Financhill
Buy
71

MOFG Quote, Financials, Valuation and Earnings

Last price:
$30.28
Seasonality move :
1.14%
Day range:
$29.05 - $29.88
52-week range:
$19.43 - $34.56
Dividend yield:
3.29%
P/E ratio:
14.91x
P/S ratio:
7.26x
P/B ratio:
1.10x
Volume:
302.9K
Avg. volume:
98.1K
1-year change:
26.49%
Market cap:
$614.3M
Revenue:
$69.3M
EPS (TTM):
-$4.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $191.6M $198.7M $213.9M $162.6M $69.3M
Revenue Growth (YoY) 9.54% 3.73% 7.62% -23.98% -57.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.1M $75.5M $84M $83.3M $89.1M
Other Inc / (Exp) $184K $242K $271K -$18.8M -$140M
Operating Expenses $47.5M $80.9M $90.1M $89.6M $95.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.3M $89.5M $76.6M $24.8M -$84M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $20M $15.8M $4M -$23.7M
Net Income to Company $6.6M $69.5M $60.8M $20.9M -$60.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6M $69.5M $60.8M $20.9M -$60.3M
 
Basic EPS (Cont. Ops) $0.41 $4.38 $3.89 $1.33 -$3.54
Diluted EPS (Cont. Ops) $0.41 $4.37 $3.87 $1.33 -$3.54
Weighted Average Basic Share $16.1M $15.9M $15.6M $15.7M $17M
Weighted Average Diluted Share $16.1M $15.9M $15.7M $15.7M $17M
 
EBITDA -- -- -- -- --
EBIT $45.1M $110M $107M $130.3M $52.7M
 
Revenue (Reported) $191.6M $198.7M $213.9M $162.6M $69.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $45.1M $110M $107M $130.3M $52.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.7M $50M $54.5M $36.4M $59.8M
Revenue Growth (YoY) 2.15% 0.78% 8.9% -33.18% 64.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.9M $19.8M $21.8M $19.5M $22.5M
Other Inc / (Exp) $30K $137K -$1K -$5.7M $161K
Operating Expenses $15.5M $21M $23.6M $20.9M $23.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.8M $19M $19.5M $2.5M $21.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $4.7M $3.5M -$208K $4.8M
Net Income to Company $16.7M $14.3M $16M $2.7M $16.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.7M $14.3M $16M $2.7M $16.3M
 
Basic EPS (Cont. Ops) $1.04 $0.91 $1.02 $0.17 $0.79
Diluted EPS (Cont. Ops) $1.04 $0.91 $1.02 $0.17 $0.78
Weighted Average Basic Share $16.1M $15.7M $15.6M $15.7M $20.8M
Weighted Average Diluted Share $16.1M $15.7M $15.7M $15.8M $20.8M
 
EBITDA -- -- -- -- --
EBIT $27.2M $23.7M $32.7M $35.3M $50.4M
 
Revenue (Reported) $49.7M $50M $54.5M $36.4M $59.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27.2M $23.7M $32.7M $35.3M $50.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $191.6M $198.7M $213.9M $162.6M $69.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.1M $75.5M $84M $83.3M $89.1M
Other Inc / (Exp) $184K $242K $271K -$18.8M -$140M
Operating Expenses $47.5M $80.9M $90.1M $89.6M $95.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $13.3M $89.5M $76.6M $24.8M -$84M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $20M $15.8M $4M -$23.7M
Net Income to Company $6.6M $69.5M $60.8M $20.9M -$60.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6M $69.5M $60.8M $20.9M -$60.3M
 
Basic EPS (Cont. Ops) $0.42 $4.37 $3.89 $1.32 -$4.05
Diluted EPS (Cont. Ops) $0.42 $4.37 $3.87 $1.32 -$4.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $45.1M $110M $107M $130.3M $52.7M
 
Revenue (Reported) $191.6M $198.7M $213.9M $162.6M $69.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $45.1M $110M $107M $130.3M $52.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $198.7M $213.9M $162.6M $69.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $75.5M $84M $83.3M $89.1M --
Other Inc / (Exp) $242K $271K -$18.8M -$140M --
Operating Expenses $80.9M $90.1M $89.6M $95.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $89.5M $76.6M $24.8M -$84M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $15.8M $4M -$23.7M --
Net Income to Company $69.5M $60.8M $20.9M -$60.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $69.5M $60.8M $20.9M -$60.3M --
 
Basic EPS (Cont. Ops) $4.37 $3.89 $1.32 -$4.05 --
Diluted EPS (Cont. Ops) $4.37 $3.87 $1.32 -$4.06 --
Weighted Average Basic Share $63.5M $62.6M $62.7M $68.1M --
Weighted Average Diluted Share $63.6M $62.8M $62.9M $68.2M --
 
EBITDA -- -- -- -- --
EBIT $110M $107M $130.3M $52.7M --
 
Revenue (Reported) $198.7M $213.9M $162.6M $69.3M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $110M $107M $130.3M $52.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82.5M $203.8M $86.4M $81.7M $204.9M
Short Term Investments $1.7B $2.3B $1.2B $795.1M $1.3B
Accounts Receivable, Net $21.7M $20.1M $27.1M $29.8M $26.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2.5B $1.3B $933.3M $1.6B
 
Property Plant And Equipment $90M $86.3M $89.6M $88.1M $92.4M
Long-Term Investments $1.7B $2.3B $2.3B $1.9B $1.3B
Goodwill $62.5M $62.5M $62.5M $62.5M $69.8M
Other Intangibles $30.4M $26.4M $43.7M $37.4M $37.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.6B $6B $6.6B $6.4B $6.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $56.5M -- $235.5M $10.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $230.8M $181.4M $391.9M $15.3M $3.2M
 
Long-Term Debt $207.6M $153.9M $138.4M $122.7M $113M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.5B $6.1B $5.9B $5.7B
 
Common Stock $16.6M $16.6M $16.6M $16.6M $21.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $515.3M $527.5M $492.8M $524.4M $559.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $515.3M $527.5M $492.8M $524.4M $559.7M
 
Total Liabilities and Equity $5.6B $6B $6.6B $6.4B $6.2B
Cash and Short Terms $1.7B $2.5B $1.2B $876.9M $1.5B
Total Debt $264.1M $153.9M $373.9M $132.9M $113M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82.5M $203.8M $86.4M $81.7M $204.9M
Short Term Investments $1.7B $2.3B $1.2B $795.1M $1.3B
Accounts Receivable, Net $21.7M $20.1M $27.1M $29.8M $26.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2.5B $1.3B $933.3M $1.6B
 
Property Plant And Equipment $90M $86.3M $89.6M $88.1M $92.4M
Long-Term Investments $1.7B $2.3B $2.3B $1.9B $1.3B
Goodwill $62.5M $62.5M $62.5M $62.5M $69.8M
Other Intangibles $30.4M $26.4M $43.7M $37.4M $37.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.6B $6B $6.6B $6.4B $6.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $56.5M -- $235.5M $10.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $230.8M $181.4M $391.9M $15.3M $3.2M
 
Long-Term Debt $207.6M $153.9M $138.4M $122.7M $113M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.5B $6.1B $5.9B $5.7B
 
Common Stock $16.6M $16.6M $16.6M $16.6M $21.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $515.3M $527.5M $492.8M $524.4M $559.7M
 
Total Liabilities and Equity $5.6B $6B $6.6B $6.4B $6.2B
Cash and Short Terms $1.7B $2.5B $1.2B $876.9M $1.5B
Total Debt $264.1M $153.9M $373.9M $132.9M $113M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.6M $69.5M $60.8M $20.9M -$60.3M
Depreciation & Amoritzation $4.6M $1.6M $10.2M $12.6M $7.7M
Stock-Based Compensation $1.4M $2.2M $2.5M $2.4M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $111.6M $90.3M $62.6M $63.2M
 
Capital Expenditures $2.1M $2M $2.7M $4.1M $2.4M
Cash Acquisitions -- -- $31.4M -- $15M
Cash From Investing -$867.4M -$428.3M -$273.3M $129.7M $312.3M
 
Dividends Paid (Ex Special Dividend) -$14.2M -$14.3M -$14.9M -$15.2M -$16.5M
Special Dividend Paid
Long-Term Debt Issued $156.4M -- $25M -- $4.2M
Long-Term Debt Repaid -$86.8M -$54M -$41.2M -$16.2M -$14.5M
Repurchase of Common Stock -$4.6M -$11.6M -$2.7M -- --
Other Financing Activities -$1.5M -$130K -$281K -$609K -$811K
Cash From Financing $867.5M $437.9M $65.5M -$197M -$252.3M
 
Beginning Cash (CF) $73.5M $82.7M $203.8M $86.4M $81.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.2M $121.2M -$117.4M -$4.7M $123.2M
Ending Cash (CF) $82.7M $203.8M $86.4M $81.7M $204.9M
 
Levered Free Cash Flow $7M $109.5M $87.7M $58.5M $60.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $16.7M $14.3M $16M $2.7M $16.3M
Depreciation & Amoritzation $501K $1.5M $2.7M $3.2M -$572K
Stock-Based Compensation $249K $631K $704K $338K $88K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$32.9M $64.4M $18M $6.7M $31.1M
 
Capital Expenditures $614K $537K $683K $1.8M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237.2M -$144.2M -$70.8M $46.7M $277M
 
Dividends Paid (Ex Special Dividend) -$3.5M -$3.5M -$3.7M -$3.8M -$5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $91.4M -- -- -- $1.1M
Long-Term Debt Repaid -$36.8M -$38K -$15M -$1.3M -$2.8M
Repurchase of Common Stock -$2M -$1.8M $5K -- --
Other Financing Activities -$65K -$3K -$11K -$2K -$1K
Cash From Financing $217.8M $145.2M $60.7M -$46.5M -$305.1M
 
Beginning Cash (CF) $134.9M $138.5M $78.5M $74.8M $201.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.2M $65.3M $7.9M $6.9M $3M
Ending Cash (CF) $82.7M $203.8M $86.4M $81.7M $204.9M
 
Levered Free Cash Flow -$33.5M $63.8M $17.3M $5M $30.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.6M $69.5M $60.8M $20.9M -$60.3M
Depreciation & Amoritzation $4.6M $1.6M $10.2M $12.6M $7.7M
Stock-Based Compensation $1.4M $2.2M $2.5M $2.4M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $111.6M $90.3M $62.6M $63.2M
 
Capital Expenditures $2.1M $2M $2.7M $4.1M $2.4M
Cash Acquisitions -- -- $31.4M -- $15M
Cash From Investing -$867.4M -$428.3M -$273.3M $129.7M $312.3M
 
Dividends Paid (Ex Special Dividend) -$14.2M -$14.3M -$14.9M -$15.2M -$16.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$86.8M -$54M -$41.2M -$16.2M -$14.5M
Repurchase of Common Stock -$4.6M -$11.6M -$2.7M -- --
Other Financing Activities -$1.5M -$130K -$281K -$609K -$811K
Cash From Financing $867.5M $437.9M $65.5M -$197M -$252.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.2M $121.2M -$117.4M -$4.7M $123.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7M $109.5M $87.7M $58.5M $60.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $69.5M $60.8M $20.9M -$60.3M --
Depreciation & Amoritzation $1.6M $10.2M $12.6M $7.7M --
Stock-Based Compensation $2.2M $2.5M $2.4M $1.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $111.6M $90.3M $62.6M $63.2M --
 
Capital Expenditures $2M $2.7M $4.1M $2.4M --
Cash Acquisitions -- $31.4M -- $15M --
Cash From Investing -$428.3M -$273.3M $129.7M $312.3M --
 
Dividends Paid (Ex Special Dividend) -$14.3M -$14.9M -$15.2M -$16.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- $4.2M --
Long-Term Debt Repaid -$54M -$41.2M -$16.2M -$14.5M --
Repurchase of Common Stock -$11.6M -$2.7M -- -- --
Other Financing Activities -$130K -$281K -$609K -$811K --
Cash From Financing $437.9M $65.5M -$197M -$252.3M --
 
Beginning Cash (CF) $430.4M $426M $375M $482.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $121.2M -$117.4M -$4.7M $123.2M --
Ending Cash (CF) $551.5M $308.6M $370.3M $606.1M --
 
Levered Free Cash Flow $109.5M $87.7M $58.5M $60.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock