Go Pro

Mesabi Trust (MSB) Financials

Mesabi Trust logo
$22.40 -0.37 (-1.60%)
Closing price 07/24/2026 03:59 PM Eastern
Extended Trading
$22.46 +0.05 (+0.22%)
As of 07/24/2026 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Mesabi Trust

Annual Income Statements for Mesabi Trust

This table shows Mesabi Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2016 1/31/2017 1/31/2018 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 1/31/2024 1/31/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Consolidated Net Income / (Loss)
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Net Income / (Loss) Continuing Operations
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Total Pre-Tax Income
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Total Operating Income
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Total Gross Profit
9.47 11 34 47 32 26 71 7.35 23 98 17
Total Revenue
9.72 11 34 47 32 26 71 7.74 23 99 18
Operating Revenue
9.72 11 34 47 32 26 71 7.74 23 99 18
Total Cost of Revenue
0.25 0.25 0.27 0.33 0.33 0.28 0.35 0.39 0.32 0.32 0.52
Operating Cost of Revenue
0.19 0.19 0.21 0.26 0.27 0.22 0.29 0.33 0.26 0.26 0.46
Other Cost of Revenue
0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06
Total Operating Expenses
0.91 0.87 0.80 1.41 1.60 2.27 2.34 2.04 3.56 5.00 3.14
Selling, General & Admin Expense
0.07 0.12 0.05 0.41 0.25 0.34 0.05 0.05 0.33 0.50 0.18
Other Operating Expenses / (Income)
0.35 0.36 0.38 0.37 0.42 0.47 0.56 0.61 0.66 0.65 0.66
Other Special Charges / (Income)
0.49 0.40 0.37 0.64 0.93 1.46 1.73 1.37 2.57 3.85 2.29
Total Other Income / (Expense), net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Basic Earnings per Share
$0.65 $0.74 $2.55 $3.47 $2.29 $1.78 $5.24 $0.41 $1.45 $7.11 $1.06
Weighted Average Basic Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Weighted Average Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Weighted Average Basic & Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M

Quarterly Income Statements for Mesabi Trust

This table shows Mesabi Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026
Net Income / (Loss) Attributable to Common Shareholders
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Consolidated Net Income / (Loss)
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Net Income / (Loss) Continuing Operations
4.09 4.69 3.48 5.40 79 5.60 3.63 4.74 2.77 2.73 1.09
Total Pre-Tax Income
4.09 4.69 3.48 5.40 79 5.60 3.63 4.74 2.77 2.73 1.09
Total Operating Income
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Total Gross Profit
4.09 8.25 3.48 5.40 78 11 3.63 4.74 2.77 5.86 1.09
Total Revenue
4.90 6.23 6.25 6.49 79 6.85 4.73 5.61 3.59 3.59 2.25
Operating Revenue
4.90 6.23 6.25 6.49 79 6.85 4.73 5.61 3.59 3.59 2.25
Total Cost of Revenue
0.81 -2.02 2.77 1.09 0.68 -4.22 1.10 0.86 0.82 -2.27 1.16
Operating Cost of Revenue
0.81 -2.08 2.77 1.09 0.68 -4.28 1.10 0.86 0.82 -2.33 1.16
Total Operating Expenses
0.00 3.56 0.00 0.00 0.00 5.00 0.00 0.00 0.00 3.14 0.00
Total Other Income / (Expense), net
0.00 - 0.00 0.00 0.47 -0.47 0.00 0.00 0.00 - 0.00
Basic Earnings per Share
$0.31 $0.36 $0.27 $0.41 $5.97 $0.46 $0.28 $0.36 $0.21 $0.21 $0.08
Weighted Average Basic Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Weighted Average Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Weighted Average Basic & Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Cash Dividends to Common per Share
$0.35 - $0.29 $0.30 $0.39 - $0.56 $0.12 $0.34 - $0.24

Annual Cash Flow Statements for Mesabi Trust

This table details how cash moves in and out of Mesabi Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2016 1/31/2017 1/31/2018 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 1/31/2024 1/31/2025 1/31/2026
Net Change in Cash & Equivalents
-6.13 11 -13 0.57 9.30 2.32 35 -34 10 76 -77
Net Cash From Operating Activities
8.22 13 30 45 35 21 63 14 15 94 14
Net Cash From Continuing Operating Activities
8.22 13 30 45 35 21 63 14 15 94 14
Net Income / (Loss) Continuing Operations
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Consolidated Net Income / (Loss)
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Non-Cash Adjustments To Reconcile Net Income
- -0.15 0.07 0.04 0.06 -0.18 -1.25 1.43 -0.45 0.21 -0.02
Changes in Operating Assets and Liabilities, net
-0.34 2.97 -3.99 -0.11 4.48 -2.42 -4.67 7.12 -3.93 0.45 0.56
Net Cash From Investing Activities
-5.43 5.74 -23 -8.32 19 3.43 9.91 0.00 0.00 0.00 0.00
Net Cash From Continuing Investing Activities
-5.43 5.74 -23 -8.32 19 3.43 9.91 0.00 0.00 0.00 0.00
Net Cash From Financing Activities
-8.92 -7.22 -20 -37 -44 -22 -38 -48 -4.59 -18 -91
Net Cash From Continuing Financing Activities
-8.92 -7.22 -20 -37 -44 -22 -38 -48 -4.59 -18 -91
Payment of Dividends
-8.92 -7.22 -20 -37 -44 -22 -38 -48 -4.59 -18 -91

