Financhill
Buy
94

MXLLF Quote, Financials, Valuation and Earnings

Last price:
$15.15
Seasonality move :
11.75%
Day range:
$15.15 - $15.15
52-week range:
$8.65 - $15.40
Dividend yield:
2.26%
P/E ratio:
18.39x
P/S ratio:
0.74x
P/B ratio:
1.01x
Volume:
--
Avg. volume:
25
1-year change:
29.49%
Market cap:
$653.4M
Revenue:
$851.5M
EPS (TTM):
$0.82
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.2B $979.8M $893.1M $851.5M
Revenue Growth (YoY) -1.72% -6.19% -20.34% -8.85% -4.66%
 
Cost of Revenues $982.8M $891.8M $732M $662.9M $616.9M
Gross Profit $328.4M $338.2M $247.8M $230.1M $234.6M
Gross Profit Margin 25.04% 27.5% 25.29% 25.77% 27.55%
 
R&D Expenses $74.8M $56.8M $47.2M $37.9M $37.3M
Selling, General & Admin $245.4M $222.9M $178.4M $152.3M $153.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $292.5M $255.1M $206.2M $174.3M $173.4M
Operating Income $35.9M $83M $41.6M $55.9M $61.1M
 
Net Interest Expenses $1.1M $952.2K $760K $546.3K $957.7K
EBT. Incl. Unusual Items -$72.6M -$13.8M $53.6M $63.2M $40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17M $15.3M $14.8M $10.2M $12.9M
Net Income to Company -$72.6M -$13.8M $53.6M $63.2M $40.5M
 
Minority Interest in Earnings -$1.2M $3.5M $464.9K $740K $695.3K
Net Income to Common Excl Extra Items -$89.5M -$29.1M $38.8M $52.9M $27.5M
 
Basic EPS (Cont. Ops) -$1.79 -$0.66 $0.81 $1.14 $0.61
Diluted EPS (Cont. Ops) -$1.79 -$0.66 $0.81 $1.14 $0.61
Weighted Average Basic Share $49.5M $49.5M $47.5M $45.8M $43.9M
Weighted Average Diluted Share $49.5M $49.5M $47.5M $45.8M $43.9M
 
EBITDA $92.8M $128.7M $76.9M $89.1M $96.2M
EBIT $35.9M $83M $41.6M $55.9M $61.1M
 
Revenue (Reported) $1.3B $1.2B $979.8M $893.1M $851.5M
Operating Income (Reported) $35.9M $83M $41.6M $55.9M $61.1M
Operating Income (Adjusted) $35.9M $83M $41.6M $55.9M $61.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $311.9M $238.4M $231M $212.7M $233.2M
Revenue Growth (YoY) -1.72% -23.56% -3.1% -7.94% 9.65%
 
Cost of Revenues $232.9M $184M $177.9M $158.8M $170.9M
Gross Profit $79M $54.4M $53.1M $53.9M $62.3M
Gross Profit Margin 25.33% 22.82% 22.99% 25.33% 26.71%
 
R&D Expenses $13.9M $11.5M $9.3M $9M $10.5M
Selling, General & Admin $55.7M $45.9M $35.5M $41.5M $41.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $55.7M $45.9M $35.5M $41.5M $41.5M
Operating Income $23.3M $8.5M $17.6M $12.3M $20.8M
 
Net Interest Expenses $245.3K $188K $117.6K $241.2K $291.6K
EBT. Incl. Unusual Items $24.9M $14.6M $19M $5M $19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.8M $3.1M $1.1M -$897.9K $1.9M
Net Income to Company $58.1M $28.6M $40.5M -- --
 
Minority Interest in Earnings $1.1M $780.7K -$83K -- $115.3K
Net Income to Common Excl Extra Items $13.1M $11.6M $17.8M $5.9M $18M
 
Basic EPS (Cont. Ops) $0.24 $0.23 $0.39 $0.14 $0.42
Diluted EPS (Cont. Ops) $0.24 $0.23 $0.39 $0.14 $0.42
Weighted Average Basic Share $49.5M $47.4M $45.8M $43.1M $43.1M
Weighted Average Diluted Share $49.5M $47.4M $45.8M $43.1M $43.1M
 
EBITDA $34.7M $17M $25.8M $21.3M $29.7M
EBIT $23.3M $8.5M $17.6M $12.3M $20.8M
 
Revenue (Reported) $311.9M $238.4M $231M $212.7M $233.2M
Operating Income (Reported) $23.3M $8.5M $17.6M $12.3M $20.8M
Operating Income (Adjusted) $23.3M $8.5M $17.6M $12.3M $20.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.1B $959.3M $842.7M $880.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $838.4M $741.2M $632M $652.6M
Gross Profit $334.3M $247.9M $218.1M $210.8M $227.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.3M $52.8M $42.2M $36.6M $40.7M
Selling, General & Admin $249.9M $201.6M $162.8M $159.7M $159.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $249.9M $201.6M $162.8M $159.7M $159.4M
Operating Income $84.4M $46.3M $55.3M $51.1M $68.3M
 
Net Interest Expenses $1.1M $910.4K $591.3K $677.9K $1.1M
EBT. Incl. Unusual Items -$19.2M -$38.6M $65.7M $46.2M $49.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.1M $388.1K $16.8M $7.7M $13M
Net Income to Company -- -- -- -$4.9M --
 
Minority Interest in Earnings -$99.5K $2.9M -$672.8K $787.1K $1.1M
Net Income to Common Excl Extra Items -$44.3M -$39M $48.9M $38.4M $36.7M
 
Basic EPS (Cont. Ops) -$0.89 -$0.84 $1.08 $0.83 $0.82
Diluted EPS (Cont. Ops) -$0.89 -$0.84 $1.08 $0.83 $0.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $136M $87M $89.8M $84.6M $104M
EBIT $84.4M $46.3M $55.3M $51.1M $68.3M
 
Revenue (Reported) $1.3B $1.1B $959.3M $842.7M $880.3M
Operating Income (Reported) $84.4M $46.3M $55.3M $51.1M $68.3M
Operating Income (Adjusted) $84.4M $46.3M $55.3M $51.1M $68.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $631.2M $486.6M $465.3M $414.1M $442.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $460.5M $376.9M $359.6M $308.5M $327M
Gross Profit $170.7M $109.7M $105.7M $105.6M $115.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $27.6M $23.7M $18.6M $17.3M $20.7M
Selling, General & Admin $114.7M $91.3M $73.4M $78.2M $81.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $114.7M $91.3M $73.4M $78.2M $81.1M
Operating Income $56M $18.4M $32.3M $27.3M $34.6M
 
Net Interest Expenses $492.1K $449.9K $277.6K $408K $589.2K
EBT. Incl. Unusual Items $58.3M $29.4M $41.6M $24M $33.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.5M $5M $6.7M $4M $4.2M
Net Income to Company $58.1M $28.6M $40.5M -- --
 
Minority Interest in Earnings $1.5M $996.4K -$133.9K -$64.2K $371.4K
Net Income to Common Excl Extra Items $37.8M $24.5M $34.8M $20M $29.3M
 
Basic EPS (Cont. Ops) $0.73 $0.49 $0.76 $0.45 $0.67
Diluted EPS (Cont. Ops) $0.73 $0.49 $0.76 $0.45 $0.67
Weighted Average Basic Share $98.9M $96.6M $91.7M $88.8M $86.3M
Weighted Average Diluted Share $98.9M $96.6M $91.7M $88.8M $86.3M
 
EBITDA $78.8M $36.2M $49.2M $44.5M $52.3M
EBIT $56M $18.4M $32.3M $27.3M $34.6M
 
Revenue (Reported) $631.2M $486.6M $465.3M $414.1M $442.7M
Operating Income (Reported) $56M $18.4M $32.3M $27.3M $34.6M
Operating Income (Adjusted) $56M $18.4M $32.3M $27.3M $34.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $298.8M $375.3M $286.8M $255.5M $221.2M
Short Term Investments $10.5M $8.8M $5.2M $4.1M $3.8M
Accounts Receivable, Net $269.3M $241.5M $221.8M $197.4M $187.4M
Inventory $145.1M $151.4M $168.9M $129.6M $128.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $44.1M $35.3M $23M $18.6M $19.5M
Total Current Assets $772.6M $819.5M $712.6M $609M $563M
 
Property Plant And Equipment $500.3M $457.3M $387.3M $359.5M $367.7M
Long-Term Investments $218.7M $79.7M $71.4M $63.2M $64.6M
Goodwill $5.8M $393.3K -- -- --
Other Intangibles $42.8M $40.8M -- -- --
Other Long-Term Assets $9.4M $9.5M $7M $6M $4.4M
Total Assets $1.6B $1.5B $1.3B $1.1B $1.1B
 
Accounts Payable $161.5M $161.5M $138.4M $113.4M $113.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M $770.1K $713K $317.1K $421K
Other Current Liabilities $29.1M $140.8M $113.9M $91.3M $77.2M
Total Current Liabilities $443.2M $475.5M $417M $391.5M $296.8M
 
Long-Term Debt $297.3M $215.6M $133.6M $37.9M $115.1M
Capital Leases -- -- -- -- --
Total Liabilities $843.5M $765.6M $617.9M $487.6M $470.4M
 
Common Stock $110.4M $100.5M $91.7M $80.6M $81.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $734.5M $671.5M $622.3M $620.4M $610.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22M $25.7M $23.5M $22.6M $18.8M
Total Equity $756.5M $697.1M $645.7M $642.9M $629.7M
 
Total Liabilities and Equity $1.6B $1.5B $1.3B $1.1B $1.1B
Cash and Short Terms $298.8M $375.3M $286.8M $255.5M $221.2M
Total Debt $344.5M $270.7M $195.3M $121.2M $126M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $410M $279.4M $241.4M $218.9M $224.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $251.4M $195.2M $217.8M $191.7M $189.1M
Inventory $164.5M $163.1M $141.1M $143M $133.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $36.4M $33M $23.3M $22.4M --
Total Current Assets $870.5M $677.2M $627.3M $579.8M $580.4M
 
Property Plant And Equipment $491.2M $384.9M $353.1M $386.1M $381.5M
Long-Term Investments $191.8M -- -- -- --
Goodwill $3.1M -- -- -- --
Other Intangibles $41.1M $34.8M -- -- --
Other Long-Term Assets $73.9M $122.3M $120.9M $139.7M --
Total Assets $1.7B $1.2B $1.1B $1.1B $1.1B
 
Accounts Payable $172.1M $150.5M $118.8M $123.6M $109.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $273.6M $198.5M $192.8M $169.6M --
Total Current Liabilities $494.7M $408M $407.7M $311.3M $300M
 
Long-Term Debt $284.9M $132.6M $39.8M $117.7M $110.2M
Capital Leases -- -- -- -- --
Total Liabilities $880.8M $603M $505.7M $489.4M $470.1M
 
Common Stock $109.4M $84.3M $81.8M $85.3M $82.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.7M $23.2M $21.7M $18.5M $19.1M
Total Equity $791.2M $616.1M $626.7M $647.5M $666.3M
 
Total Liabilities and Equity $1.7B $1.2B $1.1B $1.1B $1.1B
Cash and Short Terms $410M $279.4M $241.4M $218.9M $224.9M
Total Debt $299.3M $185.1M $127.1M $128.7M $120.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$72.6M -$13.8M $53.6M $63.2M $40.5M
Depreciation & Amoritzation $56.9M $45.7M $35.3M $33.2M $35.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.1M $8.9M $2.8M $7.1M $12.7M
Change in Inventories $42.7M -$11.9M -$28.5M $25.9M $2.2M
Cash From Operations $122.8M $164.1M $29.5M $98.5M $64.5M
 
Capital Expenditures $63.7M $45.8M $40.8M $45.6M $53.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $75.8M -$34.8M $12.6M -$33.5M -$52.6M
 
Dividends Paid (Ex Special Dividend) -- $8.8M $14.3M $12.7M $16.1M
Special Dividend Paid
Long-Term Debt Issued $56.6M -- -- $3.9M $85.3M
Long-Term Debt Repaid -$69.7M -$14.2M -$50.7M -$56.3M -$82.5M
Repurchase of Common Stock -- -- $36.9M -- $32.8M
Other Financing Activities -$50.3M -- $125.9K $221.8K -$32.8M
Cash From Financing -$112.1M -$55.3M -$103.2M -$65.6M -$50.8M
 
Beginning Cash (CF) $296.8M $357.1M $274.8M $255.5M $221.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.8M $93.8M -$49.9M $14.5M -$36.7M
Ending Cash (CF) $405.9M $470.6M $235.9M $285.1M $186.7M
 
Levered Free Cash Flow $59.2M $118.4M -$11.3M $52.8M $10.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58.1M $28.6M $40.5M -- --
Depreciation & Amoritzation $22.6M $17.2M $16.5M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $18.5M $14.1M -$12.4M -- --
Change in Inventories -$17.1M -$30.3M $15.6M -- --
Cash From Operations $147.7M $31.1M $44.1M -- --
 
Capital Expenditures $16.1M $21.6M $17.1M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M -$13.1M -$12.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -$7.2M -$6.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.3M -$42M -$47M -- --
Repurchase of Common Stock -- -$20.2M -- -- --
Other Financing Activities -$626.9K -$1.1M -$34.6K -- --
Cash From Financing -$39.7M -$70.4M -$53.7M -- --
 
Beginning Cash (CF) $390.2M $267.4M $235.5M $218.9M $219.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.5M -$52.4M -$21.8M -- --
Ending Cash (CF) $395.5M $280.2M $243.3M -- --
 
Levered Free Cash Flow $131.6M $9.5M $27M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- $41.1M
Depreciation & Amoritzation -- -- -- -- $35.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- $13M
Change in Inventories -- -- -- -- $2M
Cash From Operations -- -- -- -- $65.3M
 
Capital Expenditures $30.7M $16.1M $21.6M $17.1M $54.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$53.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$7.2M -$6.3M -$16.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $87.3M
Long-Term Debt Repaid -- -- -- -- -$84.4M
Repurchase of Common Stock -- -- -- -- -$33.7M
Other Financing Activities -- -- -- -- -$32.8M
Cash From Financing -- -- -- -- -$52M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$37.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- $10.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58.1M $28.6M $40.5M -- --
Depreciation & Amoritzation $22.6M $17.2M $16.5M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $18.5M $14.1M -$12.4M -- --
Change in Inventories -$17.1M -$30.3M $15.6M -- --
Cash From Operations $147.7M $31.1M $44.1M -- --
 
Capital Expenditures $16.1M $21.6M $17.1M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M -$13.1M -$12.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -$7.2M -$6.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.3M -$42M -$47M -- --
Repurchase of Common Stock -- -$20.2M -- -- --
Other Financing Activities -$626.9K -$1.1M -$34.6K -- --
Cash From Financing -$39.7M -$70.4M -$53.7M -- --
 
Beginning Cash (CF) $768M $602.1M $461.4M $434.5M $434.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.5M -$52.4M -$21.8M -- --
Ending Cash (CF) $395.5M $280.2M $243.3M -- --
 
Levered Free Cash Flow $131.6M $9.5M $27M -- --

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 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock