Financhill
Sell
22

MUX Quote, Financials, Valuation and Earnings

Last price:
$8.20
Seasonality move :
26.27%
Day range:
$8.14 - $8.36
52-week range:
$5.92 - $12.50
Dividend yield:
0%
P/E ratio:
3.72x
P/S ratio:
2.04x
P/B ratio:
0.86x
Volume:
345.6K
Avg. volume:
470.2K
1-year change:
18.38%
Market cap:
$432.9M
Revenue:
$166.2M
EPS (TTM):
$2.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $117M $104.8M $136.5M $110.4M $166.2M
Revenue Growth (YoY) -8.7% -10.45% 30.3% -19.13% 50.55%
 
Cost of Revenues $108M $131.7M $143M $111M $148.5M
Gross Profit $9M -$26.9M -$6.5M -$544K $17.8M
Gross Profit Margin 7.68% -25.72% -4.75% -0.49% 10.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8M $9.2M $11.4M $11.9M $15.4M
Other Inc / (Exp) -$1.6M -$84.8M -$4.8M $25.7M $134.4M
Operating Expenses $64.1M $34.5M $46.7M $97.7M $122.1M
Operating Income -$55.2M -$61.4M -$53.2M -$98.2M -$104.3M
 
Net Interest Expenses $6.8M $7.4M $6.2M $7.8M --
EBT. Incl. Unusual Items -$63.6M -$153.7M -$64.2M -$80.3M $67M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.8M -$1.4M -$7.3M $5.8M $33.9M
Net Income to Company -$59.7M -$152.3M -$56.9M -$86.1M $33.2M
 
Minority Interest in Earnings -- -- $172K $5M $22.1M
Net Income to Common Excl Extra Items -$59.7M -$152.3M -$56.7M -$81.1M $55.3M
 
Basic EPS (Cont. Ops) -$1.70 -$3.78 -$1.25 -$1.71 $1.16
Diluted EPS (Cont. Ops) -$1.70 -$3.78 -$1.25 -$1.71 $1.16
Weighted Average Basic Share $36.2M $40.3M $45.5M $47.4M $47.5M
Weighted Average Diluted Share $36.2M $40.3M $45.5M $47.4M $47.5M
 
EBITDA -$31.2M -$123.2M -$32.7M -$53M -$73.9M
EBIT -$56.8M -$146.3M -$58M -$72.5M -$104.3M
 
Revenue (Reported) $117M $104.8M $136.5M $110.4M $166.2M
Operating Income (Reported) -$55.2M -$61.4M -$53.2M -$98.2M -$104.3M
Operating Income (Adjusted) -$56.8M -$146.3M -$58M -$72.5M -$104.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.4M $37.1M $26M $38.4M $52.3M
Revenue Growth (YoY) -16.2% 35.53% -30.01% 47.78% 36.05%
 
Cost of Revenues $28.1M $36.8M $24.5M $34.6M $38.4M
Gross Profit -$701K $344K $1.5M $3.8M $13.8M
Gross Profit Margin -2.56% 0.93% 5.78% 9.78% 26.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3.5M $4.4M $3.7M $2.1M
Other Inc / (Exp) $2M -$2M $7.1M -$12.8M -$3.2M
Operating Expenses $9.3M $14.5M $17.8M $29.9M $10.8M
Operating Income -$10M -$14.2M -$16.3M -$26.2M $3M
 
Net Interest Expenses $1.9M $2.1M $1.8M -- $1.1M
EBT. Incl. Unusual Items -$9.9M -$18.2M -$11.1M -$28.6M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$152K -$841K -$524K -$244K $814K
Net Income to Company -$9.8M -$17.4M -$10.5M -$28.4M -$2.1M
 
Minority Interest in Earnings -- -- $12K $9.9M --
Net Income to Common Excl Extra Items -$9.8M -$17.4M -$10.5M -$18.5M -$2.1M
 
Basic EPS (Cont. Ops) -$0.20 -$0.38 -$0.22 -$0.39 -$0.04
Diluted EPS (Cont. Ops) -$0.20 -$0.38 -$0.22 -$0.39 -$0.04
Weighted Average Basic Share $40.4M $45.9M $47.4M $47.5M $52M
Weighted Average Diluted Share $40.4M $45.9M $47.4M $47.5M $52M
 
EBITDA -$3.4M -$10.8M -$11.7M -$17.7M $11.9M
EBIT -$8M -$16.2M -$16.3M -$26.2M $3M
 
Revenue (Reported) $27.4M $37.1M $26M $38.4M $52.3M
Operating Income (Reported) -$10M -$14.2M -$16.3M -$26.2M $3M
Operating Income (Adjusted) -$8M -$16.2M -$16.3M -$26.2M $3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $109.4M $129.3M $117.1M $135.8M $199.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.4M $143.5M $123.3M $131.3M $155.4M
Gross Profit -$12M -$14.3M -$6.2M $4.4M $44.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $10.7M $11.8M $12.3M $16.9M
Other Inc / (Exp) -$85.3M -$2.7M $15.4M -$34M $144.2M
Operating Expenses $50.7M $40.1M $72.2M $151.9M $45M
Operating Income -$62.7M -$54.4M -$78.4M -$147.4M -$765K
 
Net Interest Expenses $8.4M $6.3M $6.9M -- $5.1M
EBT. Incl. Unusual Items -$156.5M -$63.4M -$69.8M -$145.8M $138.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M -$4M -$4.8M $4.3M $32.6M
Net Income to Company -$153.9M -$59.4M -$65M -$150.1M $105.8M
 
Minority Interest in Earnings -- -- $472K $29.6M -$2.8M
Net Income to Common Excl Extra Items -$153.9M -$59.4M -$64.6M -$120.5M $103M
 
Basic EPS (Cont. Ops) -$3.90 -$1.39 -$1.39 -$2.54 $2.20
Diluted EPS (Cont. Ops) -$3.90 -$1.39 -$1.39 -$2.54 $2.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$124.4M -$34.8M -$50.7M -$90.1M $29.3M
EBIT -$148M -$57.1M -$72.8M -$121.7M -$765K
 
Revenue (Reported) $109.4M $129.3M $117.1M $135.8M $199.6M
Operating Income (Reported) -$62.7M -$54.4M -$78.4M -$147.4M -$765K
Operating Income (Adjusted) -$148M -$57.1M -$72.8M -$121.7M -$765K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $77.1M $101.6M $82.2M $107.6M $141M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.3M $102.2M $82.4M $102.8M $110.4M
Gross Profit -$13.3M -$583K -$256K $4.7M $30.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8M $8.4M $8.8M $9.2M $10.7M
Other Inc / (Exp) -$84.2M -$2.1M $18.2M -$41.6M -$31.8M
Operating Expenses $27M $32.7M $58.1M $112.4M $34.7M
Operating Income -$40.3M -$33.2M -$58.4M -$107.6M -$4.1M
 
Net Interest Expenses $5.6M $4.4M $5.1M -- $3.7M
EBT. Incl. Unusual Items -$130.1M -$39.7M -$45.4M -$110.9M -$39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$3.9M -$1.3M -$2.8M -$4.1M
Net Income to Company -$128.8M -$35.9M -$44M -$108M -$35.5M
 
Minority Interest in Earnings -- -- $300K $24.9M --
Net Income to Common Excl Extra Items -$128.8M -$35.9M -$43.7M -$83.2M -$35.5M
 
Basic EPS (Cont. Ops) -$3.20 -$0.81 -$0.93 -$1.76 -$0.71
Diluted EPS (Cont. Ops) -$3.20 -$0.81 -$0.93 -$1.76 -$0.71
Weighted Average Basic Share $120.5M $136M $141.3M $142.3M $151.1M
Weighted Average Diluted Share $120.5M $136M $141.3M $142.3M $151.1M
 
EBITDA -$108.3M -$19.9M -$37.9M -$83.4M $19.9M
EBIT -$124.5M -$35.3M -$50.1M -$107.6M -$4.1M
 
Revenue (Reported) $77.1M $101.6M $82.2M $107.6M $141M
Operating Income (Reported) -$40.3M -$33.2M -$58.4M -$107.6M -$4.1M
Operating Income (Adjusted) -$124.5M -$35.3M -$50.1M -$107.6M -$4.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $46.5M $20.8M $54.3M $39.8M $23M
Short Term Investments $1.9M -- $1.6M $1.1M $1.7M
Accounts Receivable, Net -- -- -- -- --
Inventory $38.4M $27M $15.8M $31.7M $19.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.9M $6.9M $6M $3.1M
Total Current Assets $92M $53.5M $85M $81.7M $52.7M
 
Property Plant And Equipment $418.8M $329.1M $342.3M $346.3M $170M
Long-Term Investments $110.2M $108.3M $91M $93.5M $419.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.3M $9M $7.1M $7.3M $15.3M
Total Assets $631.2M $499.9M $525.3M $528.7M $657.2M
 
Accounts Payable -- -- $39.6M $42.5M $22.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $5M -- -- $10M --
Current Portion Of Capital Lease Obligations $2.1M $2.4M $2.9M $1.2M $978K
Other Current Liabilities -- $3.8M $4.1M $4.1M $1.7M
Total Current Liabilities $48.8M $45.6M $52.4M $84.2M $30M
 
Long-Term Debt $39.5M $48.2M $48.9M $54M $40M
Capital Leases -- -- -- -- --
Total Liabilities $131.7M $134.6M $135.4M $172.4M $154.8M
 
Common Stock $1.5B $1.5B $1.6B $1.6B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $499.5M $365.3M $375.2M $322.8M $502.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $14.8M $33.5M --
Total Equity $499.5M $365.3M $389.9M $356.3M $502.4M
 
Total Liabilities and Equity $631.2M $499.9M $525.3M $528.7M $657.2M
Cash and Short Terms $48.3M $20.8M $55.9M $40.9M $24.8M
Total Debt $49.5M $48.2M $48.9M $64M $40M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8M $63.1M $54.9M $49.1M $29.2M
Short Term Investments -- $1.8M $1.4M $40.8M $1M
Accounts Receivable, Net -- -- -- -- --
Inventory $34.2M $19.3M $30.2M $27.2M $21.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.7M $7.6M -- $5.3M
Total Current Assets $57.5M $92.1M $96.1M $125.8M $59.6M
 
Property Plant And Equipment $330.2M $342.7M $346.5M $340M $201.2M
Long-Term Investments $108.8M $95.7M $92.8M $86.1M $401.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.7M $9.3M $9.7M $20.8M $6M
Total Assets $506.2M $539.8M $545.1M $572.7M $667.8M
 
Accounts Payable -- -- -- $38.8M $28.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2M $4M -- $9M
Current Portion Of Capital Lease Obligations $2.2M $3M $1.5M $1M $890K
Other Current Liabilities $2.1M $5.1M $4.4M $405K $6.4M
Total Current Liabilities $36M $46.3M $58.1M $53.5M $50.9M
 
Long-Term Debt $48M $44.7M $59.8M $40M $31M
Capital Leases -- -- -- -- --
Total Liabilities $125.4M $128.9M $146.8M $138.7M $165.7M
 
Common Stock $1.5B $1.6B $1.6B $1.8B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $14.9M $38.2M $84.1M --
Total Equity $380.8M $410.9M $398.3M $434M $502.1M
 
Total Liabilities and Equity $506.2M $539.8M $545.1M $572.7M $667.8M
Cash and Short Terms $8M $64.9M $56.3M $89.9M $30.2M
Total Debt $48M $48.7M $63.8M $40M $40M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$59.7M -$152.3M -$56.9M -$86.1M $33.2M
Depreciation & Amoritzation $25.5M $23.1M -- -- --
Stock-Based Compensation $694K $612K $837K $340K $971K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$39.5M -$27.9M -$20.1M -$56.6M -$39.6M
 
Capital Expenditures $29.7M $13.4M $34.9M $24.2M $26.1M
Cash Acquisitions -- -- -- -- -$39.7M
Cash From Investing -$14.1M -$11.8M -$24.6M -$23.9M -$99.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $40M $15M --
Long-Term Debt Repaid -$1.9M -$2.2M -$3.4M -$2.3M -$26.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $32.4M $38.4M $185.4M
Cash From Financing $70M $17.6M $81M $65.5M $172.2M
 
Beginning Cash (CF) $30.5M $46.5M $24.4M $60.6M $43.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.4M -$22.1M $36.4M -$15M $32.9M
Ending Cash (CF) $46.5M $24.4M $60.6M $43.6M $27.5M
 
Levered Free Cash Flow -$69.2M -$41.2M -$55M -$80.8M -$65.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.8M -$17.4M -$10.5M -$28.4M -$2.1M
Depreciation & Amoritzation $4.6M $5.4M $4.7M -- --
Stock-Based Compensation $30K $293K $123K $270K $357K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.2M -$11M -$10.3M -$2.3M $23.2M
 
Capital Expenditures $801K $8.1M $8.9M $9.3M $19.1M
Cash Acquisitions -- -- -- -- -$14.8M
Cash From Investing $160K -$8.1M -$8.9M -$16.4M -$34M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M -- -- --
Long-Term Debt Repaid -$569K $26K -$817K -$562K -$502K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $2.6M $26.8M -- --
Cash From Financing $9.3M $42.6M $25.9M -$562K -$502K
 
Beginning Cash (CF) $18.5M $45.9M $47.8M $89.1M $43.2M
Foreign Exchange Rate Adjustment -$958K -- $4.1M -$16.5M $421K
Additions / Reductions $4.2M $23.5M $6.8M -$19.2M -$11.3M
Ending Cash (CF) $21.7M $69.3M $58.7M $53.3M $32.3M
 
Levered Free Cash Flow -$6M -$19.1M -$19.2M -$11.6M $4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$153.9M -$59.4M -$65M -$150.1M $105.8M
Depreciation & Amoritzation $23.6M $22.3M -$3.2M -- --
Stock-Based Compensation $545K $1M $418K $381K $2.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42.9M -$21.7M -$63.6M -$49.7M $46.8M
 
Capital Expenditures $12M $32.6M $23.5M $25.3M $38.2M
Cash Acquisitions -- -- -- -- -$54.5M
Cash From Investing -$3M -$24.4M -$21M -$59.2M -$92.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $15M -- --
Long-Term Debt Repaid -$1.9M -$582K -$5.7M -$26.5M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $68.3M $185.4M --
Cash From Financing $54.7M $93.7M $62M $158.9M $32.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M $47.6M -$22.6M $49.9M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$54.9M -$54.2M -$87.2M -$75M $8.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$128.8M -$35.9M -$44M -$108M -$35.5M
Depreciation & Amoritzation $16.2M $15.4M $12.2M -- --
Stock-Based Compensation $332K $732K $313K $354K $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$25.3M -$19.1M -$62.6M -$55.7M $30.7M
 
Capital Expenditures $9.3M $28.5M $17.1M $18.3M $30.3M
Cash Acquisitions -- -- -- -- -$14.8M
Cash From Investing -$7.8M -$20.4M -$16.9M -$52.2M -$45.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $40M $15M -- --
Long-Term Debt Repaid -$1.6M -$4K -$2.3M -$26.5M -$896K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $2.6M $38.4M $185.4M --
Cash From Financing $8.3M $84.4M $65.5M $158.9M $19.5M
 
Beginning Cash (CF) $93.8M $121.3M $178.9M $327.6M $97.1M
Foreign Exchange Rate Adjustment $11K -- $12.1M -$41.2M -$281K
Additions / Reductions -$24.8M $44.9M -$14M $50.9M $5.1M
Ending Cash (CF) $69M $166.2M $176.9M $337.4M $101.9M
 
Levered Free Cash Flow -$34.6M -$47.6M -$79.8M -$74M $320K

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

GET BETTER TRADE IDEAS

Popular

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Buy
70
OKLO alert for Jan 6

Oklo [OKLO] is up 10.09% over the past day.

Sell
39
DOGZ alert for Jan 6

Dogness (International) [DOGZ] is up 3.39% over the past day.

Buy
66
DMRC alert for Jan 6

Digimarc [DMRC] is up 1.05% over the past day.

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

Show me the best stock