Financhill
Sell
44

MLXSF Quote, Financials, Valuation and Earnings

Last price:
$56.23
Seasonality move :
-2.17%
Day range:
$70.15 - $70.15
52-week range:
$56.23 - $88.28
Dividend yield:
6.01%
P/E ratio:
23.34x
P/S ratio:
3.09x
P/B ratio:
4.46x
Volume:
15
Avg. volume:
945
1-year change:
-5.52%
Market cap:
$2.8B
Revenue:
$1B
EPS (TTM):
$3.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $579.6M $760.9M $878.8M $1B $1B
Revenue Growth (YoY) 6.34% 31.52% 15.49% 18.63% -3.21%
 
Cost of Revenues $353.5M $452.3M $498.8M $580M $591.5M
Gross Profit $226.1M $308.6M $380M $462.5M $417.6M
Gross Profit Margin 39.01% 40.56% 43.24% 44.36% 41.38%
 
R&D Expenses $88.7M $83.2M $86.6M $106.5M $110M
Selling, General & Admin $20.1M $55.3M $60.9M $78.1M $77M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $139.8M $133.2M $141.9M $180M $179.7M
Operating Income $86.3M $175.5M $238.1M $282.4M $237.9M
 
Net Interest Expenses $1.1M $978.6K $751.2K $6.7M $12.4M
EBT. Incl. Unusual Items $86.7M $182.4M $250.5M $273.7M $222.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M $27.4M $43.3M $47.2M $36.6M
Net Income to Company $79.1M $155M $207.2M $226.5M $185.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.1M $155M $207.2M $226.5M $185.5M
 
Basic EPS (Cont. Ops) $1.96 $3.84 $5.13 $5.61 $4.59
Diluted EPS (Cont. Ops) $1.96 $3.84 $5.13 $5.61 $4.59
Weighted Average Basic Share $40.4M $40.4M $40.4M $40.4M $40.4M
Weighted Average Diluted Share $40.4M $40.4M $40.4M $40.4M $40.4M
 
EBITDA $140.6M $227.6M $284.9M $329.2M $288.2M
EBIT $87.7M $175.5M $238.1M $282.4M $237.9M
 
Revenue (Reported) $579.6M $760.9M $878.8M $1B $1B
Operating Income (Reported) $86.3M $175.5M $238.1M $282.4M $237.9M
Operating Income (Adjusted) $87.7M $175.5M $238.1M $282.4M $237.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $191.9M $221.3M $270.4M $272.3M $251.6M
Revenue Growth (YoY) 35.07% 15.3% 22.19% 0.7% -7.61%
 
Cost of Revenues $108.7M $122.3M $145.8M $153.4M $154.1M
Gross Profit $83.2M $99M $124.5M $118.9M $97.5M
Gross Profit Margin 43.36% 44.74% 46.06% 43.67% 38.75%
 
R&D Expenses $23M $22.3M $28.8M $29.2M $32.2M
Selling, General & Admin $13.4M $14.8M $18.3M $19.2M $21.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $36.4M $37M $47.2M $48.4M $53.3M
Operating Income $46.8M $62M $77.4M $70.5M $44.2M
 
Net Interest Expenses -- $3.5M $3.4M $1.9M $3.5M
EBT. Incl. Unusual Items $50.4M $58.5M $73.9M $68.6M $40.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $9.3M $12.1M $12.4M $8.5M
Net Income to Company $43.1M $49.1M $61.8M $56.2M $34.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.1M $49.1M $61.8M $56.2M $32.2M
 
Basic EPS (Cont. Ops) $1.07 $1.22 $1.53 $1.39 $0.81
Diluted EPS (Cont. Ops) $1.06 $1.22 $1.53 $1.39 $0.81
Weighted Average Basic Share $40.4M $40.4M $40.4M $40.4M $39.9M
Weighted Average Diluted Share $40.4M $40.4M $40.4M $40.4M $39.9M
 
EBITDA $59.3M $72.8M $89.4M $83.5M $60.1M
EBIT $46.8M $62M $77.4M $70.5M $44.2M
 
Revenue (Reported) $191.9M $221.3M $270.4M $272.3M $251.6M
Operating Income (Reported) $46.8M $62M $77.4M $70.5M $44.2M
Operating Income (Adjusted) $46.8M $62M $77.4M $70.5M $44.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $746.9M $839.6M $1B $1.1B $910.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $434.7M $466.9M $544.1M $596.7M $557.2M
Gross Profit $312.2M $372.7M $457.5M $472M $353.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $94M $91.6M $109.4M $119M $127M
Selling, General & Admin $55.3M $59M $72.6M $77.8M $82M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $149.2M $150.6M $182.1M $196.8M $209M
Operating Income $163M $222.1M $275.4M $275.2M $144.6M
 
Net Interest Expenses $2.6M $3.5M $7M $9.8M $12.6M
EBT. Incl. Unusual Items $169.1M $232.2M $274.6M $265.4M $141.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.5M $39.8M $48.5M $45.3M $21M
Net Income to Company $145.5M $192.3M $226.1M $220.1M $119.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $145.5M $192.3M $226.1M $220.1M $120.5M
 
Basic EPS (Cont. Ops) $3.61 $4.76 $5.60 $5.45 $3.01
Diluted EPS (Cont. Ops) $3.60 $4.76 $5.60 $5.45 $3.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $216.7M $271.5M $322.9M $325.8M $202.9M
EBIT $163M $222.1M $275.4M $275.2M $144.6M
 
Revenue (Reported) $746.9M $839.6M $1B $1.1B $910.8M
Operating Income (Reported) $163M $222.1M $275.4M $275.2M $144.6M
Operating Income (Adjusted) $163M $222.1M $275.4M $275.2M $144.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $571.2M $649.6M $773.2M $799.3M $700.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $328.5M $357.6M $417.3M $447.4M $429.4M
Gross Profit $242.7M $291.9M $355.9M $351.9M $270.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $69.8M $68.7M $83.4M $87M $94.8M
Selling, General & Admin $40.6M $44.4M $56.2M $55.9M $60.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $110.5M $113.1M $139.6M $142.9M $155.7M
Operating Income $132.3M $178.8M $216.4M $209M $115.2M
 
Net Interest Expenses $2.6M $3.5M $7M $7M $4M
EBT. Incl. Unusual Items $136.9M $186.7M $210.4M $202M $120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $32.5M $37.5M $35.5M $19.7M
Net Income to Company $116.9M $154.3M $172.9M $166.5M $105.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116.9M $154.3M $172.9M $166.5M $100.9M
 
Basic EPS (Cont. Ops) $2.90 $3.82 $4.28 $4.12 $2.52
Diluted EPS (Cont. Ops) $2.89 $3.82 $4.28 $4.12 $2.52
Weighted Average Basic Share $121M $121.2M $121.2M $121.2M $120.2M
Weighted Average Diluted Share $121M $121.2M $121.2M $121.2M $120.2M
 
EBITDA $172.6M $215.6M $253M $247.4M $160.3M
EBIT $132.3M $178.8M $216.4M $209M $115.2M
 
Revenue (Reported) $571.2M $649.6M $773.2M $799.3M $700.2M
Operating Income (Reported) $132.3M $178.8M $216.4M $209M $115.2M
Operating Income (Adjusted) $132.3M $178.8M $216.4M $209M $115.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $72.4M $51.5M $104.1M $43.5M $33.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $80.1M $91.2M $114.8M $132.8M $105.9M
Inventory $151.8M $164.3M $191.7M $281M $272.1M
Prepaid Expenses $3.9M $3.4M $6.1M $5.3M $4.7M
Other Current Assets -- -- -- -- --
Total Current Assets $324M $331.9M $435.2M $497.2M $489.4M
 
Property Plant And Equipment $163.2M $155.4M $148.6M $220.2M $227.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $5.7M $4.9M $3.3M $2.3M $1.2M
Other Long-Term Assets $5.2M $3.6M $2.5M $200.3M $170.2M
Total Assets $533.1M $524.5M $619.3M $956.7M $926M
 
Accounts Payable $22.5M $25.8M $30.7M $88M $65.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $1.9M $1.8M $1.7M $2.2M
Other Current Liabilities $1M $460.4K $1.3M $7.5M $3M
Total Current Liabilities $66.8M $78.7M $94M $137M $107.9M
 
Long-Term Debt $76.3M $3.3M $2.7M $206.2M $221.8M
Capital Leases -- -- -- -- --
Total Liabilities $145.9M $82M $104.8M $348M $338.4M
 
Common Stock $694.7K $642.3K $602.8K $623.9K $584.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $387.2M $442.4M $514.5M $608.7M $587.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $500 $500 $400 $500 $400
Total Equity $387.2M $442.4M $514.5M $608.7M $587.6M
 
Total Liabilities and Equity $533.1M $524.5M $619.3M $956.7M $926M
Cash and Short Terms $72.4M $51.5M $104.1M $43.5M $33.8M
Total Debt $76.3M $5.3M $4.5M $207.9M $224.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $68.5M $114.2M $32.6M $38.7M $39.6M
Short Term Investments $8.4M $11.9M $260.4K $258K --
Accounts Receivable, Net $99.4M $96.9M $138.5M $144.8M $125.5M
Inventory $152.2M $171.6M $240.7M $281.7M $351.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.6M $13.7M $22M $47.9M --
Total Current Assets $358.4M $409.4M $435.3M $529.5M $676.3M
 
Property Plant And Equipment $156.6M $132.2M $189.2M $241.1M $243.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.2M $2.7M $186.4M $192.6M --
Total Assets $555M $571M $845.6M $1B $1.1B
 
Accounts Payable $25.7M $27M $33.6M $61.3M $64M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $477.9K $477.7K $474.2K $574.1K --
Other Current Liabilities $5.3M $6M $15.7M $9.5M --
Total Current Liabilities $77.5M $88.3M $117M $103.4M $126.9M
 
Long-Term Debt $4.5M $3.7M $137.6M $216.9M $320.6M
Capital Leases -- -- -- -- --
Total Liabilities $82.3M $96.1M $260M $326M $454.6M
 
Common Stock $654.8K $553.5K $598.2K $630.6K $663.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $472.7M $475M $585.6M $675.2M $628.3M
 
Total Liabilities and Equity $555M $571M $845.6M $1B $1.1B
Cash and Short Terms $68.5M $114.2M $32.6M $38.7M $39.6M
Total Debt $5M $4.2M $138.1M $217.5M $336M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79.1M $155M $207.2M $226.5M $185.5M
Depreciation & Amoritzation $53M $52.9M $47.5M $48.8M $51.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.2M -$23.5M -$24.6M -$11M $19.4M
Change in Inventories -$240K -$31.6M -$42.4M -$81.8M -$16.6M
Cash From Operations $109.4M $168.1M $197.5M $4.2M $193.1M
 
Capital Expenditures $28.4M $46.2M $41.9M $102.5M $57.4M
Cash Acquisitions -- -- -- $10.2M --
Cash From Investing -$28.5M -$45.9M -$28.7M -$100.1M -$57.4M
 
Dividends Paid (Ex Special Dividend) -$59.5M $105.1M $110.4M $152.9M $161.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $199.9M $31M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $4.8M
Other Financing Activities $2.6M -$5.1M -$3.7M $901.8K -$5.4M
Cash From Financing -$57.8M -$150.5M -$116M $46.9M -$143.1M
 
Beginning Cash (CF) $44.3M $39.7M $90.8M $43.5M $33.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23M -$28.3M $52.7M -$49.4M -$7.2M
Ending Cash (CF) $67.2M $11.5M $143.5M -$6.4M $26.8M
 
Levered Free Cash Flow $81M $121.9M $155.5M -$98.3M $135.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43.1M $49.1M $61.8M $56.2M $34.3M
Depreciation & Amoritzation $12.5M $10.9M $12M $12.9M $16.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$15.5M -$2.7M $9M -$11.3M -$2.4M
Change in Inventories -$4.7M -$8.7M -$17.7M $3.3M -$17.2M
Cash From Operations $41.5M $69M $36.1M $54.8M $53.2M
 
Capital Expenditures $13.8M $11M $30.8M $15.1M $9.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.5M $1.6M -$30.5M -$15.1M -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $3.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $2M
Other Financing Activities -$1.5M -$4.2M -$1.9M $2.5M --
Cash From Financing -$37.4M -$4.9M -$11.4M -$44.3M -$44.6M
 
Beginning Cash (CF) $60M $102.3M $32.3M $38.5M $39.2M
Foreign Exchange Rate Adjustment $17.5K -$3K $119.3K $82.3K -$48K
Additions / Reductions -$8.4M $65.6M -$5.6M -$4.5M -$646.8K
Ending Cash (CF) $51.6M $168M $26.8M $34.1M $38.5M
 
Levered Free Cash Flow $27.7M $58M $5.2M $39.8M $43.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $145.5M $192.3M $226.1M $220.1M $119.7M
Depreciation & Amoritzation $53.7M $49.4M $47.5M $50.7M $59.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$37.4M -$5.3M -$27.5M -$2.8M $23.9M
Change in Inventories -$6.9M -$53.8M -$62.9M -$27.6M -$61.9M
Cash From Operations $157.5M $208.2M $4.7M $184M $139.1M
 
Capital Expenditures $45.6M $39.2M $86.6M $73.6M $36M
Cash Acquisitions -- -- -- $10.1M --
Cash From Investing -$44.1M -$26.9M -$73.6M -$84.3M -$36.2M
 
Dividends Paid (Ex Special Dividend) $105.9M $115.9M $150.3M $160.9M $165.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $33.2M
Other Financing Activities -$1.1M -$10.2M $3.5M $2.4M --
Cash From Financing -$145.5M -$129M -$10M -$95.5M -$103.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.2M $52.3M -$79.3M $4.1M -$994.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $111.8M $169M -$81.9M $110.4M $103M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $116.9M $154.3M $172.9M $166.5M $105.1M
Depreciation & Amoritzation $40.3M $36.7M $36.6M $38.4M $47M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$34.9M -$16M -$18.5M -$10.5M -$5.8M
Change in Inventories -$15.1M -$37.7M -$57.5M -$3.4M -$49M
Cash From Operations $112.4M $153.1M -$38.1M $142.6M $92.8M
 
Capital Expenditures $35.9M $27.7M $72.8M $44.4M $24.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.4M -$15.4M -$60.1M -$44.4M -$24.4M
 
Dividends Paid (Ex Special Dividend) -$43.8M $55.9M $96.7M $104.4M $112.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $28.4M
Other Financing Activities -$3.4M -$8.5M -$1.3M $165K $2.6M
Cash From Financing -$86.4M -$66.2M $39M -$103.6M -$67M
 
Beginning Cash (CF) $223.7M $207.7M $172.6M $118.3M $116.6M
Foreign Exchange Rate Adjustment $17.5K $14.3K -$345.1K $77.9K -$636.8K
Additions / Reductions -$8.3M $71.5M -$59.5M -$5.4M $749.1K
Ending Cash (CF) $215.3M $279.3M $112.8M $113M $116.7M
 
Levered Free Cash Flow $76.5M $125.4M -$110.8M $98.2M $68.4M

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