Financhill
Buy
68

MYTE Quote, Financials, Valuation and Earnings

Last price:
$8.24
Seasonality move :
-8.69%
Day range:
$7.88 - $8.48
52-week range:
$3.22 - $12.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.77x
P/B ratio:
1.67x
Volume:
142.1K
Avg. volume:
242.2K
1-year change:
104.6%
Market cap:
$720.5M
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

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

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

Buy
54
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
FI alert for Apr 25

Fiserv [FI] is up 0.33% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 0.93% over the past day.

Buy
55
PI alert for Apr 25

Impinj [PI] is up 2.15% over the past day.

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

Show me the best stock