Financhill
Buy
54

MGAWY Quote, Financials, Valuation and Earnings

Last price:
$6.30
Seasonality move :
-1.2%
Day range:
$6.30 - $6.30
52-week range:
$6.05 - $7.79
Dividend yield:
9.65%
P/E ratio:
2.81x
P/S ratio:
0.68x
P/B ratio:
0.23x
Volume:
--
Avg. volume:
129
1-year change:
-6.67%
Market cap:
$1B
Revenue:
$1.4B
EPS (TTM):
$2.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $854.7M $1B $1.1B $1.2B $1.4B
Revenue Growth (YoY) -33.52% 19.11% 6.69% 14.1% 14.46%
 
Cost of Revenues $360M $434.7M $427.3M $490.1M $558.6M
Gross Profit $494.6M $583.3M $658.8M $749.1M $859.8M
Gross Profit Margin 57.87% 57.3% 60.66% 60.45% 60.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $181.8M $200.4M $217.3M $258.9M $282.4M
Operating Income $312.9M $382.9M $441.5M $490.2M $577.4M
 
Net Interest Expenses $33.1M $39.4M $41.4M $47.4M $53.2M
EBT. Incl. Unusual Items $281M $303.1M $351.1M $428.8M $469.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.5M $11.5M $69.1M $80.1M $90.9M
Net Income to Company $281M $303.1M $351.1M $428.8M $469.1M
 
Minority Interest in Earnings $14.2M $19.1M $35.2M $36.9M $50.9M
Net Income to Common Excl Extra Items $202.7M $288.6M $282M $348.7M $378.2M
 
Basic EPS (Cont. Ops) $1.19 $1.71 $1.58 $2.01 $2.06
Diluted EPS (Cont. Ops) $1.19 $1.71 $1.58 $2.01 $2.06
Weighted Average Basic Share $158.3M $157.2M $156.2M $154.8M $158.8M
Weighted Average Diluted Share $158.8M $157.7M $156.5M $154.9M $158.8M
 
EBITDA $375.5M $453.2M $501.7M $552.8M $641.2M
EBIT $312.9M $382.9M $441.5M $490.2M $577.4M
 
Revenue (Reported) $854.7M $1B $1.1B $1.2B $1.4B
Operating Income (Reported) $312.9M $382.9M $441.5M $490.2M $577.4M
Operating Income (Adjusted) $312.9M $382.9M $441.5M $490.2M $577.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $288.5M $266.1M $295.7M $361.6M $373.5M
Revenue Growth (YoY) 46.64% -7.77% 11.11% 22.31% 3.28%
 
Cost of Revenues $126.8M $102.8M $115.2M $142.4M $142.2M
Gross Profit $161.8M $163.3M $180.4M $219.3M $231.3M
Gross Profit Margin 56.07% 61.35% 61.03% 60.64% 61.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $48.7M $48.8M $54.2M $73.4M $77.4M
Operating Income $113.1M $114.5M $126.2M $145.9M $153.9M
 
Net Interest Expenses $26.9M $45.8M $30.8M $16.8M $30.8M
EBT. Incl. Unusual Items $81.3M $67.5M $93.7M $129.2M $123.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.3M $15.2M $10.4M $26.6M $19.4M
Net Income to Company $81.9M $66.2M $94M $125.8M $126.6M
 
Minority Interest in Earnings $2.2M $7.8M $9.3M $12.2M $10.7M
Net Income to Common Excl Extra Items $65M $52.3M $83.3M $102.6M $102.3M
 
Basic EPS (Cont. Ops) $0.39 $0.28 $0.47 $0.56 $0.56
Diluted EPS (Cont. Ops) $0.39 $0.28 $0.47 $0.56 $0.56
Weighted Average Basic Share $159.3M $159.3M $155.9M $162.8M $162.8M
Weighted Average Diluted Share $159.3M $159.3M $155.9M $162.8M $162.8M
 
EBITDA $129.6M $128.1M $141.9M $162.3M $170.5M
EBIT $113.1M $114.5M $126.2M $145.9M $153.9M
 
Revenue (Reported) $288.5M $266.1M $295.7M $361.6M $373.5M
Operating Income (Reported) $113.1M $114.5M $126.2M $145.9M $153.9M
Operating Income (Adjusted) $113.1M $114.5M $126.2M $145.9M $153.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $962.6M $1.1B $1.2B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $411.9M $426.9M $452.9M $566.4M $579.8M
Gross Profit $550.8M $640.7M $720.6M $859M $925.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $178.3M $190.7M $233.4M $273.8M $314.1M
Operating Income $372.5M $449.9M $487.2M $585.2M $611.2M
 
Net Interest Expenses $80M $143.4M $77.7M $107.8M $91.2M
EBT. Incl. Unusual Items $283.4M $308.3M $416M $475.8M $516.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56M $12.6M $73.4M $95.4M $97.6M
Net Income to Company $284.8M $308.3M $415.7M $471.8M $522M
 
Minority Interest in Earnings $9.5M $33.8M $37.6M $44.6M $51.5M
Net Income to Common Excl Extra Items $218.8M $295.8M $342.6M $380.4M $417M
 
Basic EPS (Cont. Ops) $1.32 $1.65 $1.96 $2.11 $2.24
Diluted EPS (Cont. Ops) $1.32 $1.65 $1.95 $2.11 $2.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $442.5M $514.4M $548.8M $649.3M $674.8M
EBIT $372.5M $449.9M $487.2M $585.2M $611.2M
 
Revenue (Reported) $962.6M $1.1B $1.2B $1.4B $1.5B
Operating Income (Reported) $372.5M $449.9M $487.2M $585.2M $611.2M
Operating Income (Adjusted) $372.5M $449.9M $487.2M $585.2M $611.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $752.9M $792.4M $875.9M $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $321.9M $314.8M $340.6M $417.1M $438.3M
Gross Profit $431M $477.6M $535.3M $631.5M $690M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $136.1M $136.5M $163.9M $195.6M $227.7M
Operating Income $294.9M $341.2M $371.4M $435.9M $462.4M
 
Net Interest Expenses $65.1M $111.4M $77.7M $94.6M $75M
EBT. Incl. Unusual Items $220.2M $225.7M $292.3M $339.5M $387M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.1M $44.2M $49M $64.2M $70.9M
Net Income to Company $220.7M $225.4M $292.4M $336.4M $389.3M
 
Minority Interest in Earnings $9.4M $24.1M $26.7M $34.4M $35M
Net Income to Common Excl Extra Items $172.9M $181.5M $243.3M $275.2M $314.1M
 
Basic EPS (Cont. Ops) $1.03 $0.99 $1.39 $1.50 $1.71
Diluted EPS (Cont. Ops) $1.03 $0.99 $1.39 $1.50 $1.71
Weighted Average Basic Share $475.9M $475.7M $466.3M $481.5M $488.4M
Weighted Average Diluted Share $476.5M $476.2M $466.4M $481.5M $488.4M
 
EBITDA $346.4M $386.8M $418.2M $484.3M $510.4M
EBIT $294.9M $341.2M $371.4M $435.9M $462.4M
 
Revenue (Reported) $752.9M $792.4M $875.9M $1B $1.1B
Operating Income (Reported) $294.9M $341.2M $371.4M $435.9M $462.4M
Operating Income (Adjusted) $294.9M $341.2M $371.4M $435.9M $462.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $836.4M $858.8M $498M $453.5M $370.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $471.9M $477.6M $437.8M $432.3M $478.3M
Inventory $2.2B $2.3B $2.2B $2.4B $2.3B
Prepaid Expenses $354M $356.8M $392M $386.9M $389.1M
Other Current Assets $5.3M $7.5M $7.4M $9.5M $6.7M
Total Current Assets $4.4B $4.5B $4B $4.3B $4.3B
 
Property Plant And Equipment $139.9M $128.1M $129.1M $131.3M $124.4M
Long-Term Investments $315.1M $317.8M $295.8M $301.3M $301.1M
Goodwill $28.8M $27M $24.9M $25M $22.4M
Other Intangibles $2M $1.8M $1.5M $1.4M $1.2M
Other Long-Term Assets $3.5M $4M $3.7M $4.7M $6.2M
Total Assets $7.8B $7.8B $7.3B $8B $8.1B
 
Accounts Payable $397.9M $380.2M $361.4M $405.7M $424.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2M $1.4M $1.9M $697K $178.4K
Other Current Liabilities $61.1M $68M $38.2M $22.5M $25.1M
Total Current Liabilities $1.5B $1.2B $1.4B $1.4B $1.3B
 
Long-Term Debt $1.3B $1.6B $1.2B $1.3B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.3B $3B $3.2B $3.3B
 
Common Stock $675.3M $636M $582M $585.7M $584.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $3.9B $3.8B $4.1B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $563.6M $605.3M $570.5M $593.2M $560.8M
Total Equity $4.4B $4.5B $4.3B $4.7B $4.8B
 
Total Liabilities and Equity $7.8B $7.8B $7.3B $8B $8.1B
Cash and Short Terms $836.4M $858.8M $498M $453.5M $370.3M
Total Debt $1.3B $1.6B $1.2B $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $566.2M $634.6M $487.2M $282.8M $330.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $644.2M $605.7M $638.6M $715.6M --
Inventory $2.1B $2B $2.3B $2.4B $2.5B
Prepaid Expenses $410.2M $378.1M $227.3M $227.8M --
Other Current Assets -- -- $233.5M $263M --
Total Current Assets $4B $3.9B $4.2B $4.3B $4.4B
 
Property Plant And Equipment $128.7M $112.5M $127.3M $130.5M $219.3M
Long-Term Investments $373.8M $270.3M $290.3M $305.8M $295.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $82.5M $65.9M $54.3M $54M --
Total Assets $7.4B $7B $7.7B $8.2B $8.3B
 
Accounts Payable $463.2M $413.5M $446.3M $530.6M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $249.6M $188.2M $193.1M $173M --
Total Current Liabilities $1.2B $1.3B $1.4B $1.3B $1.3B
 
Long-Term Debt $1.5B $1.2B $1.2B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3B $3.1B $3.2B $3.3B
 
Common Stock $635.8M $553.2M $573.2M $603.3M $580.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $539.2M $534.7M $577.6M $603M $586M
Total Equity $4.2B $4B $4.6B $5B $5.1B
 
Total Liabilities and Equity $7.4B $7B $7.7B $8.2B $8.3B
Cash and Short Terms $566.2M $634.6M $487.2M $282.8M $330.3M
Total Debt $1.5B $1.2B $1.2B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $281M $303.1M $351.1M $428.8M $469.1M
Depreciation & Amoritzation $62.6M $70.4M $60.2M $62.6M $63.8M
Stock-Based Compensation $431.3K $207.1K $300.7K $64.4K $180.4K
Change in Accounts Receivable $61.8M -$37.2M -$110.3M -$97.1M -$143.6M
Change in Inventories -$50.6M -$181.6M -$128.1M -$171.5M -$65.9M
Cash From Operations $328.7M $75.5M $105.5M $21.1M $134.6M
 
Capital Expenditures $8.7M $10.5M $13.4M $13.2M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$148.8M -$182.5M -$268.6M -$205.8M -$293.3M
 
Dividends Paid (Ex Special Dividend) -- $51M $35.1M $37M $46.5M
Special Dividend Paid
Long-Term Debt Issued $494M $540.8M $193.2M $640.3M $596.9M
Long-Term Debt Repaid -$264.4M -$425.9M -$228.7M -$493M -$502.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.7M $130.5M -$20.5M $48.2M $29.1M
Cash From Financing $164.1M $180.6M -$131.1M $137.2M $94.2M
 
Beginning Cash (CF) $836.4M $858.8M $498M $453.5M $370.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $344M $73.6M -$294.2M -$47.4M -$64.5M
Ending Cash (CF) $1.2B $932.4M $203.8M $406.1M $305.9M
 
Levered Free Cash Flow $320M $65M $92.1M $7.9M $125.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $81.9M $66.2M $94M $125.8M $126.6M
Depreciation & Amoritzation $16.6M $13.4M $15.8M $15.9M $17.1M
Stock-Based Compensation $93.3K $61.2K -$360 $43.8K $58.7K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$35.5M $18.5M $39.1M $71.4M $185.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.8M -$66.5M -$23.9M -$53.4M -$94.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $31.8M $84.6M $33.8M -$126.2M -$93.5M
 
Beginning Cash (CF) $566.2M $634.6M $487.2M $282.8M $330.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.4M $36.6M $49M -$108.2M -$2.7M
Ending Cash (CF) $546.7M $671.2M $536.3M $174.6M $327.5M
 
Levered Free Cash Flow -$35.5M $18.5M $39.1M $71.4M $185.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $284.8M $308.3M $415.7M $471.8M $522M
Depreciation & Amoritzation $69.9M $64.5M $61M $63.5M $64.5M
Stock-Based Compensation $322.7K $207.3K $135.6K $144.4K $177.1K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $123.9M $136.3M $48.5M $46.9M $359.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$133.7M -$298.2M -$204M -$256.6M -$274.1M
 
Dividends Paid (Ex Special Dividend) -- $51.1M $34.8M $36.9M $46.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $20.1M $3.2M $16.7M $12M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$262.3M $343.6M -$16.8M $4.6M -$27.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$272M $181.6M -$172.3M -$205.1M $57.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $123.9M $136.3M $48.5M $46.9M $359.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $220.7M $225.4M $292.4M $336.4M $389.3M
Depreciation & Amoritzation $51.6M $45.6M $46.9M $47.9M $48.6M
Stock-Based Compensation $220.4K $220.5K $55.4K $133.1K $131.6K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $68M $131.7M $75.4M $101.2M $325.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.5M -$166.1M -$103.3M -$154.6M -$135.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$245.6M -$88.9M $24.5M -$107.8M -$229.3M
 
Beginning Cash (CF) $1.9B $2.1B $1.4B $1.3B $974.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$231.2M -$123.3M -$3.4M -$161.2M -$39M
Ending Cash (CF) $1.6B $2B $1.4B $1.1B $935.6M
 
Levered Free Cash Flow $68M $131.7M $75.4M $101.2M $325.7M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock