Financhill
Buy
65

MKO.V Quote, Financials, Valuation and Earnings

Last price:
$10.20
Seasonality move :
18.53%
Day range:
$9.36 - $10.09
52-week range:
$3.70 - $10.84
Dividend yield:
0%
P/E ratio:
23.68x
P/S ratio:
4.53x
P/B ratio:
6.36x
Volume:
44.1K
Avg. volume:
197.4K
1-year change:
154.48%
Market cap:
$865.7M
Revenue:
$126.1M
EPS (TTM):
$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9M $44.5M $82.5M $89M $126.1M
Revenue Growth (YoY) -89.02% 2273.36% 85.39% 7.88% 41.72%
 
Cost of Revenues $8M $36.1M $84.9M $64.4M $67.5M
Gross Profit -$6.1M $8.4M -$2.4M $24.7M $58.6M
Gross Profit Margin -324.4% 18.97% -2.87% 27.7% 46.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $7.9M $8.1M $9.7M $11.8M
Other Inc / (Exp) -$924.7K $14.6M -$2.6M -$2.9M -$5.7M
Operating Expenses $9.2M $8.3M $7.8M $9.6M $11.7M
Operating Income -$15.3M $139.2K -$10.2M $15M $47M
 
Net Interest Expenses $111.3K $1.8M $2.9M $1.8M $1.1M
EBT. Incl. Unusual Items -$16.2M $13.1M -$12.9M $12M $40.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.4K $628.1K $2.7M $2.8M $14M
Net Income to Company -$16.3M $12.5M -$15.6M $9.2M $26.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.3M $12.5M -$15.6M $9.2M $26.2M
 
Basic EPS (Cont. Ops) -$0.26 $0.19 -$0.24 $0.14 $0.36
Diluted EPS (Cont. Ops) -$0.26 $0.19 -$0.24 $0.14 $0.36
Weighted Average Basic Share $61.7M $65.8M $65.8M $65.8M $72.1M
Weighted Average Diluted Share $61.7M $65.8M $65.8M $66.5M $73.7M
 
EBITDA -$15.1M $9.2M $16.5M $33.3M $57.6M
EBIT -$15.3M $139.2K -$10.2M $15M $47M
 
Revenue (Reported) $1.9M $44.5M $82.5M $89M $126.1M
Operating Income (Reported) -$15.3M $139.2K -$10.2M $15M $47M
Operating Income (Adjusted) -$15.3M $139.2K -$10.2M $15M $47M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18M $17.8M $14.4M $21.5M $38M
Revenue Growth (YoY) 3020.13% -1.06% -19.38% 49.49% 76.92%
 
Cost of Revenues $14.2M $24.2M $12.5M $17M $29M
Gross Profit $3.8M -$6.4M $1.9M $4.5M $9M
Gross Profit Margin 20.87% -35.71% 13.2% 20.9% 23.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $2.1M $2.5M $2.4M $4M
Other Inc / (Exp) $1.1M $341.7K -$453.6K -$571.7K --
Operating Expenses $1.5M $2.2M $2.5M $2.3M $3.9M
Operating Income $2.2M -$8.5M -$639.8K $2.2M $5.1M
 
Net Interest Expenses $1M $389.2K $473.5K $271.4K $315.4K
EBT. Incl. Unusual Items $2.3M -$8.5M -$1.5M $1.3M $5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.9K $642.6K $442.6K $811.6K $4.2M
Net Income to Company $2.3M -$9M -$2M $513.2K $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M -$9.1M -$2M $515.6K $1.6M
 
Basic EPS (Cont. Ops) $0.03 -$0.14 -$0.03 $0.01 $0.02
Diluted EPS (Cont. Ops) $0.03 -$0.14 -$0.03 $0.01 $0.02
Weighted Average Basic Share $65.9M $65.7M $65.8M $77.4M $80.1M
Weighted Average Diluted Share $65.9M $65.7M $65.8M $78.3M $81.7M
 
EBITDA $5.3M -$1.5M $2.7M $4.5M $7.4M
EBIT $2.2M -$8.5M -$639.8K $2.2M $5.1M
 
Revenue (Reported) $18M $17.8M $14.4M $21.5M $38M
Operating Income (Reported) $2.2M -$8.5M -$639.8K $2.2M $5.1M
Operating Income (Adjusted) $2.2M -$8.5M -$639.8K $2.2M $5.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.1M $81.6M $75M $122.1M $177.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.6M $79M $65.9M $66.7M $103M
Gross Profit $3.5M $2.6M $9.1M $55.4M $74.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M $8M $5.3M $11.1M $13M
Other Inc / (Exp) $9.7M $201.9K -$3.6M -$5.3M --
Operating Expenses $8.9M $8M $8.8M $10.9M $12.8M
Operating Income -$5.4M -$5.4M $274.4K $44.5M $61.7M
 
Net Interest Expenses $1.2M $2.9M $2M $1.2M $1.3M
EBT. Incl. Unusual Items $2.9M -$7.8M -$2.4M $39.6M $60.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $190.7K $2.6M $2.3M $7M $26.5M
Net Income to Company $2.5M -$10.4M -$4.9M $32.5M $33.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7M -$10.5M -$4.7M $32.7M $33.9M
 
Basic EPS (Cont. Ops) $0.04 -$0.16 -$0.07 $0.50 $0.43
Diluted EPS (Cont. Ops) $0.04 -$0.16 -$0.07 $0.48 $0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$118.4K $18.4M $18.4M $57.2M $72.7M
EBIT -$5.4M -$5.4M $274.4K $44.5M $61.7M
 
Revenue (Reported) $24.1M $81.6M $75M $122.1M $177.5M
Operating Income (Reported) -$5.4M -$5.4M $274.4K $44.5M $61.7M
Operating Income (Adjusted) -$5.4M -$5.4M $274.4K $44.5M $61.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $60.6M $53.2M $86.1M $137.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.7M $45.7M $48.1M $83.5M --
Gross Profit -$4.1M $7.4M $38M $53.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $3.5M $8.9M $10M --
Other Inc / (Exp) $267.4K -$598.6K -$3M -$1.1M --
Operating Expenses $6.4M $7.5M $8.8M $9.9M --
Operating Income -$10.5M -$50.1K $29.2M $43.8M --
 
Net Interest Expenses $2.3M $1.3M $708.7K $958K --
EBT. Incl. Unusual Items -$12.4M -$1.9M $25.6M $45.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $1.7M $5.8M $18.2M --
Net Income to Company -$14.3M -$3.7M $19.7M $27.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$3.6M $19.7M $27.4M --
 
Basic EPS (Cont. Ops) -$0.22 -$0.06 $0.30 $0.34 --
Diluted EPS (Cont. Ops) -$0.22 -$0.06 $0.29 $0.34 --
Weighted Average Basic Share $197.5M $197.4M $208.2M $238.9M --
Weighted Average Diluted Share $197.5M $197.5M $212.6M $243.7M --
 
EBITDA $11.7M $13.7M $37.4M $52.3M --
EBIT -$10.5M -$50.1K $29.2M $43.8M --
 
Revenue (Reported) $60.6M $53.2M $86.1M $137.2M --
Operating Income (Reported) -$10.5M -$50.1K $29.2M $43.8M --
Operating Income (Adjusted) -$10.5M -$50.1K $29.2M $43.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4M $2.5M $708.6K $2M $20.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $7.6K $1.5M $400.9K $461.7K
Inventory $477.8K $8.7M $13.5M $18.3M $15.9M
Prepaid Expenses -- -- -- -- $1M
Other Current Assets -- -- -- -- --
Total Current Assets $4.3M $12.5M $17.5M $22M $39.4M
 
Property Plant And Equipment $57.7M $55.3M $42.7M $26.1M $100.3M
Long-Term Investments -- $332.2K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $319.9K $4.1K $6.1M $14.3M
Total Assets $63M $69.4M $61.2M $55.1M $154M
 
Accounts Payable $6.4M $5.6M $14.8M $7.8M $14.4M
Accrued Expenses -- -- $1.4M $265.2K --
Current Portion Of Long-Term Debt -- $466.5K $499.2K -- --
Current Portion Of Capital Lease Obligations -- -- $134.3K $116.7K $139.2K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $21.1M $12.6M $21.9M $12.7M $23.9M
 
Long-Term Debt $19.3M $22M $16.9M $10.1M $7M
Capital Leases -- -- -- -- --
Total Liabilities $41.4M $36.6M $42.7M $27.9M $43.4M
 
Common Stock $111.2M $111.5M $119.3M $115.9M $175.1M
Other Common Equity Adj $4.6M $2.2M $1.9M $1.8M $4.1M
Common Equity $21.5M $32.8M $18.5M $27.2M $110.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.5M $32.8M $18.5M $27.2M $110.6M
 
Total Liabilities and Equity $63M $69.4M $61.2M $55.1M $154M
Cash and Short Terms $3.4M $2.5M $708.6K $2M $20.9M
Total Debt $21.5M $27M $20.8M $14.4M $9.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $997K $967.3K $892.3K $6.8M $41.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.9M $420.5K $2.1M $903K
Inventory $7.4M $13M $26.8M $17.4M $31.3M
Prepaid Expenses -- -- -- -- $2.7M
Other Current Assets -- -- -- -- --
Total Current Assets $11.4M $19.1M $29.4M $28.9M $78.2M
 
Property Plant And Equipment $57.6M $44.1M $28.4M $90M $110.8M
Long-Term Investments $401.6K $24.7K -- -- $2.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $201K $364.2K $11.1M --
Total Assets $70.4M $64.5M $59.2M $130M $210.7M
 
Accounts Payable $8.4M $16.1M $14.5M $14.1M $17.5M
Accrued Expenses $464.2K $1.4M $815.3K -- --
Current Portion Of Long-Term Debt -- $490.9K -- -- --
Current Portion Of Capital Lease Obligations -- $106.7K $116.9K $128.3K --
Other Current Liabilities -- $24.6K -- -- --
Total Current Liabilities $15.9M $23.7M $21.5M $21.4M $27.8M
 
Long-Term Debt $25.4M $16.8M $17.5M $6M $7M
Capital Leases -- -- -- -- --
Total Liabilities $42.5M $44.9M $43.9M $34.8M $74.5M
 
Common Stock $111.8M $120.9M $119.3M $163.5M $173.9M
Other Common Equity Adj $2.3M $1.8M $1.9M $1.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.9M $19.6M $15.4M $95.1M $136.2M
 
Total Liabilities and Equity $70.4M $64.5M $59.2M $130M $210.7M
Cash and Short Terms $997K $967.3K $892.3K $6.8M $41.4M
Total Debt $30.3M $22.1M $23.2M $10M $7.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$16.3M $12.5M -$15.6M $9.2M $26.2M
Depreciation & Amoritzation $170.3K $9.1M $26.7M $18.1M $10.5M
Stock-Based Compensation $837K $426.3K $708.2K $877.3K $1.4M
Change in Accounts Receivable $1.8M -$184.3K -$1.2M $556.1K -$108.2K
Change in Inventories $256.2K -$5.1M $4.6M -$13.6M -$8M
Cash From Operations -$12.2M $3.2M $21.3M $16.8M $46.7M
 
Capital Expenditures $40.2M $7.9M $11.5M $6.4M $17.6M
Cash Acquisitions -- $16.3K -- -- -$708.3K
Cash From Investing -$38.7M -$7.9M -$11.5M -$6.4M -$18.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20.1M $17.5M -- $10.8M --
Long-Term Debt Repaid -- -$14.4M -$11M -$19.3M -$7.1M
Repurchase of Common Stock -- -- $644.4K $557.4K $6.4M
Other Financing Activities -- -- -- -- -$683.9K
Cash From Financing $47.3M $3.9M -$11.7M -$9.1M -$10.8M
 
Beginning Cash (CF) $3.4M $2.5M $708.6K $2M $20.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2M -$863.8K -$1.8M $1.3M $17.8M
Ending Cash (CF) $2.6M $1.5M -$1.2M $3.3M $38.7M
 
Levered Free Cash Flow -$52.4M -$4.7M $9.9M $10.4M $29M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3M -$9M -$2M $513.2K $1.5M
Depreciation & Amoritzation $3.3M $7.1M $3.3M $2.4M $2.2M
Stock-Based Compensation $161.1K $145.6K $161.4K $305.7K $776.7K
Change in Accounts Receivable -$300 -$1M -$448K $3.2M $128K
Change in Inventories -$45.7K $2.5M -$3.9M $1.3M -$2.2M
Cash From Operations $4.6M $1.7M -$2.2M $6.5M $5.7M
 
Capital Expenditures $3M $2.2M $21.3K $5.4M $4.6M
Cash Acquisitions -- -- -- -$702.4K -$554.5K
Cash From Investing -$5.8M -$2.2M -$21.3K -$5.8M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.3M -- $2.7M -- --
Long-Term Debt Repaid -$10.6M -$1.6M -$1.8M -$3.8M --
Repurchase of Common Stock -- $142.8K -- $2.1M -$14.8K
Other Financing Activities -- -- -- $2K --
Cash From Financing -$277K -$1.6M $824.4K -$3.1M $82.7K
 
Beginning Cash (CF) $997K $967.3K $892.3K $6.8M $38.6M
Foreign Exchange Rate Adjustment $256.3K -$102.6K -$13.5K $135.9K -$89.8K
Additions / Reductions -$1.2M -$2.3M -$1.5M -$2.3M -$1.4M
Ending Cash (CF) $6.1K -$1.4M -$575.6K $4.6M $37.1M
 
Levered Free Cash Flow $1.6M -$557.9K -$2.3M $1.1M $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5M -$10.4M -$4.9M $32.5M $33.7M
Depreciation & Amoritzation $5.5M $25.8M $18.2M $12.6M $10.6M
Stock-Based Compensation $771.2K $473.8K $739.9K $1.4M $1.9M
Change in Accounts Receivable $820.4K -$2.9M $2.3M -$1.9M $731K
Change in Inventories -$6.4M $10.5M -$11.2M -$14.4M -$2.7M
Cash From Operations -$8.4M $27.9M $8M $38.1M $61.9M
 
Capital Expenditures $15.6M $13.5M $7.3M $12.4M $20.8M
Cash Acquisitions -- $16.3K -- -$702.4K $8.6M
Cash From Investing -$14.1M -$13.5M -$7.3M -$12.7M -$31.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $17.6M -- -- -- --
Long-Term Debt Repaid -- -$13.5M -$11.4M -$15.3M --
Repurchase of Common Stock -- $622.3K $22.2K $6.9M $2M
Other Financing Activities -- -- -- -- --
Cash From Financing $7.3M -$14M -$879.6K -$19.6M -$1.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.6M -$140.3K -$73.2K $5.9M $29.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24M $14.4M $705.2K $25.8M $41.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$14.3M -$3.7M $19.7M $27.2M --
Depreciation & Amoritzation $22.2M $13.7M $8.1M $8.1M --
Stock-Based Compensation $500.4K $532K $1.1M $1.6M --
Change in Accounts Receivable -$2.7M $742.1K -$1.7M -$876.7K --
Change in Inventories $8M -$7.8M -$8.6M -$3.3M --
Cash From Operations $17.1M $3.8M $25.2M $40.4M --
 
Capital Expenditures $8.5M $4.4M $10.3M $13.5M --
Cash Acquisitions -- -- -$702.4K $8.6M --
Cash From Investing -$8.5M -$4.4M -$10.7M -$23.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $10.7M -- -- --
Long-Term Debt Repaid -$9.6M -$10M -$6.1M -$1.3M --
Repurchase of Common Stock $622.3K -- $6.4M $1.9M --
Other Financing Activities -- -- -$682.2K -- --
Cash From Financing -$10.1M $713.9K -$9.8M -$304.8K --
 
Beginning Cash (CF) $5M $4.1M $22.1M $92.6M --
Foreign Exchange Rate Adjustment -$92.5K $29.6K $156.3K -$50.3K --
Additions / Reductions -$1.6M $184.5K $4.8M $16.4M --
Ending Cash (CF) $3.3M $4.3M $27.1M $108.9M --
 
Levered Free Cash Flow $8.6M -$559K $14.9M $26.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock