Financhill
Buy
68

MCY Quote, Financials, Valuation and Earnings

Last price:
$94.77
Seasonality move :
1.52%
Day range:
$93.65 - $95.54
52-week range:
$44.19 - $96.50
Dividend yield:
1.34%
P/E ratio:
11.93x
P/S ratio:
0.90x
P/B ratio:
2.35x
Volume:
98.9K
Avg. volume:
201.5K
1-year change:
37.51%
Market cap:
$5.2B
Revenue:
$5.5B
EPS (TTM):
$7.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $4B $3.6B $4.6B $5.5B
Revenue Growth (YoY) -4.73% 5.52% -8.77% 27.08% 18.27%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.3M $10M $10.3M $19.6M $31.5M
Operating Expenses -$475.5M -$316.4M $653.5M -$123.6M -$605.7M
Operating Income $475.5M $316.4M -$653.5M $123.6M $605.7M
 
Net Interest Expenses $17M $17.1M $17.2M $24.2M $30.8M
EBT. Incl. Unusual Items $458.5M $299.3M -$670.7M $99.4M $574.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.9M $51.4M -$158M $3.1M $106.9M
Net Income to Company $374.6M $247.9M -$512.7M $96.3M $468M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $374.6M $247.9M -$512.7M $96.3M $468M
 
Basic EPS (Cont. Ops) $6.77 $4.48 -$9.26 $1.74 $8.45
Diluted EPS (Cont. Ops) $6.77 $4.48 -$9.26 $1.74 $8.45
Weighted Average Basic Share $55.4M $55.4M $55.4M $55.4M $55.4M
Weighted Average Diluted Share $55.4M $55.4M $55.4M $55.4M $55.4M
 
EBITDA -- -- -- -- --
EBIT $458.5M $299.3M -$670.7M $99.4M $574.9M
 
Revenue (Reported) $3.8B $4B $3.6B $4.6B $5.5B
Operating Income (Reported) $475.5M $316.4M -$653.5M $123.6M $605.7M
Operating Income (Adjusted) $458.5M $299.3M -$670.7M $99.4M $574.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $932.2M $900.3M $1.1B $1.5B $1.6B
Revenue Growth (YoY) -6.66% -3.43% 18.32% 43.67% 3.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.5M $3M $3.9M $22.5M --
Operating Expenses -$886K $124.6M $9.3M -$294.8M -$357.5M
Operating Income $886K -$124.6M -$9.3M $294.8M $357.5M
 
Net Interest Expenses $4.3M $4.3M $5.9M $7.7M $7.2M
EBT. Incl. Unusual Items -$3.4M -$128.9M -$15.2M $287.1M $350.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$30.6M -$7M $56.2M $69.9M
Net Income to Company $1.3M -$98.3M -$8.2M $230.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M -$98.3M -$8.2M $230.9M $280.4M
 
Basic EPS (Cont. Ops) $0.02 -$1.78 -$0.15 $4.17 $5.06
Diluted EPS (Cont. Ops) $0.02 -$1.78 -$0.15 $4.17 $5.06
Weighted Average Basic Share $55.4M $55.4M $55.4M $55.4M $55.4M
Weighted Average Diluted Share $55.4M $55.4M $55.4M $55.4M $55.4M
 
EBITDA -- -- -- -- --
EBIT -$3.4M -$128.9M -$15.2M $287.1M $350.3M
 
Revenue (Reported) $932.2M $900.3M $1.1B $1.5B $1.6B
Operating Income (Reported) $886K -$124.6M -$9.3M $294.8M $357.5M
Operating Income (Adjusted) -$3.4M -$128.9M -$15.2M $287.1M $350.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $3.5B $4.4B $5.5B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.4M $9.3M $18.2M $28.4M --
Operating Expenses -$488.7M $601.4M $135.1M -$720.4M -$567.4M
Operating Income $488.7M -$601.4M -$135.1M $720.4M $567.4M
 
Net Interest Expenses $17.1M $17.1M $20.8M $31.1M $29.1M
EBT. Incl. Unusual Items $471.6M -$618.5M -$155.9M $689.3M $538.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.3M -$143.1M -$54M $131M $98.7M
Net Income to Company $384.2M -$475.4M -$101.8M $558.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $384.2M -$475.4M -$101.8M $558.3M $439.6M
 
Basic EPS (Cont. Ops) $6.94 -$8.59 -$1.84 $10.08 $7.94
Diluted EPS (Cont. Ops) $6.94 -$8.59 -$1.84 $10.08 $7.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $471.6M -$618.5M -$155.9M $689.3M $538.3M
 
Revenue (Reported) $4B $3.5B $4.4B $5.5B $5.8B
Operating Income (Reported) $488.7M -$601.4M -$135.1M $720.4M $567.4M
Operating Income (Adjusted) $471.6M -$618.5M -$155.9M $689.3M $538.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $2.5B $3.3B $4.1B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.9M $7.1M $15M $23.8M $14.9M
Operating Expenses -$277.3M $640.6M $122.1M -$474.7M -$436.3M
Operating Income $277.3M -$640.6M -$122.1M $474.7M $436.3M
 
Net Interest Expenses $12.8M $12.8M $16.4M $23.3M $21.6M
EBT. Incl. Unusual Items $264.4M -$653.4M -$138.5M $451.4M $414.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47M -$147.5M -$43.5M $84.5M $76.2M
Net Income to Company $217.5M -$505.9M -$95.1M $366.9M $58.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.5M -$505.9M -$95.1M $366.9M $338.5M
 
Basic EPS (Cont. Ops) $3.93 -$9.14 -$1.72 $6.63 $6.11
Diluted EPS (Cont. Ops) $3.93 -$9.14 -$1.72 $6.63 $6.11
Weighted Average Basic Share $166.1M $166.1M $166.1M $166.1M $166.2M
Weighted Average Diluted Share $166.1M $166.1M $166.1M $166.1M $166.2M
 
EBITDA -- -- -- -- --
EBIT $264.4M -$653.4M -$138.5M $451.4M $414.8M
 
Revenue (Reported) $2.9B $2.5B $3.3B $4.1B $4.5B
Operating Income (Reported) $277.3M -$640.6M -$122.1M $474.7M $436.3M
Operating Income (Adjusted) $264.4M -$653.4M -$138.5M $451.4M $414.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $348.5M $335.6M $289.8M $550.9M $720.3M
Short Term Investments $375.6M $140.1M $122.9M $178.5M $283.8M
Accounts Receivable, Net $637.6M $660.7M $592M $633.7M $719.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.6B $1.2B $1.7B $2.1B
 
Property Plant And Equipment $219.5M $223.3M $191.6M $165.6M $151.6M
Long-Term Investments -- -- -- -- --
Goodwill $42.8M $42.8M $42.8M $42.8M $42.8M
Other Intangibles $11.3M $10.3M $9.2M $8.3M $7.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.4B $6.8B $6.6B $7.2B $8.4B
 
Accounts Payable $194.4M $169.1M $151.7M $175.2M $242.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2B $2.2B $2.6B $2.8B $3.2B
 
Long-Term Debt $403.2M $394.9M $412.5M $582.1M $582.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.7B $5.1B $5.6B $6.4B
 
Common Stock $99M $98.9M $98.9M $98.9M $99.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $2B $2.1B $1.5B $1.5B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $2.1B $1.5B $1.5B $1.9B
 
Total Liabilities and Equity $6.4B $6.8B $6.6B $7.2B $8.4B
Cash and Short Terms $724.1M $475.7M $412.7M $729.4M $1B
Total Debt $419.2M $410.6M $423.8M $590.8M $590.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $341.6M $335.9M $453.9M $616.3M $1.3B
Short Term Investments $193.6M $100.6M $211.8M $288.7M --
Accounts Receivable, Net $697.5M $666.3M $646.2M $753.3M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.4B $1.8B $2.6B
 
Property Plant And Equipment $220M $213.4M $166.5M $149.9M $160.3M
Long-Term Investments -- -- -- -- --
Goodwill $42.8M $42.8M $42.8M $42.8M --
Other Intangibles $10.5M $9.5M $8.6M $7.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.7B $6.4B $6.9B $8.1B $9.2B
 
Accounts Payable $182.1M $155.4M $166.8M $231.5M $422.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $2.4B $2.7B $3.1B $3.5B
 
Long-Term Debt $409.7M $399.6M $592.7M $588.1M $588.1M
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.9B $5.5B $6.3B $7B
 
Common Stock $98.9M $98.9M $98.9M $98.9M $99.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $1.5B $1.4B $1.9B $2.2B
 
Total Liabilities and Equity $6.7B $6.4B $6.9B $8.1B $9.2B
Cash and Short Terms $535.2M $436.5M $665.7M $905M --
Total Debt $409.7M $399.6M $592.7M $588.1M $588.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $374.6M $247.9M -$512.7M $96.3M $468M
Depreciation & Amoritzation $68.5M $79.1M $82.4M $72.2M $73.4M
Stock-Based Compensation $142K $141K -- -- --
Change in Accounts Receivable $44.1M -$23.2M $68.7M -$41.7M -$85.7M
Change in Inventories -- -- -- -- --
Cash From Operations $605.6M $501.6M $352.6M $453M $1B
 
Capital Expenditures $40M $41.4M $35.5M $36.8M $46.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$411.3M -$373.7M -$316.4M -$295.4M -$796.7M
 
Dividends Paid (Ex Special Dividend) $139.6M $140.2M $105.5M $70.3M $70.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $175M --
Long-Term Debt Repaid -$609K -$825K -$1.5M -$1.1M -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$140.2M -$140.8M -$82M $103.6M -$71.1M
 
Beginning Cash (CF) $348.5M $335.6M $289.8M $550.9M $720.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.1M -$12.9M -$45.8M $261.1M $169.4M
Ending Cash (CF) $402.6M $322.6M $244M $812M $889.6M
 
Levered Free Cash Flow $565.7M $460.1M $317.1M $416.2M $991M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3M -$98.3M -$8.2M $230.9M --
Depreciation & Amoritzation $20M $18.9M $18.2M $19.1M $18.8M
Stock-Based Compensation $36K -- -- -- --
Change in Accounts Receivable -$29.1M -$5.3M -$33.4M -$18M --
Change in Inventories -- -- -- -- --
Cash From Operations $110.8M $90M $122.3M $318.1M $496.4M
 
Capital Expenditures $11.7M $8.5M $7.9M $12M $16.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$112.4M -$26.3M -$133.3M -$293.6M -$348.5M
 
Dividends Paid (Ex Special Dividend) $35M $17.6M $17.6M $17.6M $17.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $125M -- --
Long-Term Debt Repaid -$377K -$210K -$213K $15K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$35.4M -$17.8M $107.2M -$17.6M -$17.6M
 
Beginning Cash (CF) $341.6M $335.9M $453.9M $616.3M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M $45.9M $96.2M $6.9M $130.3M
Ending Cash (CF) $304.6M $381.8M $550.1M $623.2M $1.4B
 
Levered Free Cash Flow $99.1M $81.4M $114.4M $306.2M $479.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $384.2M -$475.4M -$101.8M $558.3M --
Depreciation & Amoritzation $74.7M $86.8M $71.9M $71.9M $73.3M
Stock-Based Compensation $142K $50K -- -- --
Change in Accounts Receivable -$35.1M $31.3M $20.1M -$107.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $590.4M $358.4M $295.4M $1B $1B
 
Capital Expenditures $39.7M $37.5M $36.9M $43.6M $56.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$429.7M -$239.9M -$305.8M -$779.8M -$340.3M
 
Dividends Paid (Ex Special Dividend) $140.1M $123.1M $70.3M $70.3M $70.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $200M -- --
Long-Term Debt Repaid -$1.4M -$1.2M -$1.2M -$1.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$141.2M -$124.3M $128.5M -$72M -$71M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.5M -$5.7M $118.1M $162.3M $636.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $550.7M $320.9M $258.5M $970.5M $990.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $217.5M -$505.9M -$95.1M $366.9M $58.1M
Depreciation & Amoritzation $56.9M $64.6M $54.2M $53.8M $53.7M
Stock-Based Compensation $106K $15K -- -- --
Change in Accounts Receivable -$60M -$5.5M -$54.2M -$119.6M -$421.6M
Change in Inventories -- -- -- -- --
Cash From Operations $428M $284.9M $227.7M $788.8M $799.3M
 
Capital Expenditures $29.5M $25.6M $27M $33.8M $44.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$329.3M -$195.5M -$184.9M -$669.3M -$212.9M
 
Dividends Paid (Ex Special Dividend) $105.1M $87.9M $52.7M $52.7M $52.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $175M -- --
Long-Term Debt Repaid -$765K -$1.1M -$855K -$1.4M -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$105.6M -$89M $121.4M -$54.2M -$54.1M
 
Beginning Cash (CF) $1.1B $921.7M $1.1B $1.8B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.9M $329K $164.2M $65.4M $532.3M
Ending Cash (CF) $1.1B $922M $1.2B $1.8B $4.2B
 
Levered Free Cash Flow $398.5M $259.3M $200.7M $755M $754.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock