Financhill
Buy
69

MLSS Quote, Financials, Valuation and Earnings

Last price:
$0.89
Seasonality move :
17.2%
Day range:
$0.80 - $0.93
52-week range:
$0.52 - $1.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.17x
P/B ratio:
9.98x
Volume:
415.8K
Avg. volume:
211.5K
1-year change:
53.96%
Market cap:
$72.1M
Revenue:
$9.8M
EPS (TTM):
-$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.4M $5.4M $10.3M $8.8M $9.8M
Revenue Growth (YoY) -12.97% -35.07% 89.52% -14.55% 11.6%
 
Cost of Revenues $2.7M $1.8M $4M $3.9M $3M
Gross Profit $5.7M $3.6M $6.3M $4.9M $6.8M
Gross Profit Margin 68.28% 66.6% 61.25% 55.65% 69.12%
 
R&D Expenses $189.9K $307.9K $878.2K $1.2M $701.4K
Selling, General & Admin $9.5M $10.7M $12.7M $12.5M $13.1M
Other Inc / (Exp) -$3.6M -- $276.2K -- --
Operating Expenses $9.7M $11.1M $13.7M $13.7M $13.9M
Operating Income -$4M -$7.5M -$7.4M -$8.8M -$7.1M
 
Net Interest Expenses -- $18.1K $16.4K -- --
EBT. Incl. Unusual Items -$7.6M -$7.5M -$7.1M -$8.8M -$7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.1K $15.5K $330 -- --
Net Income to Company -$7.6M -$7.4M -$6.9M -$8.8M -$7M
 
Minority Interest in Earnings $55.9K $51.5K $58.1K $66.7K $51.8K
Net Income to Common Excl Extra Items -$7.5M -$7.3M -$6.8M -$8.7M -$6.9M
 
Basic EPS (Cont. Ops) -$0.16 -$0.12 -$0.10 -$0.12 -$0.10
Diluted EPS (Cont. Ops) -$0.16 -$0.12 -$0.10 -$0.12 -$0.10
Weighted Average Basic Share $45.7M $63.1M $68.8M $70.6M $72.8M
Weighted Average Diluted Share $45.7M $63.1M $68.8M $70.6M $72.8M
 
EBITDA -$3.9M -$7.4M -$7.2M -$8.7M -$7M
EBIT -$4M -$7.5M -$7.4M -$8.8M -$7.1M
 
Revenue (Reported) $8.4M $5.4M $10.3M $8.8M $9.8M
Operating Income (Reported) -$4M -$7.5M -$7.4M -$8.8M -$7.1M
Operating Income (Adjusted) -$4M -$7.5M -$7.4M -$8.8M -$7.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2M $2.1M $2.2M $2.1M $2.5M
Revenue Growth (YoY) -34.41% 69.19% 5.1% -7.06% 22.07%
 
Cost of Revenues $409.6K $748K $763K $555.9K $677.6K
Gross Profit $836.5K $1.4M $1.5M $1.5M $1.8M
Gross Profit Margin 67.13% 64.52% 65.57% 73.01% 73.05%
 
R&D Expenses $21.4K $356.2K $166.2K $170.5K $232.1K
Selling, General & Admin $2.3M $3M $3.3M $2.8M $3.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3M $3.3M $3.5M $3M $3.3M
Operating Income -$1.5M -$2M -$2M -$1.5M -$1.5M
 
Net Interest Expenses $600 $4.6K -- -- --
EBT. Incl. Unusual Items -$1.5M -$2M -$2M -$1.5M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.7K -- -- -- --
Net Income to Company -$1.5M -$2.1M -$2M -$1.5M -$1.5M
 
Minority Interest in Earnings $11K $12.2K $13.7K $9.8K --
Net Income to Common Excl Extra Items -$1.5M -$2M -$2M -$1.5M -$1.5M
 
Basic EPS (Cont. Ops) -$0.02 -$0.03 -$0.03 -$0.02 -$0.02
Diluted EPS (Cont. Ops) -$0.02 -$0.03 -$0.03 -$0.02 -$0.02
Weighted Average Basic Share $65.8M $69.6M $71M $73.7M $80M
Weighted Average Diluted Share $65.8M $69.6M $71M $73.7M $80M
 
EBITDA -$1.5M -$1.9M -$2M -$1.5M -$1.4M
EBIT -$1.5M -$2M -$2M -$1.5M -$1.5M
 
Revenue (Reported) $1.2M $2.1M $2.2M $2.1M $2.5M
Operating Income (Reported) -$1.5M -$2M -$2M -$1.5M -$1.5M
Operating Income (Adjusted) -$1.5M -$2M -$2M -$1.5M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.5M $9.7M $9.4M $9.8M $8.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $3.7M $3.8M $3.4M $2.4M
Gross Profit $3.8M $6M $5.6M $6.4M $6.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $317.2K $658.8K $1.2M $777.5K $818.1K
Selling, General & Admin $10.8M $12.3M $12.7M $12.7M $12.3M
Other Inc / (Exp) -$1.8M $276.2K -- -- $2M
Operating Expenses $11.2M $13M $13.9M $13.5M $13.1M
Operating Income -$7.4M -$7M -$8.4M -$7.1M -$6.7M
 
Net Interest Expenses $1.1K $21K -- -- --
EBT. Incl. Unusual Items -$9.2M -$6.8M -$8.3M -$7M -$4.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.5K -$10.4K -- -- --
Net Income to Company -$9.2M -$6.8M -$7.9M -$7M -$4.6M
 
Minority Interest in Earnings $56K $57.6K $70.6K $46.7K $17.9K
Net Income to Common Excl Extra Items -$9.1M -$6.8M -$7.9M -$7M -$4.6M
 
Basic EPS (Cont. Ops) -$0.16 -$0.09 -$0.12 -$0.09 -$0.07
Diluted EPS (Cont. Ops) -$0.16 -$0.09 -$0.12 -$0.09 -$0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$5.5M -$6.9M -$8.2M -$7M -$6.6M
EBIT -$5.6M -$7M -$8.4M -$7.1M -$6.7M
 
Revenue (Reported) $5.5M $9.7M $9.4M $9.8M $8.9M
Operating Income (Reported) -$7.4M -$7M -$8.4M -$7.1M -$6.7M
Operating Income (Adjusted) -$5.6M -$7M -$8.4M -$7.1M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2M $7.5M $6.6M $7.6M $6.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $992.5K $2.9M $2.7M $2.3M $1.7M
Gross Profit $2.2M $4.5M $3.8M $5.3M $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $237.1K $588K $897.2K $524.5K $641.2K
Selling, General & Admin $8.2M $9.7M $9.7M $9.8M $9M
Other Inc / (Exp) -- $276.2K -- -- $2M
Operating Expenses $8.5M $10.4M $10.6M $10.4M $9.6M
Operating Income -$6.3M -$5.8M -$6.8M -$5.1M -$4.7M
 
Net Interest Expenses $8.8K $11.6K $4.7K -- $3.4K
EBT. Incl. Unusual Items -$6.3M -$5.6M -$6.8M -$5M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.2K $330 -- -- --
Net Income to Company -$6.3M -$5.7M -$6.8M -$5M -$2.7M
 
Minority Interest in Earnings $35.5K $41.6K $54K $34K --
Net Income to Common Excl Extra Items -$6.3M -$5.7M -$6.7M -$5M -$2.7M
 
Basic EPS (Cont. Ops) -$0.11 -$0.08 -$0.10 -$0.07 -$0.04
Diluted EPS (Cont. Ops) -$0.11 -$0.08 -$0.10 -$0.07 -$0.04
Weighted Average Basic Share $172.2M $205.4M $210.3M $218.2M $239.7M
Weighted Average Diluted Share $172.2M $205.4M $210.3M $218.2M $239.7M
 
EBITDA -$6.2M -$5.7M -$6.7M -$5M -$4.6M
EBIT -$6.3M -$5.8M -$6.8M -$5.1M -$4.7M
 
Revenue (Reported) $3.2M $7.5M $6.6M $7.6M $6.6M
Operating Income (Reported) -$6.3M -$5.8M -$6.8M -$5.1M -$4.7M
Operating Income (Adjusted) -$6.3M -$5.8M -$6.8M -$5.1M -$4.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.5M $14.2M $14.8M $8.7M $3M
Short Term Investments -- -- -- -- $3M
Accounts Receivable, Net $1.7M $1.1M $943.3K $693.7K $312.7K
Inventory $1.6M $2.4M $1.5M $1.8M $2.6M
Prepaid Expenses $710.7K $414.2K $1.3M $1.3M $1.4M
Other Current Assets $519.1K $415.9K $375.4K $443.9K $517.8K
Total Current Assets $6.1M $18.6M $18.9M $13M $10.8M
 
Property Plant And Equipment $61K $663.2K $574.2K $479.5K $374.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $382.3K $329.3K $277.6K $228K $178.6K
Other Long-Term Assets $35.9K $24.2K $24.2K $24.2K $24.2K
Total Assets $6.6M $19.6M $19.8M $13.7M $11.4M
 
Accounts Payable $1.4M $483K $780.4K $1.1M $689.6K
Accrued Expenses $1.8M $1.4M $1.8M $1.3M $1.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16K $79.8K $89.6K $101.1K $113.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.9M $2.9M $3.1M $3.3M $3.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.9M $3.5M $3.6M $3.7M $3.4M
 
Common Stock $49.4K $64.2K $68.2K $69.3K $75.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7M $16.2M $16.4M $10.2M $8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$67.3K -$94.4K -$152.5K -$219.3K --
Total Equity $1.6M $16.1M $16.2M $10M $8M
 
Total Liabilities and Equity $6.6M $19.6M $19.8M $13.7M $11.4M
Cash and Short Terms $1.5M $14.2M $14.8M $8.7M $6M
Total Debt -- $276.2K -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.4M $14.5M $9.8M $2.2M $4.8M
Short Term Investments -- -- -- $2.5M --
Accounts Receivable, Net $963K $968.1K $1.1M $591K $554K
Inventory $2.2M $1.7M $1.6M $2.5M $3.7M
Prepaid Expenses $723.1K $1.5M $1.6M $1.7M $1M
Other Current Assets $527.1K $514.4K $478.2K $578.8K $646.1K
Total Current Assets $18.9M $19.2M $14.5M $10M $10.7M
 
Property Plant And Equipment $687.2K $598.8K $501.7K $398.5K $296.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $342.5K $295.2K $237.6K -- --
Other Long-Term Assets $24.2K $24.2K $24.2K $24.2K $24.2K
Total Assets $19.9M $20.1M $15.3M $10.6M $11.2M
 
Accounts Payable $666.1K $743.9K $1.3M $1.1M $1.1M
Accrued Expenses $1.7M $1.9M $1.4M $1.4M $1.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $76.8K $86.8K $98.1K $110.4K $116K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5M $3.5M $3.7M $3.3M $3.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.1M $4M $4.1M $3.6M $4M
 
Common Stock $63.6K $67.6K $68.9K $70.9K $77.7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$78.4K -$136K -$206.6K -$253.3K --
Total Equity $15.8M $16M $11.2M $7M $7.2M
 
Total Liabilities and Equity $19.9M $20.1M $15.3M $10.6M $11.2M
Cash and Short Terms $14.4M $14.5M $9.8M $4.6M $4.8M
Total Debt $276.2K -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.6M -$7.4M -$6.9M -$8.8M -$7M
Depreciation & Amoritzation $100.5K $96K $147.4K $144.4K $150.8K
Stock-Based Compensation $183.9K $1.3M $1.6M $1.8M $1.9M
Change in Accounts Receivable $367.8K $630K $137.4K $249.6K $356.2K
Change in Inventories $300.5K -$799.7K $878.7K -$833.1K -$1.1M
Cash From Operations -$1.8M -$7M -$4M -$6M -$5.3M
 
Capital Expenditures $9.9K $21.4K $15.2K $8.5K $4.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.9K -$21.4K -$15.2K -$8.5K -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $276.2K -- -- --
Long-Term Debt Repaid -- -$7.6K -$8.7K -$8.5K -$9.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.6M $19.7M $4.6M -$8.5K $2.6M
 
Beginning Cash (CF) $743.4K $1.5M $14.2M $14.8M $8.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $772.8K $12.7M $540.4K -$6M -$5.7M
Ending Cash (CF) $1.5M $14.2M $14.8M $8.7M $3M
 
Levered Free Cash Flow -$1.8M -$7M -$4M -$6M -$5.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.5M -$2.1M -$2M -$1.5M -$1.5M
Depreciation & Amoritzation $16.5K $81.4K $32.9K $39.3K $33.2K
Stock-Based Compensation $72.9K $192.4K $400.2K $370.3K $484.1K
Change in Accounts Receivable -$855.7K -$155.8K -$96.4K $182.5K -$167.2K
Change in Inventories -$377.3K -$197.1K -$46.4K -$398.7K -$382.5K
Cash From Operations -$2.2M -$1.6M -$1.1M -$1.1M -$973.9K
 
Capital Expenditures $5.9K $6.4K $3.8K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9K -$6.4K -$3.9K -$475.5K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1K -- -- -- --
Long-Term Debt Repaid -$1.8K -$2K -$2.3K -$2.2K -$2.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $79.3K $78.5K -$2.3K -$2.2K -$2.6K
 
Beginning Cash (CF) $16.6M $16M $11M $3.7M $5.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2M -$1.5M -$1.1M -$1.5M -$976.5K
Ending Cash (CF) $14.4M $14.5M $9.8M $2.2M $4.8M
 
Levered Free Cash Flow -$2.2M -$1.6M -$1.1M -$1.1M -$973.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.2M -$6.8M -$7.9M -$7M -$4.6M
Depreciation & Amoritzation $98.5K $138.2K $140.1K $153.4K $132.8K
Stock-Based Compensation $566.7K $1.7M $1.7M $1.9M $1.7M
Change in Accounts Receivable $276.3K -$5.1K -$223.6K $584.6K $28.2K
Change in Inventories -$612.7K $553.2K -$305.6K -$1.2M -$1.4M
Cash From Operations -$6.8M -$4.3M -$5.3M -$5.2M -$2.7M
 
Capital Expenditures $21.4K $19.5K -$500 $5.9K $10.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.4K -$19.5K $500 -$2.5M $2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5K -$8.4K -$9.4K -$8.5K -$10.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19.6M $4.3M $667.5K -$8.5K $2.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.7M $41.8K -$4.7M -$7.6M $2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.9M -$4.3M -$5.3M -$5.2M -$2.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.3M -$5.7M -$6.8M -$5M -$2.7M
Depreciation & Amoritzation $74.9K $117.1K $109.8K $118.9K $100.9K
Stock-Based Compensation $845.1K $1.2M $1.3M $1.4M $1.3M
Change in Accounts Receivable $747.7K $112.5K -$248.5K $86.6K -$241.3K
Change in Inventories -$609.3K $743.7K -$440.6K -$799.5K -$1.1M
Cash From Operations -$6.3M -$3.6M -$4.9M -$4.1M -$1.4M
 
Capital Expenditures $21.4K $19.5K $3.8K $1.2K $6.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.4K -$19.5K -$3.8K -$2.5M $3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $276.2K -- -- -- --
Long-Term Debt Repaid -$5K -$5.8K -$6.5K -$6.5K -$7.6K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $19.3M $3.9M -$6.5K -$6.5K $236.3K
 
Beginning Cash (CF) $18.9M $47.2M $39M $14.7M $12.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.9M $266.8K -$5M -$6.5M $1.8M
Ending Cash (CF) $31.8M $47.4M $34M $8.1M $14.5M
 
Levered Free Cash Flow -$6.4M -$3.6M -$4.9M -$4.1M -$1.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock