Malibu Boats, Inc.
Description
Malibu Boats, Inc. designs, engineers, manufactures, markets, and sells a range of recreational powerboats. It operates through three segments: Malibu, Saltwater Fishing, and Cobalt. The company provides performance sport boats, and sterndrive and outboard boats under the Malibu, Axis, Pursuit, Maverick, Cobia, Pathfinder, Hewes, and Cobalt brands. Its products are used for a range of recreational boating activities, including water sports, such as wakeboarding, water skiing, and wake surfing; and general recreational boating and fishing. The company sells its products through independent dealers in North America, Europe, Asia, the Middle East, South America, South Africa, and Australia/New Zealand. Malibu Boats, Inc. was founded in 1982 and is based in Loudon, Tennessee.
About
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Oct 29, 2025 | — | — | — | — |
| Aug 27, 2025 | — | — | — | — |
| Apr 30, 2025 | — | — | — | — |
| Jan 30, 2025 | 0.21 | 0.31 | 0.10 | 47.62% |
| Oct 31, 2024 | -0.08 | 0.08 | 0.16 | -200.00% |
Earnings estimate
|
Current Quarter
(Mar 2025)
|
Next Quarter
(Jun 2025)
|
Current Year
(Jun 2025)
|
Next Year
(Jun 2026)
|
|
|---|---|---|---|---|
| Number of analysts | 6 | 6 | 8 | 9 |
| Average estimate | 0.72 | 0.85 | 2.01 | 3.64 |
| Low estimate | 0.60 | 0.44 | 1.65 | 2.75 |
| High estimate | 0.83 | 1.13 | 2.43 | 5.11 |
| Last year EPS | 0.63 | -0.39 | 1.92 | 2.01 |
Growth estimates
Analyst Ratings
| Date | Firm | Action | Rating | Price Target |
|---|---|---|---|---|
| Feb 4, 2025 |
Benchmark
Michael Albanese
|
Reiterates | Buy | Maintains $44 |
| Jan 31, 2025 |
Truist Securities
Michael Swartz
|
Maintains | Hold | ▲ Raises $34 → $38 |
| Jan 8, 2025 |
Keybanc
Noah Zatzkin
|
Maintains | Overweight | ▼ Lowers $50 → $45 |
| Jan 7, 2025 |
Truist Securities
Michael Swartz
|
Maintains | Hold | ▼ Lowers $42 → $34 |
| Nov 1, 2024 |
Keybanc
Noah Zatzkin
|
Maintains | Overweight | ▲ Raises $38 → $50 |
| Nov 1, 2024 |
Benchmark
Michael Albanese
|
Reiterates | Buy | Maintains $44 |
| Nov 1, 2024 |
Baird
Craig Kennison
|
Maintains | Outperform | ▲ Raises $40 → $50 |
| Nov 1, 2024 |
DA Davidson
Brandon Rolle
|
Downgrade | Neutral | Maintains $45 |
| Nov 1, 2024 |
Truist Securities
Michael Swartz
|
Maintains | Hold | ▲ Raises $32 → $42 |
| Sep 10, 2024 |
DA Davidson
Brandon Rolle
|
Maintains | Buy | Maintains $45 |
| Jul 24, 2024 |
DA Davidson
Brandon Rolle
|
Upgrade | Buy | Announces $45 |
| Jul 10, 2024 |
B. Riley Securities
Eric Wold
|
Maintains | Neutral | ▼ Lowers $39 → $35 |
| Jul 8, 2024 |
Truist Securities
Michael Swartz
|
Downgrade | Hold | Announces $32 |
| May 22, 2024 |
Benchmark
Michael Albanese
|
Initiates | Buy | Announces $44 |
| May 3, 2024 |
Truist Securities
Michael Swartz
|
Maintains | Buy | ▼ Lowers $52 → $42 |
| May 3, 2024 |
Baird
Craig Kennison
|
Maintains | Outperform | ▼ Lowers $50 → $40 |
| May 3, 2024 |
Keybanc
Noah Zatzkin
|
Maintains | Overweight | ▼ Lowers $50 → $38 |
| Apr 16, 2024 |
B. Riley Securities
Eric Wold
|
Maintains | Neutral | ▼ Lowers $45 → $39 |
| Apr 15, 2024 |
Raymond James
Joseph Altobello
|
Downgrade | Market Perform | — |
| Jan 31, 2024 |
Raymond James
Joseph Altobello
|
Maintains | Outperform | ▼ Lowers $59 → $46 |
| Jan 31, 2024 |
Truist Securities
Michael Swartz
|
Maintains | Buy | ▼ Lowers $62 → $52 |
| Jan 31, 2024 |
Keybanc
Noah Zatzkin
|
Maintains | Overweight | ▼ Lowers $58 → $50 |
| Jan 31, 2024 |
B. Riley Securities
Eric Wold
|
Maintains | Neutral | ▼ Lowers $56 → $45 |
| Jan 19, 2024 |
Baird
Craig Kennison
|
Reiterates | Outperform | Maintains $54 |
| Jan 9, 2024 |
Truist Securities
Michael Swartz
|
Maintains | Buy | ▲ Raises $55 → $62 |
| Nov 1, 2023 |
Truist Securities
Michael Swartz
|
Maintains | Buy | ▼ Lowers $60 → $55 |
| Nov 1, 2023 |
Raymond James
Joseph Altobello
|
Maintains | Outperform | ▼ Lowers $60 → $50 |
| Nov 1, 2023 |
Keybanc
Noah Zatzkin
|
Maintains | Overweight | ▼ Lowers $65 → $58 |
| Oct 17, 2023 |
Truist Securities
Michael Swartz
|
Maintains | Buy | ▼ Lowers $62 → $60 |
| Aug 31, 2023 |
DA Davidson
Brandon Rolle
|
Maintains | Neutral | ▼ Lowers $64 → $53 |
Income statement
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Fiscal date | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 |
| Total reported revenue | 829.04M | 1.39B | 1.21B | 926.52M | 653.16M |
| Cost of revenue | 681.94M | 1.04B | 904.83M | 690.03M | 503.89M |
| Gross profit | 147.10M | 351.30M | 310.05M | 236.49M | 149.27M |
| Operating expense | |||||
| Research & development | — | — | — | — | — |
| Selling general and admin | 99.11M | 199.70M | 89.27M | 79.46M | 57.83M |
| Other operating expenses | — | — | — | — | — |
| Operating income | 41.18M | 144.78M | 213.82M | 149.78M | 85.31M |
| Non operating interest income | |||||
| Income | — | — | — | — | — |
| Expense | 1.84M | 2.96M | 2.88M | 2.53M | 3.89M |
| Other income expense | -97.12M | -331,000 | -983,000 | 1.02M | 2.31M |
| Pretax income | -57.79M | 141.49M | 209.97M | 148.26M | 83.73M |
| Tax provision | -1.34M | 33.58M | 46.54M | 33.98M | 19.08M |
| Net income | -56.44M | 107.91M | 163.43M | 114.28M | 64.66M |
| Basic EPS | -2.74 | 5.10 | 7.60 | 5.29 | 2.98 |
| Diluted EPS | -2.74 | 5.06 | 7.51 | 5.23 | 2.95 |
| Basic average shares | 20.44M | 20.50M | 20.75M | 20.75M | 20.66M |
| Diluted average shares | 20.44M | 20.50M | 20.75M | 20.75M | 20.66M |
| EBITDA | 74.17M | 173.17M | 239.16M | 173.68M | 106.00M |
| Net income from continuing op. | -56.44M | 107.91M | 163.43M | 114.28M | 64.66M |
| Minority interests | 531,000 | -3.40M | -5.80M | -4.44M | -3.09M |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Fiscal date | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 |
| Total assets | 739.62M | 925.92M | 851.33M | 742.78M | 477.35M |
| Current assets | |||||
| Cash | 26.95M | 78.94M | 83.74M | 41.48M | 33.79M |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 26.95M | 78.94M | 83.74M | 41.48M | 33.79M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 23.14M | 68.38M | 51.60M | 49.84M | 13.77M |
| Other receivables | — | — | — | — | — |
| Inventory | 145.57M | 171.19M | 157.00M | 116.69M | 72.95M |
| Prepaid assets | — | — | 6.16M | 4.78M | 3.95M |
| Restricted cash | — | — | — | — | — |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 6.47M | 7.83M | 6.16M | 4.78M | 3.95M |
| Non current assets | |||||
| Properties | — | — | — | — | — |
| Land and improvements | 4.89M | 4.91M | 4.91M | 4.60M | 2.54M |
| Machinery furniture equipment | 133.59M | 116.03M | 93.27M | 76.39M | 62.86M |
| Construction in progress | 43.51M | 47.48M | 52.85M | 22.01M | 10.47M |
| Leases | — | — | — | — | 54.32M |
| Accumulated depreciation | -108.35M | -82.95M | -61.34M | -44.71M | -35.88M |
| Goodwill | 278.28M | 422.61M | 429.91M | 437.43M | 242.44M |
| Investment properties | — | — | — | — | — |
| Financial assets | — | — | — | — | — |
| Intangible assets | 175.45M | 221.46M | 228.30M | 235.36M | 139.89M |
| Investments and advances | — | — | — | — | — |
| Other non current assets | 66.03M | 72.76M | 53.00M | 60.69M | 67.42M |
| Total liabilities | 204.91M | 310.17M | 337.76M | 361.63M | 215.82M |
| Current liabilities | |||||
| Accounts payable | 19.15M | 40.40M | 44.37M | 45.99M | 15.85M |
| Accrued expenses | 93.33M | 161.03M | 59.69M | 51.74M | 37.54M |
| Short term debt | 2.18M | 2.32M | 3.68M | 6.28M | 2.01M |
| Deferred revenue | 10.14M | 4.05M | 4.85M | 3.45M | 1.06M |
| Tax payable | 4,000 | 847,000 | 1.67M | 3.21M | 243,000 |
| Pensions | 13.79M | 19.67M | 21.08M | 19.97M | 9.89M |
| Other current liabilities | — | — | — | — | — |
| Non current liabilities | |||||
| Long term debt | — | — | 118.05M | 139.03M | 82.84M |
| Provision for risks and charges | 40.61M | 39.35M | 41.58M | 44.44M | 46.08M |
| Deferred liabilities | 17.66M | 28.45M | 26.97M | 27.87M | 14,000 |
| Derivative product liabilities | — | — | — | — | — |
| Other non current liabilities | 8.05M | 9.93M | 11.86M | 15.89M | 16.73M |
| Shareholders equity | |||||
| Common stock | 200,000 | 204,000 | 203,000 | 207,000 | 204,000 |
| Retained earnings | 469.79M | 525.70M | 421.18M | 263.55M | 153.71M |
| Other shareholders equity | -4.20M | -4.34M | -3.51M | -1.64M | -3.13M |
| Total shareholders equity | 534.72M | 615.75M | 513.57M | 381.15M | 261.53M |
| Additional paid in capital | 64.22M | 86.32M | 85.29M | 111.31M | 103.80M |
| Treasury stock | — | — | — | — | — |
| Minority interest | 4.71M | 7.87M | 10.39M | 7.73M | 6.95M |
Cash flow statement
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Net Income | -56.44M | 107.91M | 163.43M | 114.28M | 64.66M | 69.70M | 30.97M | 31.08M | 20.30M | 23.18M | -1.19M | 17.98M | 11.11M | -543,000 |
| Depreciation | 32.99M | 28.72M | 26.32M | 22.89M | 18.38M | 15.96M | 12.85M | 6.75M | 5.52M | 4.89M | 6.78M | 6.27M | 6.07M | 6.00M |
| Deferred Taxes | -4.32M | -15.97M | 5.82M | 6.90M | 7.04M | 6.69M | 21.16M | 1.44M | 5.18M | 7.93M | -2.65M | — | — | — |
| Stock-Based Compensation | 6.45M | 7.03M | 7.40M | 6.42M | 3.87M | 3.40M | 2.81M | 2.15M | 2.70M | 1.72M | 2.58M | 127,000 | 132,000 | 118,000 |
| Other Non-Cash Items | 6.74M | -2.29M | -2.35M | -1.43M | -1.25M | -3.06M | -3.50M | -8.22M | 671,000 | -19.94M | 21.57M | 137,000 | 170,000 | 180,000 |
| Accounts Receivable | 45.26M | -16.80M | -1.78M | -32.86M | 14.19M | -3.04M | -12.18M | 4.87M | -5.21M | -2.17M | 1.17M | -161,000 | -3.68M | -2,000 |
| Accounts Payable | -20.61M | -5.15M | -287,000 | 24.46M | -5.81M | -2.79M | 4.61M | -5.02M | 7.00M | -366,000 | -4.13M | 1.44M | -1.19M | 3.12M |
| Other Assets & Liabilities | 23.07M | -16.33M | -42.98M | -37.28M | -7.26M | -14.17M | -4.36M | -2.98M | -1.92M | -3.57M | -1.14M | -2.52M | 944,000 | -3.06M |
| Operating Cash Flow | 33.14M | 87.11M | 155.57M | 103.38M | 93.83M | 72.69M | 52.36M | 30.05M | 34.24M | 11.68M | 22.98M | 23.28M | 13.56M | 5.81M |
| Investing Activities | ||||||||||||||
| Capital Expenditures | -75.84M | -54.64M | -55.06M | -30.67M | -40.39M | -17.94M | -10.30M | -9.25M | -5.99M | -5.37M | -5.91M | -2.88M | -2.65M | -1.30M |
| Net Intangibles | — | — | — | — | — | — | — | — | — | -100,000 | — | — | — | — |
| Net Acquisitions | — | — | -6.57M | -150.43M | — | -100.07M | -125.55M | — | — | -11.66M | — | — | — | — |
| Purchase of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Sale of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing Cash Flow | -75.84M | -54.64M | -61.62M | -181.10M | -40.39M | -118.01M | -135.86M | -9.25M | -5.99M | -17.03M | -5.91M | -2.88M | -2.65M | -1.30M |
| Financing Activities | ||||||||||||||
| Long-Term Debt Issuance | 75.00M | 241.70M | 72.00M | 25.00M | — | — | 105.00M | 55.00M | — | 100.00M | 65.00M | 28.50M | — | — |
| Long-Term Debt Payments | -75.00M | -361.83M | -96.25M | -29.43M | -135.00M | -85.00M | -50.00M | -72.00M | -6.50M | -21.50M | -88.59M | -26.16M | -6.87M | -6.15M |
| Other Financing Charges | -2.38M | -7.90M | -4.78M | -3.60M | -2.67M | -3.37M | -4.12M | -2.72M | -1.54M | -139.71M | -97.57M | -24.21M | — | — |
| Financing Cash Flow | -31.70M | -232.89M | -11.67M | 28.17M | -182.70M | -48.37M | 106.20M | -19.72M | -12.02M | 742,000 | -21.64M | -45.40M | -7.13M | -6.15M |
| Other Cash Details | ||||||||||||||
| End Cash Position | 26.95M | 78.94M | 83.74M | 41.48M | 33.79M | 27.39M | 61.62M | 32.82M | 25.92M | 8.39M | 12.17M | 15.96M | 14.80M | 9.09M |
| Income Tax Paid | 4.93M | 50.52M | 42.06M | 23.47M | 10.53M | 14.17M | 9.89M | 7.18M | 8.12M | 1.44M | 392,000 | — | — | — |
| Interest Paid | 3.05M | 3.06M | 2.29M | 2.02M | 3.81M | 6.01M | 4.35M | 2.30M | 3.14M | 494,000 | 1.38M | 1.19M | 1.24M | 1.66M |
| Free Cash Flow | -20.40M | 129.89M | 109.78M | 100.64M | 52.85M | 63.56M | 48.01M | 26.59M | 29.43M | 7.09M | 17.85M | 23.02M | 12.84M | 5.31M |
Article
Article
Article