Financhill
Sell
31

MLXSF Quote, Financials, Valuation and Earnings

Last price:
$74.25
Seasonality move :
-2.89%
Day range:
$74.25 - $74.25
52-week range:
$74.25 - $110.80
Dividend yield:
5.41%
P/E ratio:
13.62x
P/S ratio:
2.80x
P/B ratio:
4.44x
Volume:
--
Avg. volume:
--
1-year change:
-32.9%
Market cap:
$3B
Revenue:
$1B
EPS (TTM):
$5.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $545M $579.6M $761.7M $881.8M $1B
Revenue Growth (YoY) -18.93% 6.34% 31.42% 15.77% 18.39%
 
Cost of Revenues $325.4M $353.5M $438M $486.7M $567.4M
Gross Profit $219.7M $226.1M $323.7M $395.1M $476.6M
Gross Profit Margin 40.31% 39.01% 42.5% 44.81% 45.65%
 
R&D Expenses $89.1M $88.7M $92.7M $95.1M $115.5M
Selling, General & Admin $21M $20.1M $21.9M $26M $35.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $140.6M $139.8M $148.1M $156.2M $193.8M
Operating Income $79.1M $86.3M $175.6M $238.9M $282.8M
 
Net Interest Expenses $1.1M $1.1M $973.2K $700.8K $5.7M
EBT. Incl. Unusual Items $77.5M $86.7M $182.6M $251.4M $274.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $7.6M $27.4M $43.5M $47.3M
Net Income to Company $67.5M $79.1M $155.1M $207.9M $226.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.5M $79.1M $155.1M $207.9M $226.8M
 
Basic EPS (Cont. Ops) $1.67 $1.96 $3.85 $5.15 $5.61
Diluted EPS (Cont. Ops) $1.67 $1.96 $3.85 $5.15 $5.61
Weighted Average Basic Share $40.4M $40.4M $40.4M $40.4M $40.4M
Weighted Average Diluted Share $40.4M $40.4M $40.4M $40.4M $40.4M
 
EBITDA $133M $140.6M $236.2M $299.6M $329.5M
EBIT $78.6M $87.7M $183.2M $251.9M $280.6M
 
Revenue (Reported) $545M $579.6M $761.7M $881.8M $1B
Operating Income (Reported) $79.1M $86.3M $175.6M $238.9M $282.8M
Operating Income (Adjusted) $78.6M $87.7M $183.2M $251.9M $280.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $142.2M $192M $221.4M $270.6M $272.6M
Revenue Growth (YoY) 3.72% 35.04% 15.34% 22.21% 0.73%
 
Cost of Revenues $89.7M $108.7M $122.4M $146M $153.6M
Gross Profit $52.5M $83.2M $99.1M $124.7M $119M
Gross Profit Margin 36.9% 43.36% 44.74% 46.06% 43.67%
 
R&D Expenses $21.9M $23.1M $22.3M $28.8M $29.2M
Selling, General & Admin $12.2M $13.4M $14.8M $18.4M $19.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $34.1M $36.4M $37.1M $47.2M $48.4M
Operating Income $18.3M $46.8M $62M $77.5M $70.6M
 
Net Interest Expenses $405.8K -- $3.5M $3.4M $1.9M
EBT. Incl. Unusual Items $17.9M $50.4M $58.5M $74M $68.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $508.7K $7.3M $9.4M $12.1M $12.4M
Net Income to Company $19.5M $41.5M $43.6M $61.7M $58.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.4M $43.1M $49.1M $61.9M $56.3M
 
Basic EPS (Cont. Ops) $0.43 $1.06 $1.22 $1.54 $1.40
Diluted EPS (Cont. Ops) $0.43 $1.06 $1.22 $1.54 $1.40
Weighted Average Basic Share $40.3M $40.6M $40.3M $40.3M $40.3M
Weighted Average Diluted Share $40.3M $40.6M $40.3M $40.3M $40.3M
 
EBITDA $31.3M $59.3M $72.9M $89.5M $83.6M
EBIT $18.3M $46.8M $62M $77.5M $70.6M
 
Revenue (Reported) $142.2M $192M $221.4M $270.6M $272.6M
Operating Income (Reported) $18.3M $46.8M $62M $77.5M $70.6M
Operating Income (Adjusted) $18.3M $46.8M $62M $77.5M $70.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $545.9M $747M $840.1M $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $333M $434.8M $467.2M $544.9M $597.2M
Gross Profit $212.9M $312.3M $372.9M $458.2M $472.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $87.3M $94M $91.7M $109.6M $119.1M
Selling, General & Admin $49.4M $55.3M $26.7M $38.7M $35.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $136.7M $149.3M $150.7M $182.4M $197M
Operating Income $76.2M $163M $222.2M $275.8M $275.4M
 
Net Interest Expenses $1.4M -- -- $13.5M $6.8M
EBT. Incl. Unusual Items $74.8M $169.1M $232.3M $275.1M $265.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $23.5M $39.9M $48.6M $45.3M
Net Income to Company $70.5M $141.5M $185.8M $235.7M $221.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68M $145.6M $192.5M $226.5M $220.3M
 
Basic EPS (Cont. Ops) $1.68 $3.60 $4.77 $5.60 $5.46
Diluted EPS (Cont. Ops) $1.68 $3.60 $4.76 $5.60 $5.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $129.4M $216.7M $279M $336M $323.8M
EBIT $76.2M $163M $229.5M $288.5M $273.1M
 
Revenue (Reported) $545.9M $747M $840.1M $1B $1.1B
Operating Income (Reported) $76.2M $163M $222.2M $275.8M $275.4M
Operating Income (Adjusted) $76.2M $163M $229.5M $288.5M $273.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $405.2M $571.3M $650M $774.2M $799.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $248.2M $328.5M $357.8M $417.8M $447.7M
Gross Profit $157M $242.8M $292.1M $356.4M $352.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64.6M $69.8M $68.8M $83.5M $87M
Selling, General & Admin $36.5M $40.6M $44.4M $56.3M $56M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $101.1M $110.5M $113.2M $139.7M $143M
Operating Income $55.9M $132.3M $178.9M $216.7M $209.1M
 
Net Interest Expenses $952.7K $2.6M $3.5M $7M $7M
EBT. Incl. Unusual Items $55M $136.9M $186.9M $210.7M $202.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $20M $32.5M $37.5M $35.5M
Net Income to Company $53M $115.3M $146M $173.8M $168.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.9M $116.9M $154.4M $173.1M $166.6M
 
Basic EPS (Cont. Ops) $1.26 $2.89 $3.82 $4.28 $4.13
Diluted EPS (Cont. Ops) $1.26 $2.89 $3.82 $4.28 $4.13
Weighted Average Basic Share $121.3M $121.2M $121.2M $121.3M $120.9M
Weighted Average Diluted Share $121.3M $121.2M $121.2M $121.3M $121.1M
 
EBITDA $95.4M $172.6M $215.7M $253.3M $247.6M
EBIT $55.9M $132.3M $178.9M $216.7M $209.1M
 
Revenue (Reported) $405.2M $571.3M $650M $774.2M $799.8M
Operating Income (Reported) $55.9M $132.3M $178.9M $216.7M $209.1M
Operating Income (Adjusted) $55.9M $132.3M $178.9M $216.7M $209.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $43.4M $72.4M $39.6M $91.2M $43.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.3M $80.1M $90.8M $115.3M $132.9M
Inventory $143.9M $151.8M $163.6M $192.7M $281.2M
Prepaid Expenses $3.5M $3.9M $3.4M $6.1M $5.3M
Other Current Assets -- -- -- -- --
Total Current Assets $265.8M $324M $330.5M $437.3M $497.5M
 
Property Plant And Equipment $166.3M $163.2M $154.7M $149.3M $220.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $5.8M $5.7M $4.9M $3.3M $2.3M
Other Long-Term Assets $3.4K $5.2M $3.6M $2.5M $200.3M
Total Assets $468.9M $533.1M $522.2M $622.2M $957.4M
 
Accounts Payable $18.1M $22.5M $25.7M $30.8M $88.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $2M $1.9M $1.8M $1.7M
Other Current Liabilities $856.4K $1M $460.4K $1.3M $14.3M
Total Current Liabilities $60.7M $66.8M $78.4M $94.5M $137.1M
 
Long-Term Debt $69.5M $76.3M -- -- $204.1M
Capital Leases -- -- -- -- --
Total Liabilities $133.9M $145.9M $81.7M $105.3M $348.2M
 
Common Stock $632.7K $694.7K $639.5K $605.7K $624.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $335M $387.2M $440.5M $517M $609.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $460 $500 $460 $440 $450
Total Equity $335M $387.2M $440.5M $517M $609.1M
 
Total Liabilities and Equity $468.9M $533.1M $522.2M $622.2M $957.4M
Cash and Short Terms $43.4M $72.4M $39.6M $91.2M $43.5M
Total Debt $69.5M $76.3M -- -- $204.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $92.6M $60.1M $102.7M $32.3M $38.5M
Short Term Investments $246.6K $8.4M $11.9M $260.4K $258K
Accounts Receivable, Net $74.5M $99.5M $97.2M $138.4M $145M
Inventory $154.5M $152.3M $172.2M $240.7M $281.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.9M $13.6M $13.7M $22M $47.9M
Total Current Assets $337M $358.7M $410.8M $435.2M $529.9M
 
Property Plant And Equipment $158M $156.8M $132.6M $189.2M $241.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.7K $4.2M $2.7M $186.4M $192.6M
Total Assets $534M $555.5M $572.9M $845.4M $1B
 
Accounts Payable $17.7M $25.7M $27.1M $33.6M $61.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $553K $477.9K $477.7K $474.2K $574.1K
Other Current Liabilities $5.9M $5.3M $6M $15.7M $9.5M
Total Current Liabilities $53.9M $77.6M $88.6M $117M $103.5M
 
Long-Term Debt $72.8M -- -- $134.3M $209.5M
Capital Leases -- -- -- -- --
Total Liabilities $130.8M $82.4M $96.4M $259.9M $326.3M
 
Common Stock $663.3K $655.3K $555.3K $598.1K $631.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $403.2M $473M $476.5M $585.5M $675.7M
 
Total Liabilities and Equity $534M $555.5M $572.9M $845.4M $1B
Cash and Short Terms $92.8M $68.5M $114.6M $32.6M $38.7M
Total Debt $72.8M -- -- $134.3M $209.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $67.5M $79.1M $155.1M $207.9M $226.8M
Depreciation & Amoritzation $54.4M $53M $53M $47.6M $48.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $19M -$8.2M -$23.6M -$24.7M -$11M
Change in Inventories -$16M -$240K -$31.6M -$42.6M -$81.9M
Cash From Operations $105.7M $109.4M $168.3M $198.1M $3.3M
 
Capital Expenditures $29.8M $28.4M $46.2M $42.1M $102.6M
Cash Acquisitions -- -- -- -- -$10.2M
Cash From Investing -$29.7M -$28.5M -$46M -$28.8M -$99.3M
 
Dividends Paid (Ex Special Dividend) -$98.6M -$59.5M -$105.2M -$110.8M -$153.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$751.3K $2.6M -$5.1M -$3.7M $901.8K
Cash From Financing -$71.3M -$57.8M -$150.7M -$116.4M $46.9M
 
Beginning Cash (CF) $38.6M $44.3M $69.7M $36.9M $92.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $23M -$28.3M $52.9M -$49.1M
Ending Cash (CF) $43.4M $67.2M $41.4M $89.7M $42.6M
 
Levered Free Cash Flow $75.9M $81M $122M $156M -$99.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19.5M $41.5M $43.6M $61.7M $58.6M
Depreciation & Amoritzation $14.6M $11.9M $9.5M $12M $13.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.4M -$15.1M $2.7M $2.5M -$11.3M
Change in Inventories $17M -$4.4M -$7.2M -$17.6M $3.2M
Cash From Operations $33.3M $39.9M $64.6M $36.1M $56.7M
 
Capital Expenditures $6.9M $12M $9.8M $30.5M $15.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.1M -$12M $2.5M -$30.4M -$15.6M
 
Dividends Paid (Ex Special Dividend) -- $949.9K $3M $146.7K -$2.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$15.3K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $457.8K -$1.5M -$4.2M -$1.9M $2.5M
Cash From Financing -$75.9K -$36.4M -$1.6M -$11.4M -$45.6M
 
Beginning Cash (CF) $63.5M $71.1M $41.8M $38.9M $41.5M
Foreign Exchange Rate Adjustment $26.8K -- -$4K $120.1K $82.4K
Additions / Reductions $26.1M -$8.5M $65.4M -$5.7M -$4.6M
Ending Cash (CF) $92.2M $61.1M $105.2M $33.2M $37.9M
 
Levered Free Cash Flow $26.4M $27.9M $54.7M $5.7M $41M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $70.5M $141.5M $185.8M $235.7M $221.4M
Depreciation & Amoritzation $55.3M $51.6M $48M $49.7M $51M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.7M -$36.7M -$3.8M -$35.3M $3.8M
Change in Inventories -$10.9M -$6.8M -$52M -$65M -$27.6M
Cash From Operations $109.9M $152.5M $204.4M $12.6M $185.7M
 
Capital Expenditures $26.5M $43M $38.5M $88.7M $74.5M
Cash Acquisitions -- -- -- -- -$10.2M
Cash From Investing -$26.7M -$42.8M -$26.2M -$74.3M -$84.3M
 
Dividends Paid (Ex Special Dividend) -$58.6M -$42.9M -$115.2M -$154.6M -$162.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $552.9K -$1.1M -$10.2M $3.5M $2.4M
Cash From Financing -$60M -$141.9M -$128.2M -$14.6M -$96.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.1M -$32.2M $50M -$76.2M $4.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $83.4M $109.5M $165.9M -$76M $111.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $53M $115.3M $146M $173.8M $168.5M
Depreciation & Amoritzation $41M $39.7M $34.7M $36.8M $38.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6M -$34.5M -$14.7M -$25.3M -$10.5M
Change in Inventories -$8.3M -$14.9M -$35.3M -$57.8M -$3.5M
Cash From Operations $67.8M $110.9M $147M -$38.4M $144M
 
Capital Expenditures $19.5M $34.2M $26.5M $73.1M $44.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.6M -$33.9M -$14.2M -$59.6M -$44.7M
 
Dividends Paid (Ex Special Dividend) -- -$42.9M -$52.9M -$96.8M -$106.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $313.4K -$3.4M -$8.5M -$1.3M $165K
Cash From Financing -$1.3M -$85.4M -$62.9M $39M -$104.8M
 
Beginning Cash (CF) $162.6M $234.7M $145.9M $230.5M $123M
Foreign Exchange Rate Adjustment -- -- $14.1K -$347.3K $78.1K
Additions / Reductions $46.8M -$8.4M $70M -$59.1M -$5.5M
Ending Cash (CF) $212M $224.8M $211.9M $172.3M $118.1M
 
Levered Free Cash Flow $48.2M $76.7M $120.5M -$111.5M $99.1M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 up 7.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 11.85% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 0.5% over the past day.

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

Show me the best stock