Financhill
Buy
53

MYTE Quote, Financials, Valuation and Earnings

Last price:
$8.83
Seasonality move :
2.53%
Day range:
$8.41 - $8.97
52-week range:
$3.13 - $12.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.77x
P/B ratio:
1.68x
Volume:
253.2K
Avg. volume:
217.6K
1-year change:
123.75%
Market cap:
$723.1M
Revenue:
$909.9M
EPS (TTM):
-$0.43
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $497.2M $729.8M $775.7M $803.1M $909.9M
Revenue Growth (YoY) 14.94% 46.8% 6.29% 3.53% 13.3%
 
Cost of Revenues $265M $387.6M $377.6M $404.7M $493.8M
Gross Profit $232.2M $342.3M $398.2M $398.4M $416.1M
Gross Profit Margin 46.71% 46.9% 51.33% 49.61% 45.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $195.3M $276.3M $272.7M $266.6M $274.5M
Other Inc / (Exp) -$8.2M $10.9M $353K -$5.9M $491.3K
Operating Expenses $203.3M $374.1M $395.3M $401.6M $440.3M
Operating Income $28.9M -$31.8M $2.9M -$3.2M -$24.2M
 
Net Interest Expenses $9.9M -- $1.1M $2.6M $5.2M
EBT. Incl. Unusual Items $10.8M -$20.4M $2.1M -$11.7M -$28.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $18.5M $12.6M $6.2M -$2M
Net Income to Company $7M -$38.9M -$10.5M -$17.8M -$27M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7M -$38.9M -$10.5M -$17.8M -$27M
 
Basic EPS (Cont. Ops) $0.08 -$0.50 -$0.12 -$0.21 -$0.31
Diluted EPS (Cont. Ops) $0.08 -$0.50 -$0.12 -$0.21 -$0.31
Weighted Average Basic Share $85.8M $77.4M $86.3M $86.6M $86.8M
Weighted Average Diluted Share $85.8M $77.4M $86.3M $86.6M $86.8M
 
EBITDA $29.5M -$1.8M $13.5M $3.5M -$7.3M
EBIT $20.7M -$11.6M $3.2M -$8.7M -$23.7M
 
Revenue (Reported) $497.2M $729.8M $775.7M $803.1M $909.9M
Operating Income (Reported) $28.9M -$31.8M $2.9M -$3.2M -$24.2M
Operating Income (Adjusted) $20.7M -$11.6M $3.2M -$8.7M -$23.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $189.1M $214.5M $194.4M $211.8M $237.7M
Revenue Growth (YoY) -- 13.45% -9.39% 8.94% 12.25%
 
Cost of Revenues $95.4M $100M $87.9M $106.3M $116.6M
Gross Profit $93.7M $114.5M $106.5M $105.5M $121.1M
Gross Profit Margin 49.54% 53.38% 54.8% 49.81% 50.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.1M $74.1M $69.4M $70.5M $84M
Other Inc / (Exp) -$329.1K -- -- -$955.2K $321.9K
Operating Expenses $73.5M $103.9M $102.9M $109.7M $124.1M
Operating Income $20.1M $10.6M $3.6M -$4.2M -$3M
 
Net Interest Expenses -- $227.6K $429.5K $1.3M $2.1M
EBT. Incl. Unusual Items $25.7M $10.3M $3.1M -$6.4M -$4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $8M $3.6M -$173.4K $205.7K
Net Income to Company $19M $2.6M -$530.1K -$6.1M -$4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.7M $2.4M -$472.4K -$6.3M -$5M
 
Basic EPS (Cont. Ops) $0.21 $0.02 -$0.01 -$0.08 -$0.05
Diluted EPS (Cont. Ops) $0.21 $0.02 -$0.01 -$0.08 -$0.05
Weighted Average Basic Share $87.8M $86.3M $86.6M $86.8M $87.2M
Weighted Average Diluted Share $87.8M $87.7M $86.6M $86.8M $87.2M
 
EBITDA $31.7M $13.2M $6.7M -$1M $1.5M
EBIT $29.3M $10.6M $3.8M -$5.1M -$2.7M
 
Revenue (Reported) $189.1M $214.5M $194.4M $211.8M $237.7M
Operating Income (Reported) $20.1M $10.6M $3.6M -$4.2M -$3M
Operating Income (Adjusted) $29.3M $10.6M $3.8M -$5.1M -$2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $579.2M $794.9M $745.9M $848.8M $952.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $300.8M $408.7M $359.2M $453.3M $511M
Gross Profit $278.5M $386.2M $386.7M $395.5M $441.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $229.4M $316.5M $215.2M $271.6M $309.4M
Other Inc / (Exp) -$785.3K $11.8M -$1.2M -$5.3M -$469.6K
Operating Expenses $238.5M $442.8M $385.8M $422.3M $481.8M
Operating Income $40M -$56.6M $920.2K -$26.8M -$40M
 
Net Interest Expenses -- $12.1M $1.5M $4.2M $6.2M
EBT. Incl. Unusual Items $44.5M -$57M -$1.7M -$36.2M -$46.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.3M $19.1M $7.2M -$2.9M -$7.6M
Net Income to Company $32.5M -$75.1M -$8.9M -$32.8M -$37.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.2M -$76.1M -$8.9M -$33.3M -$39.1M
 
Basic EPS (Cont. Ops) $0.37 -$0.91 -$0.09 -$0.37 -$0.43
Diluted EPS (Cont. Ops) $0.37 -$0.91 -$0.09 -$0.37 -$0.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $67.2M -$44.5M $10.5M -$17.3M -$19.9M
EBIT $58.1M -$54.7M -$5.5K -$31.9M -$40.5M
 
Revenue (Reported) $579.2M $794.9M $745.9M $848.8M $952.8M
Operating Income (Reported) $40M -$56.6M $920.2K -$26.8M -$40M
Operating Income (Adjusted) $58.1M -$54.7M -$5.5K -$31.9M -$40.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $336.9M $400.6M $371.6M $415.9M $459.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $174.6M $195M $176.6M $223.9M $241M
Gross Profit $162.3M $205.7M $195M $192M $218.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $166.7M $132.9M $138.1M $173.1M
Other Inc / (Exp) -$1.1M -$331.3K -- -$3.6K -$972.6K
Operating Expenses $131.8M $199.1M $192.2M $211.8M $253.3M
Operating Income $30.5M $6.5M $2.7M -$19.8M -$34.8M
 
Net Interest Expenses -- $450.4K $804.2K $2.4M $3.4M
EBT. Incl. Unusual Items $41.4M $5.8M $1.9M -$22.2M -$39.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.4M $12M $6.2M -$2.7M -$8.3M
Net Income to Company $30.2M -$6M -$4.4M -$19.4M -$30.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30M -$6.2M -$4.3M -$19.5M -$30.9M
 
Basic EPS (Cont. Ops) $0.34 -$0.08 -$0.05 -$0.23 -$0.35
Diluted EPS (Cont. Ops) $0.34 -$0.08 -$0.05 -$0.23 -$0.35
Weighted Average Basic Share $175.6M $170.8M $173.1M $173.6M $174.4M
Weighted Average Diluted Share $175.6M $172.2M $173.1M $173.6M $174.4M
 
EBITDA $53.4M $11.7M $8.4M -$12M -$23.7M
EBIT $48.6M $6.5M $3M -$19.8M -$35.7M
 
Revenue (Reported) $336.9M $400.6M $371.6M $415.9M $459.5M
Operating Income (Reported) $30.5M $6.5M $2.7M -$19.8M -$34.8M
Operating Income (Adjusted) $48.6M $6.5M $3M -$19.8M -$35.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $10.5M $91.3M $118.6M $32.8M $16.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.4M $6M $8.6M $8.2M $12.7M
Inventory $190.2M $294M $240.4M $391.5M $397.3M
Prepaid Expenses $5.6M $7.6M $7.8M $6.7M $7.3M
Other Current Assets $10.3M $8.6M $21.3M $36.8M $40.1M
Total Current Assets $227.5M $408.6M $432.3M $478.2M $474.7M
 
Property Plant And Equipment $32.1M $27.2M $41.1M $100M $95.5M
Long-Term Investments -- $208.3K -- -- --
Goodwill $156.2M $165.3M $145.1M $150.9M $148.9M
Other Intangibles $18.1M $19.9M $17.1M $17.8M $17.2M
Other Long-Term Assets -- $1.2K $1.1K $7.1M $8.1M
Total Assets $433.9M $621.1M $642.2M $754.2M $746.6M
 
Accounts Payable $40.7M $51.8M $47.2M $77.3M $91.5M
Accrued Expenses $30.8M $31.1M $28.7M $35.3M $41M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.5M $6.4M $5.4M $8.9M $9.9M
Other Current Liabilities $9.7M $14.4M $31.2M $44.1M $37.5M
Total Current Liabilities $122.2M $148.1M $169.1M $215.3M $233.2M
 
Long-Term Debt $215M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $361.5M $162.1M $191.3M $272.3M $279.6M
 
Common Stock $1.1K $1.2K $1.1K $1.1K $1.1K
Other Common Equity Adj $102.4M $529.5M $521.1M $575.7M $586.2M
Common Equity $72.4M $459M $450.9M $481.9M $467M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $72.4M $459M $450.9M $481.9M $467M
 
Total Liabilities and Equity $433.9M $621.1M $642.2M $754.2M $746.6M
Cash and Short Terms $10.5M $91.3M $118.6M $32.8M $16.2M
Total Debt $226.3M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4M $90.3M $55.6M $7.1M $14.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.4M $47.3M $8.1M $17.2M $9.8M
Inventory $285.3M $276.6M $330.3M $453.2M $421M
Prepaid Expenses -- -- $7.5M $3.8M $5.6M
Other Current Assets $22.4M $19.9M $29.8M $34.4M $27.6M
Total Current Assets $321.5M $434.1M $437M $516.9M $480.5M
 
Property Plant And Equipment $31.8M $33.7M $79.7M $99M $85.1M
Long-Term Investments -- -- $5.1M -- --
Goodwill -- -- -- $153.5M --
Other Intangibles -- -- -- $17.9M --
Other Long-Term Assets -- -$1.1K -- -- --
Total Assets $543.8M $643.7M $694.6M $796M $744.9M
 
Accounts Payable $47.6M $44.3M $46.4M $114.2M $74.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $1.6M $42.2M
Current Portion Of Capital Lease Obligations $6.4M $6.2M $5.7M $9.9M $8.9M
Other Current Liabilities $59M $71M $77M $95.5M $117.6M
Total Current Liabilities $177.1M $153.5M $161.3M $255.3M $269.9M
 
Long-Term Debt $214.8M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $432.5M $177.9M $214.8M $308.1M $313.3M
 
Common Stock $1.2K $1.1K $1.1K $1.1K $1K
Other Common Equity Adj $112M $540.5M $555.1M $598.1M $579.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $111.3M $465.7M $479.8M $487.8M $431.6M
 
Total Liabilities and Equity $543.8M $643.7M $694.6M $796M $744.9M
Cash and Short Terms $6.4M $90.3M $55.6M $7.1M $14.4M
Total Debt $271.4M -- -- $1.6M $42.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $7M -$38.9M -$10.5M -$17.8M -$27M
Depreciation & Amoritzation $8.7M $9.8M $10.2M $12.2M $16.5M
Stock-Based Compensation $71.9K $89.7M $59M $31.4M $19.9M
Change in Accounts Receivable $921.4K -$256.4K -$3.7M $791.5K -$4.6M
Change in Inventories -$36.6M -$92.9M $19.1M -$136.4M -$11.2M
Cash From Operations $11.7M -$19.8M $61.8M -$57.7M $10.8M
 
Capital Expenditures $2.7M $3.5M $13.4M $23.9M $12.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$3.5M -$13.4M -$23.9M -$12.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100.4M $77.5M -- -- --
Long-Term Debt Repaid -$98.1M -$301M -$6.1M -$4.3M -$8.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.4M -- -- --
Cash From Financing -$971.1K $103.6M -$6.8M -$5.7M -$14.4M
 
Beginning Cash (CF) $2.3M $11.2M $86.6M $119M $32.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M $80.4M $41.5M -$87.3M -$16.3M
Ending Cash (CF) $10.4M $91.5M $128M $31.6M $16.3M
 
Levered Free Cash Flow $9M -$23.3M $48.4M -$81.6M -$1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19M $2.6M -$530.1K -$6.1M -$4.2M
Depreciation & Amoritzation $2.5M $2.5M $2.9M $4.1M $3.9M
Stock-Based Compensation $8.5K $18.1M $10M $5.3M $5.3M
Change in Accounts Receivable -$292.9K -$43.6M -$1.4M -$9.3M -$533.3K
Change in Inventories -$35.9M $24.2M -$47.3M -$33.6M -$42.4M
Cash From Operations $4M $30.8M -$28M $20.4M -$5.4M
 
Capital Expenditures $568K $789.1K $7.5M $1.5M $395.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515.5K -$789.2K -$7.5M -$1.5M -$395.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33.3M -- -- -$16.3M $15.4M
Long-Term Debt Repaid -$33.6M -$1.5M -$1.1M -$2M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.1K $1K -- -$70.4K
Cash From Financing -$4.4M -$1.7M -$1.6M -$19.6M $11M
 
Beginning Cash (CF) $6.9M $65.7M $88.5M $8.2M $9.9M
Foreign Exchange Rate Adjustment $760 -$31.1K -$100.1K -$115.8K $250.6K
Additions / Reductions -$877.8K $28.3M -$37.1M -$756.8K $5.2M
Ending Cash (CF) $6.2M $91.2M $53M $6.9M $14.7M
 
Levered Free Cash Flow $3.4M $30M -$35.5M $18.9M -$5.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $32.5M -$75.1M -$8.9M -$32.8M -$37.7M
Depreciation & Amoritzation $9.1M $10M $10.6M $14.5M $20.4M
Stock-Based Compensation $73.2K $126.9M $41.5M $24M $17.9M
Change in Accounts Receivable $232.7K -$40.9M $39.1M -$8.6M $6.6M
Change in Inventories -$115.2M -$14.9M -$63.7M -$110.4M $6.2M
Cash From Operations -$57.7M $23.4M $5.6M -$25.6M -$8M
 
Capital Expenditures $3M $3.1M $24.9M $16.1M $9.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$3.1M -$24.9M -$16.1M -$9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $110.7M -- -- $1.5M $41.8M
Long-Term Debt Repaid -$44.8M -$263M -$5.6M -$5.5M -$9.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $60.8M $68.5M -$5.5M -$8.1M $25.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.9K $88.8M -$24.9M -$49.8M $7.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$60.7M $20.3M -$19.3M -$41.7M -$17.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.2M -$6M -$4.4M -$19.4M -$30.1M
Depreciation & Amoritzation $4.8M $5.1M $5.5M $7.8M $11.8M
Stock-Based Compensation $16.7K $37.1M $19.7M $12.2M $10.3M
Change in Accounts Receivable -$1.4M -$42.1M $738.3K -$8.6M $2.6M
Change in Inventories -$74.9M $3.1M -$79.6M -$53.6M -$36.2M
Cash From Operations -$35M $8.2M -$48M -$15.9M -$34.8M
 
Capital Expenditures $1.6M $1.2M $12.7M $4.9M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$1.2M -$12.7M -$4.9M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $77.5M -- -- $1.5M $43.3M
Long-Term Debt Repaid -$41.1M -$3.1M -$2.5M -$3.8M -$4.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.1K -- -- -$70.4K
Cash From Financing $31.7M -$3.5M -$2.2M -$4.6M $35.1M
 
Beginning Cash (CF) $17.9M $156.2M $202.9M $41M $26.5M
Foreign Exchange Rate Adjustment -$21.5K -$60.6K -$90K -$65.7K $142.8K
Additions / Reductions -$4.9M $3.5M -$62.9M -$25.5M -$1.5M
Ending Cash (CF) $13.1M $156.9M $141.6M $15.1M $24.6M
 
Levered Free Cash Flow -$36.6M $7M -$60.7M -$20.8M -$36.6M

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 2.84% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.44% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 12.07% over the past day.

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

Show me the best stock