Financhill
Buy
60

MLCO Quote, Financials, Valuation and Earnings

Last price:
$6.30
Seasonality move :
-7.89%
Day range:
$6.33 - $6.54
52-week range:
$4.55 - $8.90
Dividend yield:
0%
P/E ratio:
45.04x
P/S ratio:
0.57x
P/B ratio:
--
Volume:
1.5M
Avg. volume:
4.1M
1-year change:
-21.02%
Market cap:
$2.6B
Revenue:
$4.6B
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $1.3B $3.8B $4.6B
Revenue Growth (YoY) -69.88% 16.46% -32.92% 179.65% 22.86%
 
Cost of Revenues $1.6B $1.5B $1.1B $2.4B $3B
Gross Profit $142.3M $520.6M $286.5M $1.4B $1.7B
Gross Profit Margin 8.24% 25.87% 21.22% 37.42% 36.14%
 
R&D Expenses $25.6M $30.7M -- $1.2M $5.4M
Selling, General & Admin $424.4M $426.4M $423.2M $488.1M $568.7M
Other Inc / (Exp) -$174.3M -$25.3M -$7.8M -$37.4M -$33.5M
Operating Expenses $1.1B $1.1B $1B $1.3B $1.2B
Operating Income -$939.2M -$573.3M -$727.5M $109M $505.5M
 
Net Interest Expenses $344M $355M $356.7M $473.5M $478.3M
EBT. Incl. Unusual Items -$1.5B -$953.6M -$1.1B -$401.9M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M $2.9M $5.2M $13.4M $21.6M
Net Income to Company -$1.5B -$956.5M -$1.1B -$415.3M -$28M
 
Minority Interest in Earnings $191.1M $144.7M $166.6M $88.4M $71.5M
Net Income to Common Excl Extra Items -$1.3B -$811.8M -$930.5M -$326.9M $43.5M
 
Basic EPS (Cont. Ops) -$2.65 -$1.70 -$2.01 -$0.75 $0.10
Diluted EPS (Cont. Ops) -$2.65 -$1.70 -$2.01 -$0.75 $0.10
Weighted Average Basic Share $477.4M $478M $463.7M $438.2M $432.1M
Weighted Average Diluted Share $477.4M $478M $463.7M $438.2M $433.1M
 
EBITDA -$498.2M -$23.2M -$193.3M $633.9M $1B
EBIT -$1.1B -$603M -$715.2M $90.5M $480.4M
 
Revenue (Reported) $1.7B $2B $1.3B $3.8B $4.6B
Operating Income (Reported) -$939.2M -$573.3M -$727.5M $109M $505.5M
Operating Income (Adjusted) -$1.1B -$603M -$715.2M $90.5M $480.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $518.9M $474.9M $716.5M $1.1B $1.2B
Revenue Growth (YoY) -36.03% -8.48% 50.86% 55.26% 10.78%
 
Cost of Revenues $411.6M $350.2M $446.8M $710.4M $773.2M
Gross Profit $107.3M $124.8M $269.7M $402M $459.1M
Gross Profit Margin 20.68% 26.27% 37.65% 36.14% 37.26%
 
R&D Expenses $3.5M -- -- $138K $3.4M
Selling, General & Admin $108.2M $101.2M $110M $127M $155M
Other Inc / (Exp) -$22.9M $1.1M -$13.3M -$2.1M -$7.8M
Operating Expenses $270.1M $258.3M $256.3M $274.4M $300.2M
Operating Income -$162.8M -$133.5M $13.5M $127.6M $158.9M
 
Net Interest Expenses $91.1M $87.4M $103.1M $121.3M $118.7M
EBT. Incl. Unusual Items -$276.8M -$219.9M -$102.9M $4.2M $32.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $664K $2M -$2.2M $3.7M $4.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $44.6M $38.6M $19.4M $14.6M $4.8M
Net Income to Common Excl Extra Items -$232.9M -$183.3M -$81.3M $15.2M $32.5M
 
Basic EPS (Cont. Ops) -$0.49 -$0.39 -$0.18 $0.04 $0.08
Diluted EPS (Cont. Ops) -$0.49 -$0.39 -$0.18 $0.04 $0.08
Weighted Average Basic Share $477.4M $474.1M $441.9M $437.1M $416.6M
Weighted Average Diluted Share $477.4M $474.1M $441.9M $439.6M $417.6M
 
EBITDA -$45.1M $8.5M $127.5M $265.2M $282.3M
EBIT -$186.2M -$132.8M $6.1M $128.4M $151.9M
 
Revenue (Reported) $518.9M $474.9M $716.5M $1.1B $1.2B
Operating Income (Reported) -$162.8M -$133.5M $13.5M $127.6M $158.9M
Operating Income (Adjusted) -$186.2M -$132.8M $6.1M $128.4M $151.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2B $1.6B $4.2B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.2B $2.6B $3B
Gross Profit $72.8M $538M $431.5M $1.5B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.7M -- -- $1.3M $8.7M
Selling, General & Admin $401.3M $419.5M $432M $505.1M $596.7M
Other Inc / (Exp) -$14.6M -$1.3M -$22.1M -$26.2M -$39.2M
Operating Expenses $1B $1.1B $1B $1.3B $1.2B
Operating Income -$952.1M -$544M -$580.5M $223.1M $536.8M
 
Net Interest Expenses $356.8M $351.3M $372.3M $491.6M $475.8M
EBT. Incl. Unusual Items -$1.3B -$896.6M -$975M -$294.8M $21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $4.2M $1M $19.4M $22.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $193.7M $138.7M $147.5M $83.7M $61.7M
Net Income to Common Excl Extra Items -$1.1B -$762.1M -$828.5M -$230.5M $60.9M
 
Basic EPS (Cont. Ops) -$2.38 -$1.60 -$1.81 -$0.41 $0.14
Diluted EPS (Cont. Ops) -$2.38 -$1.60 -$1.81 -$0.41 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$372.8M $30.4M -$74.3M $771.6M $1B
EBIT -$970.2M -$549.6M -$576.4M $212.9M $503.8M
 
Revenue (Reported) $1.4B $2B $1.6B $4.2B $4.8B
Operating Income (Reported) -$952.1M -$544M -$580.5M $223.1M $536.8M
Operating Income (Adjusted) -$970.2M -$549.6M -$576.4M $212.9M $503.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $518.9M $474.9M $716.5M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $411.6M $350.2M $446.8M $710.4M $773.2M
Gross Profit $107.3M $124.8M $269.7M $402M $459.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.5M -- -- $138K $3.4M
Selling, General & Admin $108.2M $101.2M $110M $127M $155M
Other Inc / (Exp) -$22.9M $1.1M -$13.3M -$2.1M -$7.8M
Operating Expenses $270.1M $258.3M $256.3M $274.4M $300.2M
Operating Income -$162.8M -$133.5M $13.5M $127.6M $158.9M
 
Net Interest Expenses $91.1M $87.4M $103.1M $121.3M $118.7M
EBT. Incl. Unusual Items -$276.8M -$219.9M -$102.9M $4.2M $32.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $664K $2M -$2.2M $3.7M $4.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $44.6M $38.6M $19.4M $14.6M $4.8M
Net Income to Common Excl Extra Items -$232.9M -$183.3M -$81.3M $15.2M $32.5M
 
Basic EPS (Cont. Ops) -$0.49 -$0.39 -$0.18 $0.04 $0.08
Diluted EPS (Cont. Ops) -$0.49 -$0.39 -$0.18 $0.04 $0.08
Weighted Average Basic Share $477.4M $474.1M $441.9M $437.1M $416.6M
Weighted Average Diluted Share $477.4M $474.1M $441.9M $439.6M $417.6M
 
EBITDA -$45.1M $8.5M $127.5M $265.2M $282.3M
EBIT -$186.2M -$132.8M $6.1M $128.4M $151.9M
 
Revenue (Reported) $518.9M $474.9M $716.5M $1.1B $1.2B
Operating Income (Reported) -$162.8M -$133.5M $13.5M $127.6M $158.9M
Operating Income (Adjusted) -$186.2M -$132.8M $6.1M $128.4M $151.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.7B $1.8B $1.3B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $129.6M $54.5M $56M $91.6M $144.2M
Inventory $37.3M $29.6M $26.4M $29.4M $32.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $85.8M $109.3M $119.4M $111.7M $102.5M
Total Current Assets $2B $1.9B $2.1B $1.5B $1.4B
 
Property Plant And Equipment $5.8B $6B $6B $5.6B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill $82.2M $81.7M $81.6M $81.6M $82.1M
Other Intangibles $865.1M $773.2M $714.5M $887.4M $855.1M
Other Long-Term Assets $58.6M $23.8M $144M $143.1M $157.5M
Total Assets $9B $8.9B $9.3B $8.3B $8B
 
Accounts Payable $9.5M $6M $6.7M $11.8M $24.8M
Accrued Expenses $269.3M $279M $317.2M $376.1M $408.2M
Current Portion Of Long-Term Debt -- $128K $322.5M -- $21.6M
Current Portion Of Capital Lease Obligations $107.1M $65.3M $47.7M $55M $52.4M
Other Current Liabilities $235M $98M $52.9M $148.5M $154.4M
Total Current Liabilities $1.1B $1B $1.2B $1.1B $1.2B
 
Long-Term Debt $5.6B $6.6B $8.1B $7.5B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.2B $8.1B $9.6B $9.2B $8.9B
 
Common Stock $14.6M $14.6M $14.5M $14M $13.5M
Other Common Equity Adj -$11.3M -$76M -$112M -$98.6M -$95.8M
Common Equity $1.1B $244.7M -$850.3M -$1.3B -$1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $736M $575.1M $536M $447.2M $386.5M
Total Equity $1.8B $819.9M -$314.4M -$840.1M -$940M
 
Total Liabilities and Equity $9B $8.9B $9.3B $8.3B $8B
Cash and Short Terms $1.8B $1.7B $1.8B $1.3B $1.1B
Total Debt $5.6B $6.6B $8.4B $7.5B $7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.6B $1.9B $1.3B $1.2B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.4M $54.3M $69M $83M $124.9M
Inventory $35.9M $28.9M $26.2M $29.6M $33.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $84.8M $114.4M $132.9M $113.8M $109.7M
Total Current Assets $1.8B $2.1B $1.6B $1.4B $1.4B
 
Property Plant And Equipment $5.8B $6B $5.9B $5.5B $5.4B
Long-Term Investments -- -- -- -- --
Goodwill $82M $81.4M $81.2M $81.5M $81.9M
Other Intangibles $841.1M $735.4M $936.2M $872.2M $843.7M
Other Long-Term Assets $404K $12.9M $284.5M $249.8M $253.3M
Total Assets $8.8B $9.1B $8.8B $8.1B $7.9B
 
Accounts Payable $12M $6.9M $8.5M $13.6M $18.8M
Accrued Expenses $881.4M $781.9M $869.8M $927.4M $1B
Current Portion Of Long-Term Debt -- $128K -- -- $21.6M
Current Portion Of Capital Lease Obligations $53.3M $67.9M $53.4M $52.7M $54.5M
Other Current Liabilities -- $1.6M -- -- --
Total Current Liabilities $960.1M $870.1M $942.1M $1B $1.1B
 
Long-Term Debt $5.8B $7.1B $7.9B $7.3B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $8.4B $9.4B $8.9B $8.9B
 
Common Stock $14.6M $14.6M $14M $14M $13.5M
Other Common Equity Adj -$46.5M -$102.3M -$122.1M -$116.5M -$87.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $682.6M $662M $508.1M $430M $378.6M
Total Equity $1.5B $686.4M -$596M -$852.8M -$946.9M
 
Total Liabilities and Equity $8.8B $9.1B $8.8B $8.1B $7.9B
Cash and Short Terms $1.6B $1.9B $1.3B $1.2B $1.1B
Total Debt $5.8B $7.1B $7.9B $7.3B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B -$956.5M -$1.1B -$415.3M -$28M
Depreciation & Amoritzation $618.5M $579.8M $521.9M $543.4M $541.5M
Stock-Based Compensation $54.4M $68M $71.8M $35.5M $27.4M
Change in Accounts Receivable $27.5M $67.6M -$396K -$31.5M -$53.9M
Change in Inventories -$2.2M $16.1M $4.2M $20.2M $5.1M
Cash From Operations -$861M -$268.8M -$619.4M $622.7M $626.7M
 
Capital Expenditures $463.9M $679.4M $622.1M $263.9M $301.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.3M -$674.6M -$806.1M -$48.5M -$300.8M
 
Dividends Paid (Ex Special Dividend) -$79.1M -- -$196K -$314K -$344K
Special Dividend Paid
Long-Term Debt Issued $2.7B $1.4B $1.8B $1.3B $850.3M
Long-Term Debt Repaid -$1.5B -$503M -- -$2.2B -$1.2B
Repurchase of Common Stock -$45M -$61M -$192.5M -$170.5M -$113M
Other Financing Activities -$84.1M -$37.4M -$8M -$530K -$37M
Cash From Financing $1.3B $821.7M $1.8B -$1.1B -$478.3M
 
Beginning Cash (CF) $1.4B $1.8B $1.7B $2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $349.3M -$121.6M $357.7M -$554.9M -$152.5M
Ending Cash (CF) $1.8B $1.7B $2B $1.4B $1.3B
 
Levered Free Cash Flow -$1.3B -$948.2M -$1.2B $358.8M $325.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2016-12-31 2017-12-31 2018-12-31 2019-12-31 2020-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $419.9M -- -- $42.9M $45.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$367.1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth
Microsoft Stock Outlook, Azure & AI as Drivers of Long-Term Growth

Microsoft (NASDAQ:MSFT) has been among the top growth stocks of…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 4.05% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 23.49% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 2.73% over the past day.

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

Show me the best stock