Financhill
Sell
37

MBC Quote, Financials, Valuation and Earnings

Last price:
$9.87
Seasonality move :
21.44%
Day range:
$9.78 - $10.44
52-week range:
$9.78 - $20.67
Dividend yield:
0%
P/E ratio:
12.65x
P/S ratio:
0.47x
P/B ratio:
0.96x
Volume:
1.8M
Avg. volume:
1.1M
1-year change:
-40.97%
Market cap:
$1.3B
Revenue:
$2.7B
EPS (TTM):
$0.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.9B $3.3B $2.7B $2.7B
Revenue Growth (YoY) 3.37% 15.63% 14.72% -16.77% -0.95%
 
Cost of Revenues $1.8B $2.1B $2.3B $1.8B $1.8B
Gross Profit $703M $783.9M $940.5M $901.4M $877M
Gross Profit Margin 28.47% 27.45% 28.71% 33.06% 32.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $474.2M $525.6M $647.2M $572.6M $607.2M
Other Inc / (Exp) -$17.2M -$6.8M -$73.4M -$9.6M -$7.3M
Operating Expenses $492M $543.4M $664.4M $587.9M $627.4M
Operating Income $211M $240.5M $276.1M $313.5M $249.6M
 
Net Interest Expenses -- -- -- $65.2M $74M
EBT. Incl. Unusual Items $196.2M $238.3M $213.4M $238.7M $168.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.5M $55.7M $58M $56.7M $42.4M
Net Income to Company $145.7M $182.6M $155.4M $182M $125.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $145.7M $182.6M $155.4M $182M $125.9M
 
Basic EPS (Cont. Ops) $1.14 $1.43 $1.21 $1.42 $0.99
Diluted EPS (Cont. Ops) $1.14 $1.43 $1.20 $1.40 $0.96
Weighted Average Basic Share $128M $128M $128M $127.8M $127.1M
Weighted Average Diluted Share $128M $128M $129.1M $129.9M $130.9M
 
EBITDA $262M $300.5M $280.1M $368.2M $319.6M
EBIT $196.2M $238.3M $215.6M $303.9M $242.3M
 
Revenue (Reported) $2.5B $2.9B $3.3B $2.7B $2.7B
Operating Income (Reported) $211M $240.5M $276.1M $313.5M $249.6M
Operating Income (Adjusted) $196.2M $238.3M $215.6M $303.9M $242.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $777.1M $676.7M $638.1M $660.3M
Revenue Growth (YoY) -- -- -12.92% -5.7% 3.48%
 
Cost of Revenues -- $566.1M $472.1M $433.4M $458.1M
Gross Profit -- $211M $204.6M $204.7M $202.2M
Gross Profit Margin -- 27.15% 30.24% 32.08% 30.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $145.1M $135.3M $137.8M $154M
Other Inc / (Exp) -- -$900K -- -$100K -$5.1M
Operating Expenses -- $149.5M $139.3M $141.5M $160.4M
Operating Income -- $61.5M $65.3M $63.2M $41.8M
 
Net Interest Expenses -- -- $17.4M $14.1M $19.4M
EBT. Incl. Unusual Items -- $61.7M $47.9M $49M $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $14.8M $12.9M $11.5M $4M
Net Income to Company -- $46.9M $35M $37.5M $13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $46.9M $35M $37.5M $13.3M
 
Basic EPS (Cont. Ops) -- $0.37 $0.27 $0.30 $0.10
Diluted EPS (Cont. Ops) -- $0.37 $0.27 $0.29 $0.10
Weighted Average Basic Share -- $128M $128.2M $127M $127.5M
Weighted Average Diluted Share -- $128M $129.5M $130.5M $130.7M
 
EBITDA -- $76.9M $80.6M $79M $59.5M
EBIT -- $61.7M $65.3M $63.1M $36.7M
 
Revenue (Reported) -- $777.1M $676.7M $638.1M $660.3M
Operating Income (Reported) -- $61.5M $65.3M $63.2M $41.8M
Operating Income (Adjusted) -- $61.7M $65.3M $63.1M $36.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $3.2B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2.2B $1.8B $1.8B
Gross Profit -- -- $934.1M $901.5M $874.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $637.5M $575.1M $623.4M
Other Inc / (Exp) -- -$4.6M -$72.4M -$9.7M -$12.3M
Operating Expenses -- -- $654.3M $590.1M $646.3M
Operating Income -- -- $279.8M $311.4M $228.2M
 
Net Interest Expenses -- -- $7.8M $61.9M $79.3M
EBT. Incl. Unusual Items -- -- $199.6M $239.8M $136.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $56.1M $55.3M $34.9M
Net Income to Company -- -- $143.5M $184.5M $101.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $143.5M $184.5M $101.7M
 
Basic EPS (Cont. Ops) -- -- $1.12 $1.45 $0.80
Diluted EPS (Cont. Ops) -- -- $1.12 $1.42 $0.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $283.8M $366.6M $300.1M
EBIT -- -- $219.2M $301.7M $215.9M
 
Revenue (Reported) -- -- $3.2B $2.7B $2.7B
Operating Income (Reported) -- -- $279.8M $311.4M $228.2M
Operating Income (Adjusted) -- -- $219.2M $301.7M $215.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $777.1M $676.7M $638.1M $660.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $566.1M $472.1M $433.4M $458.1M
Gross Profit -- $211M $204.6M $204.7M $202.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $145.1M $135.3M $137.8M $154M
Other Inc / (Exp) -- -$900K -- -$100K -$5.1M
Operating Expenses -- $149.5M $139.3M $141.5M $160.4M
Operating Income -- $61.5M $65.3M $63.2M $41.8M
 
Net Interest Expenses -- -- $17.4M $14.1M $19.4M
EBT. Incl. Unusual Items -- $61.7M $47.9M $49M $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $14.8M $12.9M $11.5M $4M
Net Income to Company -- $46.9M $35M $37.5M $13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $46.9M $35M $37.5M $13.3M
 
Basic EPS (Cont. Ops) -- $0.37 $0.27 $0.30 $0.10
Diluted EPS (Cont. Ops) -- $0.37 $0.27 $0.29 $0.10
Weighted Average Basic Share -- $128M $128.2M $127M $127.5M
Weighted Average Diluted Share -- $128M $129.5M $130.5M $130.7M
 
EBITDA -- $76.9M $80.6M $79M $59.5M
EBIT -- $61.7M $65.3M $63.1M $36.7M
 
Revenue (Reported) -- $777.1M $676.7M $638.1M $660.3M
Operating Income (Reported) -- $61.5M $65.3M $63.2M $41.8M
Operating Income (Adjusted) -- $61.7M $65.3M $63.1M $36.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $154.3M $141.4M $101.1M $148.7M $120.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $233.8M $305.3M $289.6M $203M $191M
Inventory $245.9M $304.3M $373.1M $249.8M $276.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $56.6M $59M $66.2M $75.7M $62.7M
Total Current Assets $690.6M $810M $830M $677.2M $650.7M
 
Property Plant And Equipment $368.5M $399.9M $404.9M $416.7M $547.9M
Long-Term Investments -- -- -- -- --
Goodwill $926.1M $926.2M $924.2M $925.1M $1.1B
Other Intangibles $433.3M $415.7M $349.8M $335.5M $571.3M
Other Long-Term Assets $36.9M $33.4M $20.5M $27.2M $34.1M
Total Assets $2.7B $3B $2.5B $2.4B $2.9B
 
Accounts Payable $156.6M $203.9M $219.2M $151.4M $180.7M
Accrued Expenses -- $122.1M $146.2M $145.7M $175.3M
Current Portion Of Long-Term Debt -- -- $17.5M $17.6M --
Current Portion Of Capital Lease Obligations $12.3M $13.2M $13.9M $16.1M $19.5M
Other Current Liabilities $143.2M -- -- -- $195.2M
Total Current Liabilities $312.1M $364.1M $411.1M $349.4M $395.4M
 
Long-Term Debt -- -- $961.5M $690.2M $1B
Capital Leases -- -- -- -- --
Total Liabilities $498.2M $551.1M $1.5B $1.2B $1.6B
 
Common Stock -- -- $1.3M $1.3M $1.3M
Other Common Equity Adj -$7.7M -$3.9M -$14.5M -$3.7M -$32.7M
Common Equity $2.2B $2.5B $1B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.2B $2.5B $1B $1.2B $1.3B
 
Total Liabilities and Equity $2.7B $3B $2.5B $2.4B $2.9B
Cash and Short Terms $154.3M $141.4M $101.1M $148.7M $120.6M
Total Debt -- -- $979M $707.8M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $116.3M $153.7M $113.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $278.3M $224.4M $221.1M
Inventory -- -- $349.6M $247.9M $288.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $66.4M $76.5M $65.8M
Total Current Assets -- -- $810.6M $702.5M $689.1M
 
Property Plant And Equipment -- -- $406.8M $413.2M $539.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $923.8M $924.3M $1.1B
Other Intangibles -- -- $345.3M $330.9M $565.3M
Other Long-Term Assets -- -- $21.6M $29.2M $36.1M
Total Assets -- -- $2.5B $2.4B $3B
 
Accounts Payable -- -- $202.8M $163.6M $182.4M
Accrued Expenses -- -- $120.5M $111.6M $150M
Current Portion Of Long-Term Debt -- -- $22.2M $26.9M --
Current Portion Of Capital Lease Obligations -- -- $14.4M $16.3M $19.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $388.8M $340.4M $362.5M
 
Long-Term Debt -- -- $917.4M $681.1M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.5B $1.2B $1.6B
 
Common Stock -- -- $1.3M $1.3M $1.3M
Other Common Equity Adj -- -- -$14.5M -$3.5M -$23.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1B $1.2B $1.3B
 
Total Liabilities and Equity -- -- $2.5B $2.4B $3B
Cash and Short Terms -- -- $116.3M $153.7M $113.5M
Total Debt -- -- $939.6M $708M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $145.7M $182.6M $155.4M $182M $125.9M
Depreciation & Amoritzation $65.8M $62.2M $64.5M $64.3M $77.3M
Stock-Based Compensation $9.7M $9.3M $10.9M $17.8M $21.9M
Change in Accounts Receivable -$25.6M -$72.2M $13.5M $88.1M $21.7M
Change in Inventories -$42.3M -$58.5M -$70.1M $123.6M -$10.7M
Cash From Operations $204.6M $148.2M $235.6M $405.6M $292M
 
Capital Expenditures $27.3M $51.6M $55.9M $57.3M $80.9M
Cash Acquisitions -- -- -- -- -$514.5M
Cash From Investing -$26.7M -$51.5M -$55.9M -$56.9M -$580.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$940M -- --
Special Dividend Paid
Long-Term Debt Issued $2.4B $2.6B $3.7B $255M $1.2B
Long-Term Debt Repaid -$2.6B -$2.8B -$3B -$527.5M -$862.5M
Repurchase of Common Stock -- -- -- -$22M -$6.5M
Other Financing Activities $51.7M $43.2M -$5.4M -$5.4M -$31.4M
Cash From Financing -$179.2M -$109.7M -$215.3M -$299.9M $269.6M
 
Beginning Cash (CF) $154.8M $154.3M $141.4M $101.1M $148.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M -$13M -$35.6M $48.8M -$19.2M
Ending Cash (CF) $154.3M $141.4M $101.1M $148.7M $121.6M
 
Levered Free Cash Flow $177.3M $96.6M $179.7M $348.3M $211.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $46.9M $35M $37.5M $13.3M
Depreciation & Amoritzation -- $15.2M $15.3M $15.9M $22.8M
Stock-Based Compensation -- $2.7M $4.9M $4.3M $5.1M
Change in Accounts Receivable -- -$18.3M $14.1M -$21.7M -$30M
Change in Inventories -- -$32.8M $23.3M $1.6M -$12.2M
Cash From Operations -- -$2.9M $62.1M $18.7M -$31.4M
 
Capital Expenditures -- $11M $2.9M $7M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11M -$2.7M -$7M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $727.7M $40M -- $95M
Long-Term Debt Repaid -- -$745M -$79.6M -- -$45M
Repurchase of Common Stock -- -- -- -$1.6M -$11.4M
Other Financing Activities -- $28.3M -$3.1M -$5.5M -$5.1M
Cash From Financing -- $11M -$42.7M -$7.1M $33.5M
 
Beginning Cash (CF) -- $141.4M $101.1M $148.7M $121.6M
Foreign Exchange Rate Adjustment -- $400K -$1.5M $400K $200K
Additions / Reductions -- -$2.9M $16.7M $4.6M -$7.7M
Ending Cash (CF) -- $138.9M $116.3M $153.7M $114.1M
 
Levered Free Cash Flow -- -$13.9M $59.2M $11.7M -$41.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $143.5M $184.5M $101.7M
Depreciation & Amoritzation -- -- $64.6M $64.9M $84.2M
Stock-Based Compensation -- $2.7M $13.1M $17.2M $22.7M
Change in Accounts Receivable -- -- $45.9M $52.3M $13.4M
Change in Inventories -- -- -$14M $101.9M -$24.5M
Cash From Operations -- -- $300.6M $362.2M $241.9M
 
Capital Expenditures -- $11M $47.8M $61.4M $83.7M
Cash Acquisitions -- -- -- -- -$514.5M
Cash From Investing -- -- -$47.6M -$61.2M -$583.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.1B $215M $1.3B
Long-Term Debt Repaid -- -- -$2.3B -$447.9M -$907.5M
Repurchase of Common Stock -- -- -- -$23.6M -$16.3M
Other Financing Activities -- -- -$36.8M -$7.8M -$31M
Cash From Financing -- -- -$269M -$264.3M $310.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$16M $36.7M -$31.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $252.8M $300.8M $158.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $46.9M $35M $37.5M $13.3M
Depreciation & Amoritzation -- $15.2M $15.3M $15.9M $22.8M
Stock-Based Compensation -- $2.7M $4.9M $4.3M $5.1M
Change in Accounts Receivable -- -$18.3M $14.1M -$21.7M -$30M
Change in Inventories -- -$32.8M $23.3M $1.6M -$12.2M
Cash From Operations -- -$2.9M $62.1M $18.7M -$31.4M
 
Capital Expenditures -- $11M $2.9M $7M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11M -$2.7M -$7M -$9.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $727.7M $40M -- $95M
Long-Term Debt Repaid -- -$745M -$79.6M -- -$45M
Repurchase of Common Stock -- -- -- -$1.6M -$11.4M
Other Financing Activities -- $28.3M -$3.1M -$5.5M -$5.1M
Cash From Financing -- $11M -$42.7M -$7.1M $33.5M
 
Beginning Cash (CF) -- $141.4M $101.1M $148.7M $121.6M
Foreign Exchange Rate Adjustment -- $400K -$1.5M $400K $200K
Additions / Reductions -- -$2.9M $16.7M $4.6M -$7.7M
Ending Cash (CF) -- $138.9M $116.3M $153.7M $114.1M
 
Levered Free Cash Flow -- -$13.9M $59.2M $11.7M -$41.2M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock