Financhill
Buy
53

MGLD Quote, Financials, Valuation and Earnings

Last price:
$1.60
Seasonality move :
82.38%
Day range:
$1.60 - $1.83
52-week range:
$0.78 - $2.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.06x
P/B ratio:
2.67x
Volume:
6K
Avg. volume:
14.6K
1-year change:
57.14%
Market cap:
$68.2M
Revenue:
$32.8M
EPS (TTM):
-$0.13
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $26.7M $39.9M $37.8M $34.9M $32.8M
Revenue Growth (YoY) -0.74% 49.18% -5.2% -7.8% -5.85%
 
Cost of Revenues $6.5M $9.3M $9.2M $8.8M $8.7M
Gross Profit $20.3M $30.6M $28.6M $26.1M $24.1M
Gross Profit Margin 75.76% 76.72% 75.69% 74.91% 73.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.6M $18.9M $18.6M $19.7M $23.2M
Other Inc / (Exp) $365.3K $228K -$2.5M -$81K -$1.3M
Operating Expenses $18.3M $23.2M $23.8M $24.7M $29M
Operating Income $1.9M $7.4M $4.9M $1.4M -$4.9M
 
Net Interest Expenses -- $11.6K -- -- --
EBT. Incl. Unusual Items $2.3M $7.6M $2.4M $1.6M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $563K $1.8M $1.2M $429K -$1.4M
Net Income to Company $1.8M $5.8M $1.1M $1.2M -$4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $5.8M $1.1M $1.2M -$4.1M
 
Basic EPS (Cont. Ops) $0.05 $0.16 $0.03 $0.03 -$0.10
Diluted EPS (Cont. Ops) $0.05 $0.16 $0.03 $0.03 -$0.10
Weighted Average Basic Share $38.5M $37.5M $39M $40.4M $40.4M
Weighted Average Diluted Share $38.5M $37.5M $39M $40.4M $40.4M
 
EBITDA $3M $8.3M $3M $2.2M -$4.8M
EBIT $2.4M $7.7M $2.4M $1.6M -$5.4M
 
Revenue (Reported) $26.7M $39.9M $37.8M $34.9M $32.8M
Operating Income (Reported) $1.9M $7.4M $4.9M $1.4M -$4.9M
Operating Income (Adjusted) $2.4M $7.7M $2.4M $1.6M -$5.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7M $9.7M $8.9M $8.2M $7.9M
Revenue Growth (YoY) 78.26% -9.44% -8.3% -7.71% -3.95%
 
Cost of Revenues $2.4M $2.7M $2M $2M $2.1M
Gross Profit $8.3M $7.1M $6.9M $6.2M $5.8M
Gross Profit Margin 77.67% 72.75% 77.32% 75.26% 73.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $5M $4.8M $5.8M $6.4M
Other Inc / (Exp) $118.6K -$2.5M -$98.4K $44K -$19K
Operating Expenses $5.5M $6.2M $6.1M $7.2M $8M
Operating Income $2.9M $853.6K $777.1K -$1M -$2.2M
 
Net Interest Expenses $1.5K $2.8K -- -- --
EBT. Incl. Unusual Items $3M -$1.6M $723.5K -$803K -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $766.3K $238.8K $226.3K -$303K -$483K
Net Income to Company $2.2M -$1.9M $497.2K -$500K -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M -$1.9M $497.2K -$500K -$1.6M
 
Basic EPS (Cont. Ops) $0.06 -$0.05 $0.01 -$0.01 -$0.04
Diluted EPS (Cont. Ops) $0.06 -$0.05 $0.01 -$0.01 -$0.04
Weighted Average Basic Share $38.5M $37.5M $40.4M $40.4M $40.8M
Weighted Average Diluted Share $38.5M $37.5M $40.4M $40.4M $40.8M
 
EBITDA $3.2M -$1.5M $880.5K -$645K -$1.9M
EBIT $3M -$1.6M $731.3K -$799K -$2M
 
Revenue (Reported) $10.7M $9.7M $8.9M $8.2M $7.9M
Operating Income (Reported) $2.9M $853.6K $777.1K -$1M -$2.2M
Operating Income (Adjusted) $3M -$1.6M $731.3K -$799K -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $31.5M $38.9M $37M $34.2M $32.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1M $9.5M $8.6M $8.8M $8.8M
Gross Profit $24.4M $29.3M $28.5M $25.4M $23.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.7M $19.5M $18.5M $20.7M $23.8M
Other Inc / (Exp) $474.1K -$2.4M -$134.1K $64K -$1.4M
Operating Expenses $19.6M $23.9M $23.7M $25.8M $29.7M
Operating Income $4.7M $5.4M $4.8M -$397K -$6M
 
Net Interest Expenses -- $12.9K -- -- --
EBT. Incl. Unusual Items $5.2M $3M $4.7M $66K -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $1.3M $1.2M -$102K -$1.6M
Net Income to Company $3.9M $1.7M $3.5M $167.8K -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $1.7M $3.5M $168K -$5.2M
 
Basic EPS (Cont. Ops) $0.11 $0.05 $0.09 $0.01 -$0.13
Diluted EPS (Cont. Ops) $0.11 $0.05 $0.09 $0.01 -$0.13
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $5.9M $3.6M $5.3M $688K -$6.1M
EBIT $5.3M $3M $4.8M $83K -$6.7M
 
Revenue (Reported) $31.5M $38.9M $37M $34.2M $32.5M
Operating Income (Reported) $4.7M $5.4M $4.8M -$397K -$6M
Operating Income (Adjusted) $5.3M $3M $4.8M $83K -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7M $9.7M $8.9M $8.2M $7.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4M $2.7M $2M $2M $2.1M
Gross Profit $8.3M $7.1M $6.9M $6.2M $5.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $5M $4.8M $5.8M $6.4M
Other Inc / (Exp) $118.6K -$2.5M -$98.4K $44K -$19K
Operating Expenses $5.5M $6.2M $6.1M $7.2M $8M
Operating Income $2.9M $853.6K $777.1K -$1M -$2.2M
 
Net Interest Expenses $1.5K $2.8K -- -- --
EBT. Incl. Unusual Items $3M -$1.6M $723.5K -$803K -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $766.3K $238.8K $226.3K -$303K -$483K
Net Income to Company $2.2M -$1.9M $497.2K -$500K -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M -$1.9M $497.2K -$500K -$1.6M
 
Basic EPS (Cont. Ops) $0.06 -$0.05 $0.01 -$0.01 -$0.04
Diluted EPS (Cont. Ops) $0.06 -$0.05 $0.01 -$0.01 -$0.04
Weighted Average Basic Share $38.5M $37.5M $40.4M $40.4M $40.8M
Weighted Average Diluted Share $38.5M $37.5M $40.4M $40.4M $40.8M
 
EBITDA $3.2M -$1.5M $880.5K -$645K -$1.9M
EBIT $3M -$1.6M $731.3K -$799K -$2M
 
Revenue (Reported) $10.7M $9.7M $8.9M $8.2M $7.9M
Operating Income (Reported) $2.9M $853.6K $777.1K -$1M -$2.2M
Operating Income (Adjusted) $3M -$1.6M $731.3K -$799K -$2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $9.8M $16.1M $12.9M $8.2M $5.5M
Short Term Investments $1.8M $1.8M $5.1M $11.5M $9.6M
Accounts Receivable, Net $3.3M $3.1M $3.2M $3M $2.7M
Inventory $1.2M $2M $2.2M $2.3M $2.2M
Prepaid Expenses $394.5K $373.4K $630.3K -- $1.8M
Other Current Assets $209.5K $26.1K $69.3K $904K $1.2M
Total Current Assets $17.6M $24.1M $25.2M $26.8M $24.3M
 
Property Plant And Equipment $1.9M $2.6M $2.7M $2.1M $2.1M
Long-Term Investments $500K $500K $500K $502K $502K
Goodwill $915.8K $1M $2.3M $2.3M $2.5M
Other Intangibles $2.5M $2.3M $2.7M $2.3M $1.4M
Other Long-Term Assets $12.9K $14K $1M $477K $179K
Total Assets $24.3M $31.5M $35.3M $35.3M $32.9M
 
Accounts Payable $1.4M $1.7M $2M $1.3M $2M
Accrued Expenses $1.4M $2M $607.3K $1.3M $1.9M
Current Portion Of Long-Term Debt $16.7K $15.1K $33.5K $359K $333K
Current Portion Of Capital Lease Obligations $323.4K $513.1K $661K $457K $602K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6M $5.1M $4.8M $4.2M $5.2M
 
Long-Term Debt $959.9K $379.8K $459.2K $88K $70K
Capital Leases -- -- -- -- --
Total Liabilities $5.1M $6.2M $6.3M $4.9M $6.3M
 
Common Stock $37.5K $37.5K $39.4K $39K $40K
Other Common Equity Adj -$144.7K $142.6K -$234.8K -$145K -$269K
Common Equity $19.1M $25.3M $29M $30.4M $26.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.1M $25.3M $29M $30.4M $26.6M
 
Total Liabilities and Equity $24.3M $31.5M $35.3M $35.3M $32.9M
Cash and Short Terms $11.6M $17.9M $18M $19.6M $15M
Total Debt $976.5K $998.4K $492.7K $447K $403K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.9M $17.3M $13.4M $7M $6.7M
Short Term Investments $1.8M $1.3M $5.2M $13.3M $10.8M
Accounts Receivable, Net $3.5M $3.2M $2.7M $2.5M $2.5M
Inventory $1.8M $2.1M $2.3M $2.2M $2.2M
Prepaid Expenses $258.9K $292.8K $703.3K $949.1K --
Other Current Assets $96.7K $25.4K $19.2K $24.5K $1.1M
Total Current Assets $20.4M $25.1M $25.4M $27.3M $25M
 
Property Plant And Equipment $2.4M $2.4M $2.4M $1.9M $2.7M
Long-Term Investments $500K $500K $500K $500K $2.3M
Goodwill $1M $1M $2.3M $2.3M $2.5M
Other Intangibles $2.6M $2.3M $2.6M $2.2M $1.3M
Other Long-Term Assets $13.2K $13.8K $929.5K $413.5K $164K
Total Assets $27.9M $32.2M $34.9M $35.5M $35.9M
 
Accounts Payable $2.1M $2.6M $1.3M $2.4M $2M
Accrued Expenses $985.9K $3.8M $1M $975.3K $2.1M
Current Portion Of Long-Term Debt $17.1K $618.3K $31.1K $346.3K $2.8M
Current Portion Of Capital Lease Obligations $449.2K $457.6K $629.2K $361K $698K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8M $7.8M $4.5M $4.9M $7.9M
 
Long-Term Debt $962.5K $365.8K $421K $82.5K $910K
Capital Leases -- -- -- -- --
Total Liabilities $6.4M $8.8M $5.7M $5.6M $10.3M
 
Common Stock $37.5K $37.5K $39.4K $39.4K $40K
Other Common Equity Adj -$72K $56.4K -$548.6K -$239.1K -$226K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.4M $23.3M $29.2M $29.9M $25.5M
 
Total Liabilities and Equity $27.9M $32.2M $34.9M $35.5M $35.9M
Cash and Short Terms $14.7M $18.6M $18.6M $20.2M $17.5M
Total Debt $979.6K $984.2K $452.1K $428.8K $3.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $1.8M $5.8M $1.1M $1.2M -$4.1M
Depreciation & Amoritzation $601.8K $600K $561K $600K $500K
Stock-Based Compensation $152.3K -- -- $84K $428K
Change in Accounts Receivable -$1.4M $266.3K -$148.5K $146K $344K
Change in Inventories -$202.1K -$787.1K -$379.9K -$78K $56K
Cash From Operations $1.7M $7.2M -$580.3K $1.9M -$1.9M
 
Capital Expenditures $777.3K $77.7K $44K $95K $54K
Cash Acquisitions -- -$1.1M -$508.9K -- -$403K
Cash From Investing $1.3M -$1.2M -$3.7M -$7.3M -$926K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $385.7K -- -- -- --
Long-Term Debt Repaid -$96.7K -$28.4K -$645.4K -$20K -$30K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $289.1K -$28.4K $2.3M -$20K -$30K
 
Beginning Cash (CF) $6.5M $9.8M $16.1M $13.9M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $6M -$2M -$5.5M -$2.9M
Ending Cash (CF) $9.8M $16.1M $13.9M $8.6M $5.5M
 
Levered Free Cash Flow $884.2K $7.1M -$624.3K $1.8M -$2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.2M -$1.9M $497.2K -$500K -$1.6M
Depreciation & Amoritzation $166.1K $154.8K $149.2K $154K $159K
Stock-Based Compensation -- -- $6.7K $93K $460K
Change in Accounts Receivable $227.8K -$121.1K $386.2K $482K $172K
Change in Inventories -$137.9K -$154.9K -$194.7K $34K $47K
Cash From Operations $3.6M $863.7K $879.2K $291K -$893K
 
Capital Expenditures -- $3.6K $9.4K $25K $47K
Cash Acquisitions -$723.2K -- -- -- --
Cash From Investing -$731.5K $502.5K -$267K -$1.5M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $3.7M
Long-Term Debt Repaid -$3.3K -$3.6K -$3.5K -$2K -$315K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3K -$3.6K -$3.5K -$2K $3.4M
 
Beginning Cash (CF) $9.8M $16.1M $13.9M $8.6M $5.5M
Foreign Exchange Rate Adjustment $211K -$154.4K -$237.3K $62K $49K
Additions / Reductions $2.9M $1.4M $608.7K -$1.2M $1.2M
Ending Cash (CF) $12.9M $17.3M $14.3M $7.4M $6.7M
 
Levered Free Cash Flow $3.6M $860.1K $869.8K $266K -$940K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.9M $1.7M $3.5M $167.8K -$5.2M
Depreciation & Amoritzation $618.2K $588.7K $555.5K $604.8K $505K
Stock-Based Compensation $114.7K -- $6.7K $170.3K $795K
Change in Accounts Receivable -$1.2M -$82.6K $358.8K $241.8K $34K
Change in Inventories -$272.4K -$804.1K -$419.7K $150.7K $69K
Cash From Operations $4.6M $4.5M -$564.8K $1.3M -$3.1M
 
Capital Expenditures $131.4K $3.6K $49.9K $110.6K $76K
Cash Acquisitions -$723.2K -$392.4K -$508.9K -- --
Cash From Investing $1.2M $32.9K -$4.5M -$8.6M -$715K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.6K -$28.7K -$645.3K -$18.5K -$343K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$20.3K -$28.7K $2.3M -$18.5K $3.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8M $4.5M -$2.7M -$7.3M -$463K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.5M $4.5M -$614.7K $1.2M -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.2M -$1.9M $497.2K -$500K -$1.6M
Depreciation & Amoritzation $166.1K $154.8K $149.2K $154K $159K
Stock-Based Compensation -- -- $6.7K $93K $460K
Change in Accounts Receivable $227.8K -$121.1K $386.2K $482K $172K
Change in Inventories -$137.9K -$154.9K -$194.7K $34K $47K
Cash From Operations $3.6M $863.7K $879.2K $291K -$893K
 
Capital Expenditures -- $3.6K $9.4K $25K $47K
Cash Acquisitions -$723.2K -- -- -- --
Cash From Investing -$731.5K $502.5K -$267K -$1.5M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $3.7M
Long-Term Debt Repaid -$3.3K -$3.6K -$3.5K -$2K -$315K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3K -$3.6K -$3.5K -$2K $3.4M
 
Beginning Cash (CF) $9.8M $16.1M $13.9M $8.6M $5.5M
Foreign Exchange Rate Adjustment $211K -$154.4K -$237.3K $62K $49K
Additions / Reductions $2.9M $1.4M $608.7K -$1.2M $1.2M
Ending Cash (CF) $12.9M $17.3M $14.3M $7.4M $6.7M
 
Levered Free Cash Flow $3.6M $860.1K $869.8K $266K -$940K

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock