Financhill
Sell
34

MOFG Quote, Financials, Valuation and Earnings

Last price:
$29.24
Seasonality move :
-1.09%
Day range:
$28.19 - $28.86
52-week range:
$19.43 - $34.56
Dividend yield:
3.37%
P/E ratio:
14.91x
P/S ratio:
9.91x
P/B ratio:
1.06x
Volume:
92.5K
Avg. volume:
141.1K
1-year change:
15.42%
Market cap:
$598.7M
Revenue:
$162.6M
EPS (TTM):
-$4.67
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $174.9M $191.6M $198.7M $213.9M $162.6M
Revenue Growth (YoY) 36.12% 9.54% 3.73% 7.62% -23.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.4M $72.1M $75.5M $84M $83.3M
Other Inc / (Exp) $90K $184K $242K $271K -$18.8M
Operating Expenses $82.3M $47.5M $80.9M $90.1M $89.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $50.2M $13.3M $89.5M $76.6M $24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $6.7M $20M $15.8M $4M
Net Income to Company $43.6M $6.6M $69.5M $60.8M $20.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.6M $6.6M $69.5M $60.8M $20.9M
 
Basic EPS (Cont. Ops) $2.93 $0.41 $4.38 $3.89 $1.33
Diluted EPS (Cont. Ops) $2.93 $0.41 $4.37 $3.87 $1.33
Weighted Average Basic Share $14.9M $16.1M $15.9M $15.6M $15.7M
Weighted Average Diluted Share $14.9M $16.1M $15.9M $15.7M $15.7M
 
EBITDA -- -- -- -- --
EBIT $89M $45.1M $110M $107M $130.3M
 
Revenue (Reported) $174.9M $191.6M $198.7M $213.9M $162.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $89M $45.1M $110M $107M $130.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $47.4M $49.5M $58.3M $44.4M -$92.9M
Revenue Growth (YoY) -7.58% 4.52% 17.77% -23.81% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.5M $18.8M $21.6M $20.1M $21.5M
Other Inc / (Exp) $106K $36K -$163K $79K -$140.2M
Operating Expenses -$10.3M $20.1M $23.4M $21.6M $23M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17.6M $20.8M $23.1M $11.3M -$130.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $4.5M $4.7M $2.2M -$34.5M
Net Income to Company -$19.8M $16.3M $18.3M $9.1M -$95.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M $16.3M $18.3M $9.1M -$95.7M
 
Basic EPS (Cont. Ops) -$1.23 $1.03 $1.17 $0.58 -$6.05
Diluted EPS (Cont. Ops) -$1.23 $1.03 $1.17 $0.58 -$6.05
Weighted Average Basic Share $16.1M $15.8M $15.6M $15.7M $15.8M
Weighted Average Diluted Share $16.1M $15.9M $15.7M $15.7M $15.8M
 
EBITDA -- -- -- -- --
EBIT -$10.2M $25.7M $30.7M $40.3M -$94M
 
Revenue (Reported) $47.4M $49.5M $58.3M $44.4M -$92.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$10.2M $25.7M $30.7M $40.3M -$94M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $190.5M $198.3M $209.4M $180.7M $45.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.5M $74.9M $82M $85.6M $86.1M
Other Inc / (Exp) $172K $135K $409K -$13.1M -$145.8M
Operating Expenses $56.3M $80.6M $87.6M $92.2M $92.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.1M $91.3M $76.1M $41.8M -$102.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $829K $19.3M $17M $7.7M -$28.7M
Net Income to Company $3.3M $71.9M $59.1M $34.1M -$73.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $71.9M $59.1M $34.1M -$73.9M
 
Basic EPS (Cont. Ops) $0.21 $4.50 $3.78 $2.17 -$4.67
Diluted EPS (Cont. Ops) $0.21 $4.50 $3.76 $2.17 -$4.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $39.9M $113.5M $98M $127.6M $37.7M
 
Revenue (Reported) $190.5M $198.3M $209.4M $180.7M $45.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $39.9M $113.5M $98M $127.6M $37.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $141.9M $148.7M $159.4M $126.2M $9.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.2M $55.8M $62.2M $63.9M $66.6M
Other Inc / (Exp) $154K $105K $272K -$13.1M -$140.1M
Operating Expenses $32.1M $59.9M $66.5M $68.7M $71.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.5M $70.5M $57.1M $22.3M -$105.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $15.3M $12.3M $4.2M -$28.5M
Net Income to Company -$10.1M $55.2M $44.8M $18.1M -$76.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.1M $55.2M $44.8M $18.1M -$76.6M
 
Basic EPS (Cont. Ops) -$0.62 $3.46 $2.87 $1.15 -$4.84
Diluted EPS (Cont. Ops) -$0.62 $3.46 $2.85 $1.15 -$4.84
Weighted Average Basic Share $48.3M $47.8M $47M $47M $47.3M
Weighted Average Diluted Share $48.3M $47.9M $47.1M $47.1M $47.4M
 
EBITDA -- -- -- -- --
EBIT $17.9M $86.2M $74.3M $94.9M $2.3M
 
Revenue (Reported) $141.9M $148.7M $159.4M $126.2M $9.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $17.9M $86.2M $74.3M $94.9M $2.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $73.3M $82.5M $203.8M $86.4M $81.7M
Short Term Investments $786M $1.7B $2.3B $1.2B $795.1M
Accounts Receivable, Net $18.5M $21.7M $20.1M $27.1M $29.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $882.2M $1.8B $2.5B $1.3B $933.3M
 
Property Plant And Equipment $95.2M $90M $86.3M $89.6M $88.1M
Long-Term Investments $786M $1.7B $2.3B $2.3B $1.9B
Goodwill $91.9M $62.5M $62.5M $62.5M $62.5M
Other Intangibles $39.2M $30.4M $26.4M $43.7M $37.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $5.6B $6B $6.6B $6.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $22.1M $56.5M -- $235.5M $295.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $139.3M $230.8M $181.4M $391.9M $300.3M
 
Long-Term Debt $230.4M $207.6M $153.9M $138.4M $122.7M
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $5B $5.5B $6.1B $5.9B
 
Common Stock $16.6M $16.6M $16.6M $16.6M $16.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $509M $515.3M $527.5M $492.8M $524.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $509M $515.3M $527.5M $492.8M $524.4M
 
Total Liabilities and Equity $4.7B $5.6B $6B $6.6B $6.4B
Cash and Short Terms $859.3M $1.7B $2.5B $1.2B $876.9M
Total Debt $252.5M $264.1M $153.9M $373.9M $417.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $127.3M $138.5M $78.5M $74.8M $201.9M
Short Term Investments $1.4B $2.1B $1.2B $872.8M $1.6B
Accounts Receivable, Net $21.1M $19.1M $26.4M $30.1M $31.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $2.3B $1.3B $1B $1.9B
 
Property Plant And Equipment $91.8M $87.2M $90.5M $88.2M $92.5M
Long-Term Investments $1.4B $2.1B $2.3B $2B $1.6B
Goodwill $62.5M $62.5M $62.5M $62.5M $69.8M
Other Intangibles $32.1M $26.8M $45.4M $38.9M $38.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $5.3B $5.9B $6.5B $6.5B $6.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $167M $364.7M $405M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $183.9M $187.5M $304.5M $374M $410.6M
 
Long-Term Debt $244.4M $153.9M $153.4M $123.9M $114.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $5.3B $6B $6B $6B
 
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 $499.1M $530.3M $472.2M $505.4M $562.2M
 
Total Liabilities and Equity $5.3B $5.9B $6.5B $6.5B $6.6B
Cash and Short Terms $1.5B $2.3B $1.2B $947.6M $1.8B
Total Debt $244.4M $153.9M $320.4M $488.6M $519.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $43.6M $6.6M $69.5M $60.8M $20.9M
Depreciation & Amoritzation $2.8M $4.6M $1.6M $10.2M $12.6M
Stock-Based Compensation $1.2M $1.4M $2.2M $2.5M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47.3M $9.2M $111.6M $90.3M $62.6M
 
Capital Expenditures $2.2M $2.1M $2M $2.7M $4.1M
Cash Acquisitions $48.5M -- -- $31.4M --
Cash From Investing $72.7M -$867.4M -$428.3M -$273.3M $129.7M
 
Dividends Paid (Ex Special Dividend) -$11.5M -$14.2M -$14.3M -$14.9M -$15.2M
Special Dividend Paid
Long-Term Debt Issued $60M $156.4M -- $25M --
Long-Term Debt Repaid -$68.4M -$86.8M -$54M -$41.2M -$16.2M
Repurchase of Common Stock -$4.7M -$4.6M -$11.6M -$2.7M --
Other Financing Activities -$426K -$1.5M -$130K -$281K -$609K
Cash From Financing -$92.1M $867.5M $437.9M $65.5M -$197M
 
Beginning Cash (CF) $45.5M $73.5M $82.7M $203.8M $86.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $9.2M $121.2M -$117.4M -$4.7M
Ending Cash (CF) $73.5M $82.7M $203.8M $86.4M $81.7M
 
Levered Free Cash Flow $45.1M $7M $109.5M $87.7M $58.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19.8M $16.3M $18.3M $9.1M -$95.7M
Depreciation & Amoritzation $1.7M -$561K $1.9M $3.2M $2.5M
Stock-Based Compensation $397K $471K $640K $692K $587K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.3M -$32.1M $28.2M $14.9M -$2.8M
 
Capital Expenditures $711K $833K $712K $973K $218K
Cash Acquisitions -- -- -- -- -$107K
Cash From Investing -$137.4M -$7.7M -$74.3M -$9.3M $35.9M
 
Dividends Paid (Ex Special Dividend) -$3.5M -$3.6M -$3.7M -$3.8M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65M -- -- -- $3.2M
Long-Term Debt Repaid -$8.3M $3.5M -$5M -$1.3M -$3.1M
Repurchase of Common Stock -- -$6.9M -$431K -- --
Other Financing Activities -$1.2M -- -$27K -$53K -$286K
Cash From Financing $141.7M $114.8M $40.7M -$75.4M $67.1M
 
Beginning Cash (CF) $117.2M $63.4M $83.9M $144.6M $101.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.7M $75.1M -$5.4M -$69.8M $100.3M
Ending Cash (CF) $134.9M $138.5M $78.5M $74.8M $201.9M
 
Levered Free Cash Flow $12.6M -$32.9M $27.5M $14M -$3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.3M $71.9M $59.1M $34.1M -$73.9M
Depreciation & Amoritzation -$2.1M $572K $9M $12.1M $11.4M
Stock-Based Compensation $1.4M $1.8M $2.5M $2.8M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $49.9M $14.3M $136.7M $73.8M $38.8M
 
Capital Expenditures $2.5M $2.1M $2.5M $3M $3.1M
Cash Acquisitions $11.4M -- $31.4M -- $15M
Cash From Investing -$626.8M -$521.3M -$346.7M $12.3M $81.9M
 
Dividends Paid (Ex Special Dividend) -$13.9M -$14.3M -$14.7M -$15.1M -$15.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$16.6M -$90.7M -$26.2M -$29.9M -$13M
Repurchase of Common Stock -$3.2M -$11.7M -$4.6M -- --
Other Financing Activities -$1.4M -$192K -$273K -$618K -$812K
Cash From Financing $625M $510.6M $150M -$89.8M $6.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.2M $3.7M -$60M -$3.7M $127.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $47.5M $12.2M $134.2M $70.9M $35.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.1M $55.2M $44.8M $18.1M -$76.6M
Depreciation & Amoritzation $4.1M $71K $7.5M $9.4M $8.3M
Stock-Based Compensation $1.1M $1.5M $1.8M $2.1M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $42M $47.2M $72.3M $55.8M $32.1M
 
Capital Expenditures $1.5M $1.5M $2M $2.3M $1.4M
Cash Acquisitions -- -- $31.4M -- $15M
Cash From Investing -$630.3M -$284.1M -$202.5M $83.1M $35.3M
 
Dividends Paid (Ex Special Dividend) -$10.6M -$10.8M -$11.2M -$11.4M -$11.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65M -- $25M -- $3.2M
Long-Term Debt Repaid -$50M -$53.9M -$26.1M -$14.9M -$11.7M
Repurchase of Common Stock -$2.6M -$9.7M -$2.7M -- --
Other Financing Activities -$1.4M -$127K -$270K -$607K -$810K
Cash From Financing $649.6M $292.8M $4.8M -$150.5M $52.8M
 
Beginning Cash (CF) $316.2M $291.9M $347.5M $300.2M $281.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.4M $55.9M -$125.3M -$11.6M $120.1M
Ending Cash (CF) $377.6M $347.7M $222.2M $288.6M $401.2M
 
Levered Free Cash Flow $40.5M $45.7M $70.3M $53.6M $30.7M

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

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is down 1.26% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is down 0.4% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is up 0.98% over the past day.

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

Show me the best stock