Financhill
Sell
44

MTHRY Quote, Financials, Valuation and Earnings

Last price:
$6.60
Seasonality move :
-9.97%
Day range:
$6.58 - $6.64
52-week range:
$4.24 - $8.85
Dividend yield:
0%
P/E ratio:
29.28x
P/S ratio:
4.06x
P/B ratio:
3.43x
Volume:
61.7K
Avg. volume:
228.3K
1-year change:
53.12%
Market cap:
$9B
Revenue:
$1.9B
EPS (TTM):
$0.23
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $1.9B $1.7B $1.7B $1.9B
Revenue Growth (YoY) 32.44% 16.11% -8.05% -3.01% 13.12%
 
Cost of Revenues $659.4M $799.3M $748.8M $731M $925.6M
Gross Profit $936M $1.1B $954.4M $921M $943.2M
Gross Profit Margin 58.67% 56.85% 56.04% 55.75% 50.47%
 
R&D Expenses $433.7K -- -- -- --
Selling, General & Admin $424.7M $498.9M $478.4M $518.7M $609.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $385.7M $455.1M $435.3M $467.8M $540.3M
Operating Income $550.3M $598M $519.2M $453.2M $402.9M
 
Net Interest Expenses $462K $462.7K $509.2K $2.7M $4.7M
EBT. Incl. Unusual Items $549.6M $874.5M $537.5M $466.7M $407.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160.9M $267.7M $164.8M $140.3M $134.1M
Net Income to Company $549.4M $856M $548.4M $476.1M $425M
 
Minority Interest in Earnings $31.8M $20.1M $21.8M $22.7M $25.3M
Net Income to Common Excl Extra Items $388.4M $588.3M $383.6M $335.7M $290.8M
 
Basic EPS (Cont. Ops) $0.26 $0.42 $0.27 $0.23 $0.20
Diluted EPS (Cont. Ops) $0.26 $0.42 $0.27 $0.23 $0.20
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $604.4M $653.9M $574M $514.6M $482.9M
EBIT $550.3M $598M $519.2M $453.2M $402.9M
 
Revenue (Reported) $1.6B $1.9B $1.7B $1.7B $1.9B
Operating Income (Reported) $550.3M $598M $519.2M $453.2M $402.9M
Operating Income (Adjusted) $550.3M $598M $519.2M $453.2M $402.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $465.5M $402.1M $404M $406.1M $574.2M
Revenue Growth (YoY) 24.94% -13.62% 0.47% 0.54% 41.39%
 
Cost of Revenues $201.6M $171.4M $167.5M $180.6M $293.4M
Gross Profit $263.9M $230.7M $236.5M $225.6M $280.8M
Gross Profit Margin 56.69% 57.37% 58.54% 55.54% 48.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.7M $115M $127.6M $145M $178.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $123.7M $115M $127.6M $145M $178.7M
Operating Income $140.2M $115.7M $108.9M $80.6M $102.1M
 
Net Interest Expenses $54.5K $115.7K $636.4K $5.9M --
EBT. Incl. Unusual Items $342.8M $129.4M $119.3M $65.6M $111.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.7M $42.2M $40.9M $23.1M $35.4M
Net Income to Company $340.2M $131.1M $118.9M -- --
 
Minority Interest in Earnings $7.3M $3.9M $4.1M $5.3M $6.2M
Net Income to Common Excl Extra Items $234.6M $90.2M $80.1M $45.8M $79.9M
 
Basic EPS (Cont. Ops) $0.17 $0.06 $0.06 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.17 $0.06 $0.06 $0.03 $0.05
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $153.9M $128.7M $124.2M $97.7M $131.2M
EBIT $140.2M $115.7M $108.9M $80.6M $102.1M
 
Revenue (Reported) $465.5M $402.1M $404M $406.1M $574.2M
Operating Income (Reported) $140.2M $115.7M $108.9M $80.6M $102.1M
Operating Income (Adjusted) $140.2M $115.7M $108.9M $80.6M $102.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $1.8B $1.7B $1.6B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $707.3M $741.3M $685.4M $700.4M $1.1B
Gross Profit $1.1B $1.1B $998.5M $948.5M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $471.7M $485.9M $504.7M $543.7M $687.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $471.7M $485.9M $504.7M $543.7M $687.4M
Operating Income $605.4M $575M $493.8M $404.7M $449.6M
 
Net Interest Expenses $1.7M $448K $1.4M $8.5M $5.6M
EBT. Incl. Unusual Items $897.1M $593.3M $520.2M $386.5M $466M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $269.8M $182.9M $160.8M $116.6M $149.8M
Net Income to Company $897.1M $575.6M $530.7M -- --
 
Minority Interest in Earnings $32.1M $17.1M $20M $25.4M $28.2M
Net Income to Common Excl Extra Items $623.1M $398M $367.5M $285.7M $336M
 
Basic EPS (Cont. Ops) $0.44 $0.28 $0.26 $0.19 $0.23
Diluted EPS (Cont. Ops) $0.44 $0.28 $0.26 $0.19 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $661.7M $629.7M $552.4M $470.1M $553.8M
EBIT $605.4M $575M $493.8M $404.7M $449.6M
 
Revenue (Reported) $1.8B $1.8B $1.7B $1.6B $2.2B
Operating Income (Reported) $605.4M $575M $493.8M $404.7M $449.6M
Operating Income (Adjusted) $605.4M $575M $493.8M $404.7M $449.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $889.7M $841.1M $821.3M $818.2M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $367.1M $353.7M $332.9M $353.6M $581.5M
Gross Profit $522.6M $487.4M $488.4M $464.5M $589.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.4K -- -- -- --
Selling, General & Admin $243M $230.6M $256.2M $281.5M $359.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $243M $230.6M $256.2M $281.5M $359.1M
Operating Income $279.5M $256.8M $232.1M $183M $230.2M
 
Net Interest Expenses $264.7K $238.9K $1.1M $6.9M $4.4M
EBT. Incl. Unusual Items $570.9M $280M $263.2M $181M $240.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.4M $90.4M $86.5M $61.8M $77.9M
Net Income to Company $566.6M $283.2M $263.1M -- --
 
Minority Interest in Earnings $17.9M $14.4M $12.4M $14.9M $17.9M
Net Income to Common Excl Extra Items $389.3M $194.1M $178.7M $127.6M $173.6M
 
Basic EPS (Cont. Ops) $0.27 $0.13 $0.12 $0.08 $0.11
Diluted EPS (Cont. Ops) $0.27 $0.13 $0.12 $0.08 $0.11
Weighted Average Basic Share $2.7B $2.7B $2.7B $2.7B $2.7B
Weighted Average Diluted Share $2.7B $2.7B $2.7B $2.7B $2.7B
 
EBITDA $306.6M $282.8M $261.8M $216.7M $288M
EBIT $279.5M $256.8M $232.1M $183M $230.2M
 
Revenue (Reported) $889.7M $841.1M $821.3M $818.2M $1.2B
Operating Income (Reported) $279.5M $256.8M $232.1M $183M $230.2M
Operating Income (Adjusted) $279.5M $256.8M $232.1M $183M $230.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1B $1.2B $1.1B $1.2B $1.1B
Short Term Investments $238M $302.8M $210.7M $199.3M $212.7M
Accounts Receivable, Net $360.6M $380M $331.3M $301.1M $362.6M
Inventory $15M $15.2M $14.8M $13.6M $28.6M
Prepaid Expenses $23.5M $37.9M $29.6M $32.6M $39.7M
Other Current Assets $45.6M $55.5M $49.1M $59.4M $77.7M
Total Current Assets $1.5B $1.7B $1.5B $1.6B $1.7B
 
Property Plant And Equipment $110.4M $103.3M $143M $174.7M $325.1M
Long-Term Investments $137.1M $388.6M $458.8M $449.5M $475.7M
Goodwill $479.1M $473.7M $535.4M $631M $746.1M
Other Intangibles $208.7M $205.5M $305.5M $340.7M $634.1M
Other Long-Term Assets $21.8M $16.7M $33.5M $41.3M $46.2M
Total Assets $2.5B $2.9B $3B $3.2B $3.9B
 
Accounts Payable $48.6M $72.6M $43.6M $37.6M $81.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $92.5M $86.6M $78.9M $80.1M $85.4M
Total Current Liabilities $455.3M $471.4M $447.7M $443.8M $549.1M
 
Long-Term Debt $49M $44.2M $53.4M $173.9M $289.3M
Capital Leases -- -- -- -- --
Total Liabilities $596M $675.8M $684.7M $819.8M $1.1B
 
Common Stock $262.8M $240M $219.3M $193.7M $196.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $2.1B $2.3B $2.3B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $67.4M $50.4M $51.8M $97.7M $229.8M
Total Equity $1.9B $2.2B $2.3B $2.4B $2.8B
 
Total Liabilities and Equity $2.5B $2.9B $3B $3.2B $3.9B
Cash and Short Terms $1B $1.2B $1.1B $1.2B $1.1B
Total Debt $81.6M $68.4M $78M $210M $342.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $977.6M $1.1B $1B $906.3M
Short Term Investments $253.4M $286.2M $221.8M $221.5M --
Accounts Receivable, Net $399.7M $340.3M $351.8M $346.1M $457.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $45.5M $46.1M $44.7M $63.9M --
Total Current Assets $1.5B $1.4B $1.5B $1.7B $1.7B
 
Property Plant And Equipment $112.3M $102.1M $152.7M $207.4M $359.8M
Long-Term Investments $434.9M $398M $427.5M $453M $478.8M
Goodwill $481.4M $468.6M $599.7M $669.7M --
Other Intangibles $218M $249.5M $328.3M $356.6M --
Other Long-Term Assets $18.4M $14.4M $40.3M $47.4M --
Total Assets $2.8B $2.6B $3.1B $3.4B $4.1B
 
Accounts Payable $213.5M $208.9M $241.3M $249.1M $349.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $71.1M $64.7M $69.4M $81.1M --
Total Current Liabilities $425M $395.6M $428.5M $448.5M $622.8M
 
Long-Term Debt $53.6M $57.7M $192.4M $151.7M $197.3M
Capital Leases -- -- -- -- --
Total Liabilities $634.1M $597.2M $776.3M $888M $1.3B
 
Common Stock $260.5M $201.5M $196M $205M $199.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56M $47.2M $90.8M $104.3M $246.7M
Total Equity $2.1B $2B $2.3B $2.5B $2.9B
 
Total Liabilities and Equity $2.8B $2.6B $3.1B $3.4B $4.1B
Cash and Short Terms $1B $977.6M $1.1B $1B $906.3M
Total Debt $53.6M $57.7M $192.4M $151.7M $197.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $549.4M $856M $548.4M $476.1M $425M
Depreciation & Amoritzation $54.1M $55.8M $54.9M $61.4M $80.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$89.5M -$78.6M $22.8M $15.6M -$16.6M
Change in Inventories -- -- -- -- --
Cash From Operations $439.6M $463.7M $421.4M $403.2M $339.4M
 
Capital Expenditures $18.8M $28.6M $55.9M $52.4M $59M
Cash Acquisitions $37.1M $95.2M $206.5M $238.1M $255.6M
Cash From Investing $22.9M -$238.7M -$203.1M -$202.7M -$256.8M
 
Dividends Paid (Ex Special Dividend) $54.4M $72.5M $80.1M $89.2M $93.5M
Special Dividend Paid
Long-Term Debt Issued $2M -- -- $138M $49.2M
Long-Term Debt Repaid -$292.4K -$115.8K -$6M -$11M -$87.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.7M -$27.6M -$41.2M $70.3M $695.9K
Cash From Financing -$98.5M -$115.3M -$127.3M -$4.9M -$178.2M
 
Beginning Cash (CF) $806.8M $859M $889.1M $989M $902.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $388.4M $134.5M $103.8M $216.7M -$96.6M
Ending Cash (CF) $1.2B $1B $1B $1.2B $804.8M
 
Levered Free Cash Flow $420.9M $435.1M $365.5M $350.8M $280.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $340.2M $131.1M $118.9M -- --
Depreciation & Amoritzation $13.7M $12.9M $15.1M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$64.2M $1.9M -$16.9M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $95.4M $115.2M $102.1M -- --
 
Capital Expenditures $8M $8.3M $13.7M -- --
Cash Acquisitions $1.7M $12.7M $43M -- --
Cash From Investing -$19.2M -$21.2M -$57.8M -- --
 
Dividends Paid (Ex Special Dividend) $4.7M $2.9M $3.6M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$7.2M -- --
Long-Term Debt Repaid -- -$387.4K -$3.6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M $106.7K $7.8M -- --
Cash From Financing -$13.2M -$11M -$21M -- --
 
Beginning Cash (CF) $1B $977.6M $1.1B $1B $906.3M
Foreign Exchange Rate Adjustment $2M $5.9M $4.4M -- --
Additions / Reductions $65M $88.9M $27.6M -- --
Ending Cash (CF) $1.1B $1.1B $1.2B -- --
 
Levered Free Cash Flow $87.3M $107M $88.4M -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $676.4M $784.7M $543M -- --
Depreciation & Amoritzation $55.6M $55.6M $56.5M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$79.9M -$81M $18.2M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $449.4M $463.8M $438M -- --
 
Capital Expenditures $17.5M $32.8M $71.5M $28M $28.2M
Cash Acquisitions $65.4M $123.8M $224.9M -$114.4M -$114.4M
Cash From Investing -$121.4M -$281M -$141.2M -- --
 
Dividends Paid (Ex Special Dividend) $74.3M $81.2M $89.9M -$1.9M -$1.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $145.2M -- --
Long-Term Debt Repaid -$190.2K -$756.4K -$5.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$12.2M $40.7M -- --
Cash From Financing -$120M -$125.1M $6.4M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229.3M $100.1M $314M -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $431.9M $430.9M $366.4M -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $566.6M $283.2M $263.1M -- --
Depreciation & Amoritzation $27.1M $26M $29.5M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$36.1M $27.9M $4.5M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $169.3M $187.6M $189M -- --
 
Capital Expenditures $12.9M $17.2M $38M -- --
Cash Acquisitions $49.2M $88.5M $136.3M -- --
Cash From Investing -$89.9M -$133.4M -$107.2M -- --
 
Dividends Paid (Ex Special Dividend) $74.1M $80.8M $90.9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $137.9M -- --
Long-Term Debt Repaid -- -$1M -$3.7M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.8M $1.2M $90.8M -- --
Cash From Financing -$101.4M -$108.6M $15.6M -- --
 
Beginning Cash (CF) $2B $1.9B $2.2B $2B $1.6B
Foreign Exchange Rate Adjustment $2.5M $23.9M $20.5M -- --
Additions / Reductions -$19.6M -$30.5M $117.9M -- --
Ending Cash (CF) $2B $1.9B $2.4B -- --
 
Levered Free Cash Flow $156.4M $170.4M $151.1M -- --

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock