Financhill
Sell
21

MQ Quote, Financials, Valuation and Earnings

Last price:
$3.76
Seasonality move :
-26.25%
Day range:
$3.84 - $3.99
52-week range:
$3.37 - $7.36
Dividend yield:
0%
P/E ratio:
193.00x
P/S ratio:
4.08x
P/B ratio:
1.77x
Volume:
4.2M
Avg. volume:
5.1M
1-year change:
-38.24%
Market cap:
$1.9B
Revenue:
$676.2M
EPS (TTM):
$0.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $143.3M $290.3M $517.2M $748.2M $676.2M
Revenue Growth (YoY) -- 102.62% 78.16% 44.67% -9.63%
 
Cost of Revenues $82.8M $172.4M $285.5M $428.2M $346.7M
Gross Profit $60.5M $117.9M $231.7M $320M $329.5M
Gross Profit Margin 42.2% 40.62% 44.8% 42.77% 48.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.3M $143M $343M $447.1M $528.2M
Other Inc / (Exp) $698K -$521K -$2.6M $24.9M $52.4M
Operating Expenses $119.3M $165M $393.7M $529.8M $612.5M
Operating Income -$58.9M -$47.1M -$162M -$209.8M -$283M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$58.2M -$47.6M -$164.6M -$184.9M -$230.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35K $87K -$640K -$102K -$7.6M
Net Income to Company -$58.2M -$47.7M -$163.9M -$184.8M -$223M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$58.2M -$47.7M -$163.9M -$184.8M -$223M
 
Basic EPS (Cont. Ops) -$0.25 -$0.10 -$0.45 -$0.34 -$0.42
Diluted EPS (Cont. Ops) -$0.25 -$0.10 -$0.45 -$0.34 -$0.42
Weighted Average Basic Share $483.4M $483.4M $362.8M $545.4M $532.5M
Weighted Average Diluted Share $483.4M $483.4M $362.8M $545.4M $532.5M
 
EBITDA -$55.8M -$43.6M -$158.5M -$206M -$272.3M
EBIT -$58.9M -$47.1M -$162M -$209.8M -$283M
 
Revenue (Reported) $143.3M $290.3M $517.2M $748.2M $676.2M
Operating Income (Reported) -$58.9M -$47.1M -$162M -$209.8M -$283M
Operating Income (Adjusted) -$58.9M -$47.1M -$162M -$209.8M -$283M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $84.3M $131.5M $191.6M $108.9M $128M
Revenue Growth (YoY) -- 55.99% 45.71% -43.17% 17.52%
 
Cost of Revenues $49M $72.4M $111.5M $36.4M $37.8M
Gross Profit $35.3M $59.1M $80.1M $72.5M $90.1M
Gross Profit Margin 41.85% 44.92% 41.8% 66.59% 70.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.8M $90.7M $114.3M $121.5M $107.5M
Other Inc / (Exp) -$83K -$57K $6.3M $15.1M $13.7M
Operating Expenses $47.5M $104.7M $139.6M $142.3M $132.4M
Operating Income -$12.2M -$45.6M -$59.5M -$69.8M -$42.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.3M -$45.7M -$53.2M -$54.8M -$28.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43K $35K $5K $238K $115K
Net Income to Company -$12.3M -$45.7M -$53.2M -$55M -$28.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$45.7M -$53.2M -$55M -$28.6M
 
Basic EPS (Cont. Ops) -$0.03 -$0.08 -$0.10 -$0.10 -$0.06
Diluted EPS (Cont. Ops) -$0.03 -$0.08 -$0.10 -$0.10 -$0.06
Weighted Average Basic Share $483.4M $538.9M $549M $529.5M $507.2M
Weighted Average Diluted Share $483.4M $538.9M $549M $529.5M $507.2M
 
EBITDA -$11.3M -$44.9M -$58.6M -$66.7M -$37.8M
EBIT -$12.2M -$45.6M -$59.5M -$69.8M -$42.2M
 
Revenue (Reported) $84.3M $131.5M $191.6M $108.9M $128M
Operating Income (Reported) -$12.2M -$45.6M -$59.5M -$69.8M -$42.2M
Operating Income (Adjusted) -$12.2M -$45.6M -$59.5M -$69.8M -$42.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $450M $699.8M $761.2M $490M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $257.6M $391.1M $427.7M $153.1M
Gross Profit -- $192.4M $308.7M $333.4M $336.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $289M $423.4M $529.8M $291.8M
Other Inc / (Exp) $117K -$3.3M -$3.4M $66M $56.8M
Operating Expenses -- $329.7M $501.9M $614.4M $380.3M
Operating Income -- -$137.4M -$193.2M -$281M -$43.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$140.7M -$196.6M -$215M $13.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $158K -$1.4M -$6.1M -$630K
Net Income to Company -- -$140.9M -$195.3M -$208.9M $14M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$140.9M -$195.3M -$208.9M $14M
 
Basic EPS (Cont. Ops) -- -$0.42 -$0.36 -$0.39 $0.02
Diluted EPS (Cont. Ops) -- -$0.42 -$0.36 -$0.39 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$133.9M -$189.4M -$272.4M -$28.3M
EBIT -- -$137.4M -$193.2M -$281M -$43.4M
 
Revenue (Reported) -- $450M $699.8M $761.2M $490M
Operating Income (Reported) -- -$137.4M -$193.2M -$281M -$43.4M
Operating Income (Adjusted) -- -$137.4M -$193.2M -$281M -$43.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $202.1M $361.8M $544.4M $557.3M $371.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $120.6M $205.9M $311.5M $311.1M $117.6M
Gross Profit $81.5M $155.9M $232.9M $246.3M $253.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100.4M $246.4M $326.8M $409.5M $173.1M
Other Inc / (Exp) $117K -$2.7M -$3.5M $37.5M $41.8M
Operating Expenses $115.4M $280.2M $388.4M $473M $240.7M
Operating Income -$34M -$124.3M -$155.5M -$226.7M $13M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$33.9M -$127M -$159M -$189.2M $54.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70K $141K -$573K -$6.6M $399K
Net Income to Company -$33.9M -$127.1M -$158.5M -$182.6M $54.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.9M -$127.1M -$158.5M -$182.6M $54.4M
 
Basic EPS (Cont. Ops) -$0.07 -$0.39 -$0.29 -$0.34 $0.10
Diluted EPS (Cont. Ops) -$0.07 -$0.39 -$0.29 -$0.34 $0.10
Weighted Average Basic Share $1.5B $1.3B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.5B $1.3B $1.6B $1.6B $1.5B
 
EBITDA -$31.4M -$121.7M -$152.7M -$219.1M $24.9M
EBIT -$34M -$124.3M -$155.5M -$226.7M $13M
 
Revenue (Reported) $202.1M $361.8M $544.4M $557.3M $371.2M
Operating Income (Reported) -$34M -$124.3M -$155.5M -$226.7M $13M
Operating Income (Adjusted) -$34M -$124.3M -$155.5M -$226.7M $13M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $60.3M $220.4M $1.2B $1.2B $981M
Short Term Investments $95.2M $149.9M $464.5M $440.9M $268.7M
Accounts Receivable, Net $4M $8.4M $13.2M $15.6M $19.5M
Inventory -- $781K $3.9M $5.2M $4.3M
Prepaid Expenses $6M $8.3M $14.7M $21.4M $15M
Other Current Assets $1.3M $2.2M $4.1M $6.9M $2M
Total Current Assets $197.2M $430.9M $1.8B $1.7B $1.4B
 
Property Plant And Equipment $25.8M $22.9M $21M $16.5M $25.3M
Long-Term Investments -- -- $8.4M -- --
Goodwill -- -- -- -- $123.5M
Other Intangibles -- -- -- -- $35.6M
Other Long-Term Assets $218K $3.9M $2.3M $4.6M $6.7M
Total Assets $223.2M $457.7M $1.8B $1.8B $1.6B
 
Accounts Payable $32.6M $80.6M $123.9M $146M $175.1M
Accrued Expenses $17.5M $30.2M $52.4M $67.7M $87.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.1M $2.8M $3M $3.4M $3.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.3M $141.1M $238M $282.9M $336.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $85.8M $169.5M $257M $297.4M $346.3M
 
Common Stock $335.8M $501.9M $54K $53K $52K
Other Common Equity Adj $46K $25K -$2.2M -$7.2M $762K
Common Equity -$198.4M -$213.7M $1.6B $1.5B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $137.3M $288.2M $1.6B $1.5B $1.2B
 
Total Liabilities and Equity $223.2M $457.7M $1.8B $1.8B $1.6B
Cash and Short Terms $155.6M $370.3M $1.7B $1.6B $1.2B
Total Debt -- -- -- -- $7.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.3B $1.2B $947.7M $886.4M
Short Term Investments -- $409M $441.1M $349.4M $217.6M
Accounts Receivable, Net -- $22.8M $23.2M $15.7M $26.4M
Inventory -- -- $6.3M $4.7M --
Prepaid Expenses -- $14.4M $24.9M $14.1M --
Other Current Assets -- $5.5M $7.4M $5.6M $23.8M
Total Current Assets -- $1.8B $1.7B $1.4B $1.2B
 
Property Plant And Equipment -- $22M $17.6M $24.2M $40.7M
Long-Term Investments -- -- $7.8M -- --
Goodwill -- -- -- $123M $123.5M
Other Intangibles -- -- -- $37.1M $31.2M
Other Long-Term Assets -- $1.5M $6M $5M $19.2M
Total Assets -- $1.8B $1.8B $1.6B $1.4B
 
Accounts Payable -- $90.9M $118.8M $148.2M $168.1M
Accrued Expenses -- $48.4M $63.7M $81.4M $95.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.9M $3.3M $3.8M $4.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $188.5M $250.2M $296.9M $333.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $209.8M $262.1M $308.2M $340.2M
 
Common Stock -- $54K $54K $53K $50K
Other Common Equity Adj -- -$383K -$10.6M -$1.8M $833K
Common Equity -- -- -- -- --
Total Preferred Equity $23.8M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.6B $1.5B $1.3B $1.1B
 
Total Liabilities and Equity -- $1.8B $1.8B $1.6B $1.4B
Cash and Short Terms -- $1.7B $1.6B $1.3B $1.1B
Total Debt -- -- -- $8.5M $8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$58.2M -$47.7M -$163.9M -$184.8M -$223M
Depreciation & Amoritzation $3.1M $3.5M $3.5M $3.9M $10.7M
Stock-Based Compensation $21.8M $28.2M $142.7M $160.7M $180.7M
Change in Accounts Receivable -$15.1M -$16.8M -$13.7M -$21.6M -$27.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$15.4M $50.3M $57M -$13M $21.1M
 
Capital Expenditures $4.9M $2.4M $2.7M $3.9M $12.7M
Cash Acquisitions -$750K -- -$20M $25.7M -$135.8M
Cash From Investing -$100.3M -$57.6M -$329.1M $28.7M $38.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -- -- -- --
Repurchase of Common Stock -- -- -- -$78.1M -$190.4M
Other Financing Activities -- -$2.7M -$28.3M -$15.4M -$79.7M
Cash From Financing $139M $167.4M $1.3B -$79.5M -$261.8M
 
Beginning Cash (CF) $44.8M $68.1M $228.2M $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M $160.1M $1B -$63.7M -$202.2M
Ending Cash (CF) $68.1M $228.2M $1.3B $1.2B $989.5M
 
Levered Free Cash Flow -$20.3M $47.9M $54.2M -$16.9M $8.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.3M -$45.7M -$53.2M -$55M -$28.6M
Depreciation & Amoritzation $901K $786K $934K $3.1M $4.4M
Stock-Based Compensation $12M $39M $43.5M $32.1M $35.7M
Change in Accounts Receivable -$2.7M -$9.9M -$18.5M $22.3M $2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $13.9M -$4.5M -$4M $41.1M $7.3M
 
Capital Expenditures $650K $1.2M $1.4M $3.1M $4.3M
Cash Acquisitions -- -- -- -$3.7M --
Cash From Investing -$38.5M -$305.6M $1.9M $79.1M $9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$12.7M -$64.4M -$46.6M
Other Financing Activities -$720K -$9.3M -$3M -$61.6M -$8.8M
Cash From Financing $24.3M -$9M -$13.4M -$124.2M -$55.3M
 
Beginning Cash (CF) $223.1M $1.6B $1.2B $959.5M $933.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$374K -$319.1M -$15.4M -$4M -$38.3M
Ending Cash (CF) $222.8M $1.3B $1.2B $955.5M $894.9M
 
Levered Free Cash Flow $13.2M -$5.6M -$5.4M $38M $3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$140.9M -$195.3M -$208.9M $14M
Depreciation & Amoritzation -- $3.5M $3.8M $8.6M $15.1M
Stock-Based Compensation $18.6M $115.5M $152.4M $141M $188.1M
Change in Accounts Receivable -- -$32.2M $12.4M -$20.6M -$15.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $23.1M $27.7M $19.5M $49.9M
 
Capital Expenditures $2.2M $2.5M $2.8M $11.8M $19.4M
Cash Acquisitions -- -- -- -$109.9M -$147K
Cash From Investing -- -$278.9M -$65.5M -$15.6M $119M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$12.7M -$197M -$196.6M
Other Financing Activities -- -$23.1M -$18.3M -$75.4M -$37.2M
Cash From Financing -- $1.3B -$17.6M -$261M -$229.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1B -$55.4M -$257.1M -$60.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $20.6M $24.9M $7.7M $30.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$33.9M -$127.1M -$158.5M -$182.6M $54.4M
Depreciation & Amoritzation $2.6M $2.6M $2.8M $7.6M $11.9M
Stock-Based Compensation $18.6M $105.9M $115.7M $95.9M $103.3M
Change in Accounts Receivable -$6.2M -$21.6M $4.5M $5.5M $18M
Change in Inventories -- -- -- -- --
Cash From Operations $28.6M $1.4M -$27.9M $4.6M $33.4M
 
Capital Expenditures $2.2M $2.3M $2.3M $10.2M $17M
Cash Acquisitions -- -- -- -$135.6M --
Cash From Investing -$41.3M -$262.7M $940K -$43.4M $37M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$12.7M -$131.5M -$137.7M
Other Financing Activities -$1.2M -$21.6M -$11.6M -$71.6M -$29M
Cash From Financing $167.4M $1.3B -$15.8M -$197.3M -$165M
 
Beginning Cash (CF) $372.2M $2.1B $3.7B $3.2B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $154.6M $1B -$42.7M -$236.1M -$94.6M
Ending Cash (CF) $526.8M $3.1B $3.6B $3B $2.8B
 
Levered Free Cash Flow $26.4M -$898K -$30.2M -$5.6M $16.5M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

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

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.03% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 0.61% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 9.51% over the past day.

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

Show me the best stock