Financhill
Sell
31

MXCHF Quote, Financials, Valuation and Earnings

Last price:
$0.85
Seasonality move :
-3.57%
Day range:
$0.85 - $0.85
52-week range:
$0.62 - $1.06
Dividend yield:
0%
P/E ratio:
7.22x
P/S ratio:
0.22x
P/B ratio:
0.70x
Volume:
--
Avg. volume:
2.9K
1-year change:
11.64%
Market cap:
$1.6B
Revenue:
$7.5B
EPS (TTM):
-$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.4B $8.8B $9.6B $8.2B $7.5B
Revenue Growth (YoY) -8.12% 36.81% 9.85% -14.97% -8.51%
 
Cost of Revenues $4.7B $6.3B $7.2B $6.2B $6B
Gross Profit $1.8B $2.5B $2.4B $2B $1.5B
Gross Profit Margin 27.56% 27.96% 24.93% 24.43% 20.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $268M $1.2B $1.2B $1.3B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $988.5M $1.1B $1.1B $1.1B
Operating Income $750M $1.5B $1.3B $862M $487M
 
Net Interest Expenses $229M $248M $285M $389M $396M
EBT. Incl. Unusual Items $479M $1.2B $1B $483M $96M
Earnings of Discontinued Ops. -$9M -$376K -$1M -- --
Income Tax Expense $151M $381.3M $369M $329M -$127M
Net Income to Company $319M $772.2M $665M $156M $223M
 
Minority Interest in Earnings -$124M $115M $98M $91M $78M
Net Income to Common Excl Extra Items $195M $772.5M $666M $156M $223M
 
Basic EPS (Cont. Ops) $0.10 $0.34 $0.30 $0.03 $0.08
Diluted EPS (Cont. Ops) $0.10 $0.34 $0.30 $0.03 $0.08
Weighted Average Basic Share $2B $2B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $2B $2B $1.9B $1.9B $1.9B
 
EBITDA $1.3B $2.1B $1.9B $1.5B $1.1B
EBIT $718M $1.5B $1.3B $862M $487M
 
Revenue (Reported) $6.4B $8.8B $9.6B $8.2B $7.5B
Operating Income (Reported) $750M $1.5B $1.3B $862M $487M
Operating Income (Adjusted) $718M $1.5B $1.3B $862M $487M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.3B $2B $1.9B $2B
Revenue Growth (YoY) 39.58% 0.14% -13.73% -4.5% 4.19%
 
Cost of Revenues $1.6B $1.8B $1.5B $1.5B $1.5B
Gross Profit $661.2M $523.7M $497M $430M $433M
Gross Profit Margin 28.91% 22.86% 25.15% 22.79% 22.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $272.6M $292.8M $319M $290M $310M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $272.6M $292.8M $319M $290M $310M
Operating Income $388.6M $230.9M $178M $140M $123M
 
Net Interest Expenses $62M $73.8M $119M $96M $164M
EBT. Incl. Unusual Items $317.2M $133.7M $99M $46M -$29M
Earnings of Discontinued Ops. -$38K $1K -- -- --
Income Tax Expense $92.6M $25.1M $4M -$56M $68M
Net Income to Company $225.9M $109.3M $98.8M $100.6M -$103.6M
 
Minority Interest in Earnings $28.9M $20.8M $23M $16M $24M
Net Income to Common Excl Extra Items $226.3M $107.3M $95M $102M -$96M
 
Basic EPS (Cont. Ops) $0.10 $0.05 $0.04 $0.05 -$0.06
Diluted EPS (Cont. Ops) $0.11 $0.04 $0.04 $0.05 -$0.06
Weighted Average Basic Share $2B $1.9B $2B $1.9B $1.9B
Weighted Average Diluted Share $2B $2.2B $2B $1.9B $1.9B
 
EBITDA $532.5M $377.8M $321M $304M $288M
EBIT $388.6M $230.9M $178M $140M $123M
 
Revenue (Reported) $2.3B $2.3B $2B $1.9B $2B
Operating Income (Reported) $388.6M $230.9M $178M $140M $123M
Operating Income (Adjusted) $388.6M $230.9M $178M $140M $123M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2B $9.9B $8.5B $7.5B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $7.1B $6.2B $5.8B $5.9B
Gross Profit $2.5B $2.7B $2.3B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.3B $1.2B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.2B $1.3B $1.2B $1.3B
Operating Income $1.3B $1.5B $983M $514M $392M
 
Net Interest Expenses $247.9M $249.9M $401M $415M $455M
EBT. Incl. Unusual Items $1.1B $1.2B $561M $152M -$77M
Earnings of Discontinued Ops. -$1.6M -$790K -- -- --
Income Tax Expense $341.5M $376.7M $377M -$72M $205M
Net Income to Company $721.6M $840.8M $180.4M $221.3M -$292.9M
 
Minority Interest in Earnings $120.6M $108.6M $86M $92M $81M
Net Income to Common Excl Extra Items $719.4M $837.5M $185M $228M -$281M
 
Basic EPS (Cont. Ops) $0.30 $0.38 $0.05 $0.07 -$0.19
Diluted EPS (Cont. Ops) $0.30 $0.37 $0.05 $0.07 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2.1B $1.6B $1.6B $1.1B
EBIT $1.3B $1.5B $983M $514M $392M
 
Revenue (Reported) $8.2B $9.9B $8.5B $7.5B $7.5B
Operating Income (Reported) $1.3B $1.5B $983M $514M $392M
Operating Income (Adjusted) $1.3B $1.5B $983M $514M $392M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $7.5B $6.4B $5.7B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.5B $4.6B $4.4B $4.5B
Gross Profit $1.9B $2.1B $1.8B $1.4B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $844.1M $908.2M $983M $920M $941M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $845.6M $908.2M $983M $920M $941M
Operating Income $1.1B $1.2B $809M $444M $319M
 
Net Interest Expenses $200M $192M $297M $303M $355M
EBT. Incl. Unusual Items $892.9M $953.1M $483M $151M -$22M
Earnings of Discontinued Ops. -$165K -$699K -- -- --
Income Tax Expense $273M $268M $276M -$126M $206M
Net Income to Company $621.2M $688.4M $209.5M $275.6M -$235.6M
 
Minority Interest in Earnings -$32.5M $83.8M $72M $72M $75M
Net Income to Common Excl Extra Items $560M $686.9M $207M $279M -$225M
 
Basic EPS (Cont. Ops) $0.28 $0.31 $0.07 $0.11 -$0.16
Diluted EPS (Cont. Ops) $0.29 $0.31 $0.07 $0.11 -$0.16
Weighted Average Basic Share $5.8B $5.8B $5.8B $5.7B $5.7B
Weighted Average Diluted Share $5.8B $6B $5.8B $5.7B $5.7B
 
EBITDA $1.2B $1.6B $1.2B $915M $803M
EBIT $1.1B $1.2B $809M $444M $319M
 
Revenue (Reported) $6.4B $7.5B $6.4B $5.7B $5.7B
Operating Income (Reported) $1.1B $1.2B $809M $444M $319M
Operating Income (Adjusted) $1.1B $1.2B $809M $444M $319M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $875M $781.6M $1.5B $1.5B $1B
Short Term Investments -- -- -- -- $1M
Accounts Receivable, Net $1.1B $1.4B $1.2B $1.1B $1.1B
Inventory $861M $1.3B $1.3B $1.2B $1.1B
Prepaid Expenses $60M $50.3M $54M $50M $54M
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $3.7B $4.6B $4.2B $3.6B
 
Property Plant And Equipment $3.5B $3.4B $3.5B $3.8B $3.7B
Long-Term Investments -- $40.3M $58M $75M $76M
Goodwill $1.5B $1.5B $1.5B $1.4B $1.4B
Other Intangibles $1.7B $1.6B $1.6B $1.7B $1.6B
Other Long-Term Assets $68M $104M $124M $105M $104M
Total Assets $10.2B $10.6B $11.6B $11.6B $11.1B
 
Accounts Payable $788M $1B $812M $847M $821M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82M $86M $84M $106M $111M
Other Current Liabilities -- $54M $130M -$143M --
Total Current Liabilities $2.6B $2.6B $3B $2.5B $2.6B
 
Long-Term Debt $3.1B $3.6B $4.2B $4.8B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.2B $8.3B $8.3B $8.1B
 
Common Stock $256M $256.5M $256M $256M $256M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.5B $3B $3.1B $3B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $687M $426.7M $219M $168M $306M
Total Equity $3.2B $3.4B $3.3B $3.2B $3B
 
Total Liabilities and Equity $10.2B $10.6B $11.6B $11.6B $11.1B
Cash and Short Terms $875M $781.6M $1.5B $1.5B $1B
Total Debt $4.2B $3.9B $5.1B $5B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $655.1M $897.2M $1.5B $909M $991M
Short Term Investments $2.1M $2.1M $1M $1M --
Accounts Receivable, Net $1.5B $1.5B $1.4B $1.3B $1.4B
Inventory $1.2B $1.5B $1.3B $1.3B $1.2B
Prepaid Expenses $63.1M $67M $58M $63M $63M
Other Current Assets -- -- -- -- --
Total Current Assets $3.6B $4.2B $4.5B $3.9B $4.1B
 
Property Plant And Equipment $3.3B $3.4B $3.6B $3.8B $3.8B
Long-Term Investments $59.7M $38.3M $75M $86M $67M
Goodwill $1.5B $1.7B $1.5B $1.4B --
Other Intangibles $1.6B $1.5B $1.7B $1.7B --
Other Long-Term Assets $81.4M $135M $143M $142M --
Total Assets $10.5B $11.1B $11.6B $11.5B $11.4B
 
Accounts Payable $969.5M $891.8M $884M $869M $902M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $76M $82.9M $90M $115M --
Other Current Liabilities $239.7M -- -- -- --
Total Current Liabilities $2.6B $3B $2.7B $2.6B $2.6B
 
Long-Term Debt $3.5B $3.7B $4.6B $4.8B $5B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.9B $8.4B $8.3B $8.6B
 
Common Stock $256.5M $256.5M $256M $256M $256M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $678.9M $677.5M $623M $562M $522M
Total Equity $3.3B $3.2B $3.3B $3.2B $2.8B
 
Total Liabilities and Equity $10.5B $11.1B $11.6B $11.5B $11.4B
Cash and Short Terms $655.1M $897.2M $1.5B $909M $991M
Total Debt $4.3B $4.4B $5.1B $5.2B $5.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $319M $772.2M $665M $156M $223M
Depreciation & Amoritzation $598M $598.1M $581M $610M $659M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $57M -$318.3M $107M $139M -$28M
Change in Inventories -$28M -$455.3M -$33M $115M $47M
Cash From Operations $1.1B $964.2M $1B $1B $494M
 
Capital Expenditures $204M $313.4M $537M $684M $472M
Cash Acquisitions -$4M $48.2M $225M $8M $1M
Cash From Investing -$218M -$344.1M -$762M -$696M -$447M
 
Dividends Paid (Ex Special Dividend) -$230M $199.9M $299M $240M $160M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.6B $1.9B $797M $300M
Long-Term Debt Repaid -$1.3B -$1.7B -$773M -$729M -$355M
Repurchase of Common Stock -$42M $165.7M $142M -- --
Other Financing Activities -$142M -$135M -$141M -$134M -$138M
Cash From Financing -$562M -$691.7M $461M -$389M -$453M
 
Beginning Cash (CF) $586M $781.6M $1.5B $1.5B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313M -$93.6M $764M -$90M -$447M
Ending Cash (CF) $875M $665.9M $2.3B $1.4B $521M
 
Levered Free Cash Flow $889M $650.8M $492M $325M $22M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $225.9M $109.3M $98.8M $100.6M -$103.6M
Depreciation & Amoritzation $143.4M $148.3M $147.3M $162.4M $180.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56.9M $209.9M $227.8M $18.8M $162.3M
Change in Inventories -$83.3M $20.8M -$2.2M -$47.5M $16.5M
Cash From Operations $225M $229.6M $266.8M $276.2M $321.7M
 
Capital Expenditures $72.6M $119.4M $188.3M $104.5M $94.9M
Cash Acquisitions $46.1M $158.1M $38.2M $37.3M $38.2M
Cash From Investing -$148.4M -$271.6M -$213.9M -$142.1M -$144.4M
 
Dividends Paid (Ex Special Dividend) $100.2M $75.7M $61.8M $39.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $164.1M $320.4M $608M $67M --
Long-Term Debt Repaid -$458.7M -$162.9M -$410M -$28M --
Repurchase of Common Stock $37.4M $16.9M -- $3.7M --
Other Financing Activities -$49M -$47.6M -$37M -$38M --
Cash From Financing -$458.9M $61.4M $135.7M -$44.6M -$44.5M
 
Beginning Cash (CF) $655.1M $897.2M $1.5B $909M $991M
Foreign Exchange Rate Adjustment -$23.9M -$20.3M $28.2M -$4.4M $1.8M
Additions / Reductions -$406.1M -$897.3K $216.9M $85M $134.6M
Ending Cash (CF) $225.1M $876M $1.7B $989.6M $1.1B
 
Levered Free Cash Flow $152.4M $110.2M $78.5M $171.7M $226.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $721.6M $840.8M $180.4M $221.3M -$292.9M
Depreciation & Amoritzation $629.2M $593.9M $586.3M $639.2M $667.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$343.2M -$257.8M $359.8M -$130.9M $102.6M
Change in Inventories -$414.8M -$277M $232.1M -$31M $47M
Cash From Operations $874.2M $907.3M $1.2B $566.9M $560M
 
Capital Expenditures $269.9M $452.6M $702.4M $543M $405.9M
Cash Acquisitions $19.5M $233.4M $7.9M -$6.2M $12.9M
Cash From Investing -$269.3M -$661.4M -$705.1M -$569.5M -$386M
 
Dividends Paid (Ex Special Dividend) $197.6M $276.3M $259.3M $177.3M $33.8M
Special Dividend Paid
Long-Term Debt Issued -- $1.6B -- $10M --
Long-Term Debt Repaid -- -$882M -- -$151M --
Repurchase of Common Stock $69.3M $238.5M -$1.7M $3.7M -$3.7M
Other Financing Activities -$84.9M -$158.6M -$136M -$131M --
Cash From Financing -$1.2B -$45.2M $103M -$576.2M -$55.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$606.3M $234.8M $617.2M -$604.7M $84.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $604.3M $454.6M $455.2M $23.9M $154.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $621.2M $688.4M $209.5M $275.6M -$235.6M
Depreciation & Amoritzation $439M $435.1M $440.3M $469.3M $506.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$368.3M -$305.2M -$59.3M -$354.2M -$190.5M
Change in Inventories -$332.7M -$154.8M $99.6M -$43.8M -$39.8M
Cash From Operations $687M $499.8M $620.9M $168.1M $287.9M
 
Capital Expenditures $189.1M $329.6M $492.7M $349.6M $301.5M
Cash Acquisitions $9.3M $322.4M $111.1M $96.2M $102.6M
Cash From Investing -$267.4M -$642.5M -$588.8M -$458.1M -$406.2M
 
Dividends Paid (Ex Special Dividend) $49.9M $226.5M $185.1M $119.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.3B $988M $201M $96M
Long-Term Debt Repaid -$1.4B -$639M -$889M -$311M -$36M
Repurchase of Common Stock $5.6M $143.4M -- $3.7M --
Other Financing Activities -$81.4M -$105M -$100M -$97M -$25M
Cash From Financing -$605.1M $235.7M -$122.2M -$319.5M $64.9M
 
Beginning Cash (CF) $2.2B $2.8B $4.2B $2.8B $2.7B
Foreign Exchange Rate Adjustment -$36.9M $20M $45.6M $34.3M $34.5M
Additions / Reductions -$209.4M $113M -$44.4M -$575.2M -$18.8M
Ending Cash (CF) $2B $2.9B $4.2B $2.2B $2.7B
 
Levered Free Cash Flow $497.9M $170.2M $128.2M -$181.5M -$13.6M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

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

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

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