Financhill
Buy
73

MVST Quote, Financials, Valuation and Earnings

Last price:
$2.71
Seasonality move :
-17.12%
Day range:
$2.25 - $2.82
52-week range:
$0.15 - $2.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.17x
P/B ratio:
1.55x
Volume:
25M
Avg. volume:
25M
1-year change:
78.83%
Market cap:
$789.2M
Revenue:
$306.6M
EPS (TTM):
-$0.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $76.4M $107.5M $152M $204.5M $306.6M
Revenue Growth (YoY) -- 40.67% 41.35% 34.56% 49.94%
 
Cost of Revenues $76.7M $90.4M $194.7M $195.4M $249.4M
Gross Profit -$231K $17.1M -$42.7M $9.1M $57.2M
Gross Profit Margin -0.3% 15.94% -28.13% 4.44% 18.66%
 
R&D Expenses $26M $16.6M $34.4M $43.5M $45M
Selling, General & Admin $30.9M $32.6M $123.1M $127.2M $120.9M
Other Inc / (Exp) -$145K $650K -$7.5M $1.9M -$654K
Operating Expenses $53.6M $46.2M $151.3M $169M $164M
Operating Income -$53.9M -$29.1M -$194.1M -$159.9M -$106.7M
 
Net Interest Expenses $5.5M $5.2M $5M $144K --
EBT. Incl. Unusual Items -$59.5M -$33.6M -$206.5M -$158.2M -$106.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189K $1K -- $33K $10K
Net Income to Company -$59.7M -$33.6M -$206.5M -$158.2M -$106.4M
 
Minority Interest in Earnings -$12.9M -$15.9M -$9.5M -- $76K
Net Income to Common Excl Extra Items -$72.6M -$49.6M -$216M -$158.2M -$106.3M
 
Basic EPS (Cont. Ops) -$0.38 -$0.27 -$1.26 -$0.52 -$0.34
Diluted EPS (Cont. Ops) -$0.38 -$0.27 -$1.26 -$0.52 -$0.34
Weighted Average Basic Share $300.5M $300.5M $185.9M $303.3M $310.9M
Weighted Average Diluted Share $300.5M $300.5M $185.9M $303.3M $310.9M
 
EBITDA -$37.7M -$11.1M -$180.4M -$134.5M -$80.8M
EBIT -$53.1M -$27.9M -$201.1M -$154.8M -$103.8M
 
Revenue (Reported) $76.4M $107.5M $152M $204.5M $306.6M
Operating Income (Reported) -$53.9M -$29.1M -$194.1M -$159.9M -$106.7M
Operating Income (Adjusted) -$53.1M -$27.9M -$201.1M -$154.8M -$103.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.8M $36.9M $38.6M $80.1M $101.4M
Revenue Growth (YoY) -- 19.97% 4.67% 107.47% 26.55%
 
Cost of Revenues $27.1M $72.8M $36.6M $62.2M $67.8M
Gross Profit $3.7M -$35.9M $2M $17.9M $33.6M
Gross Profit Margin 11.96% -97.27% 5.16% 22.32% 33.15%
 
R&D Expenses $4.6M $13.5M $11.5M $13.2M $10.7M
Selling, General & Admin $8.2M $64.4M $28.1M $31M $16.8M
Other Inc / (Exp) $68K -$1.9M $450K -$337K $10.2M
Operating Expenses $12.8M $77.4M $39.1M $43.8M $26.4M
Operating Income -$9.1M -$113.3M -$37.1M -$25.9M $7.2M
 
Net Interest Expenses $1.3M $1.2M -- -- $4.1M
EBT. Incl. Unusual Items -$10.4M -$116.4M -$36.5M -$26.2M $13.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$270K $106K -- -- --
Net Income to Company -- -$116.5M -$36.5M -$26.2M $13.2M
 
Minority Interest in Earnings -$4M -$1.5M -- $42K --
Net Income to Common Excl Extra Items -$14.1M -$118M -$36.5M -$26.1M $13.2M
 
Basic EPS (Cont. Ops) -$0.07 -$0.49 -$0.12 -$0.08 $0.04
Diluted EPS (Cont. Ops) -$0.07 -$0.49 -$0.12 -$0.08 $0.03
Weighted Average Basic Share $300.5M $243.9M $306M $313.1M $320.5M
Weighted Average Diluted Share $300.5M $243.9M $306M $313.1M $367M
 
EBITDA -$9M -$110.1M -$30.8M -$20.6M $25.3M
EBIT -$9M -$115.1M -$35.8M -$25.7M $17.5M
 
Revenue (Reported) $30.8M $36.9M $38.6M $80.1M $101.4M
Operating Income (Reported) -$9.1M -$113.3M -$37.1M -$25.9M $7.2M
Operating Income (Adjusted) -$9M -$115.1M -$35.8M -$25.7M $17.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $133.3M $206.5M $266.8M $371M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $168.5M $198.5M $230.4M $269.9M
Gross Profit -- -$35.2M $8M $36.4M $101.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $27.3M $44.2M $44.1M $43.7M
Selling, General & Admin -- $92.5M $141.4M $112.6M $109.8M
Other Inc / (Exp) $68K -$8.1M $2.9M $419K -$56.6M
Operating Expenses -- $115M $180.9M $155.1M $150.4M
Operating Income -- -$150.2M -$172.9M -$118.7M -$49.3M
 
Net Interest Expenses $1.3M $5.8M $1.5M -- $8.6M
EBT. Incl. Unusual Items -- -$164.1M -$171.5M -$115.5M -$114.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $320K -$324K $33K $10K
Net Income to Company -- -- -$171.1M -$115.5M -$114.6M
 
Minority Interest in Earnings -$4M -$13.5M -- $21K $55K
Net Income to Common Excl Extra Items -- -$177.9M -$171.1M -$115.5M -$114.6M
 
Basic EPS (Cont. Ops) -- -$0.77 -$0.58 -$0.37 -$0.37
Diluted EPS (Cont. Ops) -- -$0.77 -$0.58 -$0.37 -$0.38
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$138.2M -$146.8M -$93.2M -$74.6M
EBIT -- -$157.9M -$168.2M -$113.2M -$105.3M
 
Revenue (Reported) -- $133.3M $206.5M $266.8M $371M
Operating Income (Reported) -- -$150.2M -$172.9M -$118.7M -$49.3M
Operating Income (Adjusted) -- -$157.9M -$168.2M -$113.2M -$105.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.8M $85.2M $139.7M $202M $266.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.1M $129.1M $132.9M $167.8M $188.4M
Gross Profit $3.7M -$43.9M $6.8M $34.2M $78M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $23.2M $33M $33.6M $32.3M
Selling, General & Admin $8.2M $82.1M $100.4M $85.8M $74.7M
Other Inc / (Exp) $68K -$8.7M $1.7M $175K -$55.8M
Operating Expenses $12.8M $102.6M $132.2M $118.2M $104.7M
Operating Income -$9.1M -$146.5M -$125.3M -$84M -$26.6M
 
Net Interest Expenses $1.3M $4.3M $957K -- $7.6M
EBT. Incl. Unusual Items -$10.4M -$159.5M -$124.5M -$81.8M -$90M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$270K $324K -- -- --
Net Income to Company -- -$159.8M -$124.5M -$81.8M -$90M
 
Minority Interest in Earnings -$4M -$9.5M -- $21K --
Net Income to Common Excl Extra Items -$14.1M -$169.4M -$124.5M -$81.8M -$90M
 
Basic EPS (Cont. Ops) -$0.07 -$0.71 -$0.42 -$0.26 -$0.29
Diluted EPS (Cont. Ops) -$0.07 -$0.71 -$0.42 -$0.26 -$0.30
Weighted Average Basic Share $300.5M $844.9M $905.4M $928.6M $951.4M
Weighted Average Diluted Share $300.5M $844.9M $905.4M $928.6M $997.9M
 
EBITDA -$9M -$140M -$106.5M -$65.1M -$58.9M
EBIT -$9M -$154.9M -$122M -$80.4M -$81.9M
 
Revenue (Reported) $30.8M $85.2M $139.7M $202M $266.4M
Operating Income (Reported) -$9.1M -$146.5M -$125.3M -$84M -$26.6M
Operating Income (Adjusted) -$9M -$154.9M -$122M -$80.4M -$81.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $21.5M $480.9M $231.4M $44.5M
Short Term Investments -- -- -- $25.1M $5.6M
Accounts Receivable, Net -- $76.3M $88.7M $119.3M $138.7M
Inventory -- $45M $53.4M $84.3M $149.7M
Prepaid Expenses -- $3.1M $12.8M $9.4M $10.7M
Other Current Assets -- -- -- -- --
Total Current Assets -- $189.3M $706.6M $545.1M $425.6M
 
