Financhill
Sell
49

MAXSF Quote, Financials, Valuation and Earnings

Last price:
$0.71
Seasonality move :
-2.25%
Day range:
$0.71 - $0.71
52-week range:
$0.71 - $0.71
Dividend yield:
5.59%
P/E ratio:
16.10x
P/S ratio:
2.29x
P/B ratio:
3.85x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$5.6B
Revenue:
$2.3B
EPS (TTM):
$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.2B $2.2B $2.2B $2.3B
Revenue Growth (YoY) -5.08% 4.48% -0.23% 0.34% 3.19%
 
Cost of Revenues $1.5B $1.7B $1.7B $1.8B $1.8B
Gross Profit $589.7M $536.8M $508.7M $464.5M $528.3M
Gross Profit Margin 27.64% 24.08% 22.87% 20.82% 22.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.4M $58.4M $48.4M $40.1M $51.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $111.8M $49M $61.8M $57.7M $70.4M
Operating Income $477.8M $487.8M $446.9M $406.9M $457.9M
 
Net Interest Expenses $113.7M $108.6M $94.3M $100.4M $101.9M
EBT. Incl. Unusual Items $440.7M $425.1M $409.4M $316.6M $410.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.8M $109.5M $147.9M $99.1M $105.1M
Net Income to Company $328.9M $315.5M $261.5M $217.5M $305.1M
 
Minority Interest in Earnings -- -- -$227.2K -$219.2K --
Net Income to Common Excl Extra Items $328.9M $315.5M $261.5M $217.5M $305.1M
 
Basic EPS (Cont. Ops) $0.04 $0.04 $0.03 $0.03 $0.04
Diluted EPS (Cont. Ops) $0.04 $0.04 $0.03 $0.03 $0.04
Weighted Average Basic Share $7.8B $7.8B $7.8B $7.8B $7.8B
Weighted Average Diluted Share $7.8B $7.8B $7.8B $7.8B $7.8B
 
EBITDA $866.2M $936M $888.1M $871.2M $898.1M
EBIT $477.8M $487.8M $446.9M $406.9M $457.9M
 
Revenue (Reported) $2.1B $2.2B $2.2B $2.2B $2.3B
Operating Income (Reported) $477.8M $487.8M $446.9M $406.9M $457.9M
Operating Income (Adjusted) $477.8M $487.8M $446.9M $406.9M $457.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $541.2M $536.3M $527.7M $577.8M $612.7M
Revenue Growth (YoY) 2.74% -0.9% -1.6% 9.48% 6.04%
 
Cost of Revenues $409.7M $403M $412.1M $438.9M $426.9M
Gross Profit $131.5M $133.4M $115.6M $138.8M $185.8M
Gross Profit Margin 24.31% 24.87% 21.91% 24.03% 30.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $13.8M $11.7M $7.9M $45M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16M $19.4M $18.6M $13.9M $50.6M
Operating Income $115.6M $114M $97M $124.9M $135.1M
 
Net Interest Expenses $26.7M $25.4M $24.4M $26.5M $27.2M
EBT. Incl. Unusual Items $105.1M $104.4M $83M $109.2M $128.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.6M $35.7M $21M $27.1M $31.2M
Net Income to Company $74.7M $64.6M $62M $82.1M $100.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.5M $68.7M $62M $82.1M $97.5M
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.01 $0.01 $0.01
Weighted Average Basic Share $7.8B $7.8B $7.8B $7.8B $7.8B
Weighted Average Diluted Share $7.8B $7.8B $7.8B $7.8B $7.8B
 
EBITDA $219.2M $209.2M $190.4M $224.3M $241.2M
EBIT $115.6M $114M $97M $124.9M $135.1M
 
Revenue (Reported) $541.2M $536.3M $527.7M $577.8M $612.7M
Operating Income (Reported) $115.6M $114M $97M $124.9M $135.1M
Operating Income (Adjusted) $115.6M $114M $97M $124.9M $135.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.3B $2.2B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $1.7B $1.8B $1.8B
Gross Profit $547.6M $509.9M $493.2M $494.8M $615.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.8M $54.8M $47M $37.3M $91M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $56.4M $74M $74.6M $65.4M $119.5M
Operating Income $491.2M $435.9M $418.6M $429.4M $495.6M
 
Net Interest Expenses $116.7M $99.4M $104.5M $103.6M $109.8M
EBT. Incl. Unusual Items $438.7M $413.5M $369.8M $350.6M $463.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $114.2M $130.8M $111.4M $106.6M $116.9M
Net Income to Company $319.8M $274.6M $254.4M $244M $356M
 
Minority Interest in Earnings -- -- -$439.5K -- --
Net Income to Common Excl Extra Items $324.5M $282.8M $258.3M $244M $346.4M
 
Basic EPS (Cont. Ops) $0.04 $0.04 $0.03 $0.03 $0.04
Diluted EPS (Cont. Ops) $0.04 $0.04 $0.03 $0.03 $0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $877.7M $829.1M $807M $846M $906.7M
EBIT $491.2M $435.9M $418.6M $429.4M $495.6M
 
Revenue (Reported) $2.2B $2.3B $2.2B $2.3B $2.4B
Operating Income (Reported) $491.2M $435.9M $418.6M $429.4M $495.6M
Operating Income (Adjusted) $491.2M $435.9M $418.6M $429.4M $495.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.7B $1.6B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.3B
Gross Profit $424.6M $396.9M $377M $402.6M $486.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.7M $39.5M $33.6M $29M $72.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $47.7M $59.2M $56.5M $51.6M $94.7M
Operating Income $377M $337.7M $320.6M $351.1M $391.6M
 
Net Interest Expenses $87.7M $72.9M $78.2M $78.1M $82.7M
EBT. Incl. Unusual Items $333.7M $321.8M $280.7M $312.7M $365.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.9M $108.1M $73.2M $80.7M $92.5M
Net Income to Company $242.8M $204.9M $207.6M $232.1M $279.5M
 
Minority Interest in Earnings -- -- -$220.8K -- --
Net Income to Common Excl Extra Items $246.8M $213.7M $207.6M $232.1M $273.3M
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.03
Weighted Average Basic Share $23.5B $23.5B $23.5B $23.5B $23.5B
Weighted Average Diluted Share $23.5B $23.5B $23.5B $23.5B $23.5B
 
EBITDA $670.7M $627M $607.3M $638.1M $700.4M
EBIT $377M $337.7M $320.6M $351.1M $391.6M
 
Revenue (Reported) $1.6B $1.7B $1.6B $1.7B $1.8B
Operating Income (Reported) $377M $337.7M $320.6M $351.1M $391.6M
Operating Income (Adjusted) $377M $337.7M $320.6M $351.1M $391.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $182.7M $285.9M $142.6M $123.8M $103.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $309.5M $261.2M $289.7M $327.5M $365.4M
Inventory $745.8K $1.2M $1.8M $4.8M $3.8M
Prepaid Expenses $47.2M $49M $31.6M $87.5M $33.1M
Other Current Assets -- -- -- -- --
Total Current Assets $665.8M $644.3M $595.7M $623.9M $613.7M
 
Property Plant And Equipment $1.7B $1.7B $1.7B $1.6B $1.5B
Long-Term Investments $43M $49M $87.2M $112.9M $124.3M
Goodwill $2.4B -- $2.2B $2.1B $2.2B
Other Intangibles $469.4M -- $412.7M $327.1M $304.2M
Other Long-Term Assets -- -- -- -- $52.2M
Total Assets $5.5B $5.4B $5.2B $5B $5B
 
Accounts Payable $631M $616.9M $693.1M $558M $611.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $64.2M $62.5M $64M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.4B $1.1B $1.2B $1.3B
 
Long-Term Debt $2.4B $1.9B $2.2B $1.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.8B $3.8B $3.7B $3.7B
 
Common Stock $633.2M $615.5M $586.8M $564.3M $580.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $1.6B $1.4B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $454K $217.6K $223.6K
Total Equity $1.8B $1.6B $1.4B $1.3B $1.3B
 
Total Liabilities and Equity $5.5B $5.4B $5.2B $5B $5B
Cash and Short Terms $182.7M $285.9M $142.6M $123.8M $103.8M
Total Debt $2.4B $2B $2.2B $2B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $290M $246.3M $148M $200.6M $213.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $253.4M $256.6M $298.2M $385.8M $390.6M
Inventory $1.2M $1.3M $7M $5.8M $3.6M
Prepaid Expenses $38.7M $34.9M $36M $43.4M $39.2M
Other Current Assets -- -- -- -- --
Total Current Assets $666.2M $645.2M $594.9M $759.3M $794.1M
 
Property Plant And Equipment $1.6B $1.6B $1.6B $1.7B $1.6B
Long-Term Investments $29.9M $68.4M $96.3M $123.7M $124.5M
Goodwill -- -- -- $2.3B --
Other Intangibles -- -- -- $342.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.2B $5B $4.9B $5.5B $5.4B
 
Accounts Payable $823.4M $736M $862.1M $1.1B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $61.9M $57.8M $60.9M $70.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1B $1.2B $1.5B $1.5B
 
Long-Term Debt $2B $2.1B $1.9B $2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $3.6B $3.6B $4.1B $3.9B
 
Common Stock $612.4M $557.5M $552.3M $629.8M $618.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $647K $213K $242.5K --
Total Equity $1.6B $1.4B $1.3B $1.4B $1.4B
 
Total Liabilities and Equity $5.2B $5B $4.9B $5.5B $5.4B
Cash and Short Terms $290M $246.3M $148M $200.6M $213.6M
Total Debt $2.4B $2.1B $2B $2B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $328.9M $315.5M $261.5M $217.5M $305.1M
Depreciation & Amoritzation $351M $445.3M $438M $461M $436.9M
Stock-Based Compensation $4.8M $6.5M $7.3M -$2M $2.6M
Change in Accounts Receivable $40M $1.9M -$247.9M -$185.2M -$133.1M
Change in Inventories -- -$482.5K -$681.6K -$3.1M $1.1M
Cash From Operations $749.4M $797.8M $653.2M $525.5M $567.2M
 
Capital Expenditures $332.2M $393.9M $390.8M $250.1M $221M
Cash Acquisitions $4.3M $2.4M $25.2M $2.8M $1.5M
Cash From Investing -$336.3M -$361.1M -$294.5M -$167.5M -$151.5M
 
Dividends Paid (Ex Special Dividend) $316.5M $320.8M $355.8M $291.8M $273.9M
Special Dividend Paid
Long-Term Debt Issued $284.9M $554.9M $341.3M $306.9M $76.5M
Long-Term Debt Repaid -$284.9M -$494.6M -$398.2M -$315.6M -$174.9M
Repurchase of Common Stock $2.9M $1.7M $1.6M $876.9K $874.3K
Other Financing Activities -- -- -- -- --
Cash From Financing -$376.7M -$325.9M -$486.7M -$371.4M -$434.7M
 
Beginning Cash (CF) $175.3M $279.4M $136.4M $117.5M $101.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.4M $110.7M -$127.9M -$13.4M -$19M
Ending Cash (CF) $211.7M $390.1M $8.5M $104.1M $82.3M
 
Levered Free Cash Flow $417.2M $403.8M $262.4M $275.3M $346.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $74.7M $64.6M $62M $82.1M $100.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $241.5M $149M $205.5M $144.9M $241.8M
 
Capital Expenditures $99M $113.6M $59M $60.6M $69.8M
Cash Acquisitions $2.4M -$722.9K -- $448.6K $40K
Cash From Investing -$117.4M -$74.3M -$23.6M -$35.9M -$92.3M
 
Dividends Paid (Ex Special Dividend) $71.8M $82.2M $67.6M $70.4M $77.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $160.5M $81.4M -$7M $4M --
Long-Term Debt Repaid -$234.1M $8.9M -$51.4M -$10.7M --
Repurchase of Common Stock $1.7M $1.6M $864.4K $897.2K $946.6K
Other Financing Activities -- -- -- -- --
Cash From Financing -$163.6M -$8M -$143.1M -$86.6M -$98.5M
 
Beginning Cash (CF) $290M $246.3M $148M $200.6M $213.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.4M $66.7M $38.9M $22.4M $50.9M
Ending Cash (CF) $250.6M $313M $186.9M $223M $264.5M
 
Levered Free Cash Flow $142.5M $35.5M $146.5M $84.3M $172M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $319.8M $274.6M $254.4M $244M $356M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $793.8M $713.8M $582.8M $604.8M $687M
 
Capital Expenditures $324.8M $460.5M $277.1M $216.1M $248.9M
Cash Acquisitions $3.8M $24.1M $3.1M $1.5M $2.2M
Cash From Investing -$315M -$379M -$190.6M -$132.5M -$209.3M
 
Dividends Paid (Ex Special Dividend) $318.6M $337.2M $306.8M $269.5M $315.2M
Special Dividend Paid
Long-Term Debt Issued $737.6M $341.4M $309.4M $71.9M --
Long-Term Debt Repaid -$678M -$284.9M -$430.6M -$184.3M --
Repurchase of Common Stock $4.6M $1.6M $834.4K $897.2K $959.6K
Other Financing Activities -- -- -- -- --
Cash From Financing -$340.7M -$350M -$492.5M -$439.7M -$456.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $138M -$15.2M -$100.3M $32.6M $21.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $469M $253.3M $305.7M $388.7M $438.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $242.8M $204.9M $207.6M $232.1M $279.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $528.8M $452.5M $406.4M $490.3M $607.7M
 
Capital Expenditures $193.5M $263.8M $164.7M $131.8M $155M
Cash Acquisitions $2.4M $24.1M $2.9M $1.5M $2.1M
Cash From Investing -$182.1M -$203.4M -$110.5M -$75.6M -$129.7M
 
Dividends Paid (Ex Special Dividend) $242.4M $261.8M $226.1M $202.9M $240.9M
Special Dividend Paid $2.4K $2.4K -- -- --
Long-Term Debt Issued $547.8M $334.3M $302.4M $67.4M $101.1M
Long-Term Debt Repaid -$488.3M -$278.6M -$311M -$179.7M --
Repurchase of Common Stock $1.7M $1.6M $864.4K $897.2K $946.6K
Other Financing Activities -- -- -- -- --
Cash From Financing -$232.8M -$260M -$284M -$354.8M -$374.9M
 
Beginning Cash (CF) $849.3M $566.1M $335.4M $601.4M $654.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $113.9M -$10.9M $11.9M $59.9M $103.2M
Ending Cash (CF) $963.2M $555.2M $347.3M $661.3M $757.6M
 
Levered Free Cash Flow $335.3M $188.7M $241.8M $358.5M $452.7M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock