Financhill
Buy
58

MLAB Quote, Financials, Valuation and Earnings

Last price:
$121.30
Seasonality move :
6.6%
Day range:
$118.69 - $126.56
52-week range:
$83.68 - $155.12
Dividend yield:
0.53%
P/E ratio:
--
P/S ratio:
2.74x
P/B ratio:
4.20x
Volume:
56.7K
Avg. volume:
45.4K
1-year change:
1.68%
Market cap:
$652.6M
Revenue:
$216.2M
EPS (TTM):
-$46.26
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $117.7M $133.9M $184.3M $219.1M $216.2M
Revenue Growth (YoY) 14.11% 13.81% 37.63% 18.85% -1.32%
 
Cost of Revenues $52.3M $46.9M $75.2M $85.4M $82.9M
Gross Profit $65.4M $87M $109.1M $133.7M $133.3M
Gross Profit Margin 55.54% 64.97% 59.18% 61.03% 61.64%
 
R&D Expenses $6.4M $10.4M $15.8M $20.5M $19.3M
Selling, General & Admin $51.1M $64.3M $88.6M $109.9M $111.5M
Other Inc / (Exp) $1.4M -$2M $2.8M $1.1M -$272.4M
Operating Expenses $57.4M $74.7M $104.4M $130.4M $130.8M
Operating Income $7.9M $12.4M $4.7M $3.3M $2.5M
 
Net Interest Expenses $5.5M $8M $3.9M $4.8M $5.7M
EBT. Incl. Unusual Items $3.9M $2.3M $3.6M -$389K -$275.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M -$971K $1.7M -$1.3M -$21.4M
Net Income to Company $1.8M $3.3M $1.9M $930K -$254.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $3.3M $1.9M $930K -$254.2M
 
Basic EPS (Cont. Ops) $0.42 $0.66 $0.36 $0.17 -$47.20
Diluted EPS (Cont. Ops) $0.41 $0.64 $0.35 $0.17 -$47.20
Weighted Average Basic Share $4.2M $5M $5.2M $5.3M $5.4M
Weighted Average Diluted Share $4.4M $5.1M $5.3M $5.4M $5.4M
 
EBITDA $22.4M $28M $32.5M $37.5M -$238.4M
EBIT $9.4M $10.3M $7.5M $4.4M -$270M
 
Revenue (Reported) $117.7M $133.9M $184.3M $219.1M $216.2M
Operating Income (Reported) $7.9M $12.4M $4.7M $3.3M $2.5M
Operating Income (Adjusted) $9.4M $10.3M $7.5M $4.4M -$270M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $34.2M $54.7M $54.3M $53.5M $62.8M
Revenue Growth (YoY) 7.95% 60.06% -0.75% -1.5% 17.52%
 
Cost of Revenues $13.5M $26.1M $21.5M $20.1M $23.1M
Gross Profit $20.7M $28.6M $32.8M $33.4M $39.8M
Gross Profit Margin 60.44% 52.34% 60.36% 62.47% 63.26%
 
R&D Expenses $2.7M $5.2M $4.8M $4.3M $5.1M
Selling, General & Admin $17.9M $26M $24.6M $29.2M $28.9M
Other Inc / (Exp) -$3.8M $1.2M -$324K $3.9M -$5.2M
Operating Expenses $20.6M $31.1M $29.4M $33.5M $34M
Operating Income $22K -$2.5M $3.4M -$67K $5.8M
 
Net Interest Expenses $2M $1M $1.2M $1.9M $2.8M
EBT. Incl. Unusual Items -$5.7M -$2.3M $1.9M $1.9M -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M -$281K $1.5M -$170K -$541K
Net Income to Company -$4.5M -$2.1M $451K $2.1M -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.5M -$2.1M $451K $2.1M -$1.7M
 
Basic EPS (Cont. Ops) -$0.89 -$0.39 $0.08 $0.39 -$0.31
Diluted EPS (Cont. Ops) -$0.89 -$0.39 $0.08 $0.39 -$0.31
Weighted Average Basic Share $5.1M $5.2M $5.3M $5.4M $5.4M
Weighted Average Diluted Share $5.1M $5.2M $5.4M $5.4M $5.4M
 
EBITDA $823K $5.5M $11.7M $12.9M $6.1M
EBIT -$3.8M -$1.3M $3.1M $3.8M $625K
 
Revenue (Reported) $34.2M $54.7M $54.3M $53.5M $62.8M
Operating Income (Reported) $22K -$2.5M $3.4M -$67K $5.8M
Operating Income (Adjusted) -$3.8M -$1.3M $3.1M $3.8M $625K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $130.2M $163.4M $222.4M $212.9M $237.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.1M $64.7M $86.8M $83M $88.7M
Gross Profit $81M $98.7M $135.6M $129.9M $149M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10M $13.3M $20.7M $19.1M $19.6M
Selling, General & Admin $62.2M $76.3M $112.2M $111.1M $111.3M
Other Inc / (Exp) -$3.9M $4.3M $1.8M $4.9M -$277.4M
Operating Expenses $72.3M $89.6M $132.9M $130.2M $130.9M
Operating Income $8.8M $9.1M $2.7M -$274K $18.1M
 
Net Interest Expenses $7.8M $4.9M $4.6M $5.2M $10.6M
EBT. Incl. Unusual Items -$2.8M $8.5M -$158K -$593K -$269.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$651K $937K $1.3M -$1.5M -$20.4M
Net Income to Company -$2.2M $7.6M -$1.5M $948K -$249.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M $7.6M -$1.5M $948K -$249.4M
 
Basic EPS (Cont. Ops) -$0.48 $1.47 -$0.28 $0.17 -$46.25
Diluted EPS (Cont. Ops) -$0.50 $1.43 -$0.29 $0.17 -$46.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $23.4M $33.9M $38.6M $38.2M -$235.9M
EBIT $4.9M $13.4M $4.5M $4.6M -$259.2M
 
Revenue (Reported) $130.2M $163.4M $222.4M $212.9M $237.7M
Operating Income (Reported) $8.8M $9.1M $2.7M -$274K $18.1M
Operating Income (Adjusted) $4.9M $13.4M $4.5M $4.6M -$259.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $125.5M $163.5M $157.3M $178.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.5M $63M $60.6M $66.4M --
Gross Profit $74M $100.5M $96.7M $112.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.6M $15.5M $14.1M $14.4M --
Selling, General & Admin $58.6M $82.2M $83.4M $83.2M --
Other Inc / (Exp) $1.5M $475K $4.3M -$665K --
Operating Expenses $69.2M $97.7M $97.5M $97.6M --
Operating Income $4.8M $2.8M -$791K $14.9M --
 
Net Interest Expenses $2.7M $3.4M $3.8M $8.7M --
EBT. Incl. Unusual Items $3.6M -$112K -$316K $5.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35K -$431K -$653K $360K --
Net Income to Company $3.7M $319K $337K $5.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M $319K $337K $5.1M --
 
Basic EPS (Cont. Ops) $0.71 $0.06 $0.06 $0.95 --
Diluted EPS (Cont. Ops) $0.69 $0.05 $0.06 $0.94 --
Weighted Average Basic Share $15.6M $15.9M $16.2M $16.2M --
Weighted Average Diluted Share $15.9M $16M $16.2M $16.3M --
 
EBITDA $22M $28M $28.8M $31.2M --
EBIT $6.3M $3.3M $3.5M $14.2M --
 
Revenue (Reported) $125.5M $163.5M $157.3M $178.8M --
Operating Income (Reported) $4.8M $2.8M -$791K $14.9M --
Operating Income (Adjusted) $6.3M $3.3M $3.5M $14.2M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $81.4M $263.9M $49.3M $32.9M $28.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.1M $23.8M $41.2M $42.6M $39.1M
Inventory $14.2M $11.2M $24.6M $34.6M $32.7M
Prepaid Expenses $1.9M -- -- $4.8M $6.1M
Other Current Assets $4.1M $4.9M $9.1M $4M $3.3M
Total Current Assets $122.8M $303.7M $124.3M $119M $109.4M
 
Property Plant And Equipment $22.1M $22M $28.6M $28.1M $31.8M
Long-Term Investments -- -- -- -- --
Goodwill $141.5M $160.8M $291.2M $286.4M $180.1M
Other Intangibles $119.9M $111.7M $250.1M $216.8M $113.8M
Other Long-Term Assets $2.5M $2.5M $11.8M $10.4M $10.5M
Total Assets $409.1M $601.5M $707.4M $661.8M $446.8M
 
Accounts Payable $3.4M $4.5M $7.9M $6.1M $6M
Accrued Expenses $2M $2M $2.2M $2.3M $2.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1M $2.8M $2.9M $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26M $32.6M $48.1M $43.4M $44.3M
 
Long-Term Debt $140.3M $145.7M $218.4M $183.3M $221.7M
Capital Leases -- -- -- -- --
Total Liabilities $189.1M $195.2M $313.6M $268.4M $301.4M
 
Common Stock $158M $317.7M $313.5M $332.1M $343.6M
Other Common Equity Adj -$10.4M $16.1M $3.7M -$12.8M -$14.8M
Common Equity $220M $406.2M $393.8M $393.5M $145.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $220M $406.2M $393.8M $393.5M $145.4M
 
Total Liabilities and Equity $409.1M $601.5M $707.4M $661.8M $446.8M
Cash and Short Terms $81.4M $263.9M $49.3M $32.9M $28.2M
Total Debt $140.3M $145.7M $218.4M $183.3M $221.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $253.7M $51.7M $26.1M $28.2M $31M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.4M $37.3M $42.4M $36M $38.6M
Inventory $12M $23.7M $33.7M $36M $28.1M
Prepaid Expenses $5.3M -- $8.5M $13.6M $10.3M
Other Current Assets $3.8M $8.3M $3.4M $4.5M $2.8M
Total Current Assets $295.3M $121M $114.2M $118.4M $110.8M
 
Property Plant And Equipment $22.3M $30.2M $28.3M $31.8M $31.6M
Long-Term Investments -- -- -- -- --
Goodwill $165.8M $293.5M $285.8M $346.2M $177.2M
Other Intangibles $120.8M $264.7M $223.4M $232.8M $98.2M
Other Long-Term Assets $1.8M $11.8M $10.6M $11.6M $18.1M
Total Assets $621.6M $721.7M $663M $741.8M $437.1M
 
Accounts Payable $3.8M $7.8M $6.3M $4.6M $4.1M
Accrued Expenses $3.3M $16.8M $12.6M $4.2M $11.9M
Current Portion Of Long-Term Debt -- -- -- -- $100.9M
Current Portion Of Capital Lease Obligations $1.1M $2.7M -- $3.1M $3.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.8M $46.8M $41.6M $44.2M $155.9M
 
Long-Term Debt $144.3M $229.1M $189M $233M $94.8M
Capital Leases -- -- -- -- --
Total Liabilities $208.8M $325.4M $275.8M $338.8M $281.9M
 
Common Stock $314.5M $308.2M $326.9M $340.9M $352.8M
Other Common Equity Adj $28.9M $8.8M -$14.2M -$9.8M -$16.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $412.8M $396.3M $387.2M $403M $155.2M
 
Total Liabilities and Equity $621.6M $721.7M $663M $741.8M $437.1M
Cash and Short Terms $253.7M $51.7M $26.1M $28.2M $31M
Total Debt $144.3M $229.1M $189M $233M $195.7M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $1.8M $3.3M $1.9M $930K -$254.2M
Depreciation & Amoritzation $13M $17.7M $25.1M $33.1M $31.6M
Stock-Based Compensation $5.5M $9.3M $11.4M $12.5M $11.9M
Change in Accounts Receivable -$1.7M -$647K -$6.8M -$2.1M $4.9M
Change in Inventories $414K $929K -$1M -$10.2M $2.6M
Cash From Operations $27M $37.1M $39.2M $28M $44.1M
 
Capital Expenditures $1.5M $2M $4.4M $4.5M $2.6M
Cash Acquisitions -$184.1M -- -$300.8M -$5M -$78.7M
Cash From Investing -$185.6M -$2M -$305.2M -$9.5M -$81.3M
 
Dividends Paid (Ex Special Dividend) -$2.7M -$3.2M -$3.3M -$3.4M -$3.4M
Special Dividend Paid
Long-Term Debt Issued $172.5M -- $70M -- $71M
Long-Term Debt Repaid -$23M -- -$21M -$36M -$33.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.4M -$1.5M -$1.1M -$919K -$1.6M
Cash From Financing $231.3M $146.2M $52.6M -$33.3M $32.8M
 
Beginning Cash (CF) $10.2M $81.4M $263.9M $49.3M $32.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.7M $181.3M -$213.4M -$14.8M -$4.3M
Ending Cash (CF) $81.4M $263.9M $49.3M $32.9M $28.2M
 
Levered Free Cash Flow $25.5M $35.1M $34.8M $23.4M $41.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.9M -$1.8M $611K -$254.6M --
Depreciation & Amoritzation $4.7M $9.4M $8.4M $6.3M --
Stock-Based Compensation $2.4M $3.5M $2.7M $2.8M --
Change in Accounts Receivable -$2.9M -$4.5M -$142K -$3.4M --
Change in Inventories $1.4M -$1.4M -$991K $2.3M --
Cash From Operations $13.5M $9.3M $12.5M $12.9M --
 
Capital Expenditures $1M $782K $1M $535K --
Cash Acquisitions -- -- -- $961K --
Cash From Investing -$1M -$782K -$1M $426K --
 
Dividends Paid (Ex Special Dividend) -$824K -$844K -$856K -$864K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$11M -$6M -$11.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$59K -$10K -$927K --
Cash From Financing -$1M -$10M -$4.4M -$12.9M --
 
Beginning Cash (CF) $253.7M $51.7M $26.1M $28.2M --
Foreign Exchange Rate Adjustment -$1.3M -$833K -$292K -$386K --
Additions / Reductions $11.4M -$1.5M $7.1M $376K --
Ending Cash (CF) $263.9M $49.3M $32.9M $28.2M --
 
Levered Free Cash Flow $12.5M $8.5M $11.5M $12.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.2M $7.6M -$1.5M $948K -$249.4M
Depreciation & Amoritzation $18.4M $20.4M $34.2M $33.6M $23.3M
Stock-Based Compensation $7.1M $10.3M $13.3M $11.8M $12.8M
Change in Accounts Receivable $548K -$5.1M -$6.5M $8.2M -$3.3M
Change in Inventories -$375K $1.8M -$10.6M -$774K $1.8M
Cash From Operations $32.4M $43.4M $24.8M $43.8M $47M
 
Capital Expenditures $1.5M $4.7M $4.3M $3.1M $4M
Cash Acquisitions -- -$300.8M -$5M -$79.7M $961K
Cash From Investing -$1.5M -$305.5M -$9.3M -$82.8M -$3.1M
 
Dividends Paid (Ex Special Dividend) -$3M -$3.3M -$3.4M -$3.4M -$3.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $71M $73.5M
Long-Term Debt Repaid -- -$10M -$41M -$28M -$109.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$968K -$658K -$2.2M
Cash From Financing $147.7M $61.6M -$39M $41.4M -$41.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $178.6M -$200.5M -$23.5M $2.4M $2.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.9M $38.8M $20.5M $40.7M $43M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $1.9M $930K -$254.2M $5.1M --
Depreciation & Amoritzation $25.1M $33.1M $31.6M $17M --
Stock-Based Compensation $11.4M $12.5M $11.9M $10M --
Change in Accounts Receivable -$6.8M -$2.1M $4.9M $91K --
Change in Inventories -$1M -$10.2M $2.6M -$539K --
Cash From Operations $39.2M $28M $44.1M $34.1M --
 
Capital Expenditures $4.4M $4.5M $2.6M $3.5M --
Cash Acquisitions -$300.8M -$5M -$78.7M -- --
Cash From Investing -$305.2M -$9.5M -$81.3M -$3.5M --
 
Dividends Paid (Ex Special Dividend) -$3.3M -$3.4M -$3.4M -$2.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70M -- $71M $73.5M --
Long-Term Debt Repaid -$21M -$36M -$33.5M -$97.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$919K -$1.6M -$1.3M --
Cash From Financing $52.6M -$33.3M $32.8M -$28.3M --
 
Beginning Cash (CF) $869.6M $151.6M $129.1M $81M --
Foreign Exchange Rate Adjustment -$1.1M -$1.6M -$359K $407K --
Additions / Reductions -$213.4M -$14.8M -$4.3M $2.3M --
Ending Cash (CF) $655.1M $135.1M $124.4M $83.8M --
 
Levered Free Cash Flow $34.8M $23.4M $41.6M $30.7M --

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

GET BETTER TRADE IDEAS

Popular

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

What Stocks Are Recession-Proof?
What Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock