Financhill
Buy
54

MSLOY Quote, Financials, Valuation and Earnings

Last price:
$14.73
Seasonality move :
7.78%
Day range:
$14.63 - $14.69
52-week range:
$13.71 - $19.23
Dividend yield:
0%
P/E ratio:
5.24x
P/S ratio:
0.88x
P/B ratio:
0.58x
Volume:
9.6K
Avg. volume:
48K
1-year change:
-13.24%
Market cap:
$10.1B
Revenue:
$11.6B
EPS (TTM):
$2.80
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.3B $11.3B $11.9B $11.3B $11.6B
Revenue Growth (YoY) -12.03% 20.83% 5.31% -5.36% 3.45%
 
Cost of Revenues $8.6B $9.9B $10.2B $9.4B $9.4B
Gross Profit $757.8M $1.4B $1.7B $1.8B $2.2B
Gross Profit Margin 8.11% 11.97% 14.61% 16.33% 19.06%
 
R&D Expenses $7.7M $11.2M $12.5M $11.4M $12.5M
Selling, General & Admin $807.8M $862.3M $935.5M $1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $885M $862.3M $957.7M $1.1B $1.2B
Operating Income -$127.2M $489.5M $779.9M $713.2M $989.5M
 
Net Interest Expenses $118M $101.4M $127.4M $126.6M $122.3M
EBT. Incl. Unusual Items $945.8M $6.5B $6B $2B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.1M $167.6M $154.3M $225.1M $172.3M
Net Income to Company $945.8M $6.5B $6B $2B $3B
 
Minority Interest in Earnings $29.7M $47.5M $16.1M $8.4M $6.4M
Net Income to Common Excl Extra Items $878.8M $6.4B $5.9B $1.8B $2.8B
 
Basic EPS (Cont. Ops) $0.39 $8.77 $8.13 $2.50 $3.89
Diluted EPS (Cont. Ops) $0.39 $8.73 $8.10 $2.49 $3.88
Weighted Average Basic Share $2.2B $719.6M $722.4M $723.9M $717.2M
Weighted Average Diluted Share $2.2B $722.9M $724.8M $725.7M $718.5M
 
EBITDA $681.8M $1.3B $1.5B $1.4B $1.8B
EBIT -$127.2M $489.5M $779.9M $713.2M $989.5M
 
Revenue (Reported) $9.3B $11.3B $11.9B $11.3B $11.6B
Operating Income (Reported) -$127.2M $489.5M $779.9M $713.2M $989.5M
Operating Income (Adjusted) -$127.2M $489.5M $779.9M $713.2M $989.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.2B $2.8B $3.1B $3B
Revenue Growth (YoY) 27.42% 15.3% -13.23% 11.16% -4.82%
 
Cost of Revenues $2.5B $2.7B $2.4B $2.5B $2.4B
Gross Profit $317M $478.6M $425.9M $593.8M $558.3M
Gross Profit Margin 11.32% 14.83% 15.2% 19.07% 18.84%
 
R&D Expenses $1.6M $4.5M $2.4M -- --
Selling, General & Admin $204.8M $243.7M $254.1M $268.6M $322.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $204.8M $243.7M $254.1M $266.5M $322.7M
Operating Income $112.2M $234.9M $171.8M $327.3M $235.6M
 
Net Interest Expenses $27.1M $30.9M $40.3M $33.9M $65.3M
EBT. Incl. Unusual Items $1.6B $2.4B $472.6M $985.4M $496.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.4M $112.2M $57.8M $38.8M $62.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $13.4M $2.5M $2.3M -$2.2M $4.7M
Net Income to Common Excl Extra Items $1.6B $2.3B $414.8M $946.7M $434.6M
 
Basic EPS (Cont. Ops) $0.72 $3.16 $0.57 $1.31 $0.63
Diluted EPS (Cont. Ops) $0.72 $3.15 $0.57 $1.31 $0.62
Weighted Average Basic Share $2.2B $722.1M $723.8M $724.9M $686.9M
Weighted Average Diluted Share $2.2B $724.8M $725.9M $726.3M $688.9M
 
EBITDA $307.4M $415.2M $353.6M $541.5M $483.2M
EBIT $112.2M $234.9M $171.8M $327.3M $235.6M
 
Revenue (Reported) $2.8B $3.2B $2.8B $3.1B $3B
Operating Income (Reported) $112.2M $234.9M $171.8M $327.3M $235.6M
Operating Income (Adjusted) $112.2M $234.9M $171.8M $327.3M $235.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.3B $12B $11.4B $11.6B $11.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3B $10.3B $9.7B $9.6B $9.6B
Gross Profit $991.8M $1.7B $1.7B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.8M $16.8M $9.5M -- --
Selling, General & Admin $815.8M $956.2M $955.7M $1B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $815.8M $956.2M $829.2M $1B $1.2B
Operating Income $176M $718.5M $854.3M $954.5M $896.9M
 
Net Interest Expenses $109.3M $99.1M $158M $100.7M $195.3M
EBT. Incl. Unusual Items $3.2B $8.6B $2.7B $2.5B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.2M $267.9M $212.5M $128.1M $197.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $37.8M $34.6M $5.3M $3.1M $22.8M
Net Income to Common Excl Extra Items $3.1B $8.3B $2.5B $2.4B $2B
 
Basic EPS (Cont. Ops) $1.42 $9.72 $3.44 $3.29 $2.80
Diluted EPS (Cont. Ops) $1.42 $9.68 $3.43 $3.28 $2.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $974.1M $1.5B $1.6B $1.7B $1.9B
EBIT $176M $718.5M $854.3M $954.5M $896.9M
 
Revenue (Reported) $10.3B $12B $11.4B $11.6B $11.7B
Operating Income (Reported) $176M $718.5M $854.3M $954.5M $896.9M
Operating Income (Adjusted) $176M $718.5M $854.3M $954.5M $896.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.4B $6.1B $5.6B $5.9B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $5.2B $4.7B $4.8B $4.8B
Gross Profit $586.9M $913.7M $865.3M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1M $8.9M $5.9M -- --
Selling, General & Admin $401.1M $497M $515.6M $516.4M $627.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $401.1M $497M $389.1M $515.2M $627.3M
Operating Income $185.7M $416.6M $476.2M $587.4M $492.2M
 
Net Interest Expenses $54.5M $52M $83.3M $56.3M $128.8M
EBT. Incl. Unusual Items $2.6B $4.6B $1.3B $1.7B $923.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.2M $122M $189.5M $86.9M $112M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $29.4M $16.2M $4.9M -$496.7K $16M
Net Income to Common Excl Extra Items $2.5B $4.5B $1.1B $1.6B $811.4M
 
Basic EPS (Cont. Ops) $1.16 $6.21 $1.49 $2.26 $1.15
Diluted EPS (Cont. Ops) $1.16 $6.19 $1.48 $2.25 $1.15
Weighted Average Basic Share $4.3B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $4.3B $1.4B $1.5B $1.5B $1.4B
 
EBITDA $575.7M $772.3M $829.5M $983.1M $1B
EBIT $185.7M $416.6M $476.2M $587.4M $492.2M
 
Revenue (Reported) $5.4B $6.1B $5.6B $5.9B $6B
Operating Income (Reported) $185.7M $416.6M $476.2M $587.4M $492.2M
Operating Income (Adjusted) $185.7M $416.6M $476.2M $587.4M $492.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $785M $831.1M $709.8M $794.8M $1.1B
Short Term Investments $4.5M $8.2M $3.8M -- --
Accounts Receivable, Net $780.8M $1B $982.8M $969.9M $973.8M
Inventory $268M $379.7M $381.6M $369.5M $377.4M
Prepaid Expenses -- -- -- $177.9M $204.4M
Other Current Assets $670.4M $470.7M $1B $773.7M $1.2B
Total Current Assets $3B $2.9B $3.3B $3.1B $3.8B
 
Property Plant And Equipment $9.9B $9.2B $10.1B $10.9B $15.3B
Long-Term Investments $4.7B $8.8B $11.5B $11.7B $12.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $531.7M $571.7M $1.3B $741.1M $891.7M
Total Assets $19B $22.1B $26.8B $27.2B $33.3B
 
Accounts Payable $660.8M $791.2M $750.4M $781M $713.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $423.5M $306.6M $466.6M $500.9M $685.3M
Total Current Liabilities $3.8B $3.4B $5B $4.3B $3.5B
 
Long-Term Debt $7.2B $6.4B $5.3B $6.1B $10.5B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $11.1B $12.2B $11.6B $15.1B
 
Common Stock $591.9M $538.8M $492.8M $436.1M $445.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.2B $10.5B $14.5B $15.6B $18B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $490.3M $88.1M $102.5M $251.1M
Total Equity $6.3B $11B $14.6B $15.7B $18.2B
 
Total Liabilities and Equity $19B $22.1B $26.8B $27.2B $33.3B
Cash and Short Terms $785M $831.1M $709.8M $794.8M $1.1B
Total Debt $8.3B $7.3B $6.2B $7.2B $11.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $736.1M $777.7M $1B $997.6M
Short Term Investments $13.4M $3.5M -- -- --
Accounts Receivable, Net $1B $1.1B $866.7M $1B $1.1B
Inventory $300.4M $406.5M $407.8M $405.2M $344.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $698.2M $655.8M $1.1B $912.9M --
Total Current Assets $3.7B $3.1B $3.3B $3.6B $3.9B
 
Property Plant And Equipment $9.7B $8.4B $10B $12.9B $17.3B
Long-Term Investments $6.9B $11.4B $11.3B $12.9B $12.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $583.5M $1.3B $1.4B $902.2M --
Total Assets $21.7B $24.8B $26.5B $31.3B $36.5B
 
Accounts Payable $732.8M $853.7M $797.5M $783.4M $770M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $383.2M $484.2M $402.2M $514.6M --
Total Current Liabilities $4.5B $5B $5.1B $3.3B $5.5B
 
Long-Term Debt $6.6B $5B $5B $8B $12B
Capital Leases -- -- -- -- --
Total Liabilities $12.7B $11.8B $11.9B $12.5B $18.8B
 
Common Stock $586.2M $453.1M $440.7M $463.8M $450.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $135.5M $90.7M $115.4M $243.6M
Total Equity $8.9B $13B $14.6B $18.7B $17.7B
 
Total Liabilities and Equity $21.7B $24.8B $26.5B $31.3B $36.5B
Cash and Short Terms $1.5B $736.1M $777.7M $1B $997.6M
Total Debt $6.8B $5.2B $5.3B $8.3B $12B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $945.8M $6.5B $6B $2B $3B
Depreciation & Amoritzation $809M $768.9M $698.5M $708.7M $836.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$68.5M -$181.1M -$1.2M -$46.4M $63.6M
Change in Inventories $34.8M -$143.2M -$28.7M -$21.6M $9.4M
Cash From Operations $932.5M $2.7B $4.1B $2.2B $2.4B
 
Capital Expenditures $984.6M $999.7M $2B $2.3B $3B
Cash Acquisitions -- -- -- $444.9M $76.1M
Cash From Investing -$515.4M -$956.2M -$2.1B -$2.4B -$3B
 
Dividends Paid (Ex Special Dividend) $56.3M $462.7M $1.6B $924.4M $689.3M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.9B $565.8M $2B $3.9B
Long-Term Debt Repaid -$1.5B -$2.4B -$1.3B -$854.8M -$1.2B
Repurchase of Common Stock -- -- -- $3.1M $459.6M
Other Financing Activities -$40.6M -$820.8M -$1.2B $955.1M -$110.2M
Cash From Financing -$581.8M -$1.7B -$2.1B $343.9M $767.9M
 
Beginning Cash (CF) $755.1M $800.3M $684.1M $763.3M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$166M $121.9M -$45.2M $128.1M $208M
Ending Cash (CF) $587.7M $969.3M $695.4M $942.9M $1.3B
 
Levered Free Cash Flow -$52.1M $1.7B $2.1B -$145.5M -$614.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $1.4B $713.6M $758.1M $985.6M $953.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2014-12-31 2015-12-31 2016-12-31 2017-12-31 2018-12-31
Net Income to Stockholders $665.9M $391.2M -$1.2B $242M --
Depreciation & Amoritzation $797.7M $766.2M $798.8M $777.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$198.1M $281.9M -$22.5M $52.6M --
Change in Inventories -$9.6M $202M -$12.8M -$51.8M --
Cash From Operations $654.9M $1.2B $961M $889.6M --
 
Capital Expenditures $1.6B $1.6B $897.9M $1.6B $261.2M
Cash Acquisitions $59.9M -$3.3M -- -- --
Cash From Investing -$1.3B -$773.2M -$137M -$1.4B --
 
Dividends Paid (Ex Special Dividend) $67.6M $70.4M $41.6M $8.9M -$172.4K
Special Dividend Paid
Long-Term Debt Issued $2.2B $1.1B $2B $1B --
Long-Term Debt Repaid -$1.6B -$2.1B -$1.6B -$1.1B --
Repurchase of Common Stock $537.9K $482K $190.2K -$143.1K --
Other Financing Activities -$17.1M -$49.1M -$20.5M -$22.3M --
Cash From Financing $354.7M -$543.9M $279.8M -$391.2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$180.6M -$152.2M $1B -$886.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$951.8M -$416.1M $63M -$687.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) $2.3B $1.3B $1.7B $1.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock