MZTI
NA
$175.79
-$1.10(-0.62%)
58
Overall
--
Value
58
Tech
--
Quality
Market Cap
$5.00B
Volume
89.78K
52W Range
$156.14 - $202.63
Target Price
$199.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Jun | 2017 Jun | 2018 Jun | 2019 Jun | 2020 Jun | 2021 Jun | 2022 Jun | 2023 Jun | 2024 Jun | 2025 Jun |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.2B | $1.2B | $1.2B | $1.3B | $1.3B | $1.5B | $1.7B | $1.8B | $1.9B | $1.9B | ||
| Total Revenue | $1.2B | $1.2B | $1.2B | $1.3B | $1.3B | $1.5B | $1.7B | $1.8B | $1.9B | $1.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-891.5M | $-883.1M | $-919.4M | $981.6M | $976.4M | $1.1B | $1.3B | $1.4B | $1.4B | $1.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $299.6M | $318.8M | $303.5M | $326.2M | $358.0M | $386.7M | $355.7M | $388.6M | $432.3M | $455.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $115.1M | $126.4M | $129.9M | $149.8M | $180.9M | $205.4M | $212.1M | $222.1M | $218.1M | $230.2M | ||
| Selling, General & Administrative | $115.1M | $126.4M | $129.9M | $149.8M | $180.9M | $205.4M | $212.1M | $222.1M | $218.1M | $230.2M | ||
| Selling & Marketing Expenses | $115.1M | $126.4M | $129.9M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-6.9M | $-8.0M | $-7.9M | $149.8M | $180.9M | $205.4M | $212.1M | $222.1M | $218.1M | $230.2M | ||
| Salaries & Wages | $-151.0K | $-170.0K | $-210.0K | $239.0K | $239.0K | $147.0K | $157.0K | -- | -- | -- | ||
| Depreciation & Amortization | $-24.1M | $-24.9M | $-26.9M | $31.8M | $38.0M | $44.5M | $45.9M | $51.2M | $55.9M | -- | ||
| Depreciation & Amortization | $-24.1M | $-24.9M | $-26.9M | $31.8M | $38.0M | $44.5M | $45.9M | -- | -- | -- | ||
| Amortization | $-2.9M | $-3.5M | $-4.0M | $208.4M | $208.7M | $209.9M | $210.8M | $210.6M | $210.4M | -- | ||
| Other Operating Expenses | $-54.0K | $-82.0K | $-12.0K | $-87.0K | -- | -- | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $184.6M | $192.4M | $173.6M | $190.9M | $175.9M | $185.9M | $111.9M | $141.5M | $199.4M | $220.3M | ||
| EBITDA | $208.8M | $200.4M | $201.1M | $227.4M | $215.1M | $225.9M | $158.4M | $194.5M | $261.4M | $275.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | $73.0K | $156.0K | $153.0K | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | -- | -- | -- | -- | $-73.0K | $-156.0K | $-153.0K | $-97.0K | $-66.0K | -- | ||
| Other Income/Expense | $-63.0K | $-768.0K | $-603.0K | $-20.8M | $-2.9M | $-5.6M | $-31.2M | $-1.8M | $-6.2M | $6.9M | ||
| Other Special Charges | $63.0K | $768.0K | $603.0K | $4.6M | $3.1M | $-107.0K | $477.0K | $1.8M | $6.2M | $-6.9M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | $1.6M | $886.0K | $1.2M | $35.2M | $25.0M | $14.9M | $5.1M | ||
| Special Income Charges | -- | $-17.6M | -- | $-1.6M | $-886.0K | $-1.2M | $-35.2M | $-25.0M | $-14.9M | $-5.1M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | $1.2M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $184.6M | $175.5M | $174.2M | $195.5M | $177.1M | $181.4M | $112.5M | $143.3M | $205.5M | $213.5M | ||
| Pre-Tax Income | $184.6M | $175.5M | $174.2M | $195.5M | $179.1M | $185.7M | $112.4M | $143.3M | $205.5M | $213.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $62.9M | $60.2M | $38.9M | $45.0M | $42.1M | $43.4M | $22.8M | $32.0M | $46.9M | $46.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $121.8M | $115.3M | $135.3M | $150.5M | $137.0M | $142.3M | $89.6M | $111.3M | $158.6M | $167.3M | ||
| Net Income (Continuing Operations) | $121.8M | $115.3M | $135.3M | $150.5M | $137.0M | $142.3M | $89.6M | $111.3M | $158.6M | $167.3M | ||
| Net Income (Discontinued Operations) | $121.8M | $115.3M | $135.3M | $150.5M | $137.0M | $142.3M | $89.6M | $111.3M | $158.6M | $167.3M | ||
| Net Income (Common Stockholders) | $121.8M | $115.3M | $135.3M | $150.5M | $136.7M | $142.0M | $89.4M | $111.3M | $158.6M | $167.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | $147.9M | -- | -- | -- | $216.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-776.4M | $-756.7M | $-789.5M | $1.1B | $1.2B | $1.3B | $1.5B | $1.7B | $1.7B | $1.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $27.3M | $27.4M | $27.4M | $27.4M | $27.4M | $27.5M | $27.4M | $27.5M | $27.4M | $27.5M | ||
| Average Shares Outstanding (Diluted) | $27.4M | $27.4M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | ||
| Shares Outstanding | $27.4M | $27.4M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | $27.5M | ||
| Basic EPS | $4.45 | $4.21 | $4.93 | $5.48 | $4.98 | $5.17 | $3.26 | $4.04 | $5.77 | $6.08 | ||
| Basic EPS (Continuing Operations) | $4.45 | -- | -- | $5.48 | $4.98 | $5.17 | $3.26 | $4.04 | $5.77 | $6.08 | ||
| Diluted EPS | $4.44 | $4.2 | $4.92 | $5.46 | $4.97 | $5.16 | $3.25 | $4.04 | $5.76 | $6.07 | ||
| Diluted EPS (Continuing Operations) | $4.44 | -- | -- | $5.46 | $4.97 | $5.16 | $3.25 | $4.04 | $5.76 | $6.07 | ||
| Dividend Per Share | -- | -- | -- | $2.55 | -- | $2.95 | $3.15 | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Non Recurring Operation Expense | -- | $17.6M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-6.9M | $-8.0M | $-7.9M | $149.8M | $180.9M | $205.4M | $212.1M | $222.1M | $218.1M | $230.2M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $7.6M | -- | -- | -- | ||
| Rent And Landing Fees | $-6.9M | $-8.0M | $-7.9M | $9.9M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $115.1M | $126.4M | $129.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | $1.6M | $886.0K | $1.2M | $35.2M | $25.0M | $14.9M | $5.1M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MZTI | $175.79 | -0.6% | 89.78K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |