Financhill
Sell
24

MOLN Quote, Financials, Valuation and Earnings

Last price:
$4.24
Seasonality move :
-25.38%
Day range:
$4.33 - $4.35
52-week range:
$3.32 - $12.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
21.67x
P/B ratio:
1.02x
Volume:
581
Avg. volume:
2.5K
1-year change:
12.03%
Market cap:
$159.7M
Revenue:
$5.6M
EPS (TTM):
-$1.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10M $10.2M $198.8M $7.8M $5.6M
Revenue Growth (YoY) -51.42% 2.43% 1846.98% -96.06% -27.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $59.8M $61M $53.2M $54.3M $55.2M
Selling, General & Admin $11.8M $18.5M $22.9M $21.2M $19.5M
Other Inc / (Exp) -$4.8M $100.7K $751.8K -$5.7M $4.4M
Operating Expenses $72.2M $79.6M $76.5M $75.9M $75.2M
Operating Income -$62.2M -$69.4M $122.3M -$68.1M -$69.6M
 
Net Interest Expenses -- $500K -- -- --
EBT. Incl. Unusual Items -$67M -$69.8M $123.6M -$69M -$61.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.7K $2.2K -- -- $2.3K
Net Income to Company -$66.9M -$69.8M $123.6M -$69M -$61.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.9M -$69.8M $123.6M -$69M -$61.4M
 
Basic EPS (Cont. Ops) -$2.68 -$2.25 $3.81 -$2.10 -$1.81
Diluted EPS (Cont. Ops) -$2.68 -$2.25 $3.71 -$2.10 -$1.81
Weighted Average Basic Share $25M $31M $32.5M $32.8M $34M
Weighted Average Diluted Share $25M $31M $33.3M $32.8M $34M
 
EBITDA -$63.6M -$66.4M $126.7M -$66.3M -$58.7M
EBIT -$66.6M -$69.2M $124.2M -$69M -$61.4M
 
Revenue (Reported) $10M $10.2M $198.8M $7.8M $5.6M
Operating Income (Reported) -$62.2M -$69.4M $122.3M -$68.1M -$69.6M
Operating Income (Adjusted) -$66.6M -$69.2M $124.2M -$69M -$61.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7M $1.9M $2.8M $1.2M --
Revenue Growth (YoY) -- 12.64% 45.35% -58.39% --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.1M $13.5M $12.7M $14.5M $12M
Selling, General & Admin $3.2M $5M $5.2M $5M $4.4M
Other Inc / (Exp) -$1.5M -$2.2M -$3.2M -$4.8M $3.3M
Operating Expenses $23.9M $19.1M $18.3M $19.9M $16.8M
Operating Income -$22.2M -$17.1M -$15.5M -$18.8M -$16.8M
 
Net Interest Expenses $198.1K $69.4K -- -- --
EBT. Incl. Unusual Items -$23.9M -$19.4M -$18.1M -$22.3M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.2K -- -- $2.3K
Net Income to Company -- -$19.8M -$16.5M -$21.2M -$11.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.9M -$19.4M -$18.1M -$22.3M -$12.8M
 
Basic EPS (Cont. Ops) -$0.85 -$0.61 -$0.56 -$0.68 -$0.34
Diluted EPS (Cont. Ops) -$0.85 -$0.61 -$0.56 -$0.68 -$0.34
Weighted Average Basic Share $29.2M $32.3M $32.5M $32.9M $36.9M
Weighted Average Diluted Share $29.2M $32.3M $33.5M $32.9M $36.9M
 
EBITDA -$22.8M -$18.6M -$17.5M -$21.6M -$12.1M
EBIT -$23.6M -$19.3M -$18.1M -$22.3M -$12.8M
 
Revenue (Reported) $1.7M $1.9M $2.8M $1.2M --
Operating Income (Reported) -$22.2M -$17.1M -$15.5M -$18.8M -$16.8M
Operating Income (Adjusted) -$23.6M -$19.3M -$18.1M -$22.3M -$12.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8M $10.2M $204.5M $7.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $61M $53.3M $54.3M $55.2M
Selling, General & Admin -- $18.5M $22.9M $21.1M $19.5M
Other Inc / (Exp) -$2.8M $138.9K $765.6K -$5.7M $4.3M
Operating Expenses -- $79.7M $76.6M $75.8M $75.2M
Operating Income -- -$69.5M $127.9M -$68M -$69.5M
 
Net Interest Expenses $238.3K $501.4K -- -- --
EBT. Incl. Unusual Items -- -$69.8M $129.2M -$69M -$61.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.2K -- -- $2.3K
Net Income to Company -- -$69.8M $123.6M -$69M -$61.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$69.8M $129.2M -$69M -$61.4M
 
