Financhill
Sell
48

MUX Quote, Financials, Valuation and Earnings

Last price:
$8.17
Seasonality move :
9%
Day range:
$8.04 - $8.24
52-week range:
$6.38 - $12.45
Dividend yield:
0%
P/E ratio:
3.42x
P/S ratio:
2.48x
P/B ratio:
0.91x
Volume:
587.7K
Avg. volume:
617K
1-year change:
-28.99%
Market cap:
$435.1M
Revenue:
$174.5M
EPS (TTM):
-$0.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $104.8M $136.5M $110.4M $166.2M $174.5M
Revenue Growth (YoY) -10.45% 30.3% -19.13% 50.55% 4.96%
 
Cost of Revenues $131.7M $143M $111M $148.5M $143.5M
Gross Profit -$26.9M -$6.5M -$544K $17.8M $30.9M
Gross Profit Margin -25.72% -4.75% -0.49% 10.7% 17.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $11.4M $11.9M $15.4M $17.2M
Other Inc / (Exp) -$84.8M -$4.8M $25.7M $134.4M -$29.5M
Operating Expenses $34.5M $46.7M $97.7M $122.1M $43.6M
Operating Income -$61.4M -$53.2M -$98.2M -$104.3M -$12.6M
 
Net Interest Expenses $7.4M $6.2M $7.8M -- $4.6M
EBT. Incl. Unusual Items -$153.7M -$64.2M -$80.3M $67M -$46.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -$7.3M $5.8M $33.9M -$3M
Net Income to Company -$152.3M -$56.9M -$86.1M $33.2M -$43.7M
 
Minority Interest in Earnings -- $172K $5M $22.1M --
Net Income to Common Excl Extra Items -$152.3M -$56.7M -$81.1M $55.3M -$43.7M
 
Basic EPS (Cont. Ops) -$3.78 -$1.25 -$1.71 $1.16 -$0.86
Diluted EPS (Cont. Ops) -$3.78 -$1.25 -$1.71 $1.16 -$0.86
Weighted Average Basic Share $40.3M $45.5M $47.4M $47.5M $51M
Weighted Average Diluted Share $40.3M $45.5M $47.4M $47.5M $51M
 
EBITDA -$123.2M -$32.7M -$78.7M -$73.9M $18.2M
EBIT -$146.3M -$58M -$98.2M -$104.3M -$12.6M
 
Revenue (Reported) $104.8M $136.5M $110.4M $166.2M $174.5M
Operating Income (Reported) -$61.4M -$53.2M -$98.2M -$104.3M -$12.6M
Operating Income (Adjusted) -$146.3M -$58M -$98.2M -$104.3M -$12.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $23.7M $25.5M $34.8M $41.2M $35.7M
Revenue Growth (YoY) -24.4% 7.59% 36.06% 18.64% -13.42%
 
Cost of Revenues $28.7M $31.5M $30.3M $35.2M $25.6M
Gross Profit -$5M -$6M $4.4M $6M $10.1M
Gross Profit Margin -21% -23.47% 12.79% 14.58% 28.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2M $3.4M $4.1M $3.4M
Other Inc / (Exp) -$273K $2.8M -$6M -$16.8M -$6.5M
Operating Expenses $8.7M $17M $43.8M $11.3M $9.6M
Operating Income -$13.7M -$23M -$39.4M -$5.2M $428K
 
Net Interest Expenses $509K $1.6M -- $870K $1.3M
EBT. Incl. Unusual Items -$14.5M -$21.9M -$36.9M -$22.9M -$7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$814K -$536K -$2.6M -$1.1M
Net Income to Company -$12.5M -$21.1M -$36.4M -$20.4M -$6.3M
 
Minority Interest in Earnings -- $334K -$6.7M -- --
Net Income to Common Excl Extra Items -$12.5M -$20.7M -$43.1M -$20.4M -$6.3M
 
Basic EPS (Cont. Ops) -$0.30 -$0.45 -$0.91 -$0.41 -$0.12
Diluted EPS (Cont. Ops) -$0.30 -$0.45 -$0.91 -$0.41 -$0.12
Weighted Average Basic Share $44.2M $46.4M $47.4M $49.4M $53.3M
Weighted Average Diluted Share $44.2M $46.4M $47.4M $49.4M $53.3M
 
EBITDA -$9.3M -$19.4M -$32.1M $2.2M $6.6M
EBIT -$14M -$23M -$39.4M -$5.2M $428K
 
Revenue (Reported) $23.7M $25.5M $34.8M $41.2M $35.7M
Operating Income (Reported) -$13.7M -$23M -$39.4M -$5.2M $428K
Operating Income (Adjusted) -$14M -$23M -$39.4M -$5.2M $428K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $97.1M $138.3M $119.6M $172.7M $168.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $125.4M $145.8M $109.7M $152.8M $134M
Gross Profit -$28.2M -$7.5M $9.9M $19.9M $35M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $11.3M $13.4M $16.1M $16.5M
Other Inc / (Exp) $422K -$1.8M $16.9M $123.6M -$19.2M
Operating Expenses $34M $55M $124.5M $90.1M $41.9M
Operating Income -$62.3M -$62.5M -$114.6M -$70.2M -$6.9M
 
Net Interest Expenses $6.1M $7.3M -- -- $5M
EBT. Incl. Unusual Items -$67.9M -$71.6M -$95.4M $81M -$31.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3M -$6.1M $6.1M $31.8M -$1.6M
Net Income to Company -$65.6M -$65.5M -$101.4M $49.2M -$29.6M
 
Minority Interest in Earnings -- $506K -$2M $28.8M --
Net Income to Common Excl Extra Items -$65.6M -$65M -$103.4M $78M -$29.6M
 
Basic EPS (Cont. Ops) -$1.58 -$1.42 -$2.17 $1.65 -$0.58
Diluted EPS (Cont. Ops) -$1.58 -$1.42 -$2.17 $1.65 -$0.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$40.9M -$42.7M -$83.1M -$39.7M $22.7M
EBIT -$61.8M -$67M -$106.3M -$70.2M -$6.9M
 
Revenue (Reported) $97.1M $138.3M $119.6M $172.7M $168.9M
Operating Income (Reported) -$62.3M -$62.5M -$114.6M -$70.2M -$6.9M
Operating Income (Adjusted) -$61.8M -$67M -$106.3M -$70.2M -$6.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $23.7M $25.5M $34.8M $41.2M $35.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.7M $31.5M $30.3M $35.2M $25.6M
Gross Profit -$5M -$6M $4.4M $6M $10.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2M $3.4M $4.1M $3.4M
Other Inc / (Exp) -$273K $2.8M -$6M -$16.8M -$6.5M
Operating Expenses $8.7M $17M $43.8M $11.3M $9.6M
Operating Income -$13.7M -$23M -$39.4M -$5.2M $428K
 
Net Interest Expenses $509K $1.6M -- $870K $1.3M
EBT. Incl. Unusual Items -$14.5M -$21.9M -$36.9M -$22.9M -$7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$814K -$536K -$2.6M -$1.1M
Net Income to Company -$12.5M -$21.1M -$36.4M -$20.4M -$6.3M
 
Minority Interest in Earnings -- $334K -$6.7M -- --
Net Income to Common Excl Extra Items -$12.5M -$20.7M -$43.1M -$20.4M -$6.3M
 
Basic EPS (Cont. Ops) -$0.30 -$0.45 -$0.91 -$0.41 -$0.12
Diluted EPS (Cont. Ops) -$0.30 -$0.45 -$0.91 -$0.41 -$0.12
Weighted Average Basic Share $44.2M $46.4M $47.4M $49.4M $53.3M
Weighted Average Diluted Share $44.2M $46.4M $47.4M $49.4M $53.3M
 
EBITDA -$9.3M -$19.4M -$32.1M $2.2M $6.6M
EBIT -$14M -$23M -$39.4M -$5.2M $428K
 
Revenue (Reported) $23.7M $25.5M $34.8M $41.2M $35.7M
Operating Income (Reported) -$13.7M -$23M -$39.4M -$5.2M $428K
Operating Income (Adjusted) -$14M -$23M -$39.4M -$5.2M $428K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.8M $54.3M $39.8M $23M $13.7M
Short Term Investments -- $1.6M $1.1M $1.7M $1.2M
Accounts Receivable, Net -- -- -- -- --
Inventory $27M $15.8M $31.7M $19.9M $18.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $6.9M $6M $3.1M $3.6M
Total Current Assets $53.5M $85M $81.7M $52.7M $41.2M
 
Property Plant And Equipment $329.1M $342.3M $346.3M $170M $210.9M
Long-Term Investments $108.3M $91M $93.5M $419.4M $400.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9M $7.1M $7.3M $15.3M $11.7M
Total Assets $499.9M $525.3M $528.7M $657.2M $664.6M
 
Accounts Payable -- $39.6M $42.5M $22.7M $28.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $10M -- --
Current Portion Of Capital Lease Obligations $2.4M $2.9M $1.2M $978K $788K
Other Current Liabilities $3.8M $4.1M $4.1M $1.7M $5.4M
Total Current Liabilities $45.6M $52.4M $84.2M $30M $47.7M
 
Long-Term Debt $48.2M $48.9M $54M $40M $40M
Capital Leases -- -- -- -- --
Total Liabilities $134.6M $135.4M $172.4M $154.8M $169.6M
 
Common Stock $1.5B $1.6B $1.6B $1.8B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $365.3M $375.2M $322.8M $502.4M $495M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $14.8M $33.5M -- --
Total Equity $365.3M $389.9M $356.3M $502.4M $495M
 
Total Liabilities and Equity $499.9M $525.3M $528.7M $657.2M $664.6M
Cash and Short Terms $20.8M $55.9M $40.9M $24.8M $14.9M
Total Debt $48.2M $48.9M $64M $40M $40M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $47.4M $63.8M $190.8M $22M $68.5M
Short Term Investments -- $2.4M $1.4M $1.6M $9.7M
Accounts Receivable, Net -- -- -- -- --
Inventory $27.9M $16.3M $23.6M $19.9M $20.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.2M $7M $5.1M $3.2M $4M
Total Current Assets $81M $95.3M $223.5M $52M $106.4M
 
Property Plant And Equipment $334.9M $343M $342.5M $167.1M $217.6M
Long-Term Investments $102.8M $89.8M $90M $402.6M $390.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $9.5M $7.6M $21.7M $16.9M $16.2M
Total Assets $528.2M $535.8M $677.7M $638.7M $730.6M
 
Accounts Payable -- -- $46.2M $24.7M $27M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $16M $3M --
Current Portion Of Capital Lease Obligations $2.6M $2.5M $1.2M $894K $766K
Other Current Liabilities $3.7M $7.7M $2.7M $1.1M $4M
Total Current Liabilities $45.7M $59.1M $89.4M $37.9M $45.3M
 
Long-Term Debt $48.3M $63.6M $48.1M $37M $125.5M
Capital Leases -- -- -- -- --
Total Liabilities $134.4M $156.4M $172.4M $156.2M $250.8M
 
Common Stock $1.6B $1.6B $1.8B $1.8B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $13M $115.6M -- --
Total Equity $393.7M $379.4M $505.3M $482.5M $479.8M
 
Total Liabilities and Equity $528.2M $535.8M $677.7M $638.7M $730.6M
Cash and Short Terms $47.4M $66.2M $192.2M $23.6M $78.2M
Total Debt $48.3M $63.6M $64.1M $40M $125.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$152.3M -$56.9M -$86.1M $33.2M -$43.7M
Depreciation & Amoritzation $23.1M -- -- -- --
Stock-Based Compensation $612K $837K $340K $971K $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.9M -$20.1M -$56.6M -$39.6M $29.5M
 
Capital Expenditures $13.4M $34.9M $24.2M $26.1M $43.1M
Cash Acquisitions -- -- -- -$39.7M -$12.9M
Cash From Investing -$11.8M -$24.6M -$23.9M -$99.6M -$58M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $40M $15M -- --
Long-Term Debt Repaid -$2.2M -$3.4M -$2.3M -$26.6M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $32.4M $38.4M $185.4M --
Cash From Financing $17.6M $81M $65.5M $172.2M $19.2M
 
Beginning Cash (CF) $46.5M $24.4M $60.6M $43.6M $27.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $36.4M -$15M $32.9M -$9.4M
Ending Cash (CF) $24.4M $60.6M $43.6M $27.5M $17.5M
 
Levered Free Cash Flow -$41.2M -$55M -$80.8M -$65.7M -$13.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.5M -$21.1M -$36.4M -$20.4M -$6.3M
Depreciation & Amoritzation $4.7M $3.6M -- -- --
Stock-Based Compensation $227K $183K $28K $464K $178K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$1.6M -$5.2M
Cash From Operations -$10.1M -$15.6M -$19.5M $3.9M -$1.9M
 
Capital Expenditures $10.1M $4M $5M $4.5M $14.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.1M -$4M -$5M -$4.6M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15M -- -- $110M
Long-Term Debt Repaid -$8K -$215K -$408K -$149K -$20.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $300K $185.4M -- -$19.3M
Cash From Financing $41.8M $29.5M $185M -$142K $70.5M
 
Beginning Cash (CF) $24.4M $60.6M $43.6M $27.5M $17.5M
Foreign Exchange Rate Adjustment -- -- -$9.1M -$256K $4K
Additions / Reductions $26.6M $9.8M $160.5M -$836K $55M
Ending Cash (CF) $51M $70.4M $195M $26.4M $72.5M
 
Levered Free Cash Flow -$20.2M -$19.7M -$24.4M -$641K -$16.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$65.6M -$65.5M -$101.4M $49.2M -$29.6M
Depreciation & Amoritzation $21M -$1.1M -- -- --
Stock-Based Compensation $751K $793K $185K $1.4M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.1M -$25.5M -$60.5M -$16.3M $23.6M
 
Capital Expenditures $18M $28.8M $25.1M $25.7M $53.1M
Cash Acquisitions -- -- -- -$39.7M -$12.9M
Cash From Investing -$11.5M -$23.5M -$24.8M -$99.3M -$67.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $55M -- -- --
Long-Term Debt Repaid -$1.7M -$3.6M -$2.5M -$26.4M -$21.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $223.5M -- --
Cash From Financing $59.9M $68.6M $221M -$12.9M $89.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.3M $19.6M $135.7M -$128.5M $46.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$44.1M -$54.4M -$85.5M -$41.9M -$29.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$12.5M -$21.1M -$36.4M -$20.4M -$6.3M
Depreciation & Amoritzation $4.7M $3.6M -- -- --
Stock-Based Compensation $227K $183K $28K $464K $178K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$1.6M -$5.2M
Cash From Operations -$10.1M -$15.6M -$19.5M $3.9M -$1.9M
 
Capital Expenditures $10.1M $4M $5M $4.5M $14.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.1M -$4M -$5M -$4.6M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15M -- -- $110M
Long-Term Debt Repaid -$8K -$215K -$408K -$149K -$20.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $300K $185.4M -- -$19.3M
Cash From Financing $41.8M $29.5M $185M -$142K $70.5M
 
Beginning Cash (CF) $24.4M $60.6M $43.6M $27.5M $17.5M
Foreign Exchange Rate Adjustment -- -- -$9.1M -$256K $4K
Additions / Reductions $26.6M $9.8M $160.5M -$836K $55M
Ending Cash (CF) $51M $70.4M $195M $26.4M $72.5M
 
Levered Free Cash Flow -$20.2M -$19.7M -$24.4M -$641K -$16.5M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is up 1.57% over the past day.

Sell
37
ATS alert for May 29

ATS [ATS] is down 1.27% over the past day.

Buy
88
SMR alert for May 28

NuScale Power [SMR] is down 0.37% over the past day.

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

Show me the best stock