Financhill
Buy
69

MANDF Quote, Financials, Valuation and Earnings

Last price:
$6.88
Seasonality move :
11.72%
Day range:
$6.88 - $6.88
52-week range:
$4.50 - $6.98
Dividend yield:
5.32%
P/E ratio:
19.76x
P/S ratio:
2.18x
P/B ratio:
2.11x
Volume:
--
Avg. volume:
8
1-year change:
52.89%
Market cap:
$3.5B
Revenue:
$1.9B
EPS (TTM):
$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $3.5B $545.5M $1.8B $1.9B
Revenue Growth (YoY) -- 89.79% -84.54% 232.13% 6.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$290.7M -$331.2M -$849.5M -$294.5M -$273.8M
Operating Income $290.7M $331.2M $849.5M $294.5M $273.8M
 
Net Interest Expenses $14.1M $16.3M $10.1M $12.5M $17.3M
EBT. Incl. Unusual Items $175.4M $291.4M $716M $229.4M $221.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.1M $60M $146M $53.9M $41.1M
Net Income to Company -- -- $718.6M $227.8M $219.6M
 
Minority Interest in Earnings -- $118.2K -$210.2K -$216.2K --
Net Income to Common Excl Extra Items $133.4M $232M $570.2M $173.5M $178.4M
 
Basic EPS (Cont. Ops) $0.27 $0.46 $1.14 $0.35 $0.36
Diluted EPS (Cont. Ops) $0.27 $0.46 $1.14 $0.35 $0.36
Weighted Average Basic Share $501.8M $501.8M $501.8M $501.8M $502.1M
Weighted Average Diluted Share $501.8M $501.8M $501.8M $501.8M $502.1M
 
EBITDA -- -- -- -- --
EBIT $175.4M $291.4M $716M $229.4M $221.2M
 
Revenue (Reported) $1.9B $3.5B $545.5M $1.8B $1.9B
Operating Income (Reported) $290.7M $331.2M $849.5M $294.5M $273.8M
Operating Income (Adjusted) $175.4M $291.4M $716M $229.4M $221.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $231.1M $204.2M $453.9M $554.9M
Revenue Growth (YoY) -- -- -11.66% 122.31% 22.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -$161M -$102.4M -$63.8M -$73.6M
Operating Income -- $161M $102.4M $63.8M $73.6M
 
Net Interest Expenses -- $2.4M $3.5M $5.6M $6.8M
EBT. Incl. Unusual Items -- $159.7M $91.9M $50.2M $65M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $31.7M $17.2M $9.6M $10.5M
Net Income to Company -- -- $91.2M $52.4M --
 
Minority Interest in Earnings -- -- -$108.8K $109.9K --
Net Income to Common Excl Extra Items -- $128M $74.2M $40.1M $54.7M
 
Basic EPS (Cont. Ops) -- $0.26 $0.15 $0.08 $0.11
Diluted EPS (Cont. Ops) -- $0.26 $0.15 $0.08 $0.11
Weighted Average Basic Share -- $501.8M $501.8M $502.7M $502.7M
Weighted Average Diluted Share -- $501.8M $501.8M $502.7M $502.7M
 
EBITDA -- -- -- -- --
EBIT -- $159.7M $91.9M $50.2M $65M
 
Revenue (Reported) -- $231.1M $204.2M $453.9M $554.9M
Operating Income (Reported) -- $161M $102.4M $63.8M $73.6M
Operating Income (Adjusted) -- $159.7M $91.9M $50.2M $65M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $1.3B $2.2B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $6.6M $8.6M --
Operating Expenses -- -- -$272.5M -$280.9M -$265.8M
Operating Income -- -- $272.5M $280.9M $265.8M
 
Net Interest Expenses -- $2.4M $12.9M $13.3M $25.3M
EBT. Incl. Unusual Items -- $159.7M $187.1M $234.2M $207M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $40.7M $57.1M $31.5M
Net Income to Company -- -- -- $233.7M --
 
Minority Interest in Earnings -- -- -$324.9K $1.3K --
Net Income to Common Excl Extra Items -- -- $145.6M $174.7M $175M
 
Basic EPS (Cont. Ops) -- -- $0.29 $0.35 $0.35
Diluted EPS (Cont. Ops) -- $0.26 $0.29 $0.35 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -- -- $187.1M $234.2M $207M
 
Revenue (Reported) -- -- $1.3B $2.2B $1.6B
Operating Income (Reported) -- -- $272.5M $280.9M $265.8M
Operating Income (Adjusted) -- -- $187.1M $234.2M $207M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $231.1M $1.1B $1.5B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $6.6M $8.6M $5.2M
Operating Expenses -- -$161M -$225.4M -$217.5M -$209.9M
Operating Income -- $161M $225.4M $217.5M $209.9M
 
Net Interest Expenses -- $2.4M $10.5M $11.2M $19.3M
EBT. Incl. Unusual Items -- $159.7M $179M $183.6M $169.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $31.7M $35.7M $38.7M $29.2M
Net Income to Company -- -- $178.7M $184.5M $65.2M
 
Minority Interest in Earnings -- -- -$324.9K $1.4K --
Net Income to Common Excl Extra Items -- $128M $142.5M $143.3M $139.9M
 
Basic EPS (Cont. Ops) -- $0.26 $0.28 $0.29 $0.28
Diluted EPS (Cont. Ops) -- $0.26 $0.28 $0.29 $0.28
Weighted Average Basic Share -- $501.8M $1.5B $1.5B $1.5B
Weighted Average Diluted Share -- $501.8M $1.5B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT -- $159.7M $179M $183.6M $169.2M
 
Revenue (Reported) -- $231.1M $1.1B $1.5B $1.1B
Operating Income (Reported) -- $161M $225.4M $217.5M $209.9M
Operating Income (Adjusted) -- $159.7M $179M $183.6M $169.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $835M $1B $773.3M $815.7M $922M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $3.1M $1.8M $3M
Inventory -- -- -- -- --
Prepaid Expenses $24.5M $24.9M $22.1M $23M $22.7M
Other Current Assets -- -- -- -- --
Total Current Assets $943.4M $1.4B $919.8M $954.3M $1B
 
Property Plant And Equipment $36.2M $31.4M $27.3M $30.3M $26M
Long-Term Investments $5.9B $5B $4.8B $4.5B $4B
Goodwill -- -- $44.2M $45.5M $42.9M
Other Intangibles -- $61.5M $14.9M $14.3M $13.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $17.9B $18.7B $15.8B $18.1B $18.7B
 
Accounts Payable -- -- $6.5M $4.3M $5.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.3B $3.9B $151.3M $163.2M $117.1M
 
Long-Term Debt $427.3M $393.1M $375.9M $390.4M $660.2M
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $16.8B $14B $16.3B $17B
 
Common Stock $49.4M $5.7M $5.3M $110.5K $103.6K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $2B $1.8B $1.8B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$106.7K -$331.4K $207.1K
Total Equity $1.9B $2B $1.8B $1.8B $1.7B
 
Total Liabilities and Equity $17.9B $18.7B $15.8B $18.1B $18.7B
Cash and Short Terms -- $1B $777.1M $816.2M $926.5M
Total Debt $427.3M $393.1M $375.9M $390.4M $663.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $674M $1.3B $742.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $685.1M $1.3B $742.7M
 
Property Plant And Equipment -- -- $25.5M $28.1M $26.8M
Long-Term Investments -- -- $3M $1.1M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $60.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $16.5B $20B $21.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt -- -- $287.7M $958M $698.2M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $14.7B $18.3B $20.1B
 
Common Stock -- -- $5.3M $111.6K $117.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$317.6K $223.2K $235K
Total Equity -- -- $1.8B $1.7B $1.6B
 
Total Liabilities and Equity -- -- $16.5B $20B $21.7B
Cash and Short Terms -- -- -- $1.3B --
Total Debt -- -- $287.7M $958M $698.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $718.6M $227.8M $219.6M
Depreciation & Amoritzation $8.5M $5.6M $9M $5.2M $5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$322.8M $470.3M -$16.5M $302.9M $78M
 
Capital Expenditures $1.6M -- $4.4M $5.9M $2.5M
Cash Acquisitions -- -- $7.5M -- --
Cash From Investing -$1.6M -$14.5M -$11.9M $15.4M -$5.2M
 
Dividends Paid (Ex Special Dividend) -- $236.4M $157.6M $162.2M $179.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $539.6M
Long-Term Debt Repaid -- -- -- -$108.3M -$270.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$15.8M -$31.4M $757.7K
Cash From Financing $17M -$177.2M -$175M -$303.4M $91.5M
 
Beginning Cash (CF) $835M $1B $773.3M $815.7M $922M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$307.5M $278.6M -$203.4M $14.9M $164.3M
Ending Cash (CF) $527.5M $1.3B $570M $830.6M $1.1B
 
Levered Free Cash Flow -$324.4M $470.3M -$20.9M $297M $75.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $91.2M $52.4M --
Depreciation & Amoritzation -- -- -$326.4K $1.3M $1.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$128.1M $36.6M $8.4M
 
Capital Expenditures -- -- -$217.6K $549.3K $632.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $543.9K -$2M -$505.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $11.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $702.1K -$292.7M --
Cash From Financing -- -- -$109.2M $331.1M -$12.6M
 
Beginning Cash (CF) -- -- $674M $1.3B $742.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$236.8M $365.8M -$4.8M
Ending Cash (CF) -- -- $437.2M $1.6B $738M
 
Levered Free Cash Flow -- -- -$127.9M $36M $7.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $233.7M --
Depreciation & Amoritzation -- -- $6.5M $5M $5.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $298.2M $389.1M -$101.2M
 
Capital Expenditures -- -- $2.9M $7.1M $3.5M
Cash Acquisitions -- -- $1M -- --
Cash From Investing -- -- $17.6M -$9.8M $938K
 
Dividends Paid (Ex Special Dividend) -- -- $162.9M $178.3M $382.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$304.7M $151.2M -$460.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $11.1M $530.6M -$561.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $295.3M $382M -$104.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $178.7M $184.5M $65.2M
Depreciation & Amoritzation -- -- $3.9M $3.7M $4.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $184.2M $273.4M $99.2M
 
Capital Expenditures -- -- -$3K $1.2M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $21.4M -$3.9M $2.1M
 
Dividends Paid (Ex Special Dividend) -- -- $160.9M $178.3M $387.6M
Special Dividend Paid -- -- -- -- $366.2K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$31.6M -$292.7M --
Cash From Financing -- -- -$302.1M $151.6M -$403.1M
 
Beginning Cash (CF) -- -- $674M $3B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$96.5M $421.2M -$301.8M
Ending Cash (CF) -- -- $437.2M $3.4B $2.1B
 
Levered Free Cash Flow -- -- $184.2M $272.2M $97M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock