/
MRLWF
$5.81-$0.04 (-0.68%)prev close
Held by
0
portfolios on TandT
Bookmarked by
0
users
Avg position size
—
of holders' portfolios
13F filers
0
institutions
52-week range
$5.81 – $6.07
2% from low
Price (6 mo)
Loading chart…
Change$-6.19
Valuation
Financials
Loading chart…
Click rows below (any statement) to add/remove series. Selection stays as you switch tabs.
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $80.6M | $128.5M | $185.4M | $192.0M | $315.9M | $465.7M | $402.9M | $304.5M |
| Cost of revenue | $54.2M | $82.5M | $109.3M | $108.7M | $176.7M | $276.7M | $251.3M | $180.5M |
| Gross profit | $26.4M | $46.0M | $76.1M | $83.3M | $139.2M | $189.0M | $151.6M | $124.0M |
| Gross margin | 32.8% | 35.8% | 41.0% | 43.4% | 44.1% | 40.6% | 37.6% | 40.7% |
| R&D | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating income | $4.9M | $2.6M | $2.1M | $1.0M | $10.5M | $6.4M | −$5.0M | $5.0M |
| EBITDA | $1.8M | $10.2M | $12.7M | $16.0M | $36.6M | $44.2M | $41.1M | $29.6M |
| Net income | −$700.0K | $1.5M | −$400.0K | −$1.7M | $700.0K | −$3.8M | −$10.2M | $141.1M |
| Net margin | -0.9% | 1.2% | -0.2% | -0.9% | 0.2% | -0.8% | -2.5% | 46.3% |
| EPS (diluted) | -0.02 | 0.04 | -0.01 | -0.03 | 0.01 | -0.04 | -0.11 | 1.59 |
Annual figures · source: Financial Modeling Prep
Analyst estimates (consensus)
| Year | Est. revenue | Est. EPS | EPS range | # Analysts |
|---|---|---|---|---|
| 2027 | $339M | $0.23 | $0.23–$0.23 | 1 |
| 2028 | $353M | $0.26 | $0.26–$0.26 | 1 |
| 2029 | $494M | $0.00 | $0.00–$0.00 | 0 |
Forward consensus · source: Financial Modeling Prep
DCF fair valuemodel estimate
Intrinsic value
$11.61
Price
$5.81
Implied upside
+100%
Peer comparison
Held by traders on TradeandTell
No one on the platform currently holds MRLWF.
Super investors & insiders
Institutions holding (13F)
No tracked institution reports a position in MRLWF as of their last filing.
Insider activity (SEC Form 4)
Dividend history
TTM yield · 26.68% ($1.55/share)
| Ex-date | Per share | Pay date |
|---|---|---|
| 2024-06-14 | $1.5500 | 2024-07-05 |
Recent trades on TradeandTell
No one on the platform has traded MRLWF yet.