Valuation for MITQ - findataslice
 MOVING iMAGE TECHNOLOGIES INC.
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Jun-30
Fiscal PeriodQ4-FY2025Q3-FY2025Q2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q4-FY2021
Close Price of Common Stock0.99$0.95$0.63$0.55$0.65$0.59$0.62$0.47$0.95$0.82$1.19$1.01$1.15$1.27$
Market Cap of Common Stock9,877,458$9,442,126$6,238,350$5,433,371$6,442,849$5,819,348$6,268,077$4,967,149$10,151,489$8,938,165$12,987,077$11,067,982$12,602,158$13,752,040$
Market Cap of Common Stock QoQ%4.61%51.36%14.82%(15.67%)10.71%(7.16%)26.19%(51.07%)13.58%(31.18%)17.34%(12.17%)
Market Cap of Common Stock YoY%53.31%62.25%(.47%)9.39%(36.53%)(34.89%)(51.74%)(55.12%)(19.45%)
Common Shares Outstanding9,939,0809,939,0809,933,6799,896,8509,896,8509,896,85010,285,97110,576,64310,685,77810,685,77810,910,93110,958,39810,828,3985,666,667
Common Shares Outstanding QoQ%.00%.05%.37%.00%.00%(3.78%)(2.75%)(1.02%).00%(2.06%)(.43%)
Common Shares Outstanding YoY%.43%.43%(3.43%)(6.43%)(7.38%)(7.38%)(5.73%)(3.48%)91.09%
Total Revenue TTM18,147,000$18,613,000$18,932,000$18,756,000$20,139,000$19,562,000$19,413,000$20,991,000$
Total Revenue5,883,000$3,571,000$3,441,000$5,252,000$6,349,000$3,890,000$3,265,000$6,635,000$5,772,000$3,741,000$4,843,000$
Total Revenue QoQ%64.74%3.78%(34.48%)(17.28%)63.21%19.14%(50.79%)14.95%54.29%(22.75%)
Total Revenue YoY%(7.34%)(8.20%)5.39%(20.84%)10.00%3.98%(32.58%)
Gross Margin20.45%29.77%27.20%26.12%22.51%17.38%23.25%27.42%24.22%27.85%27.09%
Earnings to Common Shareholders TTM(948,000$)(1,208,000$)(1,569,000$)(1,836,000$)(1,372,000$)
Earnings to Common Shareholders(156,000$)(240,000$)(527,000$)(25,000$)(416,000$)(601,000$)(794,000$)439,000$(424,000$)46,000$
Earnings to Common Shareholders QoQ%35.00%54.46%(2,008.00%)93.99%30.78%24.31%(280.87%)(1,021.74%)
Earnings to Common Shareholders YoY%62.50%60.07%33.63%(105.70%)(41.75%)(1,826.09%)
Profit Margin(2.65%)(6.72%)(15.32%)(.48%)(6.55%)(15.45%)(24.32%)6.62%(11.33%).95%
Equity to Common Shareholders4,857,000$4,999,000$5,195,000$5,690,000$5,710,000$6,317,000$7,133,000$8,023,000$7,579,000$9,047,000$9,519,000$9,415,000$(729,000$)
Equity to Common Shareholders QoQ(142,000$)(196,000$)(495,000$)(20,000$)(607,000$)(816,000$)(890,000$)444,000$(1,468,000$)(472,000$)
Equity to Common Shareholders QoQ%(2.84%)(3.77%)(8.70%)(.35%)(9.61%)(11.44%)(11.09%)5.86%(16.23%)(4.96%)
Equity to Common Shareholders YoY(853,000$)(1,318,000$)(1,938,000$)(2,333,000$)(1,869,000$)(2,730,000$)(2,386,000$)10,144,000$
Equity to Common Shareholders YoY%(14.94%)(20.86%)(27.17%)(29.08%)(24.66%)(30.18%)(25.07%)1,391.50%
Dividends Paid
Additional Paid-In Capital QoQ14,000$44,000$32,000$6,000$(192,000$)(214,000$)(96,000$)5,000$(142,000$)(49,000$)
Treasury Stock
Treasury Stock QoQ
Price to Sales.54x.52x.34x.29x.34x.31x.31x.25x.52x.43x
Price to Earnings-------
Price to Book2.03x1.94x1.28x1.09x1.24x1.02x1.10x.79x1.42x1.11x1.71x1.22x1.32x1.46x
Goodwill287,000$287,000$287,000$287,000$
Goodwill QoQ%.00%
Goodwill YoY%.00%
Other Intangible Assets364,000$378,000$393,000$407,000$422,000$437,000$451,000$466,000$480,000$768,000$791,000$839,000$935,000$
Other Intangible Assets QoQ(14,000$)(15,000$)(14,000$)(15,000$)(15,000$)(14,000$)(15,000$)(14,000$)(288,000$)(23,000$)
Amortization of Intangible Assets15,000$14,000$15,000$15,000$14,000$15,000$14,000$24,000$24,000$
Forward Price to Sales MRQ.42x.40x.27x.38x.47x.28x.25x.32x.78x.34x.56x.74x.65x
Forward Price to Earnings MRQ---------5.09x--68.49x
Total Assets10,888,000$11,168,000$10,031,000$10,722,000$10,523,000$12,692,000$12,474,000$14,307,000$13,330,000$14,320,000$14,388,000$14,851,000$5,729,000$
Total Assets QoQ(280,000$)1,137,000$(691,000$)199,000$(2,169,000$)218,000$(1,833,000$)977,000$(990,000$)(68,000$)
Total Assets YoY365,000$(1,524,000$)(2,443,000$)(3,585,000$)(2,807,000$)(1,628,000$)(1,914,000$)9,122,000$
Total Liabilities6,031,000$6,169,000$4,836,000$5,032,000$4,813,000$6,375,000$5,341,000$6,284,000$5,751,000$5,273,000$4,869,000$5,436,000$6,458,000$
Total Liabilities QoQ(138,000$)1,333,000$(196,000$)219,000$(1,562,000$)1,034,000$(943,000$)533,000$478,000$404,000$
Total Liabilities YoY1,218,000$(206,000$)(505,000$)(1,252,000$)(938,000$)1,102,000$472,000$(1,022,000$)
Current Ratio1.84x1.85x2.21x2.24x2.06x1.88x2.19x2.17x2.21x2.52x2.71x2.47x.71x
Total Current Assets9,407,000$9,615,000$8,388,000$9,201,000$9,913,000$11,994,000$11,690,000$13,450,000$12,391,000$12,747,000$12,409,000$13,362,000$3,353,000$
Total Current Assets QoQ(208,000$)1,227,000$(813,000$)(712,000$)(2,081,000$)304,000$(1,760,000$)1,059,000$(356,000$)338,000$
Total Current Liabilities5,113,000$5,190,000$3,799,000$4,110,000$4,813,000$6,375,000$5,341,000$6,208,000$5,600,000$5,049,000$4,573,000$5,414,000$4,731,000$
Total Current Liabilities QoQ(77,000$)1,391,000$(311,000$)(703,000$)(1,562,000$)1,034,000$(867,000$)608,000$551,000$476,000$
Debt to Asset Ratio.55x.55x.48x.47x.46x.50x.43x.44x.43x.37x.34x.37x1.13x
Long Term Debt1,702,000$1,702,000$
Long Term Debt QoQ
Long Term Debt YoY0$
Capital Lease Obligations1,146,000$1,198,000$1,243,000$1,092,000$151,000$224,000$296,000$364,000$431,000$496,000$561,000$
Interest Expenses0$0$0$0$0$0$0$0$0$0$
Cash and Cash Equivalents6,357,000$1,575,000$2,340,000$1,270,000$
Cash and Cash Equivalents QoQ4,782,000$
Cash and Cash Equivalents YoY1,070,000$
Interest Income30,000$34,000$43,000$45,000$48,000$36,000$55,000$73,000$21,000$25,000$