Financhill
Buy
63

MXG.TO Quote, Financials, Valuation and Earnings

Last price:
$5.99
Seasonality move :
2.24%
Day range:
$5.97 - $6.24
52-week range:
$3.75 - $6.30
Dividend yield:
0%
P/E ratio:
8.70x
P/S ratio:
3.30x
P/B ratio:
1.20x
Volume:
25.8K
Avg. volume:
14.9K
1-year change:
33.04%
Market cap:
$381.8M
Revenue:
$41.5M
EPS (TTM):
$0.69
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $28.3M $46.7M $156M $141.3M $41.5M
Revenue Growth (YoY) 43.51% 64.91% 233.89% -9.46% -70.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $4.1M $5.1M $5.5M $6.7M
Other Inc / (Exp) $2.4M $6M $32.5M $13.7M $56.1M
Operating Expenses $35.5M $44.6M $83.1M $96.2M $55.1M
Operating Income -$7.2M $2.2M $72.9M $45M -$13.7M
 
Net Interest Expenses -- $5.3M $7.2M $6.2M $5.1M
EBT. Incl. Unusual Items -$4.7M $2.8M $98.1M $52.6M $37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M -$6.5M $19.6M $10.3M $9.1M
Net Income to Company -$5.9M $9.3M $78.5M $42.3M $28.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M $9.3M $78.5M $42.3M $28.3M
 
Basic EPS (Cont. Ops) -$0.11 $0.19 $1.57 $0.84 $0.56
Diluted EPS (Cont. Ops) -$0.11 $0.18 $1.28 $0.72 $0.49
Weighted Average Basic Share $52.2M $50M $50.1M $50.1M $50.4M
Weighted Average Diluted Share $52.2M $50.2M $63.8M $63.9M $64.1M
 
EBITDA -$1.6M $11.9M $111.8M $68.9M $53.7M
EBIT -$4.3M $6.4M $103.8M $58.3M $44M
 
Revenue (Reported) $28.3M $46.7M $156M $141.3M $41.5M
Operating Income (Reported) -$7.2M $2.2M $72.9M $45M -$13.7M
Operating Income (Adjusted) -$4.3M $6.4M $103.8M $58.3M $44M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.7M $44.2M $57.1M $2.5M $25.7M
Revenue Growth (YoY) 108.84% 149.49% 29.1% -95.68% 939.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $1.1M $1M $1.4M $1.7M
Other Inc / (Exp) $309K -$733K -$3.4M $4M $8M
Operating Expenses $14.9M $21.9M $20.8M $11.4M $19.3M
Operating Income $2.8M $22.3M $36.3M -$9M $6.4M
 
Net Interest Expenses $2M $1.9M $1.8M $1.4M $909K
EBT. Incl. Unusual Items $1.1M $19.7M $31.1M -$6.4M $13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $644K $1.6M $7.1M -$1.5M $2.7M
Net Income to Company $498K $18.1M $24M -$4.9M $10.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $498K $18.1M $24M -$4.9M $10.7M
 
Basic EPS (Cont. Ops) $0.01 $0.36 $0.48 -$0.10 $0.21
Diluted EPS (Cont. Ops) $0.01 $0.30 $0.39 -$0.10 $0.18
Weighted Average Basic Share $49.8M $49.9M $50.1M $50.5M $50.6M
Weighted Average Diluted Share $50.1M $63.7M $63.8M $64.4M $63.8M
 
EBITDA $4.8M $23.3M $36.2M -$2.8M $19.1M
EBIT $2.7M $21.1M $32.7M -$4.5M $15.5M
 
Revenue (Reported) $17.7M $44.2M $57.1M $2.5M $25.7M
Operating Income (Reported) $2.8M $22.3M $36.3M -$9M $6.4M
Operating Income (Adjusted) $2.7M $21.1M $32.7M -$4.5M $15.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.4M $135.9M $178.7M -- $116.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $4.8M $5.5M $5.9M $7.2M
Other Inc / (Exp) $704K $15.9M $5.8M $45M $28.2M
Operating Expenses $37.3M $46.7M $109.6M $40.5M $86.2M
Operating Income -$2.8M $89.2M $69.1M -$38M $30.2M
 
Net Interest Expenses $3.9M $7.2M $7.1M $4.8M $4.3M
EBT. Incl. Unusual Items -$6M $97.9M $67.7M $2.2M $54.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.2M $14.9M $13.9M $571K $12.4M
Net Income to Company -$1.8M $83M $53.8M $1.7M $41.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M $83M $53.8M $1.7M $41.8M
 
Basic EPS (Cont. Ops) -$0.03 $1.66 $1.07 $0.02 $0.82
Diluted EPS (Cont. Ops) -$0.03 $1.38 $0.89 -- $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $319K $111.6M $83.3M $17M $76.8M
EBIT -$3.7M $103.6M $73.5M $8.5M $61.8M
 
Revenue (Reported) $34.4M $135.9M $178.7M -- $116.4M
Operating Income (Reported) -$2.8M $89.2M $69.1M -$38M $30.2M
Operating Income (Adjusted) -$3.7M $103.6M $73.5M $8.5M $61.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $29.4M $118.6M $141.3M $2.5M $77.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $3.6M $4M $4.4M $4.9M
Other Inc / (Exp) -$321K $9.6M $11.1M $42.4M $14.4M
Operating Expenses $28.4M $30.5M $85.2M $29.5M $60.5M
Operating Income $1M $88.1M $56M -$27M $16.9M
 
Net Interest Expenses $3.5M $5.4M $5.3M $3.9M $3.1M
EBT. Incl. Unusual Items -$2.8M $92.3M $61.9M $11.5M $28.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M $18.2M $12.4M $2.7M $6M
Net Income to Company $337K $74.1M $49.4M $8.8M $22.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $337K $74.1M $49.4M $8.8M $22.3M
 
Basic EPS (Cont. Ops) $0.01 $1.48 $0.99 $0.17 $0.44
Diluted EPS (Cont. Ops) $0.01 $1.21 $0.82 $0.15 $0.38
Weighted Average Basic Share $150.1M $149.5M $150.2M $151M $151.8M
Weighted Average Diluted Share $150.5M $190.5M $192.1M $192.5M $192M
 
EBITDA $2.8M $102.5M $74M $22.1M $45.2M
EBIT -$625K $96.6M $66.3M $16.5M $34.3M
 
Revenue (Reported) $29.4M $118.6M $141.3M $2.5M $77.4M
Operating Income (Reported) $1M $88.1M $56M -$27M $16.9M
Operating Income (Adjusted) -$625K $96.6M $66.3M $16.5M $34.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $20.9M $12.3M $13.6M $51.4M $32.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $5.8M $18.9M -- $28.4M
Inventory -- -- -- -- --
Prepaid Expenses $1M $1.4M $842K $4.1M $5.9M
Other Current Assets -- -- -- -- --
Total Current Assets $26M $20.6M $35.9M $70.6M $92.3M
 
Property Plant And Equipment $170.3M $183.9M $260.6M $296.5M $313.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.4M $14.2M $13.1M $14.9M $20.1M
Total Assets $225.3M $239.3M $312.4M $382.1M $425.8M
 
Accounts Payable $6.8M $2.7M $8.3M $4.1M $3.3M
Accrued Expenses $10.3M $4.7M $10.4M $5.9M $9.2M
Current Portion Of Long-Term Debt $2.6M $1.7M -- $1.5M $4.8M
Current Portion Of Capital Lease Obligations $104K -- -- -- --
Other Current Liabilities -- $2.2M $933K -- $9.2M
Total Current Liabilities $24.2M $15.1M $19.7M $16.3M $26.5M
 
Long-Term Debt $46.4M $65.1M $53.7M $81.2M $76.4M
Capital Leases -- -- -- -- --
Total Liabilities $86M $91.4M $85.3M $113.5M $128.1M
 
Common Stock $144.8M $143.6M $144.1M $143.5M $144M
Other Common Equity Adj -- -- -- -- --
Common Equity $139.2M $147.9M $227.2M $268.7M $297.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $139.2M $147.9M $227.2M $268.7M $297.7M
 
Total Liabilities and Equity $225.3M $239.3M $312.4M $382.1M $425.8M
Cash and Short Terms $20.9M $12.3M $13.6M $51.4M $32.3M
Total Debt $49M $66.8M $53.7M $82.7M $81.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.8M $26M $76.1M $43.9M $99M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.5M $14.5M $1.8M $3.9M $13.7M
Inventory -- -- -- -- --
Prepaid Expenses $1.4M $1.5M $527K $1.1M $506K
Other Current Assets -- -- -- -- --
Total Current Assets $12.6M $49.3M $79.5M $53.4M $118M
 
Property Plant And Equipment $190M $230.3M $295.6M $316M $306M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.8M $15.1M $12.3M $20.1M $18.5M
Total Assets $235.9M $296.6M $390M $389.4M $445.7M
 
Accounts Payable $8.6M $9.5M $9.1M $9.9M $13.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $750K -- -- $6.2M $8.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1M $590K -- $1.3M $1.8M
Total Current Liabilities $12.3M $10.1M $17.9M $17.4M $23.6M
 
Long-Term Debt $65.6M $53.2M $80.1M $75.4M $71.7M
Capital Leases -- -- -- -- --
Total Liabilities $97M $73.9M $114.3M $111.2M $126.3M
 
Common Stock $143.6M $144.1M $143.5M $144M $143.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $138.9M $222.7M $275.7M $278.3M $319.4M
 
Total Liabilities and Equity $235.9M $296.6M $390M $389.4M $445.7M
Cash and Short Terms $5.8M $26M $76.1M $43.9M $99M
Total Debt $66.4M $53.2M $83M $81.6M $79.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$5.9M $9.3M $78.5M $42.3M $28.3M
Depreciation & Amoritzation $2.7M $5.5M $8M $10.6M $9.7M
Stock-Based Compensation $336K $402K $452K $536K $692K
Change in Accounts Receivable $2.2M -$2.9M -$13.8M $5.7M -$32.8M
Change in Inventories -- -- -- -- --
Cash From Operations $5.5M $7M $105.2M $76.4M $23.8M
 
Capital Expenditures $104.6M $20.2M $88.6M $81.1M $27.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50.2M -$25.9M -$85.3M -$57.8M -$32.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $78.9M $14.8M -- $37M --
Long-Term Debt Repaid -$26M -$750K -$10.8M -$9.1M -$2.9M
Repurchase of Common Stock -$3.8M -$838K -$31K -$1.4M -$145K
Other Financing Activities -$4.2M -- -$2.8M -- --
Cash From Financing $43.4M $10.3M -$18.6M $19.3M -$10.9M
 
Beginning Cash (CF) $22.2M $20.9M $12.3M $13.6M $51.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M -$8.6M $1.3M $37.9M -$19.1M
Ending Cash (CF) $20.9M $12.3M $13.6M $51.4M $32.3M
 
Levered Free Cash Flow -$99.1M -$13.2M $16.6M -$4.7M -$3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.9M $4.4M -$7.2M $19.5M --
Depreciation & Amoritzation $2.1M $2M $2.8M $4.1M --
Stock-Based Compensation $86K $123K $145K $343K --
Change in Accounts Receivable -$1.5M -$6.3M -$13.3M -$43.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $10.4M $17.1M -$13.3M -$4.9M --
 
Capital Expenditures $1.1M $31.7M $10.5M $1.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$28.2M -$8.7M -$3.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $500K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$713K -$712K --
Repurchase of Common Stock -$13K -$31K -$77K -$121K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.3M -$1.3M -$2.7M -$3M --
 
Beginning Cash (CF) $5.8M $26M $76.1M $43.9M --
Foreign Exchange Rate Adjustment -$5K $14K -$24K -$33K --
Additions / Reductions $6.5M -$12.5M -$24.7M -$11.6M --
Ending Cash (CF) $12.3M $13.6M $51.4M $32.3M --
 
Levered Free Cash Flow $9.2M -$14.6M -$23.8M -$6.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.8M $83M $53.8M $1.7M $41.8M
Depreciation & Amoritzation $4M $8M $9.7M $8.4M $15M
Stock-Based Compensation $401K $415K $514K $494K $875K
Change in Accounts Receivable -$938K -$9M $12.7M -$2.1M -$12.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$2M $98.5M $106.8M $15.5M $71.1M
 
Capital Expenditures $57.4M $58M $102.3M $36M $5.4M
Cash Acquisitions -- -- -- -- $2.8M
Cash From Investing -$62.6M -$59.7M -$77.3M -$37.2M -$3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $93.6M -- $37M -- --
Long-Term Debt Repaid -- -$10.8M -$8.4M -$2.9M -$2.9M
Repurchase of Common Stock -$4.3M -$13K -$1.3M -$101K -$1.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $55.5M -$18.5M $20.6M -$10.5M -$12.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.1M $20.3M $50.1M -$32.2M $55.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$59.4M $40.5M $4.5M -$20.6M $65.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.3M $78.5M $42.3M $28.3M $22.3M
Depreciation & Amoritzation $5.5M $8M $10.6M $9.7M $10.9M
Stock-Based Compensation $402K $452K $536K $692K $532K
Change in Accounts Receivable -$2.9M -$13.8M $5.7M -$32.8M $31.6M
Change in Inventories -- -- -- -- --
Cash From Operations $7M $105.2M $76.4M $23.8M $76M
 
Capital Expenditures $20.2M $88.6M $81.1M $27.4M $3.5M
Cash Acquisitions -- -- -- -- $2.8M
Cash From Investing -$25.9M -$85.3M -$57.8M -$32.1M -$119K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $500K
Long-Term Debt Issued $14.8M -- $37M -- --
Long-Term Debt Repaid -$750K -$10.8M -$9.1M -$2.9M -$2.1M
Repurchase of Common Stock -$838K -$31K -$1.4M -$145K -$1.2M
Other Financing Activities -- -$2.8M -- -- --
Cash From Financing $10.3M -$18.6M $19.3M -$10.9M -$9.2M
 
Beginning Cash (CF) $55.4M $115M $142.3M $192.5M $205M
Foreign Exchange Rate Adjustment -$88K -$15K -$71K -$1K $49K
Additions / Reductions -$8.6M $1.3M $37.9M -$19.1M $66.7M
Ending Cash (CF) $46.7M $116.3M $180.1M $173.4M $271.8M
 
Levered Free Cash Flow -$13.2M $16.6M -$4.7M -$3.6M $72.6M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.06% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 0.92% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 5.5% over the past day.

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

Show me the best stock