Financhill
Sell
40

MQ Quote, Financials, Valuation and Earnings

Last price:
$5.94
Seasonality move :
-4.6%
Day range:
$5.79 - $5.94
52-week range:
$3.37 - $6.00
Dividend yield:
0%
P/E ratio:
58.60x
P/S ratio:
5.66x
P/B ratio:
2.78x
Volume:
5.3M
Avg. volume:
7.9M
1-year change:
4.46%
Market cap:
$2.7B
Revenue:
$507M
EPS (TTM):
$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $290.3M $517.2M $748.2M $676.2M $507M
Revenue Growth (YoY) 102.62% 78.16% 44.67% -9.63% -25.02%
 
Cost of Revenues $172.4M $285.5M $428.2M $346.7M $155.1M
Gross Profit $117.9M $231.7M $320M $329.5M $351.8M
Gross Profit Margin 40.62% 44.8% 42.77% 48.73% 69.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $143M $343M $447.1M $528.2M $282M
Other Inc / (Exp) -$521K -$2.6M $24.9M $52.4M $52.5M
Operating Expenses $165M $393.7M $529.8M $612.5M $376.3M
Operating Income -$47.1M -$162M -$209.8M -$283M -$24.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$47.6M -$164.6M -$184.9M -$230.6M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87K -$640K -$102K -$7.6M $793K
Net Income to Company -$47.7M -$163.9M -$184.8M -$223M $27.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.7M -$163.9M -$184.8M -$223M $27.3M
 
Basic EPS (Cont. Ops) -$0.10 -$0.45 -$0.34 -$0.42 $0.05
Diluted EPS (Cont. Ops) -$0.10 -$0.45 -$0.34 -$0.42 $0.05
Weighted Average Basic Share $483.4M $362.8M $545.4M $532.5M $511.1M
Weighted Average Diluted Share $483.4M $362.8M $545.4M $532.5M $518.8M
 
EBITDA -$43.6M -$158.5M -$206M -$272.3M -$7M
EBIT -$47.1M -$162M -$209.8M -$283M -$24.5M
 
Revenue (Reported) $290.3M $517.2M $748.2M $676.2M $507M
Operating Income (Reported) -$47.1M -$162M -$209.8M -$283M -$24.5M
Operating Income (Adjusted) -$47.1M -$162M -$209.8M -$283M -$24.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $108M $166.1M $217.3M $118M $139.1M
Revenue Growth (YoY) 123.16% 53.82% 30.85% -45.72% 17.89%
 
Cost of Revenues $58.1M $91.4M $128.2M $33.8M $40.4M
Gross Profit $49.9M $74.7M $89.2M $84.2M $98.7M
Gross Profit Margin 46.17% 44.99% 41.03% 71.34% 70.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $106.8M $154.8M $113.5M $93.1M
Other Inc / (Exp) -$2.2M -$11.7M $11.7M $13.9M $10.5M
Operating Expenses $60.5M $124M $176.6M $134M $117.2M
Operating Income -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.8M -$60.9M -$75.8M -$35.9M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19K -$351K -$7M $134K $235K
Net Income to Company -$12.8M -$60.6M -$68.8M -$36.1M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.8M -$60.6M -$68.8M -$36.1M -$8.3M
 
Basic EPS (Cont. Ops) -$0.02 -$0.11 -$0.13 -$0.07 -$0.02
Diluted EPS (Cont. Ops) -$0.02 -$0.11 -$0.13 -$0.07 -$0.02
Weighted Average Basic Share $530.2M $542.6M $539.7M $518M $501.2M
Weighted Average Diluted Share $530.2M $542.6M $539.7M $518M $501.2M
 
EBITDA -$9.7M -$48.3M -$85.5M -$46.3M -$13.2M
EBIT -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
 
Revenue (Reported) $108M $166.1M $217.3M $118M $139.1M
Operating Income (Reported) -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
Operating Income (Adjusted) -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $349.9M $575.3M $799.4M $576.8M $528.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $200.7M $318.7M $465M $252.3M $161.7M
Gross Profit $149.2M $256.6M $334.4M $324.5M $366.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166.9M $397.1M $495.1M $486.9M $261.7M
Other Inc / (Exp) -$3.2M -$12.1M $48.3M $54.7M $49.1M
Operating Expenses $191.9M $457.2M $582.4M $569.9M $359.5M
Operating Income -$42.7M -$200.6M -$248M -$245.4M $6.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$45.9M -$212.7M -$199.7M -$190.7M $56M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94K -$1M -$6.7M -$519K $894K
Net Income to Company -$46M -$211.7M -$193M -$190.2M $55.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46M -$211.7M -$193M -$190.2M $55.1M
 
Basic EPS (Cont. Ops) -$0.09 -$0.55 -$0.36 -$0.36 $0.10
Diluted EPS (Cont. Ops) -$0.09 -$0.55 -$0.36 -$0.36 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$39.2M -$197M -$243.1M -$233.1M $26.1M
EBIT -$42.7M -$200.6M -$248M -$245.4M $6.8M
 
Revenue (Reported) $349.9M $575.3M $799.4M $576.8M $528.1M
Operating Income (Reported) -$42.7M -$200.6M -$248M -$245.4M $6.8M
Operating Income (Adjusted) -$42.7M -$200.6M -$248M -$245.4M $6.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $108M $166.1M $217.3M $118M $139.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.1M $91.4M $128.2M $33.8M $40.4M
Gross Profit $49.9M $74.7M $89.2M $84.2M $98.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $106.8M $154.8M $113.5M $93.1M
Other Inc / (Exp) -$2.2M -$11.7M $11.7M $13.9M $10.5M
Operating Expenses $60.5M $124M $176.6M $134M $117.2M
Operating Income -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.8M -$60.9M -$75.8M -$35.9M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19K -$351K -$7M $134K $235K
Net Income to Company -$12.8M -$60.6M -$68.8M -$36.1M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.8M -$60.6M -$68.8M -$36.1M -$8.3M
 
Basic EPS (Cont. Ops) -$0.02 -$0.11 -$0.13 -$0.07 -$0.02
Diluted EPS (Cont. Ops) -$0.02 -$0.11 -$0.13 -$0.07 -$0.02
Weighted Average Basic Share $530.2M $542.6M $539.7M $518M $501.2M
Weighted Average Diluted Share $530.2M $542.6M $539.7M $518M $501.2M
 
EBITDA -$9.7M -$48.3M -$85.5M -$46.3M -$13.2M
EBIT -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
 
Revenue (Reported) $108M $166.1M $217.3M $118M $139.1M
Operating Income (Reported) -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
Operating Income (Adjusted) -$10.7M -$49.3M -$87.4M -$49.9M -$18.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.4M $1.2B $1.2B $981M $923M
Short Term Investments $149.9M $464.5M $440.9M $268.7M $179.4M
Accounts Receivable, Net $8.4M $13.2M $15.6M $19.5M $30M
Inventory $781K $3.9M $5.2M $4.3M $3.7M
Prepaid Expenses $8.3M $14.7M $21.4M $15M $13.3M
Other Current Assets $2.2M $4.1M $6.9M $2M $2.8M
Total Current Assets $430.9M $1.8B $1.7B $1.4B $1.2B
 
Property Plant And Equipment $22.9M $21M $16.5M $25.3M $40.2M
Long-Term Investments -- $8.4M -- -- --
Goodwill -- -- -- $123.5M $123.5M
Other Intangibles -- -- -- $35.6M $29.8M
Other Long-Term Assets $3.9M $2.3M $4.6M $6.7M $9M
Total Assets $457.7M $1.8B $1.8B $1.6B $1.5B
 
Accounts Payable $80.6M $123.9M $146M $175.1M $193.9M
Accrued Expenses $30.2M $52.4M $67.7M $87.1M $98.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $3M $3.4M $3.9M $4.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $141.1M $238M $282.9M $336.6M $371M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $169.5M $257M $297.4M $346.3M $378.2M
 
Common Stock $501.9M $54K $53K $52K $50K
Other Common Equity Adj $25K -$2.2M -$7.2M $762K -$314K
Common Equity -$213.7M $1.6B $1.5B $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $288.2M $1.6B $1.5B $1.2B $1.1B
 
Total Liabilities and Equity $457.7M $1.8B $1.8B $1.6B $1.5B
Cash and Short Terms $370.3M $1.7B $1.6B $1.2B $1.1B
Total Debt -- -- -- $7.9M $7.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $247.6M $1.2B $1.1B $970.4M $830.9M
Short Term Investments $140.1M $447M $408.7M $228.3M $157.5M
Accounts Receivable, Net $3.4M $18.1M $13.9M $23.4M $28.4M
Inventory -- $4.9M $5.8M -- --
Prepaid Expenses $8M $34.1M $17.3M -- --
Other Current Assets $3.3M $4.1M $7M $26.8M $29.9M
Total Current Assets $453.7M $1.8B $1.6B $1.3B $1.1B
 
Property Plant And Equipment $22M $19.9M $19.1M $34M $44.8M
Long-Term Investments -- $8M -- -- --
Goodwill -- -- $123.4M $123.5M $123.5M
Other Intangibles -- -- $40M $34.2M $28.3M
Other Long-Term Assets $6.1M $5.9M $3.8M $18.6M $18.4M
Total Assets $481.8M $1.8B $1.8B $1.6B $1.3B
 
Accounts Payable $94.8M $131.7M $149.8M $190.8M $211M
Accrued Expenses $40M $58.7M $77.2M $96.3M $102.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $3.1M $3.5M $4M $4.4M
Other Current Liabilities -- -- $53.1M -- --
Total Current Liabilities $164.3M $233.9M $326.3M $338.6M $357M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $193.5M $249.9M $340.5M $347.7M $362.4M
 
Common Stock $501.9M $54K $53K $52K $48K
Other Common Equity Adj -$20K -$8.1M -$3.2M -$824K -$276K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $288.3M $1.5B $1.4B $1.2B $987.3M
 
Total Liabilities and Equity $481.8M $1.8B $1.8B $1.6B $1.3B
Cash and Short Terms $387.8M $1.6B $1.5B $1.2B $988.4M
Total Debt -- -- -- $7.9M $7.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.7M -$163.9M -$184.8M -$223M $27.3M
Depreciation & Amoritzation $3.5M $3.5M $3.9M $10.7M $17.5M
Stock-Based Compensation $28.2M $142.7M $107.5M $127.5M $136.6M
Change in Accounts Receivable -$16.8M -$13.7M -$21.6M -$27.6M -$10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $50.3M $57M -$13M $21.1M $58.2M
 
Capital Expenditures $2.4M $2.7M $3.9M $12.7M $21.2M
Cash Acquisitions -- -$20M $25.7M -$135.8M --
Cash From Investing -$57.6M -$329.1M $28.7M $38.5M $70.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$78.1M -$190.4M -$154.4M
Other Financing Activities -$2.7M -$28.3M -$15.4M -$79.7M -$35.4M
Cash From Financing $167.4M $1.3B -$79.5M -$261.8M -$186.9M
 
Beginning Cash (CF) $68.1M $228.2M $1.3B $1.2B $989.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $160.1M $1B -$63.7M -$202.2M -$58M
Ending Cash (CF) $228.2M $1.3B $1.2B $989.5M $931.5M
 
Levered Free Cash Flow $47.9M $54.2M -$16.9M $8.5M $37M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.8M -$60.6M -$68.8M -$36.1M -$8.3M
Depreciation & Amoritzation $907K $979K $2M $3.5M $5.3M
Stock-Based Compensation $11.4M $37M $46M $31.3M $25.9M
Change in Accounts Receivable -$5.5M -$8.9M -$8.4M -$11.3M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M -$46.8M -$10.5M $426K $10M
 
Capital Expenditures $604K $612K $3.6M $6.5M $7.3M
Cash Acquisitions -- -- -$131.9M -- --
Cash From Investing $8.8M -$834K -$98.3M $33.5M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$21.8M -$33.7M -$111.3M
Other Financing Activities -$1.1M -$4.7M -$3.7M -$10.9M -$7.1M
Cash From Financing $567K -$2.7M -$24.6M -$44.5M -$117M
 
Beginning Cash (CF) $228.2M $1.3B $1.2B $989.5M $931.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.2M -$50.3M -$133.4M -$10.6M -$92.1M
Ending Cash (CF) $255.4M $1.2B $1.1B $978.9M $839.4M
 
Levered Free Cash Flow $17.3M -$47.4M -$14.2M -$6.1M $2.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$46M -$211.7M -$193M -$190.2M $55.1M
Depreciation & Amoritzation $3.5M $3.6M $4.9M $12.3M $19.3M
Stock-Based Compensation $35.9M $168.3M $116.5M $112.8M $131.2M
Change in Accounts Receivable -$17.7M -$17.1M -$21.1M -$30.5M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations $76.7M -$7.7M $23.2M $32.1M $67.7M
 
Capital Expenditures $2.4M $2.8M $6.9M $15.5M $22M
Cash Acquisitions -- -- -$106.2M -$3.9M --
Cash From Investing -$69.8M -$338.7M -$68.8M $170.3M $52.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$100M -$202.3M -$232.1M
Other Financing Activities -$3.7M -$31.9M -$14.4M -$86.9M -$31.6M
Cash From Financing $167.6M $1.3B -$101.3M -$281.8M -$259.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.5M $949.6M -$146.8M -$79.4M -$139.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $74.2M -$10.4M $16.3M $16.5M $45.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.8M -$60.6M -$68.8M -$36.1M -$8.3M
Depreciation & Amoritzation $907K $979K $2M $3.5M $5.3M
Stock-Based Compensation $11.4M $37M $46M $31.3M $25.9M
Change in Accounts Receivable -$5.5M -$8.9M -$8.4M -$11.3M $4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M -$46.8M -$10.5M $426K $10M
 
Capital Expenditures $604K $612K $3.6M $6.5M $7.3M
Cash Acquisitions -- -- -$131.9M -- --
Cash From Investing $8.8M -$834K -$98.3M $33.5M $14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$21.8M -$33.7M -$111.3M
Other Financing Activities -$1.1M -$4.7M -$3.7M -$10.9M -$7.1M
Cash From Financing $567K -$2.7M -$24.6M -$44.5M -$117M
 
Beginning Cash (CF) $228.2M $1.3B $1.2B $989.5M $931.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.2M -$50.3M -$133.4M -$10.6M -$92.1M
Ending Cash (CF) $255.4M $1.2B $1.1B $978.9M $839.4M
 
Levered Free Cash Flow $17.3M -$47.4M -$14.2M -$6.1M $2.7M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock