Financhill
Sell
13

MGFCF Quote, Financials, Valuation and Earnings

Last price:
$0.45
Seasonality move :
--
Day range:
$0.45 - $0.45
52-week range:
$0.45 - $0.45
Dividend yield:
0%
P/E ratio:
4.52x
P/S ratio:
1.48x
P/B ratio:
0.59x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$427.9M
Revenue:
$288.8M
EPS (TTM):
$0.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $168.9M $182.1M $220.7M $304.8M $288.8M
Revenue Growth (YoY) -21.97% 7.81% 21.17% 38.14% -5.26%
 
Cost of Revenues $113.5M $75.1M $105.9M $177.2M $164M
Gross Profit $55.4M $107M $114.7M $127.6M $124.8M
Gross Profit Margin 32.79% 58.76% 51.99% 41.87% 43.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $7.2M $11.2M $14M $13.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8M $9.3M $8.9M $6.8M $1.6M
Operating Income $47.4M $97.7M $105.8M $120.8M $123.2M
 
Net Interest Expenses $2M $4.7M $5M $6.7M $8.8M
EBT. Incl. Unusual Items $45.3M $92.4M $130.2M $111.6M $104.5M
Earnings of Discontinued Ops. -$315.5K -- -- -- --
Income Tax Expense $2.9M $2.6M $2.2M $3.4M $5.5M
Net Income to Company $45.5M $92.4M $130.2M $111.6M $104.5M
 
Minority Interest in Earnings -$5.2M -$13.5M -$16.5M -$18M -$14.9M
Net Income to Common Excl Extra Items $37M $76.3M $111.5M $90.3M $84.1M
 
Basic EPS (Cont. Ops) $0.05 $0.08 $0.12 $0.10 $0.09
Diluted EPS (Cont. Ops) $0.05 $0.08 $0.12 $0.10 $0.09
Weighted Average Basic Share $804.6M $910.4M $947.2M $945.3M $944M
Weighted Average Diluted Share $804.6M $910.4M $947.2M $945.3M $944M
 
EBITDA $51.9M $121.1M $161.6M $147.1M $141.9M
EBIT $46.9M $96.6M $134.9M $118.1M $113M
 
Revenue (Reported) $168.9M $182.1M $220.7M $304.8M $288.8M
Operating Income (Reported) $47.4M $97.7M $105.8M $120.8M $123.2M
Operating Income (Adjusted) $46.9M $96.6M $134.9M $118.1M $113M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $50.2M $55.4M $82.8M $69.2M $83.6M
Revenue Growth (YoY) 66.73% 10.26% 49.51% -16.43% 20.78%
 
Cost of Revenues $21M $26.7M $49.5M $35.7M $44.4M
Gross Profit $29.2M $28.7M $33.2M $33.4M $39.1M
Gross Profit Margin 58.18% 51.76% 40.16% 48.34% 46.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $2.7M $2.4M $4.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2M $1.6M $1.5M $2M $5.5M
Operating Income $27M $27M $31.7M $31.5M $33.6M
 
Net Interest Expenses $1.1M $1.3M $1.8M $2.2M $3.4M
EBT. Incl. Unusual Items $25.9M $25.7M $32.6M $28.4M $28.5M
Earnings of Discontinued Ops. $201.2K -- -- -- --
Income Tax Expense $303.7K $491.8K $1.1M $956.3K $633.3K
Net Income to Company $27M $25M $31M $27.4M $31.6M
 
Minority Interest in Earnings -$4.5M -$4.1M -$5M -$5.3M -$1.6M
Net Income to Common Excl Extra Items $21.3M $21.2M $26.6M $22.1M $26.2M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.03 $0.02 $0.03
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.03 $0.02 $0.03
Weighted Average Basic Share $897.4M $947.4M $988.4M $943.1M $942.7M
Weighted Average Diluted Share $897.4M $947.4M $988.4M $943.1M $942.7M
 
EBITDA $27M $27M $34.5M $30.6M $31.9M
EBIT $27M $27M $34.5M $30.6M $31.9M
 
Revenue (Reported) $50.2M $55.4M $82.8M $69.2M $83.6M
Operating Income (Reported) $27M $27M $31.7M $31.5M $33.6M
Operating Income (Adjusted) $27M $27M $34.5M $30.6M $31.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $177.2M $205.4M $291.1M $299.9M $289.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.1M $90.4M $163.8M $175.7M $155.7M
Gross Profit $100.1M $115M $127.3M $124.2M $133.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $14.1M $16.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.4M $9.5M $12.3M $6.2M -$1.5M
Operating Income $91.6M $105.5M $115M $118.1M $134.8M
 
Net Interest Expenses $4.8M $4.4M $6M $8.5M $12.7M
EBT. Incl. Unusual Items $86.9M $100.5M $143.2M $100.4M $107.9M
Earnings of Discontinued Ops. -$53.6K -- -- -- --
Income Tax Expense $86K $2.7M $4.1M $5.9M $4M
Net Income to Company $87.8M $98.6M $142.2M $101.5M $113M
 
Minority Interest in Earnings -$13.1M -$14.8M -$19M -$15.8M -$9.3M
Net Income to Common Excl Extra Items $73.7M $83M $120M $78.6M $94.6M
 
Basic EPS (Cont. Ops) $0.09 $0.09 $0.13 $0.08 $0.10
Diluted EPS (Cont. Ops) $0.09 $0.09 $0.13 $0.08 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $91.1M $104.4M $148.9M $108.6M $120.3M
EBIT $91.1M $104.4M $148.9M $108.6M $120.3M
 
Revenue (Reported) $177.2M $205.4M $291.1M $299.9M $289.1M
Operating Income (Reported) $91.6M $105.5M $115M $118.1M $134.8M
Operating Income (Adjusted) $91.1M $104.4M $148.9M $108.6M $120.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $130.2M $153.3M $224M $220.3M $220.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.5M $71.7M $129.7M $129M $120M
Gross Profit $73.8M $81.6M $94.3M $91.4M $100.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $9.1M $9.3M $12.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.6M $5.7M $9M $8.3M $4.8M
Operating Income $68.2M $75.9M $85.3M $83.1M $95.3M
 
Net Interest Expenses $4M $3.7M $4.6M $6.3M $10.2M
EBT. Incl. Unusual Items $64.2M $72.2M $85.6M $74.7M $78.4M
Earnings of Discontinued Ops. $22.2K -- -- -- --
Income Tax Expense $1.1M $1.1M $3M $5.5M $3.9M
Net Income to Company $65M $71.1M $83.1M $73M $81.5M
 
Minority Interest in Earnings -$9.5M -$10.8M -$13.4M -$11.3M -$5.8M
Net Income to Common Excl Extra Items $53.7M $60.3M $69.2M $57.8M $68.7M
 
Basic EPS (Cont. Ops) $0.06 $0.06 $0.07 $0.06 $0.07
Diluted EPS (Cont. Ops) $0.06 $0.06 $0.07 $0.06 $0.07
Weighted Average Basic Share $2.6B $2.8B $2.9B $2.8B $2.8B
Weighted Average Diluted Share $2.6B $2.8B $2.9B $2.8B $2.8B
 
EBITDA $68.2M $75.9M $90.2M $81M $88.6M
EBIT $68.2M $75.9M $90.2M $81M $88.6M
 
Revenue (Reported) $130.2M $153.3M $224M $220.3M $220.1M
Operating Income (Reported) $68.2M $75.9M $85.3M $83.1M $95.3M
Operating Income (Adjusted) $68.2M $75.9M $90.2M $81M $88.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $21.7M $22.3M $61M $110.6M $104.1M
Short Term Investments -- -- -- $1.1M $4.2M
Accounts Receivable, Net $18.3M $76M $85.9M $92.5M $92.8M
Inventory $16.3M $15.3M $30.9M $33.5M $28.6M
Prepaid Expenses $2.5M -- $9.5M $4.7M $9.7M
Other Current Assets -- -- -- -- --
Total Current Assets $62.1M $114.6M $190.8M $245.4M $249.4M
 
Property Plant And Equipment $77.5M $87.8M $129.2M $136.2M $140.6M
Long-Term Investments -- -- -- -- --
Goodwill $2M $2.1M $13.1M $12.4M $11.9M
Other Intangibles $498.1M $478.3M $460.4M $457M $464.9M
Other Long-Term Assets $10.6M $10.9M $10.4M $9.9M $8.7M
Total Assets $706.5M $763M $926.4M $972.6M $978M
 
Accounts Payable $67.7M $21.8M $16M $18.6M $17.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M $1.4M $1.9M $1.6M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $257.6M $67.3M $95.7M $108.6M $132.3M
 
Long-Term Debt $6.8M $132.3M $120.8M $90M $101.1M
Capital Leases -- -- -- -- --
Total Liabilities $290.2M $226.8M $270.5M $249M $278.6M
 
Common Stock $144.4M $184M $177.9M $168.5M $161.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $373.4M $477.2M $573M $623.7M $663.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43M $59M $83M $99.9M $36.2M
Total Equity $416.3M $536.2M $656M $723.6M $699.4M
 
Total Liabilities and Equity $706.5M $763M $926.4M $972.6M $978M
Cash and Short Terms $21.7M $22.3M $61M $111.8M $108.3M
Total Debt $181.5M $162.9M $186.3M $161.7M $195.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $34.7M $57.7M $108.3M $136.3M $155.8M
Short Term Investments -- -- -- $3.7M --
Accounts Receivable, Net $56.7M $75.5M $92.1M $98.6M $112.8M
Inventory $15.3M $29.3M $33.5M $28.7M $37M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $106.9M $162.6M $233.8M $267.2M $305.6M
 
Property Plant And Equipment $81.2M $126.8M $140.6M $136.5M $266.6M
Long-Term Investments -- -- -- -- --
Goodwill $2M $10.9M $11.8M $11.6M $14.1M
Other Intangibles $485.3M $466.5M $446.8M $457.7M $412.8M
Other Long-Term Assets $10.5M $10.5M $10M $8.6M $9.9M
Total Assets $743M $873.2M $948M $979.6M $1.1B
 
Accounts Payable $43.6M $35.4M $41.7M $42.4M $62M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $961.5K $1.2M $1.1M $614.1K $849.4K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $85.1M $95.5M $109.9M $106.9M $185.3M
 
Long-Term Debt $127.8M $124.9M $101M $73.7M $113.6M
Capital Leases -- -- -- -- --
Total Liabilities $238.7M $271.6M $261.7M $229.5M $351M
 
Common Stock $178.6M $177.5M $160.3M $157.7M $180.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.5M $78.6M $93.7M $106.5M $52.2M
Total Equity $504.4M $601.6M $686.3M $750.1M $778.5M
 
Total Liabilities and Equity $743M $873.2M $948M $979.6M $1.1B
Cash and Short Terms $34.7M $57.7M $108.3M $140M $155.8M
Total Debt $163.7M $179.9M $168.1M $137.6M $236.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $45.5M $92.4M $130.2M $111.6M $104.5M
Depreciation & Amoritzation $5.1M $24.4M $26.7M $29M $28.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.1M -$52.5M -$7M -$12.6M -$24.6M
Change in Inventories -$792.5K $811.2K -$8.8M -$4.5M $2.1M
Cash From Operations $10.1M $69.9M $113.3M $134.8M $128.3M
 
Capital Expenditures $6.7M $14.5M $27.1M $39.9M $52.3M
Cash Acquisitions -$3.1M -- -$34.8M -$2.6M -$95.3M
Cash From Investing -$62.8M -$59.7M -$67.1M -$41.9M -$145.1M
 
Dividends Paid (Ex Special Dividend) -$1.9M -$13.5M -$14.9M -$15.3M -$16.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$1.6M -$89.2K -$1.8M
Other Financing Activities -$412K -$1.5M $2M -$998.7K $1.2M
Cash From Financing $44.6M -$9.4M -$7.2M -$43.8M $8.5M
 
Beginning Cash (CF) $29.4M $20.9M $21.7M $57.8M $105.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.1M $870.1K $39M $49.1M -$8.4M
Ending Cash (CF) $21.2M $21.4M $61.3M $109.9M $101.5M
 
Levered Free Cash Flow $3.4M $55.5M $86.2M $94.9M $76M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27M $25M $31M $27.4M $31.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.1M $34.2M $24.3M $28.3M $39.8M
 
Capital Expenditures $3.3M $2.7M $5.3M $19M $32.6M
Cash Acquisitions -- -$34.4M $81.2K $31.6K -$452.2K
Cash From Investing -$22.3M -$39.3M -$5.6M -$8.7M -$19.2M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$7.2M $234.5K $181.8K -$534.5K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14.9M $451.2K -- -$20.7M
Long-Term Debt Repaid -- -$4.9M -$5.5M $15.1M --
Repurchase of Common Stock -- -- $2.8K -$552.2K -$151.9K
Other Financing Activities -$469.9K -$266.6K -$17.3K $116.2K $1.4M
Cash From Financing $1.1M $877.8K -$6.8M -$6.7M -$5.3M
 
Beginning Cash (CF) $20.8M $60.6M $94.1M $124.4M $129.1M
Foreign Exchange Rate Adjustment -$417.3K $133.6K $6.7M $223.7K -$16M
Additions / Reductions $9.9M -$4.2M $11.9M $12.8M $15.3M
Ending Cash (CF) $30.9M $56.2M $110.9M $135M $134.6M
 
Levered Free Cash Flow $27.7M $31.6M $19.1M $9.3M $7.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $87.8M $98.6M $142.2M $101.5M $113M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $63.1M $111.1M $114.5M $126.1M $138.3M
 
Capital Expenditures $9.3M $23.9M $29.2M $50M $71M
Cash Acquisitions -- -$34.4M -$3M -$1.4M -$96.5M
Cash From Investing -$52.5M -$69.7M -$42.7M -$38.8M -$172.1M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$21.4M -$7.6M -$15.8M -$17.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7.6M -- --
Repurchase of Common Stock -- -- -$1.7M -- --
Other Financing Activities -$747.1K -$355.4K $1.9M -$3.1M $3.3M
Cash From Financing $2.7M -$16.8M -$20.5M -$60.1M $45.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M $24.6M $51.3M $27.1M $11.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $53.9M $87.2M $85.2M $76.1M $67.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $65M $71.1M $83.1M $73M $81.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $59.5M $100.7M $101.8M $93.1M $103.1M
 
Capital Expenditures $8M $17.4M $19.4M $29.5M $48.2M
Cash Acquisitions -- -$34.4M -$2.6M -$1.4M -$2.6M
Cash From Investing -$47.2M -$57.2M -$32.8M -$29.7M -$56.7M
 
Dividends Paid (Ex Special Dividend) -$6.8M -$14.7M -$7.4M -$7.9M -$9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14.9M $2.5M -- --
Long-Term Debt Repaid -- -$5.7M -$13.3M -- --
Repurchase of Common Stock -- -- -$87.4K -$1.8M -$151.9K
Other Financing Activities -$481K $697.9K $550.9K -$1.6M $525.4K
Cash From Financing -$2.1M -$9.5M -$22.9M -$39.2M -$1.9M
 
Beginning Cash (CF) $63.1M $134.7M $237.7M $360.7M $329.9M
Foreign Exchange Rate Adjustment -$291.1K $858.4K $8.6M $6.6M -$13.8M
Additions / Reductions $10.2M $34M $46.2M $24.2M $44.5M
Ending Cash (CF) $73.1M $168.8M $288.6M $385.7M $366.5M
 
Levered Free Cash Flow $51.6M $83.3M $82.4M $63.6M $54.9M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.09% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.53% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.87% over the past day.

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

Show me the best stock