Financhill
Buy
52

MNRHF Quote, Financials, Valuation and Earnings

Last price:
$25.05
Seasonality move :
0%
Day range:
$25.05 - $25.05
52-week range:
$25.05 - $25.05
Dividend yield:
13.2%
P/E ratio:
2.69x
P/S ratio:
0.32x
P/B ratio:
0.60x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.6B
Revenue:
$3.9B
EPS (TTM):
$9.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.9B $1.6B $3.3B $3.9B
Revenue Growth (YoY) -17.88% 42.84% -60.13% 111.72% 18.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.9M $152.1K $6.9M $3.7M $3.3M
Operating Expenses -$304.2M -$314.4M -$266.8M -$232.4M -$502M
Operating Income $304.2M $314.4M $266.8M $232.4M $502M
 
Net Interest Expenses $20.6M $31.7M $43.4M $57M $63.5M
EBT. Incl. Unusual Items $274.1M $295.4M $222.3M $212.3M $438.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86M $93.1M $63.8M $68.4M $143.9M
Net Income to Company $189.5M $205.9M $163.2M $146.8M $301.5M
 
Minority Interest in Earnings $941.3K $2.8M $3.2M $6.5M $9.5M
Net Income to Common Excl Extra Items $187.7M $205.8M $162M $146.4M $301.2M
 
Basic EPS (Cont. Ops) $2.95 $3.21 $2.54 $2.26 $4.71
Diluted EPS (Cont. Ops) $2.95 $3.21 $2.54 $2.26 $4.61
Weighted Average Basic Share $63.3M $63.3M $62.6M $61.9M $62M
Weighted Average Diluted Share $63.3M $63.3M $62.6M $61.9M $63.3M
 
EBITDA -- -- -- -- --
EBIT $274.1M $295.4M $222.3M $212.3M $438.3M
 
Revenue (Reported) $2.7B $3.9B $1.6B $3.3B $3.9B
Operating Income (Reported) $304.2M $314.4M $266.8M $232.4M $502M
Operating Income (Adjusted) $274.1M $295.4M $222.3M $212.3M $438.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $791.4M $435.6M $727.1M $1.2B $1.4B
Revenue Growth (YoY) -11.36% -44.96% 66.92% 60.53% 24.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $502.8K $26.4M $460.9K $556.6K --
Operating Expenses -$62.8M -$94.4M -$118.8M -$240.1M -$295.9M
Operating Income $62.8M $94.4M $118.8M $240.1M $295.9M
 
Net Interest Expenses $8.1M $8.1M $12.2M $15.3M $23.2M
EBT. Incl. Unusual Items $51.1M $84.5M $104.4M $218.2M $263.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.1M $19.5M $35.8M $71.7M $88.2M
Net Income to Company $34.5M $72.4M $70.4M $60.9M --
 
Minority Interest in Earnings $848.2K $749.8K $1.7M $2.8M $3.5M
Net Income to Common Excl Extra Items $33.5M $73.1M $71M $148.4M $178.7M
 
Basic EPS (Cont. Ops) $0.52 $1.17 $1.12 $2.35 $2.83
Diluted EPS (Cont. Ops) $0.52 $1.17 $1.12 $2.35 $2.83
Weighted Average Basic Share $63.3M $62M $61.9M $61.9M $61.9M
Weighted Average Diluted Share $63.3M $62M $61.9M $61.9M $61.9M
 
EBITDA -- -- -- -- --
EBIT $51.1M $84.5M $104.4M $218.2M $263.3M
 
Revenue (Reported) $791.4M $435.6M $727.1M $1.2B $1.4B
Operating Income (Reported) $62.8M $94.4M $118.8M $240.1M $295.9M
Operating Income (Adjusted) $51.1M $84.5M $104.4M $218.2M $263.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $2.1B $3.4B $3.8B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.7M $25.8M -$18.5M $3.5M --
Operating Expenses -$335.7M -$322M -$287.9M -$554.7M -$930.6M
Operating Income $335.7M $322M $287.9M $554.7M $930.6M
 
Net Interest Expenses $30.3M $36.8M $56.9M $57.7M $54.8M
EBT. Incl. Unusual Items $297.2M $277.7M $217.5M $501M $869.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.1M $82.9M $67.1M $167.3M $292.1M
Net Income to Company $212.6M $198.8M $132.1M $256.4M --
 
Minority Interest in Earnings $2.3M $2.5M $5.9M $9.7M $11.6M
Net Income to Common Excl Extra Items $212.8M $204.1M $149.3M $340.6M $587.1M
 
Basic EPS (Cont. Ops) $3.33 $3.21 $2.32 $5.35 $9.30
Diluted EPS (Cont. Ops) $3.33 $3.21 $2.32 $5.35 $9.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $297.2M $277.7M $217.5M $501M $869.3M
 
Revenue (Reported) $4.2B $2.1B $3.4B $3.8B $4.9B
Operating Income (Reported) $335.7M $322M $287.9M $554.7M $930.6M
Operating Income (Adjusted) $297.2M $277.7M $217.5M $501M $869.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $907.6M $2.5B $2.9B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.7M $27.4M $1.4M $1.3M --
Operating Expenses -$228M -$213.1M -$192.8M -$472M -$779.7M
Operating Income $228M $213.1M $192.8M $472M $779.7M
 
Net Interest Expenses $24.5M $29.6M $43.2M $43.8M $42.4M
EBT. Incl. Unusual Items $197.1M $178.8M $142.2M $435.5M $733.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M $51.6M $43.7M $144M $246.1M
Net Income to Company $138.8M $131.8M $100.7M $210.3M $109.1M
 
Minority Interest in Earnings $2.1M $1.8M $4.5M $7.8M $9.8M
Net Income to Common Excl Extra Items $137.7M $135.6M $102.1M $298.2M $496.8M
 
Basic EPS (Cont. Ops) $2.14 $2.14 $1.58 $4.69 $7.87
Diluted EPS (Cont. Ops) $2.14 $2.14 $1.58 $4.69 $7.87
Weighted Average Basic Share $189.8M $188.5M $185.6M $185.6M $185.6M
Weighted Average Diluted Share $189.8M $188.5M $185.6M $185.6M $185.6M
 
EBITDA -- -- -- -- --
EBIT $197.1M $178.8M $142.2M $435.5M $733.1M
 
Revenue (Reported) $2.9B $907.6M $2.5B $2.9B $3.8B
Operating Income (Reported) $228M $213.1M $192.8M $472M $779.7M
Operating Income (Adjusted) $197.1M $178.8M $142.2M $435.5M $733.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $384.4M $434.7M $366.7M $367.7M $399.9M
Short Term Investments $2.2B $2.6B $2.2B -- --
Accounts Receivable, Net $297.1M $321.9M $359.7M $355.8M $372.2M
Inventory -- -- -- -- --
Prepaid Expenses $17.6M $21.2M $21.6M $23.5M $26.2M
Other Current Assets -- -- -- -- --
Total Current Assets $733.9M $1.5B $1.4B $1.2B $1.2B
 
Property Plant And Equipment $283.2M $294.5M $280M $282.5M $289.3M
Long-Term Investments $584M $1.1B $1.1B $1.2B $1.3B
Goodwill $138.6M $144.1M $227.9M $225.7M $227.7M
Other Intangibles $218.6M $238.6M $264.4M $273.3M $276.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $18.5B $20.5B $18.2B $18.4B $19.3B
 
Accounts Payable $222.7M $256.4M $267.5M $230.8M $195.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $598.7M $7.4B $7.2B $7.2B $7.3B
 
Long-Term Debt $551M $523.2M $608.2M $592.8M $679.1M
Capital Leases -- -- -- -- --
Total Liabilities $17B $18.7B $16.5B $16.6B $17.3B
 
Common Stock $31M $31.9M $28.2M $27.6M $27.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.8B $1.7B $1.8B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $22.5M $51.6M $52M $54.6M
Total Equity $1.5B $1.8B $1.7B $1.8B $2B
 
Total Liabilities and Equity $18.5B $20.5B $18.2B $18.4B $19.3B
Cash and Short Terms $3.5B $4.1B $3.3B $946.4M $1.1B
Total Debt $672.6M $529.5M $615.1M $600.3M $687.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $299.3M $309.6M $327.1M $330M $618M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $399.1M $530.9M $585.8M $467.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $683.3M $882.3M $943.3M $1.6B $2.2B
 
Property Plant And Equipment $271.5M $264.3M $255.8M $267.8M $304.5M
Long-Term Investments $122M $82.5M $121.7M $164.8M $212.1M
Goodwill -- -- -- -- --
Other Intangibles $363M $480.5M $465.9M $493.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $19.4B $17.8B $17.4B $18.9B $23.8B
 
Accounts Payable $684.4M $674M $680.6M $628.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $685.6M $5.9B $5.6B $233.1M $542.6M
 
Long-Term Debt $627.1M $944M $994.8M $962.6M $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $17.8B $16.1B $15.7B $17B $21.1B
 
Common Stock $30.8M $28M $26.1M $26.7M $30.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $21.7M $48.6M $51.2M $53.8M $77.7M
Total Equity $1.6B $1.7B $1.7B $1.9B $2.7B
 
Total Liabilities and Equity $19.4B $17.8B $17.4B $18.9B $23.8B
Cash and Short Terms $1.3B $841.5M $776.1M $814.3M --
Total Debt $627.1M $944M $994.8M $962.6M $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $189.5M $205.9M $163.2M $146.8M $301.5M
Depreciation & Amoritzation $59.5M $71.6M $72M $73M $74.6M
Stock-Based Compensation $60.2K $278.6K $3.1M $2.8M $1.1M
Change in Accounts Receivable -$26.9M -$40.8M -$146M $46.4M -$55.4M
Change in Inventories -- -- -- -- --
Cash From Operations $544.5M $389.2M -$185.9M -$87.2M $448.9M
 
Capital Expenditures $62.3M $75.6M $69.8M $68.8M $79.9M
Cash Acquisitions -- $1.2M $869.1K $2.7M $944.2K
Cash From Investing -$131.2M -$80.3M -$79.4M -$73.8M -$146.8M
 
Dividends Paid (Ex Special Dividend) -- $81.6M $14.9M $47.5M $124.3M
Special Dividend Paid
Long-Term Debt Issued $59.7M -- $116.1M $107.7M $85.6M
Long-Term Debt Repaid -$50M -$122.4M -$55.1M -$26.4M -$103.9M
Repurchase of Common Stock -- -- $29.8M -- --
Other Financing Activities -- $39.8M $44.8M -- --
Cash From Financing $8.8M -$167.7M $56.5M $28.2M -$148M
 
Beginning Cash (CF) $384.4M $434.7M $366.7M $367.7M $399.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $411.2M $136.7M -$181.8M -$130M $156.3M
Ending Cash (CF) $784.6M $567M $211.7M $240.5M $558.3M
 
Levered Free Cash Flow $482.2M $313.5M -$255.7M -$156M $369M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.5M $72.4M $70.4M $60.9M --
Depreciation & Amoritzation $17.1M $17.2M $18.6M $20.4M $23.9M
Stock-Based Compensation $92.8K $835.2K $652.1K $192.3K $655.6K
Change in Accounts Receivable -$20.3M -$31.7M -$26.4M $24.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $133.3M -$58.1M -$197.6M -$96.9M $53.1M
 
Capital Expenditures $17.2M $14.8M $15.6M $18.7M $20.1M
Cash Acquisitions -- -$13.2K $1.8M $3.4K --
Cash From Investing -$34.5M $62.1M $17.9M -$43.3M -$141.9M
 
Dividends Paid (Ex Special Dividend) $50.6M -- $20M $46M $136.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$1.3M $85.5M $30.6M --
Long-Term Debt Repaid -$31.6M -$30.9M -$2M -$97.4M --
Repurchase of Common Stock -- $12.9M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$82.1M -$45.7M $63.6M -$113.3M $74.7M
 
Beginning Cash (CF) $299.3M $309.6M $327.1M $330M $618M
Foreign Exchange Rate Adjustment -$1.3M $2.9M $6.2M -$1.3M -$5.6M
Additions / Reductions $15.4M -$38.8M -$109.9M -$254.9M -$19.7M
Ending Cash (CF) $313.4M $273.8M $223.4M $73.8M $592.7M
 
Levered Free Cash Flow $116.1M -$72.9M -$213.2M -$115.5M $32.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $212.6M $198.8M $132.1M $256.4M --
Depreciation & Amoritzation $61.8M $76.3M $72.5M $73.4M $79.4M
Stock-Based Compensation $338.7K $2.4M $2.5M $1.7M $1.2M
Change in Accounts Receivable -$6.6M -$169.9M -$85M $122M --
Change in Inventories -- -- -- -- --
Cash From Operations $576.1M -$432.9M $11.4M $362.4M $700.3M
 
Capital Expenditures $78.3M $68.3M $68.7M $74.7M $78M
Cash Acquisitions $1.2M $889.4K $2.6M $954.5K $2.8K
Cash From Investing -$236.7M $84.1M -$77.4M -$209.5M -$222.2M
 
Dividends Paid (Ex Special Dividend) $81.1M $2.1M $61.7M $92M $209.8M
Special Dividend Paid
Long-Term Debt Issued $15.9M $81.4M $139.3M $89.6M --
Long-Term Debt Repaid -$52.4M -$123.7M -$8.8M -$121.8M --
Repurchase of Common Stock -- $27.8M $909.3K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$75M -$33.6M $60.4M -$133M $66.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $256.3M -$365.1M $8.5M $17.4M $517.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $497.8M -$501.2M -$57.3M $287.7M $622.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $138.8M $131.8M $100.7M $210.3M $109.1M
Depreciation & Amoritzation $50M $53.3M $56.5M $57.9M $62.9M
Stock-Based Compensation $276.5K $2.4M $1.9M $956.9K $1M
Change in Accounts Receivable -$54.1M -$183.3M -$122.2M -$46.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $347.8M -$481.5M -$291.1M $160.2M $411.7M
 
Capital Expenditures $53.5M $44.8M $46.3M $53.4M $51.5M
Cash Acquisitions $1.2M $858.6K $2.6M $941.3K --
Cash From Investing -$190.4M -$25.6M -$26.6M -$162M -$237.4M
 
Dividends Paid (Ex Special Dividend) $81.1M -- $47.4M $92.9M $178.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $81.4M $104.6M $86.6M $124.1M
Long-Term Debt Repaid -$51.1M -$52.4M -$6.1M -$101.6M -$2.2M
Repurchase of Common Stock -- $27.8M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$94.9M $43.2M $49.2M -$111.1M $103.6M
 
Beginning Cash (CF) $1B $1B $1B $1.1B $1.7B
Foreign Exchange Rate Adjustment $1.9M $23.7M $12M $6.5M -$23.1M
Additions / Reductions $64.4M -$440.2M -$256.6M -$106.3M $254.8M
Ending Cash (CF) $1.1B $583.7M $767.7M $1B $1.9B
 
Levered Free Cash Flow $294.3M -$526.3M -$337.4M $106.8M $360.2M

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