$8.9M -$16.4M -$34M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M -- -- --
Long-Term Debt Repaid -$569K $26K -$817K -$562K -$502K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $2.6M $26.8M -- --
Cash From Financing $9.3M $42.6M $25.9M -$562K -$502K
 
Beginning Cash (CF) $18.5M $45.9M $47.8M $89.1M $43.2M
Foreign Exchange Rate Adjustment -$958K -- $4.1M -$16.5M $421K
Additions / Reductions $4.2M $23.5M $6.8M -$19.2M -$11.3M
Ending Cash (CF) $21.7M $69.3M $58.7M $53.3M $32.3M
 
Levered Free Cash Flow -$6M -$19.1M -$19.2M -$11.6M $4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$153.9M -$59.4M -$65M -$150.1M $105.8M
Depreciation & Amoritzation $23.6M $22.3M -$3.2M -- --
Stock-Based Compensation $545K $1M $418K $381K $2.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.9M -$21.7M -$63.6M -$49.7M $46.8M
 
Capital Expenditures $12M $32.6M $23.5M $25.3M $38.2M
Cash Acquisitions -- -- -- -- -$54.5M
Cash From Investing -$3M -$24.4M -$21M -$59.2M -$92.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $15M -- --
Long-Term Debt Repaid -$1.9M -$582K -$5.7M -$26.5M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $68.3M $185.4M --
Cash From Financing $54.7M $93.7M $62M $158.9M $32.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M $47.6M -$22.6M $49.9M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$54.9M -$54.2M -$87.2M -$75M $8.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$128.8M -$35.9M -$44M -$108M -$35.5M
Depreciation & Amoritzation $16.2M $15.4M $12.2M -- --
Stock-Based Compensation $332K $732K $313K $354K $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$25.3M -$19.1M -$62.6M -$55.7M $30.7M
 
Capital Expenditures $9.3M $28.5M $17.1M $18.3M $30.3M
Cash Acquisitions -- -- -- -- -$14.8M
Cash From Investing -$7.8M -$20.4M -$16.9M -$52.2M -$45.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $15M -- --
Long-Term Debt Repaid -$1.6M -$4K -$2.3M -$26.5M -$896K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $2.6M $38.4M $185.4M --
Cash From Financing $8.3M $84.4M $65.5M $158.9M $19.5M
 
Beginning Cash (CF) $93.8M $121.3M $178.9M $327.6M $97.1M
Foreign Exchange Rate Adjustment $11K -- $12.1M -$41.2M -$281K
Additions / Reductions -$24.8M $44.9M -$14M $50.9M $5.1M
Ending Cash (CF) $69M $166.2M $176.9M $337.4M $101.9M
 
Levered Free Cash Flow -$34.6M -$47.6M -$79.8M -$74M $320K

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock