Is Celestica The Best AI Stock to Buy Now?
Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…
Sell
35
MRCY Quote, Financials, Valuation and Earnings
Last price:
$74.28
Seasonality move
:
1.31%
Day range:
$71.40 - $75.87
52-week range:
$39.89 - $103.84
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.63x
P/B ratio:
3.03x
Volume:
365K
Avg. volume:
595.8K
1-year change:
64.49%
Market cap:
$4.4B
Revenue:
$912M
EPS (TTM):
-$0.52
| Period Ending | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2024-06-30 | 2025-06-30 | |
|---|---|---|---|---|---|---|
| Revenue | $924M | $988.2M | $973.9M | $835.3M | $912M | |
| Revenue Growth (YoY) | 15.99% | 6.95% | -1.45% | -14.23% | 9.19% | |
| Cost of Revenues | $572.8M | $652.8M | $710.6M | $687M | $698.6M | |
| Gross Profit | $351.2M | $335.4M | $263.2M | $148.2M | $213.4M | |
| Gross Profit Margin | 38.01% | 33.94% | 27.03% | 17.75% | 23.4% | |
| R&D Expenses | $113.5M | $107.2M | $108.8M | $101.3M | $67.6M | |
| Selling, General & Admin | $134.3M | $157M | $160.6M | $166.8M | $154.4M | |
| Other Inc / (Exp) | -$18M | -$46.4M | -$18.2M | -$35.6M | -$10.2M | |
| Operating Expenses | $245.1M | $264.2M | $269.4M | $268.1M | $223.9M | |
| Operating Income | $106.1M | $71.2M | -$6.2M | -$119.9M | -$10.4M | |
| Net Interest Expenses | $1.2M | $5.8M | $25.2M | $35M | $33.4M | |
| EBT. Incl. Unusual Items | $77.2M | $18.4M | -$48.5M | -$189.3M | -$50.4M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | $15.1M | $7.1M | -$20.2M | -$51.6M | -$12.5M | |
| Net Income to Company | $62M | $11.3M | -$28.3M | -$137.6M | -$37.9M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | $62M | $11.3M | -$28.3M | -$137.6M | -$37.9M | |
| Basic EPS (Cont. Ops) | $1.13 | $0.20 | -$0.50 | -$2.38 | -$0.65 | |
| Diluted EPS (Cont. Ops) | $1.12 | $0.20 | -$0.50 | -$2.38 | -$0.65 | |
| Weighted Average Basic Share | $55.1M | $55.5M | $56.6M | $57.7M | $58.7M | |
| Weighted Average Diluted Share | $55.5M | $55.9M | $56.6M | $57.7M | $58.7M | |
| EBITDA | $173.2M | $164.6M | $91.1M | -$31.8M | $71.6M | |
| EBIT | $106.1M | $71.2M | -$6.2M | -$119.9M | -$10.4M | |
| Revenue (Reported) | $924M | $988.2M | $973.9M | $835.3M | $912M | |
| Operating Income (Reported) | $106.1M | $71.2M | -$6.2M | -$119.9M | -$10.4M | |
| Operating Income (Adjusted) | $106.1M | $71.2M | -$6.2M | -$119.9M | -$10.4M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | $220.4M | $229.6M | $197.5M | $223.1M | $232.9M | |
| Revenue Growth (YoY) | 4.61% | 4.18% | -13.99% | 13% | 4.37% | |
| Cost of Revenues | $148.9M | $162.2M | $178.2M | $173.5M | $181.9M | |
| Gross Profit | $71.5M | $67.4M | $19.3M | $49.7M | $50.9M | |
| Gross Profit Margin | 32.44% | 29.37% | 9.75% | 22.26% | 21.87% | |
| R&D Expenses | $28.3M | $26.9M | $28.5M | $21.4M | $15.4M | |
| Selling, General & Admin | $36.8M | $45.1M | $44.5M | $40.5M | $42.1M | |
| Other Inc / (Exp) | -$7.8M | -$2.2M | -$1.4M | -$4.1M | -- | |
| Operating Expenses | $65.1M | $72M | $72.9M | $61.9M | $55.2M | |
| Operating Income | $6.3M | -$4.5M | -$53.7M | -$12.2M | -$4.3M | |
| Net Interest Expenses | $1.1M | $6.6M | $8.7M | $8.4M | $7.8M | |
| EBT. Incl. Unusual Items | -$2.8M | -$13.1M | -$63.7M | -$24.3M | -$17.5M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -$155K | -$2.2M | -$18.1M | -$6.7M | -$2.4M | |
| Net Income to Company | -$2.6M | -$10.9M | -$45.6M | -$17.6M | -$15.1M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$2.6M | -$10.9M | -$45.6M | -$17.6M | -$15.1M | |
| Basic EPS (Cont. Ops) | -$0.05 | -$0.19 | -$0.79 | -$0.30 | -$0.25 | |
| Diluted EPS (Cont. Ops) | -$0.05 | -$0.19 | -$0.79 | -$0.30 | -$0.25 | |
| Weighted Average Basic Share | $55.5M | $56.3M | $57.4M | $58.6M | $59.4M | |
| Weighted Average Diluted Share | $55.5M | $56.3M | $57.4M | $58.6M | $59.4M | |
| EBITDA | $30.4M | $22.7M | -$31.5M | $8.7M | $14M | |
| EBIT | $6.3M | -$4.5M | -$53.7M | -$12.2M | -$4.3M | |
| Revenue (Reported) | $220.4M | $229.6M | $197.5M | $223.1M | $232.9M | |
| Operating Income (Reported) | $6.3M | -$4.5M | -$53.7M | -$12.2M | -$4.3M | |
| Operating Income (Adjusted) | $6.3M | -$4.5M | -$53.7M | -$12.2M | -$4.3M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | $953.1M | $1000M | $895.2M | $884.4M | $942.5M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | $622.2M | $679.9M | $705.7M | $703.1M | $717.5M | |
| Gross Profit | $330.9M | $320M | $189.5M | $181.2M | $225M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | $115.2M | $104.6M | $114.5M | $80.7M | $56.5M | |
| Selling, General & Admin | $143.6M | $167.3M | $156.9M | $160.2M | $168.8M | |
| Other Inc / (Exp) | -$35.3M | -$32.6M | -$22M | -$29.8M | -- | |
| Operating Expenses | $256.4M | $271.9M | $271.4M | $240.9M | $215.8M | |
| Operating Income | $74.5M | $48.1M | -$81.9M | -$59.7M | $9.2M | |
| Net Interest Expenses | $2.8M | $15.3M | $30.6M | $35.8M | $31.8M | |
| EBT. Incl. Unusual Items | $31.7M | $342K | -$133.6M | -$123.2M | -$37M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | $7.9M | $4.5M | -$48.2M | -$32.8M | -$6.6M | |
| Net Income to Company | $23.8M | -$4.2M | -$85.4M | -$90.5M | -$30.4M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | $23.8M | -$4.2M | -$85.4M | -$90.5M | -$30.4M | |
| Basic EPS (Cont. Ops) | $0.43 | -$0.07 | -$1.49 | -$1.56 | -$0.51 | |
| Diluted EPS (Cont. Ops) | $0.43 | -$0.08 | -$1.49 | -$1.56 | -$0.52 | |
| Weighted Average Basic Share | ||||||
| Weighted Average Diluted Share | ||||||
| EBITDA | $160.9M | $146.9M | $9.4M | $25.6M | $86.3M | |
| EBIT | $74.5M | $48.1M | -$81.9M | -$59.7M | $9.2M | |
| Revenue (Reported) | $953.1M | $1000M | $895.2M | $884.4M | $942.5M | |
| Operating Income (Reported) | $74.5M | $48.1M | -$81.9M | -$59.7M | $9.2M | |
| Operating Income (Adjusted) | $74.5M | $48.1M | -$81.9M | -$59.7M | $9.2M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | $445.4M | $457.2M | $378.5M | $427.6M | $458.1M | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | $299M | $326.2M | $321.2M | $337.3M | $354.5M | |
| Gross Profit | $146.4M | $131M | $57.2M | $90.2M | $103.6M | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | $57.2M | $54.7M | $60.3M | $39.8M | $28.6M | |
