Financhill
Sell
23

MAAS Quote, Financials, Valuation and Earnings

Last price:
$3.96
Seasonality move :
-23.45%
Day range:
$3.73 - $3.92
52-week range:
$3.02 - $33,263.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.06x
P/B ratio:
0.08x
Volume:
6.5K
Avg. volume:
165.7K
1-year change:
-99.99%
Market cap:
$15.8M
Revenue:
$164.7M
EPS (TTM):
--
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $18.4M $28.9M $29.2M $16.5M $164.7M
Revenue Growth (YoY) -38.19% 56.75% 1.25% -43.67% 900.72%
 
Cost of Revenues $4.5M $6.6M $8.5M $2.9M $99.4M
Gross Profit $13.9M $22.2M $20.7M $13.5M $65.3M
Gross Profit Margin 75.47% 76.97% 70.83% 82.28% 39.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $33.3M $32.2M $22M $70.1M
Other Inc / (Exp) $213.2K $286.6K -- $2M -$66.4M
Operating Expenses $20.8M $32.6M $31.4M $21.8M $70.4M
Operating Income -$6.9M -$10.3M -$10.7M -$8.2M -$5.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.1M -$8.4M -$9.5M -$5M -$69.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$340.4K -$1.5M -$143.2K $1.2M $1.8M
Net Income to Company -$4.8M -$7M -$9.4M -$6.3M -$71.2M
 
Minority Interest in Earnings $92.1K -$45.9K -- -- $30.9M
Net Income to Common Excl Extra Items -$4.7M -$7M -$9.4M -$6.3M -$40.3M
 
Basic EPS (Cont. Ops) -$4.66 -$6.97 -$9.35 -$6.24 -$15.56
Diluted EPS (Cont. Ops) -$4.66 -$6.97 -$9.35 -$6.24 -$15.78
Weighted Average Basic Share $1M $1M $1M $1M $2.6M
Weighted Average Diluted Share $1M $1M $1M $1M $2.6M
 
EBITDA -$5.6M -$8.3M -$9.7M -$7.6M $3.1M
EBIT -$6.9M -$10.3M -$10.7M -$8.2M -$5.1M
 
Revenue (Reported) $18.4M $28.9M $29.2M $16.5M $164.7M
Operating Income (Reported) -$6.9M -$10.3M -$10.7M -$8.2M -$5.1M
Operating Income (Adjusted) -$6.9M -$10.3M -$10.7M -$8.2M -$5.1M
Period Ending 2017-03-31 2018-03-31 2019-03-31 2020-03-31 2021-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$987.5K -$254.3K -$531.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.1M $32.5M $22.8M $11.5M $259.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $6.8M $7M $2M $156.5M
Gross Profit $16.9M $25.7M $15.8M $9.5M $102.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.9M $40M $25M $16.3M $123.3M
Other Inc / (Exp) $449.1K -- -$24.7K $2M $11M
Operating Expenses $23.2M $39.7M $24.4M $16.3M $127.6M
Operating Income -$6.2M -$14M -$8.7M -$6.8M -$24.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4M -$12.7M -$7.5M -$3.8M -$10.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$465.3K -$1.5M $141.6K $2.6M $11.8M
Net Income to Company -- -- -$7.7M -- --
 
Minority Interest in Earnings -$32.3K -- -- -- $19.7M
Net Income to Common Excl Extra Items -$3.6M -$11.2M -$7.7M -$6.3M -$3.4M
 
Basic EPS (Cont. Ops) -$3.57 -$11.15 -$7.63 -$6.10 -$0.82
Diluted EPS (Cont. Ops) -$3.57 -$11.15 -$7.63 -$6.10 -$7.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.2M -$12.3M -$7.6M -$6.8M -$24.8M
EBIT -$6.2M -$14M -$8.7M -$6.8M -$24.8M
 
Revenue (Reported) $22.1M $32.5M $22.8M $11.5M $259.3M
Operating Income (Reported) -$6.2M -$14M -$8.7M -$6.8M -$24.8M
Operating Income (Adjusted) -$6.2M -$14M -$8.7M -$6.8M -$24.8M
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $40.3M $40.3M $29M $22.7M $40.7M
Short Term Investments $564.1K -- $746.1K -- $80.3M
Accounts Receivable, Net $5.6M $8.5M $8.9M $5.2M $37.6M
Inventory -- -- -- -- --
Prepaid Expenses $817.4K $2.1M $2.1M $352.1K $2M
Other Current Assets -- -- -- $879.5K $6.7M
Total Current Assets $55.5M $62.4M $58.9M $31.8M $328.2M
 
Property Plant And Equipment $3.8M $6.4M $6.5M $2.1M $28.8M
Long-Term Investments -- -- -- -- $1.2M
Goodwill -- -- -- -- $33.4M
Other Intangibles $51.2K $247.3K $166.2K $246.9K $57.5M
Other Long-Term Assets -- -- -- -- $3.7M
Total Assets $61M $72.4M $69.2M $36.5M $588.6M
 
Accounts Payable $1.3M $1.9M $1.7M $867.4K $26.7M
Accrued Expenses $690.9K $739.5K $585.5K $1.3M $42M
Current Portion Of Long-Term Debt -- -- -- -- $13.5M
Current Portion Of Capital Lease Obligations $1M $2.1M $1.8M $660.8K $7.5M
Other Current Liabilities $418.8K $11.2M $17.7M $110.7K $1.4M
Total Current Liabilities $6.7M $20.2M $24.9M $3.3M $117.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.8M $22.8M $30.4M $6.5M $225.4M
 
Common Stock $84.6K $92.8K $89.5K $82.7K $360.1K
Other Common Equity Adj $3.2M $3.4M $3.4M $3.2M $2.9M
Common Equity $51.9M $49.5M $38.8M $29.9M $176.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $356.1K -- -- -- $186.4M
Total Equity $52.2M $49.5M $38.8M $29.9M $363.2M
 
Total Liabilities and Equity $61M $72.4M $69.2M $36.5M $588.6M
Cash and Short Terms $40.9M $40.3M $29.7M $22.7M $121M
Total Debt -- -- -- -- $13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $50.1M $33.9M $10.9M $83.7M $37M
Short Term Investments -- $784.4K -- $136.6M $84.8M
Accounts Receivable, Net $5.5M $8.8M $7.8M $92M $25M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1.3M -- --
Other Current Assets -- -- -- $25.3M $5.1M
Total Current Assets $59.5M $61.6M $38.5M $365.6M $307.3M
 
Property Plant And Equipment $4.2M $7.7M $4.4M $33.9M $22M
Long-Term Investments -- -- -- -- $137.9M
Goodwill -- -- -- $94.5M --
Other Intangibles -- -- -- $66.3M $29.9M
Other Long-Term Assets -- -- -- $34.4M $31.6M
Total Assets $66M $73.6M $47M $701.9M $625.1M
 
Accounts Payable $1.9M $1.9M $2.1M $57.9M $16M
Accrued Expenses -- -- $464.3K $15M $26.7M
Current Portion Of Long-Term Debt -- -- -- $23.2M $18.5M
Current Portion Of Capital Lease Obligations $1.3M $1.8M $1.3M $8.7M $5.5M
Other Current Liabilities $2.1M $15.5M $2.4M $28.4M $42.7K
Total Current Liabilities $9.7M $25.1M $9.3M $147.3M $114.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.9M $29.5M $13.8M $262.1M $220.2M
 
Common Stock $91.8K $94.1K $87K $369.2K $358.5K
Other Common Equity Adj $3.3M $3.5M $3.4M $3.3M $2.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $226.4M $215M
Total Equity $54.1M $44.1M $33.2M $439.8M $404.9M
 
Total Liabilities and Equity $66M $73.6M $47M $701.9M $625.1M
Cash and Short Terms $50.1M $34.7M $10.9M $220.3M $121.8M
Total Debt -- -- -- $23.2M $18.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$4.8M -$7M -$9.4M -$6.3M -$71.2M
Depreciation & Amoritzation $1.3M $2.1M $996.3K $631.9K $8.2M
Stock-Based Compensation -- -- -- -- $3.2M
Change in Accounts Receivable -$2.7M -$4M $152K $3.9M $10.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$12.6M -$426.4K -$8.7M -$3.6M $8M
 
Capital Expenditures $515.2K $1.4M $866.4K $270.1K $598.3K
Cash Acquisitions -- $630.8K -- -$1.1M $81.9M
Cash From Investing -$7.5M $7.2M -$1.6M -$717.2K $32.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $13.7M
Long-Term Debt Repaid -- -- -- -- -$22.8M
Repurchase of Common Stock -- -- -- -- -$1.4M
Other Financing Activities -- -- -- -- -$7.8M
Cash From Financing -- -- -- -- -$12.1M
 
Beginning Cash (CF) $61.2M $43.6M $40.3M $27.9M $22.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.2M $6.8M -$10.3M -$4.4M $28.5M
Ending Cash (CF) $41.1M $50.2M $30.1M $23.7M $51.5M
 
Levered Free Cash Flow -$13.1M -$1.8M -$9.6M -$3.9M $7.4M
Period Ending 2017-03-31 2018-03-31 2019-03-31 2020-03-31 2021-03-31
Net Income to Stockholders -- -- -$987.5K -$254.3K -$531.9K
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- $100K -- $19.8K
Change in Accounts Receivable -- -- -$42.8K $4.1K $15.4K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$703.6K -$317.6K -$409.8K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $67.2K -- --
Cash From Investing -- -- -$43.4K -$1.3M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.8M -- --
Long-Term Debt Repaid -- -- -- -$8.4K -$10.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $341.3K $670.6K
Cash From Financing -- -- $6.5M $4.5M $914.3K
 
Beginning Cash (CF) -- -- $182.7K $2.4M $8.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $5.7M $2.9M -$806.9K
Ending Cash (CF) -- -- $5.9M $5.3M $7.5M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -$7.7M --
Depreciation & Amoritzation -- -- -- $341.6K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $1.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $547.9K -$6M -$1.4M -$24.7M --
 
Capital Expenditures -- -- $531.4K $483.6K $114.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M $5.1M -$2.6M -$13.9M --
 
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 $22.6M -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.8M -$1M -$4.1M -$49.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $547.9K -$6M -$1.4M -$25.2M --
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
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

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock