Financhill
Buy
55

MCEM Quote, Financials, Valuation and Earnings

Last price:
$234.50
Seasonality move :
3.39%
Day range:
$224.01 - $225.10
52-week range:
$206.00 - $305.00
Dividend yield:
1.45%
P/E ratio:
14.47x
P/S ratio:
3.43x
P/B ratio:
1.95x
Volume:
20
Avg. volume:
1.1K
1-year change:
3.23%
Market cap:
$841.6M
Revenue:
$268.1M
EPS (TTM):
$15.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $211.8M $232.6M $262.8M $268.1M
Revenue Growth (YoY) -- 12.19% 9.79% 12.97% 2.02%
 
Cost of Revenues -- $146.3M $158.5M $171.2M $170.8M
Gross Profit -- $65.5M $74.1M $91.6M $97.2M
Gross Profit Margin -- 30.92% 31.86% 34.85% 36.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $20.1M $21.8M $22.4M $24.7M
Other Inc / (Exp) -- $27.5M -$850.1K $19.5M --
Operating Expenses -- $19M $20.5M $21.5M $23.8M
Operating Income -- $46.5M $53.6M $70.1M $73.4M
 
Net Interest Expenses -- $600 $6.8K $7.3K $1.7K
EBT. Incl. Unusual Items -- $73M $51.4M $90.8M $87.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $14.6M $11.7M $19.1M $22.6M
Net Income to Company -- $59.7M $40.9M $73.7M $66.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $59.7M $40.9M $73.7M $66.1M
 
Basic EPS (Cont. Ops) -- $15.81 $10.86 $19.92 $18.02
Diluted EPS (Cont. Ops) -- $15.81 $10.86 $19.92 $18.02
Weighted Average Basic Share -- $3.8M $3.8M $3.7M $3.7M
Weighted Average Diluted Share -- $3.8M $3.8M $3.7M $3.7M
 
EBITDA -- $61.6M $69.6M $86.6M $90.8M
EBIT -- $46.5M $53.6M $70.1M $73.4M
 
Revenue (Reported) -- $211.8M $232.6M $262.8M $268.1M
Operating Income (Reported) -- $46.5M $53.6M $70.1M $73.4M
Operating Income (Adjusted) -- $46.5M $53.6M $70.1M $73.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $64.1M $73.5M $72.7M $80M $73M
Revenue Growth (YoY) 18.54% 14.69% -1.14% 10.09% -8.73%
 
Cost of Revenues $42.9M $49.2M $44.1M $48M $45M
Gross Profit $21.2M $24.3M $28.6M $32.1M $28.1M
Gross Profit Margin 33.08% 33.07% 39.32% 40.06% 38.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $5.2M $5.1M $6.4M $5.8M
Other Inc / (Exp) -$2.6M $450.4K -$4.4M $6.3M --
Operating Expenses $4.9M $5.2M $5.1M $6.4M $5.8M
Operating Income $16.4M $19.1M $23.5M $25.6M $22.3M
 
Net Interest Expenses $800 $100 $600 -- $100
EBT. Incl. Unusual Items $13.7M $20.4M $18.1M $32.8M $32.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $4.3M $3.8M $6.9M $8.4M
Net Income to Company $11.4M $16.2M $15M $26.4M $25.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.4M $16.2M $15M $26.4M $25.1M
 
Basic EPS (Cont. Ops) $3.04 $4.29 $4.07 $7.21 $6.72
Diluted EPS (Cont. Ops) -- $4.29 $4.07 $7.21 $6.72
Weighted Average Basic Share $3.8M $3.8M $3.7M $3.7M $3.7M
Weighted Average Diluted Share $3.8M $3.8M $3.7M $3.7M $3.7M
 
EBITDA $20.3M $23.7M $27.8M $30.5M $28.2M
EBIT $16.4M $19.1M $23.5M $25.6M $22.3M
 
Revenue (Reported) $64.1M $73.5M $72.7M $80M $73M
Operating Income (Reported) $16.4M $19.1M $23.5M $25.6M $22.3M
Operating Income (Adjusted) $16.4M $19.1M $23.5M $25.6M $22.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $208.6M $224.2M $257.8M $270.6M $245.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $144.7M $150.6M $170.3M $171M $157.5M
Gross Profit $63.9M $73.7M $87.5M $99.6M $87.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.5M $21.8M $22M $24.5M $24.2M
Other Inc / (Exp) $23.1M $5.7M $14.7M $18.8M --
Operating Expenses $19.5M $21.8M $22M $24.5M $24.2M
Operating Income $44.4M $51.9M $65.5M $75.1M $63.5M
 
Net Interest Expenses $900 $6.3K $3.3K $8.4K $1.6K
EBT. Incl. Unusual Items $68.7M $57.5M $80.9M $96.6M $78.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.7M $11.4M $17.9M $20.3M $23.7M
Net Income to Company $56.4M $46.4M $65M $77.8M $58.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56.4M $47.2M $65M $77.8M $58.1M
 
Basic EPS (Cont. Ops) $14.83 $12.53 $17.49 $21.22 $15.48
Diluted EPS (Cont. Ops) -- $12.53 $17.49 $21.22 $15.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $59.6M $67.4M $81.9M $92.2M $82.8M
EBIT $44.4M $51.9M $65.5M $75.1M $63.5M
 
Revenue (Reported) $208.6M $224.2M $257.8M $270.6M $245.2M
Operating Income (Reported) $44.4M $51.9M $65.5M $75.1M $63.5M
Operating Income (Adjusted) $44.4M $51.9M $65.5M $75.1M $63.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $157M $169.4M $194.6M $202.5M $179.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110.6M $115.2M $126.1M $128.5M $115.4M
Gross Profit $46.4M $54.2M $68.5M $73.9M $64.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.3M $16M $16.3M $18.4M $17.8M
Other Inc / (Exp) $16.8M -$5M $10.5M $9.9M -$2.8M
Operating Expenses $14.3M $16M $16.3M $18.4M $17.8M
Operating Income $32.1M $38.2M $52.2M $55.6M $46.4M
 
Net Interest Expenses $800 $6.1K $2.6K $3.8K $500
EBT. Incl. Unusual Items $48.9M $32.4M $61.9M $67.6M $58.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $6.8M $13M $14.2M $15.3M
Net Income to Company $39.6M $26.3M $50.4M $54.5M $46.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.6M $26.3M $50.4M $54.5M $46.6M
 
Basic EPS (Cont. Ops) $10.47 $6.98 $13.61 $14.88 $12.42
Diluted EPS (Cont. Ops) $7.43 $6.98 $13.61 $14.88 $12.42
Weighted Average Basic Share $11.3M $11.3M $11.1M $11M $11.3M
Weighted Average Diluted Share $11.3M $11.3M $11.1M $11M $11.3M
 
EBITDA $49.4M $49.5M $64M $67.8M $60.5M
EBIT $38.6M $38.2M $52.2M $55.6M $46.4M
 
Revenue (Reported) $157M $169.4M $194.6M $202.5M $179.6M
Operating Income (Reported) $32.1M $38.2M $52.2M $55.6M $46.4M
Operating Income (Adjusted) $38.6M $38.2M $52.2M $55.6M $46.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $53.7M $55.9M $57.3M $66.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $22.8M $22.5M $25.8M $23.2M
Inventory -- $42.6M $46.7M $58.9M $67.5M
Prepaid Expenses -- $833K $3M $2M $1.2M
Other Current Assets -- -- -- -- --
Total Current Assets -- $120.7M $130M $144.6M $159M
 
Property Plant And Equipment -- $104.6M $123.7M $147.9M $170.3M
Long-Term Investments -- $67.5M $55.8M $72.8M $110.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.9M $4.9M $4.9M --
Total Assets -- $297.8M $324.2M $381.3M $458.3M
 
Accounts Payable -- $8.8M $8.4M $10.5M $6.7M
Accrued Expenses -- $856.1K $2.6M $2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $17.2M $18.7M $26.2M $17.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $37.4M $36.5M $47.2M $54.4M
 
Common Stock -- $9.4M $9.3M $9.2M $9.4M
Other Common Equity Adj -- -$16.1M -$5.9M -$5.1M --
Common Equity -- $260.4M $287.7M $334.1M $403.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $260.4M $287.7M $334.1M $403.9M
 
Total Liabilities and Equity -- $297.8M $324.2M $381.3M $458.3M
Cash and Short Terms -- $53.7M $55.9M $57.3M $66.4M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $35.8M $48.4M $37.8M $59M $66.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30M $31.9M $29.8M $34.6M $33.1M
Inventory $37.2M $44.2M $53.1M $64.8M $67M
Prepaid Expenses $1.2M $2.3M $5.4M $2.1M $3.6M
Other Current Assets -- -- -- -- --
Total Current Assets $107.1M $128.2M $128.3M $161.1M $171.1M
 
Property Plant And Equipment $103.3M $123.5M $148.3M $172.2M $182M
Long-Term Investments $62.5M $50.8M $64.1M $79M $118.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.9M $5.5M $4.9M $4.9M --
Total Assets $280.7M $307.9M $355.6M $428.3M $491M
 
Accounts Payable $10.2M $10.9M $8.5M $8.7M $3.2M
Accrued Expenses $744.4K $771.2K $2.5M $2M --
Current Portion Of Long-Term Debt -- $1.7M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.6M $19.6M $17.6M $24.6M $22.2M
 
Long-Term Debt -- $194.2K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $49.1M $35.8M $37.8M $46.9M $58.7M
 
Common Stock $9.4M $9.4M $9.2M $9.2M $9.4M
Other Common Equity Adj -$26.3M -$16.2M -$5.8M -$5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $231.6M $272.1M $317.8M $381.4M $432.3M
 
Total Liabilities and Equity $280.7M $307.9M $355.6M $428.3M $491M
Cash and Short Terms $35.8M $48.4M $37.8M $59M $66.5M
Total Debt -- $1.8M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $59.7M $40.9M $73.7M $66.1M
Depreciation & Amoritzation -- $15M $15.9M $16.6M $17.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$3.3M $688.8K -$3.3M -$926.6K
Change in Inventories -- $1.8M -$4M -$12.3M -$9.3M
Cash From Operations -- $53.6M $49M $66.3M $73.6M
 
Capital Expenditures -- $24M $34M $41.6M $44.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$6M -$21.6M -$37.1M -$54.4M
 
Dividends Paid (Ex Special Dividend) -- $20.9M $18M $22.8M $17.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $3.5M $7.2M $5.1M $6.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$24.4M -$25.2M -$27.8M -$23.3M
 
Beginning Cash (CF) -- $53.7M $55.9M $57.3M $48.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $23.1M $2.2M $1.4M -$4.1M
Ending Cash (CF) -- $76.8M $58.1M $58.7M $44.7M
 
Levered Free Cash Flow -- $29.6M $15.1M $24.8M $29.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.4M $16.2M $15M $26.4M $25.1M
Depreciation & Amoritzation $4M $4.6M $4.2M $4.9M $5.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.5M -$2.5M $3.9M -$1.9M -$2M
Change in Inventories $3.1M $2.9M $1.3M -$3.1M $2.3M
Cash From Operations $15.9M $20.5M $21.5M $29.2M $24.5M
 
Capital Expenditures $4.5M $7.9M $20.2M $5.9M $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.9M -$3.9M -$18.2M -$6.2M $1.4M
 
Dividends Paid (Ex Special Dividend) $14.9M $11.3M $15.5M $2.7M $3.1M
Special Dividend Paid $3.4M $2.4M $3.5M -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $641.5K $595.3K $53.5K $169.7K
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.9M -$12M -$16.1M -$2.8M -$3.3M
 
Beginning Cash (CF) $35.8M $48.4M $37.8M $59M $56.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $4.7M -$12.8M $20.3M $22.6M
Ending Cash (CF) $38.8M $53M $25M $79.3M $79.4M
 
Levered Free Cash Flow $11.4M $12.6M $1.3M $23.3M $20.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $56.4M $46.4M $65M $77.8M $58.1M
Depreciation & Amoritzation $15.2M $15.5M $16.3M $17M $19.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.9M -$1.4M $2.1M -$4.9M -$2M
Change in Inventories $4.5M -$5.9M -$6.2M -$11.8M -$2.9M
Cash From Operations $50.8M $43.1M $62.5M $75.5M $66.5M
 
Capital Expenditures $24.1M $32.7M $42.7M $42.8M $32.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12M -$12.3M -$41.4M -$39.3M -$31.1M
 
Dividends Paid (Ex Special Dividend) $20.8M $17.8M $22.6M $10.5M $26.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $8M $670.1K $8.9M $4.5M $6.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$28.8M -$18.2M -$31.7M -$15M -$33.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10M $12.6M -$10.6M $21.2M $2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $26.7M $10.5M $19.8M $32.7M $34.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.6M $26.3M $50.4M $54.5M $46.6M
Depreciation & Amoritzation $4M $11.4M $11.8M $12.3M $14.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.5M -$8.7M -$7.2M -$8.8M -$9.9M
Change in Inventories $3.5M -$4.2M -$6.4M -$5.9M $522.8K
Cash From Operations $34.4M $23.9M $37.4M $46.6M $39.5M
 
Capital Expenditures $19M $27.7M $36.4M $37.7M $25.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$13.1M -$32.9M -$35M -$11.7M
 
Dividends Paid (Ex Special Dividend) $10.9M $15.7M $20.3M $8M $17.2M
Special Dividend Paid $3.4M $2.4M $3.5M -- $2.2M
Long-Term Debt Issued -- $194.2K -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.5M $641.5K $2.3M $1.8M $2.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$22.3M -$16.1M -$22.6M -$9.8M -$19.7M
 
Beginning Cash (CF) $88.7M $136.1M $133.4M $143.6M $141.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M -$5.3M -$18.1M $1.7M $8M
Ending Cash (CF) $93.9M $130.8M $115.2M $145.3M $149.6M
 
Levered Free Cash Flow $15.4M -$3.7M $961.9K $8.9M $14.1M

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock