Miami International Inc.

MIAX | NYSE

Price Alert Chart Builder DCF Calculator

$37.09

-$0.75 (-1.98%)

Sep 22, 2026, 12:50 PM ET · Market open

Overview Rating Statistics Financials Earnings Analysts Ownership Profile

Income Statement Balance Sheet Cashflow Statement Ratios

Annual Quarterly TTM

Fiscal Year Period Ending	FY 2025 Dec 30, 2025	FY 2024 Dec 30, 2024	FY 2023 Dec 30, 2023	FY 2022 Dec 30, 2022	FY 2021 Dec 30, 2021	FY 2020 Dec 30, 2020
Net Income	-70.03M	101.99M	-21.37M	57.33M	-93.56M	-31.89M
Depreciation & Amortization	3.02M	23.37M	21.03M	20.28M	21.06M	17.36M
Stock-Based Compensation	57.57M	43.63M	30.03M	22.32M	18.11M	n/a
Other Working Capital	1.43M	-4.33M	-79.83M	82.98M	-22.21M	88.36M
Other Non-Cash Items	206.89M	-52.4M	18.35M	-50.29M	102M	45.32M
Deferred Income Tax	474K	3.19M	-864K	-7.19M	410K	n/a
Change in Working Capital	-30.09M	-8.34M	-96.36M	79.18M	-23.79M	89.55M
Operating Cash Flow	167.83M	111.44M	-49.2M	121.63M	24.23M	120.34M
Capital Expenditures	-22.79M	-39.01M	-25.89M	-20.03M	-18.06M	-7.66M
Cash Acquisitions	-56.46M	n/a	-19.88M	-24.25M	n/a	-717K
Purchase of Investments	-10M	-1.58M	-18.37M	-9.65M	-4.84M	-7.12M
Sales Maturities Of Investments	n/a	n/a	n/a	n/a	23.22M	n/a
Other Investing Acitivies	-12.08M	n/a	n/a	n/a	n/a	738K
Investing Cash Flow	-101.33M	-40.59M	-64.14M	-53.93M	320K	-24.98M
Debt Repayment	-141.36M	-21.99M	-30.65M	-17.54M	70.62M	-2.09M
Common Stock Repurchased	-21.83M	n/a	n/a	n/a	n/a	n/a
Dividend Paid	n/a	n/a	n/a	n/a	n/a	n/a
Other Financial Acitivies	n/a	41.36M	-2.41M	-1.38M	-352K	-76K
Financial Cash Flow	214.77M	29.41M	-16.62M	-9.35M	92.11M	12.08M
Net Cash Flow	262.19M	100.26M	-129.96M	58.35M	116.66M	57.24M
Free Cash Flow	145.04M	72.43M	-75.09M	101.6M	6.17M	112.69M
Adj. Free Cash Flow	87.48M	28.8M	-105.12M	79.28M	-11.94M	112.69M
Maintenance CapEx	-11.79M	-33.67M	-12.09M	-17.06M	n/a	-7.66M
Growth CapEx	-11M	-5.34M	-13.81M	-2.97M	-18.06M	n/a
Owner Earnings	156.04M	77.77M	-61.28M	104.57M	24.23M	112.69M