Financhill
Sell
50

MRUS Quote, Financials, Valuation and Earnings

Last price:
$56.43
Seasonality move :
12.54%
Day range:
$54.09 - $56.13
52-week range:
$33.19 - $62.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
67.25x
P/B ratio:
6.38x
Volume:
495.5K
Avg. volume:
1M
1-year change:
-5.35%
Market cap:
$3.8B
Revenue:
$36.1M
EPS (TTM):
-$4.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.9M $49.1M $41.6M $43.9M $36.1M
Revenue Growth (YoY) -3.82% 64% -15.32% 5.68% -17.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70M $98.2M $149.4M $140.7M $225.4M
Selling, General & Admin $35.8M $40.9M $52.2M $59.8M $82.8M
Other Inc / (Exp) -$9.4M $23.5M $27.1M -$9.7M $34.1M
Operating Expenses $105.8M $139.1M $201.6M $200.5M $308.2M
Operating Income -$75.9M -$90M -$160M -$156.5M -$272.1M
 
Net Interest Expenses -- $129K -- -- --
EBT. Incl. Unusual Items -$85M -$66.6M -$130.2M -$151.7M -$207.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $503K $239K $959K $3.2M $8.2M
Net Income to Company -$85.5M -$66.8M -$131.2M -$154.9M -$215.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$85.5M -$66.8M -$131.2M -$154.9M -$215.3M
 
Basic EPS (Cont. Ops) -$2.92 -$1.73 -$2.92 -$3.00 -$3.35
Diluted EPS (Cont. Ops) -$2.92 -$1.73 -$2.92 -$3.00 -$3.35
Weighted Average Basic Share $29.3M $38.6M $44.9M $51.6M $64.2M
Weighted Average Diluted Share $29.3M $38.6M $44.9M $51.6M $64.2M
 
EBITDA -$74.4M -$88.5M -$158.8M -$154M -$269.6M
EBIT -$75.9M -$90M -$160M -$156.5M -$272.1M
 
Revenue (Reported) $29.9M $49.1M $41.6M $43.9M $36.1M
Operating Income (Reported) -$75.9M -$90M -$160M -$156.5M -$272.1M
Operating Income (Adjusted) -$75.9M -$90M -$160M -$156.5M -$272.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4M $11.7M $13.5M $7.9M $26.5M
Revenue Growth (YoY) 32.52% 39.58% 15.82% -41.56% 235.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.8M $27M $34.9M $38.6M $80.1M
Selling, General & Admin $9.3M $11.8M $15.4M $16.1M $22.1M
Other Inc / (Exp) $11.8M $8.2M -$5.4M $8.5M -$26.1M
Operating Expenses $30.1M $38.7M $50.3M $54.7M $102.2M
Operating Income -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
 
Net Interest Expenses $82K -- -- -- --
EBT. Incl. Unusual Items -$10.1M -$18.8M -$40.2M -$33.4M -$94.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $114K -$457K $1.1M $1.9M
Net Income to Company -$10.2M -$18.9M -$39.7M -$34.5M -$96.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$18.9M -$39.7M -$34.5M -$96.5M
 
Basic EPS (Cont. Ops) -$0.28 -$0.43 -$0.86 -$0.59 -$1.40
Diluted EPS (Cont. Ops) -$0.28 -$0.43 -$0.86 -$0.59 -$1.40
Weighted Average Basic Share $36.2M $43.5M $46.3M $58.1M $69M
Weighted Average Diluted Share $36.2M $43.5M $46.3M $58.1M $69M
 
EBITDA -$21.4M -$26.7M -$36.2M -$46.2M -$75.2M
EBIT -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
 
Revenue (Reported) $8.4M $11.7M $13.5M $7.9M $26.5M
Operating Income (Reported) -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
Operating Income (Adjusted) -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $32M $52.4M $43.4M $38.3M $54.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.9M $104.4M $157.3M $144.4M $266.9M
Selling, General & Admin $36.2M $43.3M $55.8M $60.6M $88.8M
Other Inc / (Exp) -$551K $20M $13.5M $4.3M -$513K
Operating Expenses $110.1M $147.7M $213.1M $204.9M $355.7M
Operating Income -$78.1M -$95.3M -$169.7M -$166.6M -$301M
 
Net Interest Expenses $62K -- -- -- --
EBT. Incl. Unusual Items -$78.7M -$75.3M -$151.7M -$144.9M -$268.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $455K $304K $388K $4.7M $8.9M
Net Income to Company -$79.2M -$75.6M -$152M -$149.7M -$277.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.2M -$75.6M -$152M -$149.7M -$277.3M
 
Basic EPS (Cont. Ops) -$2.52 -$1.87 -$3.33 -$2.77 -$4.08
Diluted EPS (Cont. Ops) -$2.52 -$1.87 -$3.33 -$2.77 -$4.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$76.6M -$93.8M -$168.2M -$164M -$298.6M
EBIT -$78.1M -$95.3M -$169.7M -$166.6M -$301M
 
Revenue (Reported) $32M $52.4M $43.4M $38.3M $54.7M
Operating Income (Reported) -$78.1M -$95.3M -$169.7M -$166.6M -$301M
Operating Income (Adjusted) -$78.1M -$95.3M -$169.7M -$166.6M -$301M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.4M $11.7M $13.5M $7.9M $26.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.8M $27M $34.9M $38.6M $80.1M
Selling, General & Admin $9.3M $11.8M $15.4M $16.1M $22.1M
Other Inc / (Exp) $11.8M $8.2M -$5.4M $8.5M -$26.1M
Operating Expenses $30.1M $38.7M $50.3M $54.7M $102.2M
Operating Income -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
 
Net Interest Expenses $82K -- -- -- --
EBT. Incl. Unusual Items -$10.1M -$18.8M -$40.2M -$33.4M -$94.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $114K -$457K $1.1M $1.9M
Net Income to Company -$10.2M -$18.9M -$39.7M -$34.5M -$96.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.2M -$18.9M -$39.7M -$34.5M -$96.5M
 
Basic EPS (Cont. Ops) -$0.28 -$0.43 -$0.86 -$0.59 -$1.40
Diluted EPS (Cont. Ops) -$0.28 -$0.43 -$0.86 -$0.59 -$1.40
Weighted Average Basic Share $36.2M $43.5M $46.3M $58.1M $69M
Weighted Average Diluted Share $36.2M $43.5M $46.3M $58.1M $69M
 
EBITDA -$21.4M -$26.7M -$36.2M -$46.2M -$75.2M
EBIT -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
 
Revenue (Reported) $8.4M $11.7M $13.5M $7.9M $26.5M
Operating Income (Reported) -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
Operating Income (Adjusted) -$21.8M -$27.1M -$36.8M -$46.8M -$75.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.1M $241.4M $147.7M $204.2M $293.3M
Short Term Investments $44.7M $169M $142.5M $150.1M $243.7M
Accounts Receivable, Net $1.7M $6.3M $4.1M $2.4M $1.3M
Inventory -- -- -- -- --
Prepaid Expenses $7.4M $4.9M $9.3M $8.9M $25.6M
Other Current Assets $1.1M $2.2M $2.2M $727K $1M
Total Current Assets $218M $424.2M $306.4M $368.8M $569.1M
 
Property Plant And Equipment $8M $7.3M $24.8M $23.5M $20M
Long-Term Investments -- $20.3M $36.5M $57.3M $187M
Goodwill -- -- -- -- --
Other Intangibles $2.8M $2.3M $2M $1.8M $1.7M
Other Long-Term Assets $1.9M $2.1M $4.8M $2.9M $3.4M
Total Assets $231.2M $456.6M $376.5M $455.5M $782.7M
 
Accounts Payable $3.1M $13.2M $9.8M $4.6M $4.2M
Accrued Expenses $21.8M $21.4M $35.6M $38.4M $43.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $1.5M $1.7M $1.7M $1.7M
Other Current Liabilities $11K $1.1M $38K $35K $103K
Total Current Liabilities $46.7M $71.9M $78.9M $69.1M $87.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $129M $140.4M $129.5M $99.2M $134.8M
 
Common Stock $3.2M $4.5M $4.8M $5.9M $7M
Other Common Equity Adj $9.1M -$9.2M -$30.4M -$22.5M -$55.5M
Common Equity $102.3M $316.2M $247.1M $356.3M $647.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $102.3M $316.2M $247.1M $356.3M $647.9M
 
Total Liabilities and Equity $231.2M $456.6M $376.5M $455.5M $782.7M
Cash and Short Terms $207.8M $410.4M $290.2M $354.4M $537M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $327.1M $194.6M $102.6M $178.2M $197.2M
Short Term Investments $47.2M $164.2M $138.6M $159.3M $261.1M
Accounts Receivable, Net $1.9M $2.7M $4.8M $58.7M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses $8.4M $15.3M $8.9M $10.8M $44.7M
Other Current Assets $1.4M $2.4M $2.4M $1.6M $1.8M
Total Current Assets $386.1M $379.7M $258.2M $410.3M $522.3M
 
Property Plant And Equipment $7.3M $6.8M $25.7M $22.1M $20.1M
Long-Term Investments -- $25.5M $46.1M $61.2M $183.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.9M $3.1M $4.2M $2.6M $3.1M
Total Assets $397.9M $417.5M $338.5M $498.1M $730.9M
 
Accounts Payable $3.7M $5.4M $5M $7.5M $9M
Accrued Expenses $21.9M $20.3M $39.5M $32.5M $41.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.5M $1.6M $1.7M $1.8M
Other Current Liabilities $437K $666K $72K $834K $880K
Total Current Liabilities $53M $61.5M $75.1M $78.5M $89.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $161.4M $120M $121M $148.6M $134.8M
 
Common Stock $3.9M $4.5M $4.8M $6M $7M
Other Common Equity Adj -$320K -$15.3M -$26.2M -$29.9M -$32.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $236.5M $297.5M $217.5M $349.4M $596.1M
 
Total Liabilities and Equity $397.9M $417.5M $338.5M $498.1M $730.9M
Cash and Short Terms $374.4M $358.8M $241.2M $337.5M $458.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$85.5M -$66.8M -$131.2M -$154.9M -$215.3M
Depreciation & Amoritzation $1.4M $1.5M $1.3M $2.5M $2.5M
Stock-Based Compensation $9.4M $17.1M $24.5M $26.2M $45.8M
Change in Accounts Receivable $1.1M -$5M $1.8M $1.7M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$79.9M -$59.6M -$149.9M -$142.2M -$185.8M
 
Capital Expenditures $1.3M $870K $7.6M $4M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$146.6M $2.8M -$27M -$220.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$575K -$214K -$445K -$325K
Cash From Financing $39.5M $282M $58.7M $230.1M $494M
 
Beginning Cash (CF) $197.8M $163.3M $241.7M $148.4M $205M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.9M $75.7M -$88.4M $60.9M $88M
Ending Cash (CF) $163.3M $241.7M $148.4M $205M $294M
 
Levered Free Cash Flow -$81.2M -$60.5M -$157.5M -$146.2M -$187.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.2M -$18.9M -$39.7M -$34.5M -$96.5M
Depreciation & Amoritzation $398K $351K $588K $607K $581K
Stock-Based Compensation $3.4M $5.3M $5.8M $4.8M $14.8M
Change in Accounts Receivable -$340K $3.5M -$631K -$56.6M -$12.5M
Change in Inventories -- -- -- -- --
Cash From Operations $19.3M -$46.4M -$36.7M -$44.4M -$96.5M
 
Capital Expenditures $157K $342K $3.6M $63K $171K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$967K -$8.4M -$12.1M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$285K -- -- -- --
Cash From Financing $150.5M $879K $217K $30.2M $6.7M
 
Beginning Cash (CF) $163.3M $241.7M $148.4M $205M $294M
Foreign Exchange Rate Adjustment -$3.1M -$377K -$171K $222K $2.3M
Additions / Reductions $167.1M -$46.5M -$44.9M -$26.3M -$98.4M
Ending Cash (CF) $327.3M $194.9M $103.3M $178.9M $197.9M
 
Levered Free Cash Flow $19.2M -$46.7M -$40.4M -$44.5M -$96.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$79.2M -$75.6M -$152M -$149.7M -$277.3M
Depreciation & Amoritzation $1.5M $1.4M $1.5M $2.6M $2.4M
Stock-Based Compensation $10.5M $19M $25M $25.3M $55.9M
Change in Accounts Receivable -$283K -$1.1M -$2.3M -$54.2M $45.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.3M -$125.4M -$140.2M -$149.9M -$237.9M
 
Capital Expenditures $1.3M $1.1M $10.9M $425K $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$172K -$144.9M -$4.6M -$30.7M -$216.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$285K -- -- -- --
Cash From Financing $189.5M $132.4M $58.1M $260M $470.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $154.1M -$137.9M -$86.8M $79.5M $15.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$36.6M -$126.4M -$151.2M -$150.3M -$239.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.2M -$18.9M -$39.7M -$34.5M -$96.5M
Depreciation & Amoritzation $398K $351K $588K $607K $581K
Stock-Based Compensation $3.4M $5.3M $5.8M $4.8M $14.8M
Change in Accounts Receivable -$340K $3.5M -$631K -$56.6M -$12.5M
Change in Inventories -- -- -- -- --
Cash From Operations $19.3M -$46.4M -$36.7M -$44.4M -$96.5M
 
Capital Expenditures $157K $342K $3.6M $63K $171K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$967K -$8.4M -$12.1M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$285K -- -- -- --
Cash From Financing $150.5M $879K $217K $30.2M $6.7M
 
Beginning Cash (CF) $163.3M $241.7M $148.4M $205M $294M
Foreign Exchange Rate Adjustment -$3.1M -$377K -$171K $222K $2.3M
Additions / Reductions $167.1M -$46.5M -$44.9M -$26.3M -$98.4M
Ending Cash (CF) $327.3M $194.9M $103.3M $178.9M $197.9M
 
Levered Free Cash Flow $19.2M -$46.7M -$40.4M -$44.5M -$96.6M

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

GET BETTER TRADE IDEAS

Popular

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Will Oklo Stock Double?
Will Oklo Stock Double?

Oklo (NYSE: OKLO) is only a year removed from its SPAC‑enabled debut,…

Why a $5 Stock Is Suddenly a Cash Machine
Why a $5 Stock Is Suddenly a Cash Machine

If you stopped tracking Grab Holdings (NASDAQ: GRAB) after its 2021 SPAC…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
78
SBET alert for Jul 16

SharpLink Gaming [SBET] is up 30.48% over the past day.

Buy
75
MP alert for Jul 16

MP Materials [MP] is down 1.27% over the past day.

Sell
38
NAIL alert for Jul 16

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 1.99% over the past day.

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

Show me the best stock