| Selling, General & Admin | $73.8M | $84M | $80.3M | $73.7M | $88M | |
| Other Inc / (Exp) | -$23.6M | -$9.8M | -$13.7M | -$7.9M | -- | |
| Operating Expenses | $131M | $138.7M | $140.6M | $113.4M | $107.1M | |
| Operating Income | $15.4M | -$7.7M | -$83.4M | -$23.2M | -$3.5M | |
| Net Interest Expenses | $1.7M | $11.1M | $16.5M | $17.3M | $15.7M | |
| EBT. Incl. Unusual Items | -$10.4M | -$28.4M | -$113.5M | -$47.4M | -$34M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -$596K | -$3.2M | -$31.2M | -$12.3M | -$6.4M | |
| Net Income to Company | -$9.8M | -$25.3M | -$82.3M | -$35.1M | -$27.6M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$9.8M | -$25.3M | -$82.3M | -$35.1M | -$27.6M | |
| Basic EPS (Cont. Ops) | -$0.18 | -$0.45 | -$1.44 | -$0.60 | -$0.47 | |
| Diluted EPS (Cont. Ops) | -$0.18 | -$0.45 | -$1.44 | -$0.60 | -$0.47 | |
| Weighted Average Basic Share | $110.9M | $112.2M | $114.5M | $116.8M | $118.6M | |
| Weighted Average Diluted Share | $110.9M | $112.2M | $114.5M | $116.8M | $118.6M | |
| EBITDA | $60.9M | $43.3M | -$38.5M | $19M | $33.7M | |
| EBIT | $15.4M | -$7.7M | -$83.4M | -$23.2M | -$3.5M | |
| Revenue (Reported) | $445.4M | $457.2M | $378.5M | $427.6M | $458.1M | |
| Operating Income (Reported) | $15.4M | -$7.7M | -$83.4M | -$23.2M | -$3.5M | |
| Operating Income (Adjusted) | $15.4M | -$7.7M | -$83.4M | -$23.2M | -$3.5M | |
| Period Ending | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2024-06-30 | 2025-06-30 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | $113.8M | $65.7M | $71.6M | $180.5M | $309.1M | |
| Short Term Investments | -- | -- | -- | -- | -- | |
| Accounts Receivable, Net | $291.7M | $447.9M | $507.3M | $415.5M | $388.1M | |
| Inventory | $221.6M | $270.3M | $337.2M | $335.3M | $332.9M | |
| Prepaid Expenses | $782K | $7.5M | -- | -- | $457K | |
| Other Current Assets | $15.1M | $23.9M | $21M | $22.5M | $27.6M | |
| Total Current Assets | $643.1M | $815.3M | $937M | $953.8M | $1.1B | |
| Property Plant And Equipment | $194.9M | $193.6M | $182.6M | $171.2M | $153.7M | |
| Long-Term Investments | -- | -- | $3.5M | -- | -- | |
| Goodwill | $804.9M | $937.9M | $938.1M | $938.1M | $938.1M | |
| Other Intangibles | $307.6M | $351.5M | $298.1M | $250.5M | $210.6M | |
| Other Long-Term Assets | $4.7M | $6.2M | $8.5M | $6.7M | $5.2M | |
| Total Assets | $2B | $2.4B | $2.6B | $2.6B | $2.7B | |
| Accounts Payable | $48M | $98.7M | $104M | $81.1M | $79.1M | |
| Accrued Expenses | $24.7M | $35M | $28.4M | $42.9M | $43.1M | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
| Other Current Liabilities | -- | -- | -- | -- | -- | |
| Total Current Liabilities | $150.8M | $193.9M | $233.3M | $234.4M | $300.4M | |
| Long-Term Debt | $271.5M | $521.4M | $578.3M | $654.1M | $644.2M | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | $537.8M | $834.2M | $1B | $1.1B | $1.2B | |
| Common Stock | $552K | $557K | $570K | $581K | $590K | |
| Other Common Equity Adj | -$339K | $5.5M | $11.8M | $10M | $3.5M | |
| Common Equity | $1.5B | $1.5B | $1.6B | $1.5B | $1.5B | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | $1.5B | $1.5B | $1.6B | $1.5B | $1.5B | |
| Total Liabilities and Equity | $2B | $2.4B | $2.6B | $2.6B | $2.7B | |
| Cash and Short Terms | $113.8M | $65.7M | $71.6M | $180.5M | $309.1M | |
| Total Debt | $271.5M | $521.4M | $578.3M | $654.1M | $644.2M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | $105.2M | $76.9M | $168.6M | $242.6M | $335M | |
| Short Term Investments | -- | -- | -- | -- | -- | |
| Accounts Receivable, Net | $320.1M | $479.3M | $433.7M | $383.1M | $379.8M | |
| Inventory | $251.3M | $312M | $354.2M | $344.4M | $349.6M | |
| Prepaid Expenses | $16.1M | -- | $5.8M | -- | $1.2M | |
| Other Current Assets | $16.2M | $28.6M | $21.5M | $20.6M | -- | |
| Total Current Assets | $708.8M | $896.9M | $983.8M | $990.7M | $1.1B | |
| Property Plant And Equipment | $199.4M | $181.7M | $180M | $168M | $154M | |
| Long-Term Investments | -- | -- | -- | -- | -- | |
| Goodwill | $942.3M | $938.1M | $938.1M | $938.1M | -- | |
| Other Intangibles | $376.1M | $323.4M | $273.3M | $226.1M | -- | |
| Other Long-Term Assets | $4.2M | $7.9M | $5.6M | $6.8M | -- | |
| Total Assets | $2.2B | $2.3B | $2.4B | $2.4B | $2.5B | |
| Accounts Payable | $59.4M | $87.2M | $88.1M | $64.8M | $106.2M | |
| Accrued Expenses | $31.4M | $30.2M | $31.5M | $40.5M | -- | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
| Other Current Liabilities | -- | -- | -- | -- | -- | |
| Total Current Liabilities | $163.7M | $200.6M | $225.7M | $273.5M | $383M | |
| Long-Term Debt | $526.6M | $575.2M | $684.8M | $649.3M | $642.5M | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | $743.7M | $803.9M | $931.8M | $941.2M | $1B | |
| Common Stock | $556K | $564K | $576K | $587K | $594K | |
| Other Common Equity Adj | -$268K | $10M | $8.4M | $8.1M | -- | |
| Common Equity | -- | -- | -- | -- | -- | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | $1.5B | $1.5B | $1.5B | $1.5B | $1.5B | |
| Total Liabilities and Equity | $2.2B | $2.3B | $2.4B | $2.4B | $2.5B | |
| Cash and Short Terms | $105.2M | $76.9M | $168.6M | $242.6M | $335M | |
| Total Debt | $526.6M | $575.2M | $684.8M | $649.3M | $642.5M | |
| Period Ending | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2024-06-30 | 2025-06-30 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | $62M | $11.3M | -$28.3M | -$137.6M | -$37.9M | |
| Depreciation & Amoritzation | $67.1M | $93.4M | $97.3M | $88M | $82M | |
| Stock-Based Compensation | $28.3M | $38.3M | $27.8M | $25.7M | $25M | |
| Change in Accounts Receivable | -$52M | -$146.5M | -$58.7M | $76.5M | $30M | |
| Change in Inventories | -$27.4M | -$40.9M | -$64.1M | $130K | -$17.1M | |
| Cash From Operations | $97.2M | -$18.9M | -$21.3M | $60.4M | $136.6M | |
| Capital Expenditures | $45.6M | $27.7M | $38.8M | $34.3M | $19.8M | |
| Cash Acquisitions | $372.8M | $243.5M | -- | -- | $4.5M | |
| Cash From Investing | -$416.9M | -$274.3M | -$38.6M | -$34.3M | -$13.5M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | $200M | $251.5M | $140M | $105M | -- | |
| Long-Term Debt Repaid | -- | -- | -$80M | -$25M | -- | |
| Repurchase of Common Stock | $66K | $8.2M | $63K | $31K | -- | |
| Other Financing Activities | -- | -$2.9M | -- | -$1.9M | -$2.2M | |
| Cash From Financing | $206.2M | $245.8M | $65.4M | $82.7M | $3.7M | |
| Beginning Cash (CF) | $113.8M | $65.7M | $71.6M | $180.5M | $309.1M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -$113M | -$48.2M | $5.9M | $109M | $128.6M | |
| Ending Cash (CF) | $1.3M | $16.7M | $77.8M | $289.7M | $439.5M | |
| Levered Free Cash Flow | $51.6M | -$46.5M | -$60.1M | $26.1M | $116.8M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$2.6M | -$10.9M | -$45.6M | -$17.6M | -$15.1M | |
| Depreciation & Amoritzation | $24.1M | $27.2M | $22.2M | $20.9M | $18.3M | |
| Stock-Based Compensation | $7.8M | $10.3M | $7.4M | $8M | $10.6M | |
| Change in Accounts Receivable | -$8.5M | $16.4M | $42.7M | $37.6M | -$12M | |
| Change in Inventories | -$7.6M | -$21.8M | $12.1M | -$7.9M | -$11.6M | |
| Cash From Operations | $6.8M | $35.4M | $45.5M | $83.2M | $48.5M | |
| Capital Expenditures | $8M | $13.2M | $8M | $3.6M | $5.9M | |
| Cash Acquisitions | $240M | -- | -- | -- | -- | |
| Cash From Investing | -$251.3M | -$13.1M | -$8M | -$1.7M | -$5.9M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | $251.5M | $40M | $40M | -- | -- | |
| Long-Term Debt Repaid | -- | -$40M | -- | -- | -- | |
| Repurchase of Common Stock | $183K | -- | $15K | -- | $15M | |
| Other Financing Activities | -- | -- | -$1.9M | -- | -- | |
| Cash From Financing | $253.8M | $2.4M | $41.2M | $3.7M | -$12.3M | |
| Beginning Cash (CF) | $105.2M | $76.9M | $168.6M | $242.6M | $335M | |
| Foreign Exchange Rate Adjustment | -$16K | $302K | $556K | -$857K | -$6K | |
| Additions / Reductions | $9.4M | $25M | $79.3M | $84.4M | $30.3M | |
| Ending Cash (CF) | $114.5M | $102.2M | $248.5M | $326.2M | $365.3M | |
| Levered Free Cash Flow | -$1.2M | $22.2M | $37.5M | $79.7M | $42.6M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | $23.8M | -$4.2M | -$85.4M | -$90.5M | -$30.4M | |
| Depreciation & Amoritzation | $86.4M | $98.8M | $91.3M | $85.3M | $77.1M | |
| Stock-Based Compensation | $31.2M | $38.4M | $21.7M | $28.2M | $31.1M | |
| Change in Accounts Receivable | -$63.1M | -$159.4M | $41.9M | $38.2M | $6.6M | |
| Change in Inventories | -$18.7M | -$60.7M | -$39.3M | -$6.2M | -$19M | |
| Cash From Operations | $55.2M | -$54.3M | $15.8M | $122.5M | $118.7M | |
| Capital Expenditures | $34.3M | $34.8M | $34.3M | $28.1M | $22.5M | |
| Cash Acquisitions | $372.4M | $209K | -- | -- | -- | |
| Cash From Investing | -$409.9M | -$34.8M | -$34.2M | -$26.2M | -$18.1M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | $291.5M | $100M | $145M | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | $7.5M | $770K | $15K | $16K | $15M | |
| Other Financing Activities | -- | -- | -- | -$2.2M | -- | |
| Cash From Financing | $289.6M | $61.6M | $109.3M | -$22M | -$10.1M | |
| Beginning Cash (CF) | -- | -- | -- | -- | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -$65.6M | -$28.2M | $91.7M | $73.9M | $92.4M | |
| Ending Cash (CF) | -- | -- | -- | -- | -- | |
| Levered Free Cash Flow | $20.9M | -$89.1M | -$18.5M | $94.4M | $96.2M | |
| Period Ending | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$9.8M | -$25.3M | -$82.3M | -$35.1M | -$27.6M | |
| Depreciation & Amoritzation | $45.6M | $50.9M | $44.9M | $42.1M | $37.2M | |
| Stock-Based Compensation | $17.4M | $17.5M | $11.5M | $14.1M | $20.2M | |
| Change in Accounts Receivable | -$17.9M | -$30.9M | $69.7M | $31.5M | $8.1M | |
| Change in Inventories | -$20.4M | -$40.2M | -$15.5M | -$21.8M | -$23.7M | |
| Cash From Operations | $4.8M | -$30.6M | $6.4M | $68.6M | $50.6M | |
| Capital Expenditures | $13.4M | $20.5M | $16M | $9.8M | $12.5M | |
| Cash Acquisitions | $243.3M | -- | -- | -- | -- | |
| Cash From Investing | -$259.9M | -$20.4M | -$16M | -$7.9M | -$12.5M | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | $251.5M | $100M | $105M | -- | -- | |
| Long-Term Debt Repaid | -- | -$40M | -- | -- | -- | |
| Repurchase of Common Stock | $7.5M | $63K | $15K | -- | $15M | |
| Other Financing Activities | -- | -- | -$1.9M | -$2.2M | -- | |
| Cash From Financing | $246.5M | $62.3M | $106.2M | $1.5M | -$12.3M | |
| Beginning Cash (CF) | $201M | $128.9M | $258M | $400.7M | $639.7M | |
| Foreign Exchange Rate Adjustment | -$115K | $9K | $445K | -$110K | -$23K | |
| Additions / Reductions | -$8.7M | $11.3M | $97.1M | $62M | $25.9M | |
| Ending Cash (CF) | $192.2M | $140.2M | $355.5M | $462.6M | $665.6M | |
| Levered Free Cash Flow | -$8.6M | -$51.2M | -$9.6M | $58.8M | $38.2M | |
Get MRCY Stock Alert
Signup to receive the latest stock alerts
Financial Ratios
MRCY
Sector
P/E ratio
--
19.73x
PEG ratio
-8.08x
0.18x
P/B ratio
3.03x
1.73x
Price / LTM sales
4.63x
0.85x
Growth Metrics
MRCY
Sector
Revenue growth
4.37%
4.72%
Earnings growth
15.36%
1.57%
Revenue (5-year growth)
2.74%
5.95%
Earnings forecast
$0.07
$0.28
Profitability
MRCY
Sector
Profitability FY 2025
$213.4M
$235.7M
Return on invested capital
-1.44%
4.52%
Return on assets
-1.22%
3.07%
Return on equity
-2.08%
7.95%
Earnings Date
Last Earnings Date
Feb
3
Next Earnings Date
May
5
Estimated Next Earnings Date
May
5
Balance Sheet
MRCY
Sector
Total cash
$335M
$138.8M
Short term investments
--
$30.7M
Total assets
$2.7B
$1.4B
Long term debt
$642.5M
$35.2M
SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS
GET BETTER TRADE IDEAS
Popular
Will AI Disrupt SaaS Software Stocks?
Since January 28th, software stocks in the United States have…
Why Is Meta Stock Going Higher?
Over the last five days, shares of Instagram and Facebook…
Stock Ideas
Sell
46
Is NVDA Stock a Buy?
Market Cap: $4.3T
P/E Ratio: 36x
Sell
50
Is AAPL Stock a Buy?
Market Cap: $3.8T
P/E Ratio: 34x
Sell
40
Is GOOGL Stock a Buy?
Market Cap: $3.6T
P/E Ratio: 27x
Alerts
Buy
51
AAOI alert for Apr 3
Applied Optoelectronics, Inc. [AAOI] is up 20.3% over the past day.
Buy
59
SBAC alert for Apr 3
SBA Communications Corp. [SBAC] is up 18.96% over the past day.
Buy
55
VSAT alert for Apr 3
ViaSat, Inc. [VSAT] is up 18.73% over the past day.
THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS
Show me the best stock
