Financhill
Sell
42

MLNK Quote, Financials, Valuation and Earnings

Last price:
$16.29
Seasonality move :
-9.8%
Day range:
$15.97 - $16.61
52-week range:
$15.49 - $25.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.80x
P/B ratio:
2.85x
Volume:
210.9K
Avg. volume:
436.8K
1-year change:
-27.7%
Market cap:
$1.2B
Revenue:
$316.3M
EPS (TTM):
-$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $199.3M $267.7M $288M $303.6M $316.3M
Revenue Growth (YoY) 30.52% 34.28% 7.61% 5.41% 4.18%
 
Cost of Revenues $58.4M $89.6M $106.3M $108.5M $108.5M
Gross Profit $141M $178.1M $181.7M $195.1M $207.8M
Gross Profit Margin 70.73% 66.52% 63.09% 64.27% 65.69%
 
R&D Expenses $18.7M $36.3M $42.6M $47.5M $39.5M
Selling, General & Admin $64M $103.3M $106.3M $128.5M $159.6M
Other Inc / (Exp) -$12.7M -$10.7M -$4.2M -$3.6M -$4M
Operating Expenses $82.7M $139.6M $148.9M $176M $199.1M
Operating Income $58.3M $38.4M $32.8M $19.2M $8.7M
 
Net Interest Expenses $34.7M $32.6M $23.2M $34.1M $33.5M
EBT. Incl. Unusual Items $10.9M -$4.9M $5.4M -$18.6M -$28.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $5.1M $4.1M $23.9M $908K
Net Income to Company $9.2M -$10M $1.3M -$42.5M -$29.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.2M -$10M $1.3M -$42.5M -$29.8M
 
Basic EPS (Cont. Ops) -$0.37 -$0.48 $0.02 -$0.53 -$0.39
Diluted EPS (Cont. Ops) -$0.37 -$0.48 $0.02 -$0.53 -$0.39
Weighted Average Basic Share $68.5M $63.8M $80.5M $80.3M $76.3M
Weighted Average Diluted Share $72.5M $63.8M $82.4M $80.3M $76.3M
 
EBITDA $85.8M $78.2M $83.6M $77.4M $67.8M
EBIT $45.6M $27.8M $29.7M $19.6M $9.6M
 
Revenue (Reported) $199.3M $267.7M $288M $303.6M $316.3M
Operating Income (Reported) $58.3M $38.4M $32.8M $19.2M $8.7M
Operating Income (Adjusted) $45.6M $27.8M $29.7M $19.6M $9.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $67.8M $72.8M $77.1M $77.8M $81.5M
Revenue Growth (YoY) 55.47% 7.29% 6.02% 0.88% 4.72%
 
Cost of Revenues $19.5M $24.5M $28M $26.1M $27.7M
Gross Profit $48.3M $48.2M $49.2M $51.7M $53.8M
Gross Profit Margin 71.28% 66.27% 63.76% 66.49% 65.98%
 
R&D Expenses $7M $8.4M $13.8M $9.5M $10.9M
Selling, General & Admin $21.2M $22.9M $30.8M $35.7M $39.3M
Other Inc / (Exp) -$730K -$2.1M -$2.9M -$3.2M --
Operating Expenses $28.2M $31.3M $44.6M $45.2M $50.2M
Operating Income $20.2M $16.9M $4.6M $6.5M $3.6M
 
Net Interest Expenses $10.1M $4.4M $8.6M $8.6M $7.6M
EBT. Incl. Unusual Items $9.4M $10.4M -$6.9M -$5.3M -$4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.9M -$1.2M $32K $617K
Net Income to Company $7.2M $7.5M -$5.7M -$5.3M -$4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2M $7.5M -$5.7M -$5.3M -$4.7M
 
Basic EPS (Cont. Ops) -$0.02 $0.09 -$0.07 -$0.07 -$0.06
Diluted EPS (Cont. Ops) -$0.02 $0.09 -$0.07 -$0.07 -$0.06
Weighted Average Basic Share $68.5M $80M $80.7M $77.3M $76.5M
Weighted Average Diluted Share $72.5M $82.2M $80.7M $77.3M $76.5M
 
EBITDA $31.8M $27.7M $16.7M $18.8M $19.3M
EBIT $19.4M $14.8M $2.2M $4.3M $4.6M
 
Revenue (Reported) $67.8M $72.8M $77.1M $77.8M $81.5M
Operating Income (Reported) $20.2M $16.9M $4.6M $6.5M $3.6M
Operating Income (Adjusted) $19.4M $14.8M $2.2M $4.3M $4.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $223.5M $272.6M $292.4M $304.3M $320M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.6M $94.7M $109.7M $106.6M $110.2M
Gross Profit $158.9M $177.9M $182.7M $197.7M $209.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.4M $37.8M $48M $43.2M $40.9M
Selling, General & Admin $69.6M $105M $114.1M $133.4M $163.2M
Other Inc / (Exp) -$13.4M -$12.1M -$4.6M -$3.9M -$849K
Operating Expenses $90.9M $142.8M $162.1M $176.6M $204.1M
Operating Income $68M $35.2M $20.5M $21.1M $5.7M
 
Net Interest Expenses $35.9M $26.9M $27.7M $34.2M $32.5M
EBT. Incl. Unusual Items $18.7M -$3.8M -$11.8M -$17M -$27.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $5.9M $11K $25.2M $1.5M
Net Income to Company $15.1M -$9.7M -$11.9M -$42.2M -$29.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M -$9.7M -$11.9M -$42.2M -$29.2M
 
Basic EPS (Cont. Ops) -$0.29 -$0.31 -$0.15 -$0.54 -$0.38
Diluted EPS (Cont. Ops) -$0.29 -$0.31 -$0.15 -$0.54 -$0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $97.5M $74.1M $72.7M $79.5M $68.3M
EBIT $54.6M $23.1M $17.1M $21.7M $9.9M
 
Revenue (Reported) $223.5M $272.6M $292.4M $304.3M $320M
Operating Income (Reported) $68M $35.2M $20.5M $21.1M $5.7M
Operating Income (Adjusted) $54.6M $23.1M $17.1M $21.7M $9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $67.8M $72.8M $77.1M $77.8M $81.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.5M $24.5M $28M $26.1M $27.7M
Gross Profit $48.3M $48.2M $49.2M $51.7M $53.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7M $8.4M $13.8M $9.5M $10.9M
Selling, General & Admin $21.2M $22.9M $30.8M $35.7M $39.3M
Other Inc / (Exp) -$730K -$2.1M -$2.9M -$3.2M --
Operating Expenses $28.2M $31.3M $44.6M $45.2M $50.2M
Operating Income $20.2M $16.9M $4.6M $6.5M $3.6M
 
Net Interest Expenses $10.1M $4.4M $8.6M $8.6M $7.6M
EBT. Incl. Unusual Items $9.4M $10.4M -$6.9M -$5.3M -$4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.9M -$1.2M $32K $617K
Net Income to Company $7.2M $7.5M -$5.7M -$5.3M -$4.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.2M $7.5M -$5.7M -$5.3M -$4.7M
 
Basic EPS (Cont. Ops) -$0.02 $0.09 -$0.07 -$0.07 -$0.06
Diluted EPS (Cont. Ops) -$0.02 $0.09 -$0.07 -$0.07 -$0.06
Weighted Average Basic Share $68.5M $80M $80.7M $77.3M $76.5M
Weighted Average Diluted Share $72.5M $82.2M $80.7M $77.3M $76.5M
 
EBITDA $31.8M $27.7M $16.7M $18.8M $19.3M
EBIT $19.4M $14.8M $2.2M $4.3M $4.6M
 
Revenue (Reported) $67.8M $72.8M $77.1M $77.8M $81.5M
Operating Income (Reported) $20.2M $16.9M $4.6M $6.5M $3.6M
Operating Income (Adjusted) $19.4M $14.8M $2.2M $4.3M $4.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.7M $113.6M $55.8M $80.4M $92.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.4M $24.9M $29M $32.4M $34.4M
Inventory -- -- -- -- --
Prepaid Expenses $3.1M $6.8M $6.1M $5.8M $5.6M
Other Current Assets $427K $244K $440K $1.1M $399K
Total Current Assets $72.2M $148M $128.1M $124.4M $138.2M
 
Property Plant And Equipment $7.6M $6M $6.4M $4.5M $3.3M
Long-Term Investments -- -- -- -- --
Goodwill $543M $564.8M $608.7M $610.1M $610.1M
Other Intangibles $328M $298.6M $297.5M $251.1M $201.5M
Other Long-Term Assets $3.5M $4.3M $4.5M $6.2M $8.3M
Total Assets $963.7M $1B $1.1B $996.3M $961.3M
 
Accounts Payable $2.3M $2.3M $1.2M $4.4M $6.8M
Accrued Expenses $12.9M $14.8M $20.3M $18.4M $17.7M
Current Portion Of Long-Term Debt $3M $2.1M $3.5M $3.5M $3.7M
Current Portion Of Capital Lease Obligations -- $233K $1.2M $773K $676K
Other Current Liabilities $85.6M -- -- -- --
Total Current Liabilities $152.8M $43.8M $54.2M $55.8M $57M
 
Long-Term Debt $516.9M $425.4M $423.4M $420M $464.9M
Capital Leases -- -- -- -- --
Total Liabilities $670.2M $469.6M $480.1M $488M $533.8M
 
Common Stock -- $88K $128K $129K $127K
Other Common Equity Adj -- -- -- -- --
Common Equity -$26.4M $556.3M $579.1M $508.2M $427.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $293.5M $556.3M $579.1M $508.2M $427.5M
 
Total Liabilities and Equity $963.7M $1B $1.1B $996.3M $961.3M
Cash and Short Terms $37.7M $113.6M $55.8M $80.4M $92.8M
Total Debt $519.8M $427.5M $426.9M $423.5M $468.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $73.5M $146.7M $77.8M $62.3M $128.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31.3M $32.2M $37.4M $36.6M $35.4M
Inventory -- -- -- -- --
Prepaid Expenses $3.3M $7.1M $7M $7.1M $5.4M
Other Current Assets $1.2M $355K $608K $785K $1.3M
Total Current Assets $118.8M $188.9M $156M $111.1M $175.6M
 
Property Plant And Equipment $7.1M $7.9M $5.8M $4M $2.7M
Long-Term Investments -- -- -- -- --
Goodwill $543M $564.8M $608.9M $610.1M $610.1M
Other Intangibles $317.1M $287.9M $285.4M $238.8M $188.9M
Other Long-Term Assets $3.8M $4.1M $4.8M $6.5M $9.6M
Total Assets $997.2M $1.1B $1.1B $970.5M $987M
 
Accounts Payable $2.2M $2.6M $4M $4.1M $5.8M
Accrued Expenses $16.3M $19.6M $23.2M $19.3M $23.3M
Current Portion Of Long-Term Debt $3.8M $3.3M $3.5M $3.5M $3.7M
Current Portion Of Capital Lease Obligations -- $1.3M $1.1M $778K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $83.3M $61M $75.7M $73.7M $79M
 
Long-Term Debt $613.8M $424.7M $422.5M $419.1M $464M
Capital Leases -- -- -- -- --
Total Liabilities $697.7M $487.3M $500.4M $504.2M $555M
 
Common Stock -- $120K $132K $127K $127K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $299.4M $567.9M $575.4M $466.3M $431.9M
 
Total Liabilities and Equity $997.2M $1.1B $1.1B $970.5M $987M
Cash and Short Terms $73.5M $146.7M $77.8M $62.3M $128.9M
Total Debt $617.6M $428M $426M $422.6M $467.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.2M -$10M $1.3M -$42.5M -$29.8M
Depreciation & Amoritzation $40.2M $50.5M $54M $57.8M $58.3M
Stock-Based Compensation $2.8M $30.7M $22.8M $30.6M $51.4M
Change in Accounts Receivable -$3.2M $1.6M -$7M -$443K -$2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $67.5M $89.8M $74.6M $68M $77.8M
 
Capital Expenditures $7.3M $5.7M $9.4M $10.2M $7.5M
Cash Acquisitions -$108.1M -$120.6M -$85M $326K --
Cash From Investing -$115.4M -$126.3M -$124.3M $20.1M -$7.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $535M -- -- $50M
Long-Term Debt Repaid -$6.3M -$631.3M -$6.5M -$4.4M -$4.7M
Repurchase of Common Stock -$3.2M -$2M -$3.4M -$61.2M -$104.8M
Other Financing Activities -$423K -$40.6M -$206K -$2M -$7.2M
Cash From Financing -$10M $110.2M -$8.1M -$63.4M -$58M
 
Beginning Cash (CF) $97.8M $39.9M $113.6M $55.8M $80.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57.9M $73.8M -$57.9M $24.7M $12.3M
Ending Cash (CF) $39.9M $113.6M $55.8M $80.4M $92.8M
 
Levered Free Cash Flow $60.1M $84.1M $65.2M $57.8M $70.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.2M $7.5M -$5.7M -$5.3M -$4.7M
Depreciation & Amoritzation $12.4M $12.9M $14.5M $14.5M $14.7M
Stock-Based Compensation $643K $3.8M $4.9M $7.8M $12.4M
Change in Accounts Receivable -$9M -$7.2M -$5M -$4.4M -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $28.7M $34.9M $28.1M $29M $42.4M
 
Capital Expenditures $1M $1.9M $2.1M $1.9M $1.7M
Cash Acquisitions -$85.6M -- -- -- --
Cash From Investing -$86.7M -$1.9M -$2.1M -$1.9M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$1.3M -- -$1.1M -$1.1M -$1.2M
Repurchase of Common Stock -$2M -- -$3.5M -$44M --
Other Financing Activities -$3M -- -$24K -$368K -$3.3M
Cash From Financing $93.8M $179K -$4M -$45.3M -$4.5M
 
Beginning Cash (CF) $39.9M $113.6M $55.8M $80.4M $92.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.8M $33.1M $22M -$18.2M $36.1M
Ending Cash (CF) $75.7M $146.7M $77.8M $62.3M $128.9M
 
Levered Free Cash Flow $27.6M $32.9M $26M $27.1M $40.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $15.1M -$9.7M -$11.9M -$42.2M -$29.2M
Depreciation & Amoritzation $42.9M $51M $55.6M $57.8M $58.4M
Stock-Based Compensation $2.8M $33.9M $23.8M $33.5M $55.9M
Change in Accounts Receivable -$6.2M $3.3M -$4.8M $141K $510K
Change in Inventories -- -- -- -- --
Cash From Operations $77.6M $96M $67.8M $68.9M $91.1M
 
Capital Expenditures $6M $6.6M $9.5M $10.1M $7.2M
Cash Acquisitions -$193.7M -$34.9M -$85M $326K --
Cash From Investing -$199.7M -$41.5M -$124.4M $20.3M -$7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$6.6M -$630M -$7.6M -$4.4M -$4.8M
Repurchase of Common Stock -$5M -- -$6.9M -$101.7M -$60.8M
Other Financing Activities -- -- -- -$2.3M -$10.2M
Cash From Financing $85M $16.6M -$12.3M -$104.7M -$17.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.1M $71.1M -$69M -$15.5M $66.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $71.6M $89.4M $58.3M $58.9M $83.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.2M $7.5M -$5.7M -$5.3M -$4.7M
Depreciation & Amoritzation $12.4M $12.9M $14.5M $14.5M $14.7M
Stock-Based Compensation $643K $3.8M $4.9M $7.8M $12.4M
Change in Accounts Receivable -$9M -$7.2M -$5M -$4.4M -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations $28.7M $34.9M $28.1M $29M $42.4M
 
Capital Expenditures $1M $1.9M $2.1M $1.9M $1.7M
Cash Acquisitions -$85.6M -- -- -- --
Cash From Investing -$86.7M -$1.9M -$2.1M -$1.9M -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M -- -- -- --
Long-Term Debt Repaid -$1.3M -- -$1.1M -$1.1M -$1.2M
Repurchase of Common Stock -$2M -- -$3.5M -$44M --
Other Financing Activities -$3M -- -$24K -$368K -$3.3M
Cash From Financing $93.8M $179K -$4M -$45.3M -$4.5M
 
Beginning Cash (CF) $39.9M $113.6M $55.8M $80.4M $92.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.8M $33.1M $22M -$18.2M $36.1M
Ending Cash (CF) $75.7M $146.7M $77.8M $62.3M $128.9M
 
Levered Free Cash Flow $27.6M $32.9M $26M $27.1M $40.6M

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 28.58% over the past day.

Buy
75
MP alert for Jul 16

MP Materials [MP] is up 0.48% over the past day.

Sell
38
NAIL alert for Jul 16

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 2.38% over the past day.

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

Show me the best stock