Basic EPS (Cont. Ops) -- -$2.27 $4.00 -$2.10 -$1.81
Diluted EPS (Cont. Ops) -- -$2.27 $3.87 -$2.10 -$1.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$66.4M $132.3M -$66.3M -$58.7M
EBIT -- -$69.2M $129.8M -$69M -$61.4M
 
Revenue (Reported) $9.8M $10.2M $204.5M $7.8M --
Operating Income (Reported) -- -$69.5M $127.9M -$68M -$69.5M
Operating Income (Adjusted) -- -$69.2M $129.8M -$69M -$61.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.2M $204.5M $7.8M $5.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61M $53.3M $54.3M $55.2M --
Selling, General & Admin $18.5M $22.9M $21.1M $19.5M --
Other Inc / (Exp) $138.9K $765.6K -$5.7M $4.3M --
Operating Expenses $79.7M $76.6M $75.8M $75.2M --
Operating Income -$69.5M $127.9M -$68M -$69.5M --
 
Net Interest Expenses $501.3K $262.4K -- -- --
EBT. Incl. Unusual Items -$69.8M $129.2M -$69M -$61.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2K -- -- $2.3K --
Net Income to Company -$69.8M $123.6M -$69M -$61.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69.8M $129.2M -$69M -$61.4M --
 
Basic EPS (Cont. Ops) -$2.27 $4.00 -$2.10 -$1.81 --
Diluted EPS (Cont. Ops) -$2.27 $3.87 -$2.10 -$1.81 --
Weighted Average Basic Share $124M $129.9M $131.1M $136.1M --
Weighted Average Diluted Share $124M $131.7M $131.1M $136.1M --
 
EBITDA -$66.4M $132.3M -$66.3M -$58.7M --
EBIT -$69.2M $129.8M -$69M -$61.4M --
 
Revenue (Reported) $10.2M $204.5M $7.8M $5.6M --
Operating Income (Reported) -$69.5M $127.9M -$68M -$69.5M --
Operating Income (Adjusted) -$69.2M $129.8M -$69M -$61.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $153.1M $78.6M $94.9M $80.1M $70.7M
Short Term Investments $45.8M $66.7M $173.9M $142.4M $94.7M
Accounts Receivable, Net $182K $25.9M $561.9K $351.2K $316.5K
Inventory -- -- -- -- --
Prepaid Expenses $1.4M $6.2M $4.2M $3M $2.5M
Other Current Assets -- -- -- -- --
Total Current Assets $203.5M $179.6M $274.8M $229.1M $170.8M
 
Property Plant And Equipment $10.7M $8.9M $7.8M $6.8M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $397.2K $361K $292.3K $252.4K $54.2K
Other Long-Term Assets -- $1.1K -- -- --
Total Assets $214.7M $188.9M $282.9M $236.1M $175.5M
 
Accounts Payable $3.2M $5.3M $1.1M $488.1K $751.5K
Accrued Expenses $8.8M $10.9M $8.1M $9M $8.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $1.3M $1.4M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66M $51.3M $18.6M $17.2M $11.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $91.9M $71.5M $29.2M $26.1M $18.7M
 
Common Stock $3.3M $3.5M $3.9M $4.3M $4.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $122.7M $117.4M $253.6M $210M $156.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $122.7M $117.4M $253.6M $210M $156.8M
 
Total Liabilities and Equity $214.7M $188.9M $282.9M $236.1M $175.5M
Cash and Short Terms $198.8M $145.3M $268.7M $222.5M $165.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $153.1M $78.6M $94.9M $80.1M $70.7M
Short Term Investments $45.8M $66.7M $173.9M $142.4M $94.7M
Accounts Receivable, Net $182K $25.9M $561.9K $351.2K $316.5K
Inventory -- -- -- -- --
Prepaid Expenses $1.4M $6.2M $4.2M $3M $2.5M
Other Current Assets -- -- -- -- --
Total Current Assets $203.5M $179.6M $274.8M $229.1M $170.8M
 
Property Plant And Equipment $10.7M $8.9M $7.8M $6.8M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $397.2K $361K $292.3K $252.4K $54.2K
Other Long-Term Assets -- $1.1K -- -- --
Total Assets $214.7M $188.9M $282.9M $236.1M $175.5M
 
Accounts Payable $3.2M $5.3M $1.1M $488.1K $751.5K
Accrued Expenses $8.8M $10.9M $8.1M $9M $8.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.3M $1.3M $1.3M $1.4M $1.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66M $51.3M $18.6M $17.2M $11.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $91.9M $71.5M $29.2M $26.1M $18.7M
 
Common Stock $3.3M $3.5M $3.9M $4.3M $4.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $122.7M $117.4M $253.6M $210M $156.8M
 
Total Liabilities and Equity $214.7M $188.9M $282.9M $236.1M $175.5M
Cash and Short Terms $198.8M $145.3M $268.7M $222.5M $165.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$66.9M -$69.8M $123.6M -$69M -$61.4M
Depreciation & Amoritzation $3.1M $2.8M $2.5M $2.7M $2.7M
Stock-Based Compensation $3.1M $4.5M $5.3M $5.8M $4.7M
Change in Accounts Receivable -$588.8K -$25.6M $26.5M -$1M -$394.3K
Change in Inventories -- -- -- -- --
Cash From Operations -$30.9M -$99.5M $124.3M -$65.7M -$67.3M
 
Capital Expenditures $1.8M $1.4M $1.5M $899.8K $821.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.2M -$24.3M -$106M $49.7M $46M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$1.2M -$1.3M -$1.4M
Repurchase of Common Stock -- -- -$661.6K -- --
Other Financing Activities -- -- -- -- -$2M
Cash From Financing $120.7M $55.3M -$1.6M -$1.3M $16.4M
 
Beginning Cash (CF) $80.8M $146.3M $75.3M $97.9M $76.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.6M -$68.5M $16.6M -$17.3M -$4.9M
Ending Cash (CF) $142.6M $78.6M $92.2M $75M $72.6M
 
Levered Free Cash Flow -$32.7M -$100.9M $122.8M -$66.6M -$68.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$19.8M -$16.5M -$21.2M -$11.9M
Depreciation & Amoritzation -- $694.3K $651.5K $636.5K $611.2K
Stock-Based Compensation -- $1.4M $1.2M $1.2M $1.1M
Change in Accounts Receivable -- -$22.6M $1.1M -$212.5K $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$21.5M -$13.2M -$17M -$14.1M
 
Capital Expenditures -- $430.1K $669.8K $335.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $10.8M $35.9M $21.2M -$6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$327.1K -$324.1K -$317.3K -$325.9K
Repurchase of Common Stock -- -- -$11.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $260 -$329.1K -$315.7K $17.4M
 
Beginning Cash (CF) -- $90.3M $72.2M $77.4M $76M
Foreign Exchange Rate Adjustment -- -$1.7M -$3.2M -$4.7M $571.7K
Additions / Reductions -- -$10.7M $22.3M $3.9M -$2.7M
Ending Cash (CF) -- $78.6M $92.2M $75M $72.6M
 
Levered Free Cash Flow -- -$21.9M -$13.9M -$17.3M -$14.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$69.8M $123.6M -$69M -$61.4M
Depreciation & Amoritzation -- $2.8M $2.5M $2.7M $2.7M
Stock-Based Compensation -- $4.5M $5.3M $5.8M $4.7M
Change in Accounts Receivable -- -$25.6M $26.5M -$1M -$394.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$30.2M -$99.5M $124.3M -$65.7M -$67.3M
 
Capital Expenditures -- $1.4M $1.5M $899.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$24.3M -$106M $49.7M $46M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.3M -$1.2M -$1.3M -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $55.3M -$1.6M -$1.3M $16.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$68.5M $16.6M -$17.3M -$4.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$100.9M $122.8M -$66.6M -$68.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$69.8M $123.6M -$69M -$61.4M --
Depreciation & Amoritzation $2.8M $2.5M $2.7M $2.7M --
Stock-Based Compensation $4.5M $5.3M $5.8M $4.7M --
Change in Accounts Receivable -$25.6M $26.5M -$1M -$394.2K --
Change in Inventories -- -- -- -- --
Cash From Operations -$99.5M $124.3M -$65.7M -$67.3M --
 
Capital Expenditures $1.4M $1.5M $899.8K $677.7K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.3M -$106M $49.7M $46M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.2M -$1.3M -$1.4M --
Repurchase of Common Stock -- -$661.6K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $55.3M -$1.6M -$1.3M $16.4M --
 
Beginning Cash (CF) $494.5M $422.8M $322.6M $303.9M --
Foreign Exchange Rate Adjustment $767K $270.5K -$5.7M $1M --
Additions / Reductions -$68.5M $16.6M -$17.3M -$4.9M --
Ending Cash (CF) $425.2M $437.2M $302.6M $299.4M --
 
Levered Free Cash Flow -$100.9M $122.8M -$66.6M -$68.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock