Financhill
Sell
23

MSC Quote, Financials, Valuation and Earnings

Last price:
$2.89
Seasonality move :
-13.87%
Day range:
$2.95 - $2.95
52-week range:
$2.30 - $9.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.89x
P/B ratio:
0.88x
Volume:
1.1K
Avg. volume:
4K
1-year change:
-61.16%
Market cap:
$567.2M
Revenue:
$639.1M
EPS (TTM):
-$0.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.2M $106.9M $11.5M $445.5M $639.1M
Revenue Growth (YoY) -92.15% 117.18% -89.19% 3758.14% 43.46%
 
Cost of Revenues $79.6M $82.2M $78.8M $172.5M $223.9M
Gross Profit -$30.4M $24.6M -$67.2M $273M $415.3M
Gross Profit Margin -61.75% 23.04% -582.02% 61.28% 64.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89M $87.6M $79.8M $115.2M $171.3M
Other Inc / (Exp) -$22.2M -$22.6M $2.6M $2.2M -$6.5M
Operating Expenses $249.5M $216.2M $210M $302.1M $377.1M
Operating Income -$279.9M -$191.6M -$277.2M -$29M $38.1M
 
Net Interest Expenses $103.9M $88.3M $86.3M $119.3M $130.1M
EBT. Incl. Unusual Items -$406.1M -$302.5M -$360.9M -$146.2M -$98.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$457K $382K -$81K $7.4M
Net Income to Company -$405.1M -$302M -$361.3M -$146.1M -$105.8M
 
Minority Interest in Earnings $83.5M $49.4M $34.9M $12.6M $9.1M
Net Income to Common Excl Extra Items -$321.6M -$252.6M -$326.5M -$133.5M -$96.7M
 
Basic EPS (Cont. Ops) -$4.36 -$2.73 -$1.84 -$0.69 -$0.50
Diluted EPS (Cont. Ops) -$4.41 -$2.73 -$1.84 -$0.69 -$0.50
Weighted Average Basic Share $73.7M $92.6M $177.6M $192.6M $192.6M
Weighted Average Diluted Share $91.8M $92.6M $195.8M $192.6M $192.6M
 
EBITDA -$141M -$83.9M -$141.6M $152.8M $240.2M
EBIT -$301.3M -$211.5M -$268.6M -$16.6M $35.1M
 
Revenue (Reported) $49.2M $106.9M $11.5M $445.5M $639.1M
Operating Income (Reported) -$279.9M -$191.6M -$277.2M -$29M $38.1M
Operating Income (Adjusted) -$301.3M -$211.5M -$268.6M -$16.6M $35.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.7M $28.4M $4.2M $141.3M $152.9M
Revenue Growth (YoY) -85.88% 20% -85.11% 3233.75% 8.22%
 
Cost of Revenues $20.3M $22.7M $20.7M $42.1M $54.4M
Gross Profit $3.4M $5.8M -$16.5M $99.2M $98.5M
Gross Profit Margin 14.24% 20.31% -389.5% 70.23% 64.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.2M $18.6M $20.3M $35.3M $42.6M
Other Inc / (Exp) $628K $2M -$2M $17.3M -$420K
Operating Expenses $54.7M $51.3M $55.2M $103.5M $96.2M
Operating Income -$51.3M -$45.5M -$71.7M -$4.3M $2.3M
 
Net Interest Expenses $23.7M $21.3M $19.8M $33.4M $32M
EBT. Incl. Unusual Items -$74.4M -$64.8M -$93.5M -$20.4M -$30.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$905K -$486K -$103K -$4K $199K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $12M $47.2M -- $1.8M $2.6M
Net Income to Common Excl Extra Items -$61.5M -$17.1M -$58.6M -$18.6M -$27.7M
 
Basic EPS (Cont. Ops) -$0.66 -$0.58 -$0.44 -$0.10 -$0.14
Diluted EPS (Cont. Ops) -$0.66 -$0.58 -$0.44 -$0.10 -$0.14
Weighted Average Basic Share $92.7M $92.6M $192.8M $192.6M $192.6M
Weighted Average Diluted Share $110.9M $92.6M $210.9M $192.6M $192.6M
 
EBITDA -$15.3M -$11.2M -$40M $66.1M $55M
EBIT -$50.7M -$42.9M -$71.6M $15.4M $2.2M
 
Revenue (Reported) $23.7M $28.4M $4.2M $141.3M $152.9M
Operating Income (Reported) -$51.3M -$45.5M -$71.7M -$4.3M $2.3M
Operating Income (Adjusted) -$50.7M -$42.9M -$71.6M $15.4M $2.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.2M $106.9M $11.5M $445.5M $639.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $76.7M $82.4M $78.8M $172.5M $223.9M
Gross Profit -$27.5M $24.5M -$67.2M $273M $415.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $93.2M $87.6M $79.8M $115.2M $171.3M
Other Inc / (Exp) -$22.4M -$22.6M $2.3M $12.2M -$5.7M
Operating Expenses $253.3M $216.1M $211M $312M $377.9M
Operating Income -$280.8M -$191.6M -$278.2M -$39M $37.3M
 
Net Interest Expenses $104.1M $88.3M $86.3M $119.3M $130.1M
EBT. Incl. Unusual Items -$407.3M -$302.5M -$362.2M -$146.2M -$98.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$457K $382K -$81K $7.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $13.5M $49.4M $236K $9M $7.7M
Net Income to Common Excl Extra Items -$392.8M -$252.6M -$327.5M -$137.1M -$98.1M
 
Basic EPS (Cont. Ops) -$4.65 -$3.13 -$1.76 -$0.69 -$0.50
Diluted EPS (Cont. Ops) -$4.65 -$3.13 -$1.76 -$0.69 -$0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$142M -$83.9M -$142.9M $152.8M $240.2M
EBIT -$302.4M -$211.5M -$269.9M -$16.6M $35.1M
 
Revenue (Reported) $49.2M $106.9M $11.5M $445.5M $639.1M
Operating Income (Reported) -$280.8M -$191.6M -$278.2M -$39M $37.3M
Operating Income (Adjusted) -$302.4M -$211.5M -$269.9M -$16.6M $35.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $106.9M $11.5M $445.5M $639.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.4M $78.8M $172.5M $223.9M --
Gross Profit $24.5M -$67.2M $273M $415.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87.6M $79.8M $115.2M $171.3M --
Other Inc / (Exp) -$22.6M $2.3M $12.2M -$5.7M --
Operating Expenses $216.1M $211M $312M $377.9M --
Operating Income -$191.6M -$278.2M -$39M $37.3M --
 
Net Interest Expenses $88.3M $86.3M $119.3M $130.1M --
EBT. Incl. Unusual Items -$302.5M -$362.2M -$146.2M -$98.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$457K $382K -$81K $7.4M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $49.4M $236K $9M $7.7M --
Net Income to Common Excl Extra Items -$252.6M -$327.5M -$137.1M -$98.1M --
 
Basic EPS (Cont. Ops) -$3.13 -$1.76 -$0.69 -$0.50 --
Diluted EPS (Cont. Ops) -$3.13 -$1.76 -$0.69 -$0.50 --
Weighted Average Basic Share $370.4M $770.5M $770.4M $770.4M --
Weighted Average Diluted Share $370.4M $788.6M $770.4M $770.4M --
 
EBITDA -$83.9M -$142.9M $152.8M $240.2M --
EBIT -$211.5M -$269.9M -$16.6M $35.1M --
 
Revenue (Reported) $106.9M $11.5M $445.5M $639.1M --
Operating Income (Reported) -$191.6M -$278.2M -$39M $37.3M --
Operating Income (Adjusted) -$211.5M -$269.9M -$16.6M $35.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $575.2M $499.3M $509.5M $228M $127.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $157K $247K $263K $2.3M $2M
Inventory $9.3M $5.8M $5.1M $5.8M $7.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.5M $42.6M $38.7M $39M $29.1M
Total Current Assets $607.8M $563.7M $553.8M $316.1M $166.4M
 
Property Plant And Equipment $2.2B $2.6B $2.9B $2.8B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $120.1M $114.9M $110M $105.3M $102.6M
Other Long-Term Assets $37.8M $24.1M $17.2M $17.5M $40.8M
Total Assets $3B $3.3B $3.6B $3.2B $3B
 
Accounts Payable $206K $211K $501K $2.5M $3.3M
Accrued Expenses $66.4M $67.2M $75.1M $77M $75.1M
Current Portion Of Long-Term Debt -- -- -- -- $21.6M
Current Portion Of Capital Lease Obligations $995K $899K $1.1M $1.1M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $162.2M $254.7M $247.4M $156.8M $180.8M
 
Long-Term Debt $1.6B $2.1B $2.4B $2.3B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.4B $2.7B $2.5B $2.3B
 
Common Stock $44K $44K $84K $84K $84K
Other Common Equity Adj $11.9M -$6.1M -$11.7M -$12.7M $8.7M
Common Equity $1.3B $944.2M $876.1M $729M $646.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $944.2M $876.1M $729M $646.5M
 
Total Liabilities and Equity $3B $3.3B $3.6B $3.2B $3B
Cash and Short Terms $575.2M $499.3M $509.5M $228M $127.6M
Total Debt $1.6B $2.1B $2.4B $2.3B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $575.2M $499.3M $509.5M $228M $127.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $157K $247K $263K $2.3M $2M
Inventory $9.3M $5.8M $5.1M $5.8M $7.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.5M $42.6M $38.7M $39M $29.1M
Total Current Assets $607.8M $563.7M $553.8M $316.1M $166.4M
 
Property Plant And Equipment $2.2B $2.6B $2.9B $2.8B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $120.1M $114.9M $110M $105.3M $102.6M
Other Long-Term Assets $37.8M $24.1M $17.2M $17.5M $40.8M
Total Assets $3B $3.3B $3.6B $3.2B $3B
 
Accounts Payable $206K $211K $501K $2.5M $3.3M
Accrued Expenses $66.4M $67.2M $75.1M $77M $75.1M
Current Portion Of Long-Term Debt -- -- -- -- $21.6M
Current Portion Of Capital Lease Obligations $995K $899K $1.1M $1.1M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $162.2M $254.7M $247.4M $156.8M $180.8M
 
Long-Term Debt $1.6B $2.1B $2.4B $2.3B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.4B $2.7B $2.5B $2.3B
 
Common Stock $44K $44K $84K $84K $84K
Other Common Equity Adj $11.9M -$6.1M -$11.7M -$12.7M $8.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $944.2M $876.1M $729M $646.5M
 
Total Liabilities and Equity $3B $3.3B $3.6B $3.2B $3B
Cash and Short Terms $575.2M $499.3M $509.5M $228M $127.6M
Total Debt $1.6B $2.1B $2.4B $2.3B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$405.1M -$302M -$361.3M -$146.1M -$105.8M
Depreciation & Amoritzation $160.3M $127.6M $127M $169.4M $205.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $55.6M -$5.8M $15.4M -$42.7M $41.1M
Change in Inventories $1.9M -$1.8M $4.1M -$339K $8.4M
Cash From Operations -$167.4M -$136.8M -$178.8M -$18.9M $189.9M
 
Capital Expenditures $202.8M $404.5M $452.1M $156.8M $86.8M
Cash Acquisitions -- -- -- -$5.5M -$31.3M
Cash From Investing -$209.8M -$407.2M -$453.4M -$161.5M -$108.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B $758.2M $350M -- --
Long-Term Debt Repaid -$850M -$252.9M -- -$100.4M -$175.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.4M -$33.3M -$6.1M -$530K -$7.9M
Cash From Financing $623.8M $471.5M $643.1M -$100.9M -$183.3M
 
Beginning Cash (CF) $327.2M $575.4M $499.4M $509.7M $228.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $246.6M -$72.6M $10.9M -$281.3M -$101.8M
Ending Cash (CF) $575.4M $499.4M $509.7M $228.2M $127.8M
 
Levered Free Cash Flow -$370.2M -$541.3M -$630.9M -$175.7M $103.1M
Period Ending 2019-03-31 2020-03-31 2021-03-31 2022-03-31 2023-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $62.1M $8.2M -$63.1M -$56.5M -$80.2M
 
Capital Expenditures $12.8M $32.8M $85.2M $159.9M $57.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.8M -$37.3M -$85.3M -$160.3M -$58.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $383.5M -- $402.9M $350M --
Long-Term Debt Repaid -$208.5M -- -$252.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.9M -- -$30M -$4.6M --
Cash From Financing $167.1M -- $120M $345.4M --
 
Beginning Cash (CF) $371M $325.1M $573.4M $499.2M $499.3M
Foreign Exchange Rate Adjustment -$871K $1.5M -$1.7M -$1.8M -$2.6M
Additions / Reductions $213.4M -$29.1M -$28.4M $128.6M -$138.5M
Ending Cash (CF) $583.5M $297.4M $543.2M $625.9M $358.2M
 
Levered Free Cash Flow $49.3M -$24.6M -$148.3M -$216.4M -$138.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $228.5M -$167.4M -$136.8M -$178.8M --
 
Capital Expenditures $78.6M $202.8M $404.5M $452.1M $57.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$90.9M -$209.8M -$407.2M -$453.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $383.5M $1B $758.2M $350M --
Long-Term Debt Repaid -$558.5M -$850M -$252.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.9M -- -$33.3M -$6.1M --
Cash From Financing -$190M $623.8M $471.5M $643.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.4M $246.6M -$72.6M $10.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $149.9M -$370.2M -$541.3M -$630.9M --
Period Ending 2021-05-02 2022-05-02 2023-05-02 2024-05-02
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 19.48% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 3.92% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 6.49% over the past day.

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

Show me the best stock