Property Plant And Equipment -- $198M $253.1M $351.5M $640.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $16.3M $15.9M $14.3M $15.1M
Other Long-Term Assets -- $890K $19.7M $74.1M $15.8M
Total Assets -- $404.5M $995.3M $985M $1.1B
 
Accounts Payable -- $42M $40.4M $45M $112.6M
Accrued Expenses -- $5.8M $7.8M $7.7M $14.4M
Current Portion Of Long-Term Debt -- $29.9M $13.3M $17.4M $35.4M
Current Portion Of Capital Lease Obligations -- -- -- $1.9M $2.4M
Other Current Liabilities -- $4M $10.6M $8.6M $14.3M
Total Current Liabilities -- $183.6M $175.6M $252.4M $403.4M
 
Long-Term Debt -- $73.1M $73.1M $72.9M $86.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $698.3M $308.6M $372M $532.5M
 
Common Stock -- $6K $30K $31K $32K
Other Common Equity Adj -- $13.4M $12.7M -$12M -$19.6M
Common Equity -- -$384.6M $686.7M $613M $564.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $90.8M -- -- --
Total Equity -- -$293.8M $686.7M $613M $564.2M
 
Total Liabilities and Equity -- $404.5M $995.3M $985M $1.1B
Cash and Short Terms -- $21.5M $480.9M $256.5M $50.2M
Total Debt -- $151M $147.4M $158.7M $185.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $572.6M $295.8M $67.4M $63.6M
Short Term Investments -- -- -- $25.5M --
Accounts Receivable, Net -- $67.2M $82.7M $116.3M $121.5M
Inventory -- $47.8M $82.3M $126.9M $157.8M
Prepaid Expenses -- $5.4M -- -- --
Other Current Assets -- -- $19.1M $25.8M $23.5M
Total Current Assets -- $750.9M $567.5M $403.9M $437.6M
 
Property Plant And Equipment -- $222.8M $301.9M $569.2M $546.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $16M $14M $14.9M $14.7M
Other Long-Term Assets -- $702K $89.5M $28.6M $22.1M
Total Assets -- $990.4M $972.9M $1B $1B
 
Accounts Payable -- $36.6M $36M $95.3M $65.6M
Accrued Expenses -- $7.5M $9.7M $7.8M $12M
Current Portion Of Long-Term Debt -- -- $36.3M $24.8M $66.2M
Current Portion Of Capital Lease Obligations -- -- $1.9M $2.4M $3.2M
Other Current Liabilities -- $8.5M $11.8M $13.9M $18.1M
Total Current Liabilities -- $153.6M $231.8M $336.4M $335.9M
 
Long-Term Debt -- $73.1M $81.8M $74.7M $121M
Capital Leases -- -- -- -- --
Total Liabilities -- $273.6M $357.1M $449.2M $511.8M
 
Common Stock -- $30K $31K $32K $33K
Other Common Equity Adj -- $11M -$24.9M -$29.9M -$15.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $2M --
Total Equity -- $716.8M $615.9M $567.3M $509.2M
 
Total Liabilities and Equity -- $990.4M $972.9M $1B $1B
Cash and Short Terms -- $572.6M $295.8M $92.9M $63.6M
Total Debt -- $139.1M $190.9M $138.9M $243.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$59.7M -$33.6M -$206.5M -$158.2M -$106.4M
Depreciation & Amoritzation $15.4M $16.8M $20.7M $20.4M $22.9M
Stock-Based Compensation -- -- $82.9M $90.8M $65M
Change in Accounts Receivable $78.8M $10.3M -$1.8M -$35.7M -$47.1M
Change in Inventories $10.4M $13.6M -$25.9M -$43.7M -$74.4M
Cash From Operations $13.4M $15.6M -$45M -$53.9M -$75.3M
 
Capital Expenditures $20.3M $18.6M $87.9M $150.9M $186.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M -$17.7M -$87.9M -$175.9M -$165.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $81.8M $36.2M $104.9M $58.7M $47.9M
Long-Term Debt Repaid -$101.3M -$36.7M -$46M -$53.7M -$14.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$32.7M -- $566.1M -- --
Cash From Financing -$52.2M -$507K $624.9M $5M $33M
 
Beginning Cash (CF) $85.5M $41.8M $41.2M $536.1M $302.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42.8M -$2.6M $492M -$224.9M -$207.9M
Ending Cash (CF) $41.8M $41.2M $536.1M $302.6M $88.2M
 
Levered Free Cash Flow -$6.9M -$3.1M -$132.9M -$204.8M -$262.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$116.5M -$36.5M -$26.2M $13.2M
Depreciation & Amoritzation -- $5M $4.9M $5M $7.7M
Stock-Based Compensation -- $58.3M $19.3M $15.9M $6.3M
Change in Accounts Receivable -- $5M $38.9M -$13.7M -$12.6M
Change in Inventories -- $1M -$23.6M -$37.9M -$2.7M
Cash From Operations -- -$9.6M $4.9M -$29.3M -$5.4M
 
Capital Expenditures -- $10.9M $16.8M $59.9M $14.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$10.9M -$16.8M -$59.7M -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $45.2M $9.2M $42.9M
Long-Term Debt Repaid -- -$3.4M -$7.2M -$2.3M -$8.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$146.5M -- -- -$16.4M
Cash From Financing -- $597.9M $38.1M $6.9M $18.1M
 
Beginning Cash (CF) -- $33.8M $396.9M $170.3M $104.5M
Foreign Exchange Rate Adjustment -- $1.3M -$7.5M $1.1M $2.3M
Additions / Reductions -- $577.4M $26.2M -$82.2M $8.2M
Ending Cash (CF) -- $612.5M $415.7M $89.2M $115M
 
Levered Free Cash Flow -- -$20.5M -$11.9M -$89.3M -$19.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$171.1M -$115.5M -$114.6M
Depreciation & Amoritzation -- -- $21.4M $20M $30.7M
Stock-Based Compensation -- $58.3M $97.5M $69.5M $43.6M
Change in Accounts Receivable -- -- -$25.7M -$55.4M $3.5M
Change in Inventories -- -- -$50.3M -$58.7M -$24.1M
Cash From Operations -- -- -$79M -$65.7M -$8.2M
 
Capital Expenditures -- $40.7M $131.9M $219.7M $60.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$131.9M -$244.3M -$24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $71M $18.4M $124.8M
Long-Term Debt Repaid -- -- -- -$35.5M -$40.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $24.8M -$17.1M $67.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$186M -$327.1M $34.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$210.8M -$285.4M -$68.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$159.8M -$124.5M -$81.8M -$90M
Depreciation & Amoritzation -- $14.9M $15.6M $15.2M $23M
Stock-Based Compensation -- $58.3M $72.9M $51.6M $30.3M
Change in Accounts Receivable -- $20.2M -$3.6M -$23.3M $27.3M
Change in Inventories -- -$15.1M -$39.5M -$54.5M -$4.1M
Cash From Operations -- -$24.7M -$58.6M -$70.4M -$3.3M
 
Capital Expenditures -- $40.7M $84.7M $153.6M $27.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$40.7M -$84.7M -$153.1M -$12M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $92.5M $58.7M $18.4M $95.4M
Long-Term Debt Repaid -- -$24.1M -$24.5M -$6.3M -$31.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$181.9M -- -- -$16.9M
Cash From Financing -- $634.4M $34.2M $12.2M $46.6M
 
Beginning Cash (CF) -- $112.8M $1.4B $733.4M $279.4M
Foreign Exchange Rate Adjustment -- $2.3M -$11.3M -$2.1M -$4.6M
Additions / Reductions -- $569M -$109.1M -$211.3M $31.4M
Ending Cash (CF) -- $684.2M $1.3B $520M $306.2M
 
Levered Free Cash Flow -- -$65.4M -$143.3M -$223.9M -$30.7M

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

GET BETTER TRADE IDEAS

Popular

Why Is Buffett Buying Verisign?
Why Is Buffett Buying Verisign?

Warren Buffett has spent 2024 stockpiling cash, even going so…

Is Microsoft an Undervalued Growth Stock to Buy?
Is Microsoft an Undervalued Growth Stock to Buy?

Tech giant Microsoft (NASDAQ:MSFT) has been one of the biggest…

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 30

Lemonade [LMND] is down 2.06% over the past day.

Sell
50
TSLL alert for Dec 30

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 5.44% over the past day.

Buy
63
SMLR alert for Dec 30

Semler Scientific [SMLR] is down 9.61% over the past day.

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

Show me the best stock