Quarterly Cash Flow Statements for Mesabi Trust

This table details how cash moves in and out of Mesabi Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026
Net Change in Cash & Equivalents
5.16 1.07 -2.35 0.00 74 4.29 -76 -2.97 1.94 -0.03 -2.88
Net Cash From Operating Activities
5.16 5.66 2.50 3.81 78 9.41 2.08 4.38 3.52 4.43 0.53
Net Cash From Continuing Operating Activities
5.16 5.66 2.50 3.81 78 9.41 2.08 4.38 3.52 4.43 0.53
Net Income / (Loss) Continuing Operations
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Consolidated Net Income / (Loss)
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Non-Cash Adjustments To Reconcile Net Income
1.03 0.55 -1.11 -0.18 1.07 0.43 -0.94 -0.59 0.71 0.79 -0.60
Changes in Operating Assets and Liabilities, net
0.04 0.42 0.13 -1.41 -1.18 2.92 -0.61 0.22 0.04 0.91 0.05
Net Cash From Investing Activities
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Continuing Investing Activities
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Financing Activities
- -4.59 -4.85 -3.80 -3.94 -5.12 -78 -7.35 -1.57 -4.46 -3.41
Net Cash From Continuing Financing Activities
- -4.59 -4.85 -3.80 -3.94 -5.12 -78 -7.35 -1.57 -4.46 -3.41
Payment of Dividends
- -4.59 -4.85 -3.80 -3.94 -5.12 -78 -7.35 -1.57 -4.46 -3.41

Annual Balance Sheets for Mesabi Trust

This table presents Mesabi Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2016 1/31/2017 1/31/2018 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 1/31/2024 1/31/2025 1/31/2026
Total Assets
9.82 14 26 35 24 23 54 14 27 102 24
Total Current Assets
9.36 14 26 35 24 23 54 14 27 102 24
Cash & Equivalents
2.59 14 0.31 0.88 10 13 48 14 24 100 23
Accounts Receivable
- - 1.96 2.34 0.07 0.25 4.63 0.02 1.96 1.16 0.78
Prepaid Expenses
0.05 0.05 0.05 0.05 0.07 0.09 0.12 0.13 0.30 0.12 0.15
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Plant, Property & Equipment, gross
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
0.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Liabilities & Shareholders' Equity
9.82 14 26 35 24 23 54 14 27 102 24
Total Liabilities
0.83 4.04 16 19 12 6.45 23 2.68 5.72 78 3.95
Total Current Liabilities
0.83 1.94 16 19 9.30 6.45 23 0.38 5.72 78 3.95
Accrued Expenses
0.17 0.11 0.13 0.41 0.12 0.42 0.16 0.38 0.86 0.34 0.54
Dividends Payable
0.66 1.84 15 18 9.18 6.04 23 0.00 4.85 78 3.41
Total Noncurrent Liabilities
0.00 2.10 0.00 0.00 2.51 0.00 0.00 2.30 0.00 0.00 0.00
Other Noncurrent Operating Liabilities
0.00 0.00 0.00 0.00 2.51 0.00 0.00 2.30 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8.99 10 11 17 12 16 31 11 21 23 20
Total Preferred & Common Equity
8.99 10 11 17 12 16 31 11 21 23 20
Total Common Equity
8.99 10 11 17 12 16 31 11 21 23 20
Other Equity Adjustments
8.99 10 11 17 12 16 31 11 21 23 20

Quarterly Balance Sheets for Mesabi Trust

This table presents Mesabi Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 10/31/2022 4/30/2023 7/31/2023 10/31/2023 4/30/2024 7/31/2024 10/31/2024 4/30/2025 7/31/2025 10/31/2025 4/30/2026
Total Assets
15 15 22 26 25 26 101 27 25 26 22
Total Current Assets
15 15 22 26 25 26 101 27 25 26 22
Cash & Equivalents
15 13 18 23 22 22 96 24 21 23 20
Accounts Receivable
0.03 1.39 1.81 1.89 1.83 2.58 3.88 1.92 1.44 1.52 0.63
Prepaid Expenses
0.21 0.11 0.30 0.21 0.11 0.29 0.20 0.11 0.32 0.23 0.14
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Plant, Property & Equipment, gross
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Liabilities & Shareholders' Equity
15 15 22 26 25 26 101 27 25 26 22
Total Liabilities
0.30 2.14 0.26 4.87 4.48 4.13 5.34 7.82 2.00 4.91 3.58
Total Current Liabilities
0.30 0.22 0.26 4.87 4.48 4.13 5.34 7.82 2.00 4.91 3.58
Accrued Expenses
0.30 0.22 0.26 0.28 0.67 0.20 0.23 0.47 0.42 0.45 0.43
Dividends Payable
0.00 - - 4.59 3.80 3.94 5.12 7.35 1.57 4.46 3.15
Total Noncurrent Liabilities
0.00 1.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Noncurrent Operating Liabilities
- 1.93 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
14 12 22 21 21 22 95 20 23 21 18
Total Preferred & Common Equity
14 12 22 21 21 22 95 20 23 21 18
Total Common Equity
14 12 22 21 21 22 95 20 23 21 18
Other Equity Adjustments
14 12 22 21 21 22 95 20 23 21 18

Annual Metrics And Ratios for Mesabi Trust

This table displays calculated financial ratios and metrics derived from Mesabi Trust's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 1/31/2016 1/31/2017 1/31/2018 1/31/2019 1/31/2020 1/31/2021 1/31/2022 1/31/2023 1/31/2024 1/31/2025 1/31/2026
DEI Shares Outstanding
13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 - - - - 13,120,010.00
DEI Adjusted Shares Outstanding
13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 - - - - 13,120,010.00
DEI Earnings Per Adjusted Shares Outstanding
0.65 0.74 2.55 3.47 2.29 1.78 - - - - 1.06
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-62.72% 11.99% 216.84% 37.10% -32.36% -18.88% 175.37% -89.17% 195.30% 331.26% -82.23%
EBITDA Growth
-65.44% 14.08% 242.32% 36.31% -34.03% -22.12% 193.77% -92.28% 257.56% 391.35% -85.13%
EBIT Growth
-65.44% 14.08% 242.32% 36.31% -34.03% -22.12% 193.77% -92.28% 257.56% 391.35% -85.13%
NOPAT Growth
-65.44% 14.08% 242.32% 36.31% -34.03% -22.12% 193.77% -92.28% 257.56% 391.35% -85.13%
Net Income Growth
-65.44% 14.08% 242.32% 36.31% -34.03% -22.12% 193.77% -92.28% 257.56% 391.35% -85.13%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
-66.13% 53.06% 134.52% 54.17% -23.97% -39.84% 202.02% -77.94% 5.35% 543.14% -84.67%
Free Cash Flow Firm Growth
-65.44% 50.22% 130.39% 55.08% -23.97% -39.84% 202.02% -77.94% 8.61% 522.43% -84.61%
Invested Capital Growth
10.50% -344.86% 193.70% 3.16% -222.41% 104.19% 5,659.93% -141.95% 155.26% -32.25% -59.07%
Revenue Q/Q Growth
0.00% 0.00% -0.77% 6.58% -5.51% 25.10% 11.08% -72.22% 58.08% 0.64% -15.69%
EBITDA Q/Q Growth
0.00% 0.00% -0.92% 5.88% -5.36% 26.54% 12.15% -79.40% 68.33% 1.50% -19.41%
EBIT Q/Q Growth
0.00% 0.00% -0.92% 5.88% -5.36% 26.54% 12.15% -79.40% 68.33% 1.50% -19.41%
NOPAT Q/Q Growth
0.00% 0.00% -0.92% 5.88% -5.36% 26.54% 12.15% -79.40% 68.33% 1.50% -19.41%
Net Income Q/Q Growth
0.00% 0.00% -0.92% 5.88% -5.36% 26.54% 12.15% -79.40% 68.33% 1.50% -19.41%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-55.53% 142.31% -10.87% 15.59% -8.40% 15.17% 16.22% -60.27% 73.71% 4.16% -25.69%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 18.29% -8.40% 15.17% 16.22% -60.27% 60.02% 4.31% -27.02%
Invested Capital Q/Q Growth
0.00% 0.00% -30.54% -72.50% -277.05% -94.31% -33.64% -4,829.87% -23.06% -75.49% -70.22%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
97.42% 97.69% 99.22% 99.31% 98.96% 98.93% 99.51% 94.90% 98.60% 99.68% 97.04%
EBITDA Margin
88.04% 89.68% 96.89% 96.33% 93.95% 90.20% 96.23% 68.58% 83.03% 94.60% 79.14%
Operating Margin
88.04% 89.68% 96.89% 96.33% 93.95% 90.20% 96.23% 68.58% 83.03% 94.60% 79.14%
EBIT Margin
88.04% 89.68% 96.89% 96.33% 93.95% 90.20% 96.23% 68.58% 83.03% 94.60% 79.14%
Profit (Net Income) Margin
88.04% 89.68% 96.89% 96.33% 93.95% 90.20% 96.23% 68.58% 83.03% 94.60% 79.14%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
1,043.32% 0.00% 0.00% 2,269.79% 0.00% 0.00% 2,242.89% 303.47% 0.00% 7,959.21% 2,079.14%
ROIC Less NNEP Spread (ROIC-NNEP)
1,043.32% 0.00% 0.00% 2,269.79% 0.00% 0.00% 2,242.89% 303.47% 0.00% 7,959.21% 2,079.14%
Return on Net Nonoperating Assets (RNNOA)
-881.83% 0.00% 0.00% -1,937.39% 0.00% 0.00% -1,951.95% -278.32% 0.00% -7,538.13% -2,015.71%
Return on Equity (ROE)
161.48% 101.73% 321.19% 332.40% 209.91% 165.38% 290.94% 25.14% 117.13% 421.08% 63.43%
Cash Return on Invested Capital (CROIC)
1,033.34% 0.00% 1,484.74% 2,266.68% 0.00% 19,885.03% 2,049.72% 0.00% 1,077.71% 7,997.66% 2,162.96%
Operating Return on Assets (OROA)
85.96% 81.14% 165.17% 147.74% 101.71% 100.51% 178.98% 15.61% 93.04% 145.27% 22.00%
Return on Assets (ROA)
85.96% 81.14% 165.17% 147.74% 101.71% 100.51% 178.98% 15.61% 93.04% 145.27% 22.00%
Return on Common Equity (ROCE)
161.48% 101.73% 321.19% 332.40% 209.91% 165.38% 290.94% 25.14% 117.13% 421.08% 63.43%
Return on Equity Simple (ROE_SIMPLE)
95.21% 95.67% 315.12% 271.09% 254.04% 142.06% 223.30% 46.42% 90.50% 399.84% 0.00%
Net Operating Profit after Tax (NOPAT)
8.56 9.76 33 46 30 23 69 5.31 19 93 14
NOPAT Margin
88.04% 89.68% 96.89% 96.33% 93.95% 90.20% 96.23% 68.58% 83.03% 94.60% 79.14%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 399.84% 67.97%
Cost of Revenue to Revenue
2.58% 2.31% 0.78% 0.69% 1.04% 1.07% 0.49% 5.10% 1.40% 0.32% 2.96%
SG&A Expenses to Revenue
0.71% 1.06% 0.15% 0.86% 0.77% 1.32% 0.07% 0.68% 1.44% 0.51% 1.04%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.38% 8.01% 2.32% 2.98% 5.01% 8.73% 3.28% 26.32% 15.57% 5.07% 17.90%
Earnings before Interest and Taxes (EBIT)
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
8.56 9.76 33 46 30 23 69 5.31 19 93 14
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.19 9.30 18.15 14.15 16.59 15.63 10.73 25.50 12.20 13.27 20.97
Price to Tangible Book Value (P/TBV)
3.19 9.30 18.15 14.15 16.59 15.63 10.73 25.50 12.20 13.27 20.97
Price to Revenue (P/Rev)
2.95 8.72 5.58 5.03 6.13 9.92 4.62 37.67 11.20 3.14 24.41
Price to Earnings (P/E)
3.35 9.73 5.76 5.22 6.53 11.00 4.81 54.93 13.48 3.32 30.84
Dividend Yield
4.12% 8.84% 17.24% 16.55% 17.85% 7.29% 16.48% 22.72% 3.69% 29.36% 3.93%
Earnings Yield
29.87% 10.28% 17.36% 19.15% 15.32% 9.09% 20.81% 1.82% 7.42% 30.12% 3.24%
Enterprise Value to Invested Capital (EV/IC)
23.07 0.00 85.21 100.49 0.00 2,246.90 46.91 0.00 166.04 221.24 1,044.18
Enterprise Value to Revenue (EV/Rev)
2.04 7.42 4.88 4.33 5.40 9.06 3.96 35.87 10.15 2.12 23.09
Enterprise Value to EBITDA (EV/EBITDA)
2.32 8.28 5.04 4.50 5.75 10.04 4.11 52.30 12.22 2.25 29.17
Enterprise Value to EBIT (EV/EBIT)
2.32 8.28 5.04 4.50 5.75 10.04 4.11 52.30 12.22 2.25 29.17
Enterprise Value to NOPAT (EV/NOPAT)
2.32 8.28 5.04 4.50 5.75 10.04 4.11 52.30 12.22 2.25 29.17
Enterprise Value to Operating Cash Flow (EV/OCF)
2.42 6.42 5.71 4.50 4.99 11.30 4.50 20.03 15.88 2.23 28.09
Enterprise Value to Free Cash Flow (EV/FCFF)
2.34 6.35 5.74 4.50 4.99 11.30 4.50 20.03 15.41 2.23 28.04
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.85 -1.07 -1.01 -0.85 -1.02 -1.08 -0.87 -0.92 -1.03 -0.95 -0.97
Leverage Ratio
1.88 1.25 1.94 2.25 2.06 1.65 1.63 1.61 1.26 2.90 2.88
Compound Leverage Factor
1.88 1.25 1.94 2.25 2.06 1.65 1.63 1.61 1.26 2.90 2.88
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
25.68 18.15 13.40 13.80 16.24 29.31 14.80 68.27 31.02 6.64 68.52
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
11.31 7.33 1.68 1.90 2.54 3.55 2.33 37.06 4.67 1.30 6.16
Quick Ratio
10.06 7.28 1.67 1.90 2.53 3.51 2.26 36.72 4.54 1.29 6.06
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
8.48 13 29 45 35 21 63 14 15 94 14
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.98 0.90 1.70 1.53 1.08 1.11 1.86 0.23 1.12 1.54 0.28
Accounts Receivable Turnover
0.00 0.00 0.00 22.02 26.56 162.67 29.28 3.33 23.05 63.18 18.04
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3,240,502.67 3,629,064.33 11,498,471.67 15,764,588.33 10,663,624.67 8,650,189.00 23,819,930.00 2,580,658.00 7,620,676.33 32,865,217.00 5,841,260.33
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 16.57 13.74 2.24 12.47 109.73 15.84 5.78 20.24
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 16.57 13.74 2.24 12.47 109.73 15.84 5.78 20.24
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.86 -2.11 1.98 2.04 -2.50 0.10 6.03 -2.53 1.40 0.95 0.39
Invested Capital Turnover
11.85 -17.45 -518.91 23.56 -140.09 -21.71 23.31 4.43 -40.43 84.13 26.27
Increase / (Decrease) in Invested Capital
0.08 -2.97 4.08 0.06 -4.53 2.60 5.92 -8.56 3.93 -0.45 -0.56
Enterprise Value (EV)
20 81 168 205 173 235 283 278 232 209 405
Market Capitalization
29 95 192 238 196 258 330 292 256 310 428
Book Value per Share
$0.69 $0.78 $0.81 $1.28 $0.90 $1.26 $2.35 $0.87 $1.60 $1.78 $1.56
Tangible Book Value per Share
$0.69 $0.78 $0.81 $1.28 $0.90 $1.26 $2.35 $0.87 $1.60 $1.78 $1.56
Total Capital
8.99 10 11 17 12 16 31 11 21 23 20
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-8.78 -14 -24 -33 -24 -22 -48 -14 -24 -100 -23
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.21 -1.85 -14 -16 -9.17 -5.93 -17 -0.23 -3.01 -77 -2.76
Debt-free Net Working Capital (DFNWC)
8.53 12 11 17 14 16 31 14 21 23 20
Net Working Capital (NWC)
8.53 12 11 17 14 16 31 14 21 23 20
Net Nonoperating Expense (NNE)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
-8.13 -12 -8.63 -15 -14 -16 -25 -14 -20 -22 -20
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
2.11% -16.96% -39.15% -34.25% -28.66% -22.85% -23.70% -2.97% -13.15% -77.97% -15.75%
Debt-free Net Working Capital to Revenue
87.78% 113.02% 30.75% 35.53% 44.83% 63.49% 43.09% 177.43% 91.75% 23.66% 116.43%
Net Working Capital to Revenue
87.78% 113.02% 30.75% 35.53% 44.83% 63.49% 43.09% 177.43% 91.75% 23.66% 116.43%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.65 $0.73 $2.55 $3.47 $2.29 $1.78 $5.24 $0.41 $1.45 $7.11 $1.06
Adjusted Weighted Average Basic Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Normalized Net Operating Profit after Tax (NOPAT)
6.34 7.11 24 32 22 17 49 4.68 15 68 11
Normalized NOPAT Margin
65.19% 65.35% 68.57% 68.37% 67.80% 67.07% 69.05% 60.41% 66.00% 68.96% 64.56%
Pre Tax Income Margin
88.04% 89.68% 96.89% 96.33% 93.95% 90.20% 96.23% 68.58% 83.03% 94.60% 79.14%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
104.24% 73.91% 58.49% 80.35% 146.67% 93.60% 54.57% 897.06% 24.19% 18.99% 659.37%
Augmented Payout Ratio
104.24% 73.91% 58.49% 80.35% 146.67% 93.60% 54.57% 897.06% 24.19% 18.99% 659.37%

Quarterly Metrics And Ratios for Mesabi Trust

This table displays calculated financial ratios and metrics derived from Mesabi Trust's official financial filings.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026
DEI Shares Outstanding
- - - - - - 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00
DEI Adjusted Shares Outstanding
- - - - - - 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00 13,120,010.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 0.28 0.36 0.21 0.21 0.08
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5,681.78% 386.72% 238.08% -34.37% 1,513.58% 10.04% -24.25% -13.61% -95.46% -47.59% -52.56%
EBITDA Growth
1,087.71% 255.58% 240.50% -41.22% 1,816.89% 29.34% 4.23% -12.12% -96.47% -55.07% -70.05%
EBIT Growth
1,087.71% 255.58% 240.50% -41.22% 1,816.89% 29.34% 4.23% -12.12% -96.47% -55.07% -70.05%
NOPAT Growth
1,511.01% 322.26% 240.50% -41.22% 1,816.89% 29.34% 4.23% -12.12% -96.47% -55.07% -70.05%
Net Income Growth
1,087.71% 255.58% 240.50% -41.22% 1,816.89% 29.34% 4.23% -12.12% -96.47% -55.07% -70.05%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
2,053.76% 1,151.92% 389.93% -18.12% 1,415.26% 66.28% -16.90% 14.96% -95.50% -52.91% -74.35%
Free Cash Flow Firm Growth
-74.91% -88.13% -80.79% -38.32% 3,337.82% 751.64% 112.40% 32.90% -93.01% -49.59% -30.93%
Invested Capital Growth
3,640.90% 155.26% 297.81% 44.11% 112.68% -32.25% 22.82% -49.97% -66.31% -59.07% -78.32%
Revenue Q/Q Growth
-50.49% 27.20% 0.36% 3.83% 1,117.30% -91.33% -30.92% 18.42% -35.96% 0.04% -37.48%
EBITDA Q/Q Growth
-55.51% 14.80% -25.73% 54.94% 1,351.04% -92.25% -40.15% 30.64% -41.66% -1.49% -60.11%
EBIT Q/Q Growth
-55.51% 14.80% -25.73% 54.94% 1,351.04% -92.25% -40.15% 30.64% -41.66% -1.49% -60.11%
NOPAT Q/Q Growth
-55.51% 14.80% -25.73% 54.94% 1,351.04% -92.25% -40.15% 30.64% -41.66% -1.49% -60.11%
Net Income Q/Q Growth
-55.51% 14.80% -25.73% 54.94% 1,351.04% -92.25% -40.15% 30.64% -41.66% -1.49% -60.11%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
11.05% 9.65% -55.76% 52.00% 1,955.07% -87.97% -77.89% 110.28% -19.61% 26.00% -87.96%
Free Cash Flow Firm Q/Q Growth
-70.10% -65.51% 105.58% 190.94% 1,566.45% -91.46% -48.73% 82.05% -12.41% -38.34% -29.74%
Invested Capital Q/Q Growth
-2.37% -23.06% -9.18% 111.24% 44.07% -75.49% 64.65% -13.96% -2.97% -70.22% -12.80%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
83.46% 132.47% 55.74% 83.17% 99.14% 161.52% 76.70% 84.61% 77.08% 163.20% 48.42%
EBITDA Margin
83.46% 75.32% 55.74% 83.17% 99.14% 88.53% 76.70% 84.61% 77.08% 75.90% 48.42%
Operating Margin
83.46% 75.32% 55.74% 83.17% 99.14% 88.53% 76.70% 84.61% 77.08% 75.90% 48.42%
EBIT Margin
83.46% 75.32% 55.74% 83.17% 99.14% 88.53% 76.70% 84.61% 77.08% 75.90% 48.42%
Profit (Net Income) Margin
83.46% 75.32% 55.74% 83.17% 99.14% 88.53% 76.70% 84.61% 77.08% 75.90% 48.42%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 99.41% 108.37% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.60% 92.28% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
1,367.90% 0.00% 4,843.35% 874.25% 3,421.29% 7,448.02% 5,266.44% 4,047.66% 620.57% 1,993.85% 767.74%
ROIC Less NNEP Spread (ROIC-NNEP)
1,367.90% 0.00% 4,843.35% 874.25% 3,421.29% 7,448.02% 5,266.44% 4,047.66% 620.57% 1,993.85% 767.74%
Return on Net Nonoperating Assets (RNNOA)
-1,300.08% 0.00% -4,751.58% -783.54% -3,254.49% -7,053.99% -4,896.62% -3,685.09% -593.05% -1,933.03% -729.38%
Return on Equity (ROE)
67.82% 117.13% 91.77% 90.72% 166.80% 394.03% 369.82% 362.57% 27.52% 60.83% 38.36%
Cash Return on Invested Capital (CROIC)
518.20% 1,077.71% 1,539.30% 741.64% 3,164.88% 7,997.66% 6,587.42% 4,680.00% 765.82% 2,162.96% 1,323.05%
Operating Return on Assets (OROA)
59.22% 84.39% 76.49% 82.45% 153.35% 135.94% 283.32% 319.03% 25.30% 21.10% 29.50%
Return on Assets (ROA)
59.22% 84.39% 76.49% 82.45% 153.35% 135.94% 283.32% 319.03% 25.30% 21.10% 29.50%
Return on Common Equity (ROCE)
67.82% 117.13% 91.77% 90.72% 166.80% 394.03% 369.82% 362.57% 27.52% 60.83% 38.36%
Return on Equity Simple (ROE_SIMPLE)
53.35% 0.00% 103.82% 79.85% 96.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
NOPAT Margin
83.46% 75.32% 55.74% 83.17% 99.14% 88.53% 76.70% 84.61% 77.08% 75.90% 48.42%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return On Investment Capital (ROIC_SIMPLE)
19.33% - - - 82.17% 26.01% 18.52% 20.82% 13.12% 13.36% 5.93%
Cost of Revenue to Revenue
16.54% -32.47% 44.26% 16.83% 0.86% -61.52% 23.30% 15.39% 22.92% -63.20% 51.58%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 57.15% 0.00% 0.00% 0.00% 72.99% 0.00% 0.00% 0.00% 87.31% 0.00%
Earnings before Interest and Taxes (EBIT)
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.09 4.69 3.48 5.40 78 6.07 3.63 4.74 2.77 2.73 1.09
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
11.86 12.20 10.21 10.43 3.32 13.27 18.13 16.85 21.24 20.97 19.88
Price to Tangible Book Value (P/TBV)
11.86 12.20 10.21 10.43 3.32 13.27 18.13 16.85 21.24 20.97 19.88
Price to Revenue (P/Rev)
17.33 11.20 7.74 9.67 3.23 3.14 3.66 3.99 21.55 24.41 24.25
Price to Earnings (P/E)
22.23 13.48 9.84 13.06 3.44 3.32 3.81 4.14 26.03 30.84 32.19
Dividend Yield
1.83% 3.69% 6.28% 7.45% 5.60% 29.36% 26.57% 23.99% 20.42% 3.93% 3.45%
Earnings Yield
4.50% 7.42% 10.16% 7.66% 29.04% 30.12% 26.27% 24.17% 3.84% 3.24% 3.11%
Enterprise Value to Invested Capital (EV/IC)
125.43 166.04 149.21 77.97 57.10 221.24 212.61 270.42 326.43 1,044.18 1,019.00
Enterprise Value to Revenue (EV/Rev)
15.75 10.15 6.94 8.76 2.25 2.12 3.41 3.77 20.43 23.09 22.90
Enterprise Value to EBITDA (EV/EBITDA)
20.20 12.22 8.83 11.84 2.40 2.25 3.55 3.91 24.68 29.17 30.40
Enterprise Value to EBIT (EV/EBIT)
20.20 12.22 8.83 11.84 2.40 2.25 3.55 3.91 24.68 29.17 30.40
Enterprise Value to NOPAT (EV/NOPAT)
20.20 12.22 8.83 11.84 2.40 2.25 3.55 3.91 24.68 29.17 30.40
Enterprise Value to Operating Cash Flow (EV/OCF)
27.09 15.88 10.53 12.20 2.45 2.23 3.54 3.85 21.91 28.09 26.78
Enterprise Value to Free Cash Flow (EV/FCFF)
24.20 15.41 9.69 12.41 2.45 2.23 3.56 3.85 21.48 28.04 27.45
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.95 -1.03 -0.98 -0.90 -0.95 -0.95 -0.93 -0.91 -0.96 -0.97 -0.95
Leverage Ratio
1.15 1.26 1.20 1.10 1.09 2.90 1.31 1.14 1.09 2.88 1.30
Compound Leverage Factor
1.15 1.26 1.20 1.10 1.09 2.67 1.31 1.14 1.09 2.88 1.30
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
32.91 29.25 30.80 36.09 40.22 3.81 32.13 121.05 56.84 67.01 62.96
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
5.34 4.67 5.61 6.35 18.84 1.30 3.51 12.42 5.29 6.16 6.12
Quick Ratio
5.09 4.54 5.24 5.86 18.68 1.29 3.34 11.37 5.03 6.06 5.84
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2.22 0.77 1.57 4.58 76 6.52 3.34 6.08 5.33 3.29 2.31
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.71 1.12 1.37 0.99 1.55 1.54 3.69 3.77 0.33 0.28 0.61
Accounts Receivable Turnover
15.07 23.05 16.95 10.85 33.97 63.18 51.84 47.76 7.69 18.04 11.80
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
4,820,670.67 7,620,676.33 9,087,917.33 7,954,806.67 32,656,731.33 32,865,217.00 32,359,873.67 32,065,489.00 6,928,359.00 5,841,260.33 5,011,709.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
24.23 15.84 21.53 33.63 10.75 5.78 7.04 7.64 47.46 20.24 30.93
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
24.23 15.84 21.53 33.63 10.75 5.78 7.04 7.64 47.46 20.24 30.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1.82 1.40 1.27 2.68 3.86 0.95 1.56 1.34 1.30 0.39 0.34
Invested Capital Turnover
16.39 -40.43 86.90 10.51 34.51 84.13 68.67 47.84 8.05 26.27 15.86
Increase / (Decrease) in Invested Capital
1.87 3.93 1.91 0.82 2.05 -0.45 0.29 -1.34 -2.56 -0.56 -1.22
Enterprise Value (EV)
228 232 189 209 221 209 331 363 425 405 344
Market Capitalization
251 256 211 231 316 310 356 384 448 428 365
Book Value per Share
$1.61 $1.60 $1.57 $1.69 $7.27 $1.78 $1.49 $1.74 $1.61 $1.56 $1.40
Tangible Book Value per Share
$1.61 $1.60 $1.57 $1.69 $7.27 $1.78 $1.49 $1.74 $1.61 $1.56 $1.40
Total Capital
21 21 21 22 95 23 20 23 21 20 18
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-23 -24 -22 -22 -96 -100 -24 -21 -23 -23 -20
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.77 -3.01 -0.98 0.48 -0.59 -77 -4.61 1.53 -2.10 -2.76 -1.94
Debt-free Net Working Capital (DFNWC)
21 21 21 22 95 23 20 23 21 20 18
Net Working Capital (NWC)
21 21 21 22 95 23 20 23 21 20 18
Net Nonoperating Expense (NNE)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
-19 -20 -19 -19 -91 -22 -18 -21 -20 -20 -18
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
-12.27% -13.15% -3.58% 2.03% -0.60% -77.97% -4.75% 1.59% -10.12% -15.75% -12.93%
Debt-free Net Working Capital to Revenue
146.17% 91.75% 75.76% 92.67% 97.30% 23.66% 20.20% 23.68% 101.46% 116.43% 121.99%
Net Working Capital to Revenue
146.17% 91.75% 75.76% 92.67% 97.30% 23.66% 20.20% 23.68% 101.46% 116.43% 121.99%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.31 $0.36 $0.27 $0.41 $5.97 $0.46 $0.28 $0.36 $0.21 $0.21 $0.08
Adjusted Weighted Average Basic Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M 13.12M
Normalized Net Operating Profit after Tax (NOPAT)
2.86 3.28 2.44 3.78 55 4.25 2.54 3.32 1.94 1.91 0.76
Normalized NOPAT Margin
58.42% 52.72% 39.01% 58.22% 69.40% 61.97% 53.69% 59.23% 53.95% 53.13% 33.89%
Pre Tax Income Margin
83.46% 75.32% 55.74% 83.17% 99.74% 81.69% 76.70% 84.61% 77.08% 75.90% 48.42%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 24.19% 44.05% 75.04% 18.70% 18.99% 97.32% 101.83% 535.18% 659.37% 148.29%
Augmented Payout Ratio
0.00% 24.19% 44.05% 75.04% 18.70% 18.99% 97.32% 101.83% 535.18% 659.37% 148.29%

Financials Breakdown Chart

Key Financial Trends

Mesabi Trust (NYSE: MSB) showed a sharp year-over-year rebound in its most recent quarter, but the business remains highly volatile and dividend-driven. For Q1 2027, revenue was $2.25 million and net income came in at $1.09 million, with earnings per share of $0.0829. That was a meaningful improvement from the loss reported in the prior-year quarter, but results are still far below the exceptionally strong levels seen in much of 2025.

Looking at the last four years, MSB’s financial performance has been very cyclical. Revenue and profitability surged in 2025, with quarterly net income reaching $78.3 million in Q3 2025 and $6.1 million in Q4 2025, then normalized sharply in 2026 and 2027. That kind of swing is consistent with a trust whose results depend heavily on commodity-linked distributions and royalty income rather than a stable operating business.

  • Q1 2027 returned to profitability with net income of $1.09 million versus a loss in Q1 2026.
  • Cash from operations remained positive at $533,667 in Q1 2027, showing the business still generated operating cash.
  • The balance sheet stayed debt-free, with liabilities of only $3.58 million against $21.92 million in assets.
  • Cash and equivalents were solid at $20.29 million at the end of Q1 2027.
  • 2025 was a standout year, with very strong income and operating cash flow that highlighted MSB’s earnings power in favorable periods.
  • Dividends remain the dominant cash outflow, which is normal for a trust but leaves less flexibility to retain capital.
  • There are no meaningful noncurrent assets or debt, so the company remains highly simple from a balance-sheet perspective.
  • Share count has remained flat at about 13.12 million shares, so results are not being diluted.
  • Q1 2027 revenue fell sharply year over year from $4.73 million in Q1 2026, indicating a weaker income environment.
  • Dividend obligations can swing cash hard; Q1 2027 financing cash outflow was $3.41 million, which exceeded operating cash generation and reduced cash on hand.

From a trend perspective, the biggest takeaway is volatility. In 2025, MSB posted extraordinary income and cash generation, but 2026 and Q1 2027 were much more subdued. That means investors should expect results and dividends to be very sensitive to underlying commodity and royalty conditions.

Bottom line: Mesabi Trust has a strong balance sheet and can produce attractive cash flow in favorable periods, but its earnings are highly irregular. For retail investors, MSB looks more like a cyclical income vehicle than a steadily growing business.

07/25/26 08:27 PM ETAI Generated. May Contain Errors.

Mesabi Trust Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Mesabi Trust's fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Mesabi Trust's net income appears to be on an upward trend, with a most recent value of $13.87 million in 2026, rising from $8.56 million in 2016. The previous period was $93.27 million in 2025. Check out Mesabi Trust's forecast to explore projected trends and price targets.

Mesabi Trust's total operating income in 2026 was $13.87 million, based on the following breakdown:
  • Total Gross Profit: $17.00 million
  • Total Operating Expenses: $3.14 million

Over the last 10 years, Mesabi Trust's total revenue changed from $9.72 million in 2016 to $17.52 million in 2026, a change of 80.3%.

Mesabi Trust's total liabilities were at $3.95 million at the end of 2026, a 95.0% decrease from 2025, and a 377.6% increase since 2016.

In the past 10 years, Mesabi Trust's cash and equivalents has ranged from $314.84 thousand in 2018 to $100.20 million in 2025, and is currently $23.16 million as of their latest financial filing in 2026.

Over the last 10 years, Mesabi Trust's book value per share changed from 0.69 in 2016 to 1.56 in 2026, a change of 127.0%.



Financial statements for NYSE:MSB last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners