Financhill
Buy
53

MC Quote, Financials, Valuation and Earnings

Last price:
$55.11
Seasonality move :
8.66%
Day range:
$53.04 - $54.53
52-week range:
$47.00 - $82.89
Dividend yield:
4.59%
P/E ratio:
24.50x
P/S ratio:
3.22x
P/B ratio:
8.18x
Volume:
891.9K
Avg. volume:
1.3M
1-year change:
5.97%
Market cap:
$4B
Revenue:
$1.2B
EPS (TTM):
$2.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $943.3M $1.5B $985.3M $854.7M $1.2B
Revenue Growth (YoY) 26.35% 63.33% -36.05% -13.25% 39.75%
 
Cost of Revenues $560.8M $913.9M $618.2M $714.7M $830.2M
Gross Profit $382.5M $626.7M $367.1M $140M $364.4M
Gross Profit Margin 40.55% 40.68% 37.26% 16.38% 30.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.6M $83.7M $84.5M $107.4M $107.5M
Other Inc / (Exp) $4.4M $40.4M $220K $11.2M $23.1M
Operating Expenses $116.8M $130.8M $151M $180.4M $191.4M
Operating Income $265.7M $495.9M $216.1M -$40.4M $172.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $270.1M $536.3M $216.3M -$29.1M $196M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.7M $113.3M $47.6M -$1.6M $44.5M
Net Income to Company $218.4M $423M $168.7M -$27.5M $151.5M
 
Minority Interest in Earnings -$39.6M -$57.8M -$18.3M $2.8M -$15.5M
Net Income to Common Excl Extra Items $178.8M $365.2M $150.3M -$24.7M $136M
 
Basic EPS (Cont. Ops) $3.16 $5.79 $2.29 -$0.36 $1.89
Diluted EPS (Cont. Ops) $2.95 $5.34 $2.14 -$0.36 $1.78
Weighted Average Basic Share $56.6M $63.1M $65.8M $68.5M $71.9M
Weighted Average Diluted Share $60.7M $68.4M $70.3M $68.5M $76.6M
 
EBITDA $270.4M $503.2M $224.1M -$32M $183.4M
EBIT $265.7M $495.9M $216.1M -$40.4M $172.9M
 
Revenue (Reported) $943.3M $1.5B $985.3M $854.7M $1.2B
Operating Income (Reported) $265.7M $495.9M $216.1M -$40.4M $172.9M
Operating Income (Adjusted) $265.7M $495.9M $216.1M -$40.4M $172.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $263.9M $302.1M $187.8M $217.5M $306.6M
Revenue Growth (YoY) 71.67% 14.49% -37.83% 15.79% 40.97%
 
Cost of Revenues $156.5M $176.6M $148.2M $164.5M $211.5M
Gross Profit $107.4M $125.5M $39.6M $53M $95M
Gross Profit Margin 40.69% 41.53% 21.07% 24.37% 31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.4M $18.9M $21.6M $25.5M $28.4M
Other Inc / (Exp) $3.2M -$2.2M $1.7M $4.2M $6.1M
Operating Expenses $34.9M $36M $41M $47.2M $58.1M
Operating Income $72.4M $89.4M -$1.4M $5.8M $36.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $75.6M $87.2M $355K $10M $43.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$176K $13.6M -$3.2M -$7.5M -$10.7M
Net Income to Company $75.8M $73.6M $3.6M $17.5M $53.8M
 
Minority Interest in Earnings -$9.3M -$7.9M $103K -$919K -$3.5M
Net Income to Common Excl Extra Items $66.5M $65.7M $3.7M $16.6M $50.3M
 
Basic EPS (Cont. Ops) $1.09 $1.01 $0.05 $0.24 $0.68
Diluted EPS (Cont. Ops) $1.00 $0.94 $0.05 $0.22 $0.64
Weighted Average Basic Share $60.9M $64.8M $67M $70.2M $73.9M
Weighted Average Diluted Share $66.4M $70M $71.5M $75.1M $78.6M
 
EBITDA $73.9M $91.5M $682K $8.2M $39.7M
EBIT $72.4M $89.4M -$1.4M $5.8M $36.9M
 
Revenue (Reported) $263.9M $302.1M $187.8M $217.5M $306.6M
Operating Income (Reported) $72.4M $89.4M -$1.4M $5.8M $36.9M
Operating Income (Adjusted) $72.4M $89.4M -$1.4M $5.8M $36.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.6B $871M $884.4M $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $622.2M $934M $589.8M $731M $877.2M
Gross Profit $431.3M $644.8M $281.2M $153.4M $406.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83.1M $80.3M $87.2M $111.3M $110.4M
Other Inc / (Exp) $9.2M $35M $4.2M $13.7M $25M
Operating Expenses $117.5M $131.9M $156M $186.6M $202.4M
Operating Income $313.7M $512.9M $125.3M -$33.2M $204.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $323M $547.9M $129.5M -$19.5M $229M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.8M $127.1M $30.8M -$5.9M $41.3M
Net Income to Company $264.1M $420.8M $98.7M -$13.6M $187.8M
 
Minority Interest in Earnings -$43.9M -$56.4M -$10.4M $1.8M -$18.1M
Net Income to Common Excl Extra Items $220.2M $364.4M $88.3M -$11.8M $169.7M
 
Basic EPS (Cont. Ops) $3.71 $5.72 $1.33 -$0.17 $2.32
Diluted EPS (Cont. Ops) $3.41 $5.28 $1.26 -$0.19 $2.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $318.7M $520.7M $133.3M -$24.5M $214.9M
EBIT $313.7M $512.9M $125.3M -$33.2M $204.1M
 
Revenue (Reported) $1.1B $1.6B $871M $884.4M $1.3B
Operating Income (Reported) $313.7M $512.9M $125.3M -$33.2M $204.1M
Operating Income (Adjusted) $313.7M $512.9M $125.3M -$33.2M $204.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $263.9M $302.1M $187.8M $217.5M $306.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $156.5M $176.6M $148.2M $164.5M $211.5M
Gross Profit $107.4M $125.5M $39.6M $53M $95M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.4M $18.9M $21.6M $25.5M $28.4M
Other Inc / (Exp) $3.2M -$2.2M $1.7M $4.2M $6.1M
Operating Expenses $34.9M $36M $41M $47.2M $58.1M
Operating Income $72.4M $89.4M -$1.4M $5.8M $36.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $75.6M $87.2M $355K $10M $43.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$176K $13.6M -$3.2M -$7.5M -$10.7M
Net Income to Company $75.8M $73.6M $3.6M $17.5M $53.8M
 
Minority Interest in Earnings -$9.3M -$7.9M $103K -$919K -$3.5M
Net Income to Common Excl Extra Items $66.5M $65.7M $3.7M $16.6M $50.3M
 
Basic EPS (Cont. Ops) $1.09 $1.01 $0.05 $0.24 $0.68
Diluted EPS (Cont. Ops) $1.00 $0.94 $0.05 $0.22 $0.64
Weighted Average Basic Share $60.9M $64.8M $67M $70.2M $73.9M
Weighted Average Diluted Share $66.4M $70M $71.5M $75.1M $78.6M
 
EBITDA $73.9M $91.5M $682K $8.2M $39.7M
EBIT $72.4M $89.4M -$1.4M $5.8M $36.9M
 
Revenue (Reported) $263.9M $302.1M $187.8M $217.5M $306.6M
Operating Income (Reported) $72.4M $89.4M -$1.4M $5.8M $36.9M
Operating Income (Adjusted) $72.4M $89.4M -$1.4M $5.8M $36.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $202.5M $520.2M $206.8M $186.4M $412.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.3M $41.9M $47.8M $51.2M $51.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $304.5M $590.6M $263.9M $250.9M $486.9M
 
Property Plant And Equipment $227M $223.2M $209.5M $235.8M $245.8M
Long-Term Investments $211.8M $263.3M $265.2M $210.4M $184.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $18.9M $33.5M $28.4M $32.7M
Total Assets $1.2B $1.6B $1.2B $1.2B $1.4B
 
Accounts Payable $25M $69.9M $11.9M $32.6M $33.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $555.4M $885.5M $565.2M $601.6M $676.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $752M $1.1B $757.9M $817.3M $899.6M
 
Common Stock $679K $732K $776K $813K $853K
Other Common Equity Adj -$201K -$560K -$4.5M -$3.9M -$6.7M
Common Equity $479.9M $489.1M $444.5M $352.1M $441.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$35.5M -$10.8M $14.4M $10.3M $37.8M
Total Equity $444.5M $478.3M $458.9M $362.5M $479.4M
 
Total Liabilities and Equity $1.2B $1.6B $1.2B $1.2B $1.4B
Cash and Short Terms $202.5M $520.2M $206.8M $186.4M $412.5M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $155.4M $130.4M $134.6M $102.6M $184.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $71.8M $39.3M $31.6M $50M $55.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $18.5M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $273.7M $204.2M $184.3M $188.5M $278.7M
 
Property Plant And Equipment $223.9M $219.7M $205.8M $234.8M $242.4M
Long-Term Investments $118.4M $228.3M $91.7M $67.7M $188.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $37.5M $28.3M $32.6M
Total Assets $1.1B $1.1B $989M $1B $1.2B
 
Accounts Payable $24.6M $52.3M $29.2M $43.4M $47.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $416.6M $465M $367.3M $407.9M $420.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $610.5M $652.4M $556.9M $619.7M $640.5M
 
Common Stock $715K $765K $812K $851K $890K
Other Common Equity Adj -$856K -$1.2M -$4.3M -$4.6M -$5.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$20.9M $7.9M $21M $28.3M $81.4M
Total Equity $460.6M $444.9M $432.1M $392.8M $566M
 
Total Liabilities and Equity $1.1B $1.1B $989M $1B $1.2B
Cash and Short Terms $155.4M $130.4M $134.6M $102.6M $184.5M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $218.4M $423M $168.7M -$27.5M $151.5M
Depreciation & Amoritzation $4.7M $7.2M $8M $8.3M $10.4M
Stock-Based Compensation $133.6M $167.9M $128.9M $158.2M $161.4M
Change in Accounts Receivable -$47.7M $12.2M $1.7M -$7.9M -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $429.2M $937M $33M $158.5M $427.5M
 
Capital Expenditures $40.7M $16.4M $6M $16.7M $12.1M
Cash Acquisitions -- $29.2M -- -- $17M
Cash From Investing -$40M -$17M -$11.2M $48.6M $17.1M
 
Dividends Paid (Ex Special Dividend) -$282.9M -$480M -$174.7M -$182.2M -$184.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$44.3M -$104.2M -$147.5M -$47M -$10.8M
Other Financing Activities -$36.5M -$18.4M -$4.7M -$15K -$20.1M
Cash From Financing -$351.8M -$602.5M -$326.9M -$229.2M -$215.1M
 
Beginning Cash (CF) $168.6M $203.3M $521M $207.5M $187.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.5M $317.4M -$305.1M -$22.1M $229.5M
Ending Cash (CF) $203.3M $521M $207.5M $187.2M $413.2M
 
Levered Free Cash Flow $388.6M $920.6M $27M $141.8M $415.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $75.8M $73.6M $3.6M $17.5M $53.8M
Depreciation & Amoritzation $1.4M $2M $2.1M $2.4M $2.8M
Stock-Based Compensation $51M $37.1M $59.6M $60M $86.2M
Change in Accounts Receivable -$18.2M $14.6M $7.5M -$16.3M -$20M
Change in Inventories -- -- -- -- --
Cash From Operations -$23M -$272.5M -$152.1M -$165M -$165.5M
 
Capital Expenditures $3.5M $2.5M $1.1M $5.4M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $90.9M $27.4M $170.2M $129.4M -$7M
 
Dividends Paid (Ex Special Dividend) -$39.7M -$45.6M -$46M -$39.3M -$45.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$74.2M -$97.9M -$44.5M -$8.4M -$11.6M
Other Financing Activities -- -$148K -- -- --
Cash From Financing -$113.9M -$143.7M -$90.6M -$47.7M -$56.7M
 
Beginning Cash (CF) $203.3M $521M $207.5M $187.2M $413.2M
Foreign Exchange Rate Adjustment -$792K -$1.1M $329K -$696K $1.4M
Additions / Reductions -$46M -$388.8M -$72.5M -$83.3M -$229.2M
Ending Cash (CF) $156.5M $131.1M $135.4M $103.3M $185.4M
 
Levered Free Cash Flow -$26.5M -$274.9M -$153.2M -$170.4M -$168.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $264.1M $420.8M $98.7M -$13.6M $187.8M
Depreciation & Amoritzation $5M $7.8M $8M $8.6M $10.8M
Stock-Based Compensation $146.3M $154M $151.5M $158.5M $187.7M
Change in Accounts Receivable -$69.5M $45M -$5.4M -$31.8M -$8.2M
Change in Inventories -- -- -- -- --
Cash From Operations $479.3M $687.5M $153.3M $145.6M $427M
 
Capital Expenditures $31.1M $15.3M $4.6M $21M $9.8M
Cash Acquisitions -- $29.2M -- -- $17M
Cash From Investing -$89.1M -$80.5M $131.7M $7.7M -$119.3M
 
Dividends Paid (Ex Special Dividend) -$233.9M -$485.9M -$175M -$175.4M -$190M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$86.9M -$127.9M -$94.1M -$10.9M -$14.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$357.2M -$632.4M -$273.7M -$186.3M -$224.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.1M -$25.4M $11.2M -$32.9M $83.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $448.3M $672.1M $148.7M $124.7M $417.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $75.8M $73.6M $3.6M $17.5M $53.8M
Depreciation & Amoritzation $1.4M $2M $2.1M $2.4M $2.8M
Stock-Based Compensation $51M $37.1M $59.6M $60M $86.2M
Change in Accounts Receivable -$18.2M $14.6M $7.5M -$16.3M -$20M
Change in Inventories -- -- -- -- --
Cash From Operations -$23M -$272.5M -$152.1M -$165M -$165.5M
 
Capital Expenditures $3.5M $2.5M $1.1M $5.4M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $90.9M $27.4M $170.2M $129.4M -$7M
 
Dividends Paid (Ex Special Dividend) -$39.7M -$45.6M -$46M -$39.3M -$45.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$74.2M -$97.9M -$44.5M -$8.4M -$11.6M
Other Financing Activities -- -$148K -- -- --
Cash From Financing -$113.9M -$143.7M -$90.6M -$47.7M -$56.7M
 
Beginning Cash (CF) $203.3M $521M $207.5M $187.2M $413.2M
Foreign Exchange Rate Adjustment -$792K -$1.1M $329K -$696K $1.4M
Additions / Reductions -$46M -$388.8M -$72.5M -$83.3M -$229.2M
Ending Cash (CF) $156.5M $131.1M $135.4M $103.3M $185.4M
 
Levered Free Cash Flow -$26.5M -$274.9M -$153.2M -$170.4M -$168.6M

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

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

Buy
68
Is MSFT Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 19.48% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 3.38% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 6.33% over the past day.

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

Show me the best stock