Financhill
Buy
62

MXCHY Quote, Financials, Valuation and Earnings

Last price:
$2.37
Seasonality move :
-0.04%
Day range:
$2.27 - $2.38
52-week range:
$1.00 - $2.38
Dividend yield:
0%
P/E ratio:
7.11x
P/S ratio:
0.30x
P/B ratio:
0.98x
Volume:
10.7K
Avg. volume:
12.6K
1-year change:
88.84%
Market cap:
$2.3B
Revenue:
$7.5B
EPS (TTM):
-$0.38
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% -8.89%
 
Cost of Revenues $4.7B $6.3B $7.2B $6.2B $5.9B
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 $485M
 
Net Interest Expenses $229M $248M $285M $389M $394.4M
EBT. Incl. Unusual Items $479M $1.2B $1B $483M $95.6M
Earnings of Discontinued Ops. -$9M -$376K -$1M -- --
Income Tax Expense $151M $381.3M $369M $329M -$126.5M
Net Income to Company $319M $772.2M $665M $156M $222.1M
 
Minority Interest in Earnings -$124M $115M $98M $91M $77.7M
Net Income to Common Excl Extra Items $195M $772.5M $666M $156M $222.1M
 
Basic EPS (Cont. Ops) $0.20 $0.67 $0.60 $0.07 $0.15
Diluted EPS (Cont. Ops) $0.20 $0.67 $0.60 $0.07 $0.15
Weighted Average Basic Share $1B $976.6M $953M $955.9M $954.9M
Weighted Average Diluted Share $1B $976.6M $953M $955.9M $954.9M
 
EBITDA $1.3B $2.1B $1.9B $1.5B $1.1B
EBIT $718M $1.5B $1.3B $862M $485M
 
Revenue (Reported) $6.4B $8.8B $9.6B $8.2B $7.5B
Operating Income (Reported) $750M $1.5B $1.3B $862M $485M
Operating Income (Adjusted) $718M $1.5B $1.3B $862M $485M
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% 4.34%
 
Cost of Revenues $1.6B $1.8B $1.5B $1.5B $1.5B
Gross Profit $661.2M $523.7M $497M $430M $433.6M
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 $310.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $272.6M $292.8M $319M $290M $310.5M
Operating Income $388.6M $230.9M $178M $140M $123.2M
 
Net Interest Expenses $62M $73.8M $119M $96M $164.2M
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 $68.1M
Net Income to Company $226.3M $107.3M $95M $102M -$96.3M
 
Minority Interest in Earnings $28.9M $20.8M $23M $16M $24M
Net Income to Common Excl Extra Items $226.3M $107.3M $95M $102M -$96.1M
 
Basic EPS (Cont. Ops) $0.20 $0.09 $0.07 $0.09 -$0.13
Diluted EPS (Cont. Ops) $0.22 $0.08 $0.07 $0.09 -$0.13
Weighted Average Basic Share $996.1M $953M $984M $953.6M $956.9M
Weighted Average Diluted Share $996.1M $1.1B $984M $953.6M $956.9M
 
EBITDA $532.5M $377.8M $321M $304M $288.4M
EBIT $388.6M $230.9M $178M $140M $123.2M
 
Revenue (Reported) $2.3B $2.3B $2B $1.9B $2B
Operating Income (Reported) $388.6M $230.9M $178M $140M $123.2M
Operating Income (Adjusted) $388.6M $230.9M $178M $140M $123.2M
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 $393.1M
 
Net Interest Expenses $247.9M $249.9M $401M $415M $455.2M
EBT. Incl. Unusual Items $1.1B $1.2B $561M $152M -$75.8M
Earnings of Discontinued Ops. -$1.6M -$790K -- -- --
Income Tax Expense $341.5M $376.7M $377M -$72M $206.9M
Net Income to Company $717.8M $836.7M $185.8M $228M -$281.7M
 
Minority Interest in Earnings $120.6M $108.6M $86M $92M $81.3M
Net Income to Common Excl Extra Items $719.4M $837.5M $185M $228M -$281.7M
 
Basic EPS (Cont. Ops) $0.60 $0.75 $0.10 $0.14 -$0.38
Diluted EPS (Cont. Ops) $0.60 $0.74 $0.10 $0.14 -$0.38
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 $393.1M
 
Revenue (Reported) $8.2B $9.9B $8.5B $7.5B $7.5B
Operating Income (Reported) $1.3B $1.5B $983M $514M $393.1M
Operating Income (Adjusted) $1.3B $1.5B $983M $514M $393.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $7.5B $6.4B $5.7B $5.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $4.6B $4.4B $4.5B --
Gross Profit $2.1B $1.8B $1.4B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $908.2M $983M $920M $944.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $908.2M $983M $920M $945M --
Operating Income $1.2B $809M $444M $321M --
 
Net Interest Expenses $192M $297M $303M $356.5M --
EBT. Incl. Unusual Items $953.1M $483M $151M -$21.5M --
Earnings of Discontinued Ops. -$699K -- -- -- --
Income Tax Expense $268M $276M -$126M $207.9M --
Net Income to Company $686.2M $207M $279M -$225.7M --
 
Minority Interest in Earnings $83.8M $72M $72M $75.4M --
Net Income to Common Excl Extra Items $686.9M $207M $279M -$226.4M --
 
Basic EPS (Cont. Ops) $0.62 $0.14 $0.22 -$0.32 --
Diluted EPS (Cont. Ops) $0.61 $0.14 $0.22 -$0.32 --
Weighted Average Basic Share $2.9B $2.9B $2.9B $2.9B --
Weighted Average Diluted Share $3B $2.9B $2.9B $2.9B --
 
EBITDA $1.6B $1.2B $915M $807.3M --
EBIT $1.2B $809M $444M $321M --
 
Revenue (Reported) $7.5B $6.4B $5.7B $5.8B --
Operating Income (Reported) $1.2B $809M $444M $321M --
Operating Income (Adjusted) $1.2B $809M $444M $321M --
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 $820.9M
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 $222.1M
Depreciation & Amoritzation $598M $598.1M $581M $610M $656.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $57M -$318.3M $107M $139M -$27.9M
Change in Inventories -$28M -$455.3M -$33M $115M $46.8M
Cash From Operations $1.1B $964.2M $1B $1B $492M
 
Capital Expenditures $204M $313.4M $537M $684M $470.1M
Cash Acquisitions -$4M $48.2M $225M $8M $995.9K
Cash From Investing -$218M -$344.1M -$762M -$696M -$445.2M
 
Dividends Paid (Ex Special Dividend) -$230M $199.9M $299M $240M $159.3M
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 -$451.1M
 
Beginning Cash (CF) $586M $781.6M $1.5B $1.5B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313M -$93.6M $764M -$90M -$445.2M
Ending Cash (CF) $875M $665.9M $2.3B $1.4B $522.9M
 
Levered Free Cash Flow $889M $650.8M $492M $325M $21.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $150.5M -$21.2M -$51M -$56M --
Depreciation & Amoritzation $158.6M $147.3M $174M $188M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $51.7M $406.7M $220M $313M --
Change in Inventories -$122M $127.9M $14M $94M --
Cash From Operations $412.1M $530.2M $403M $303M --
 
Capital Expenditures $124.2M $208.6M $198M $123M --
Cash Acquisitions -$92.3M -$97.5M -$100M -$96M --
Cash From Investing -$16.5M -$120.5M -$118M $11M --
 
Dividends Paid (Ex Special Dividend) $49.6M $74.9M $60M $40M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $284.6M $599M -$191M $99M --
Long-Term Debt Repaid -$243M -$134M $160M -$44M --
Repurchase of Common Stock $96.6M -$211K -- -$4M --
Other Financing Activities -$53.6M -$36M -$34M -$41M --
Cash From Financing -$283.9M $222.8M -$256M -$140M --
 
Beginning Cash (CF) $781.6M $1.5B $1.5B $1B --
Foreign Exchange Rate Adjustment $14.7M $16M -$59M -$74M --
Additions / Reductions $126.5M $648.4M -$30M $100M --
Ending Cash (CF) $922.8M $2.2B $1.4B $1B --
 
Levered Free Cash Flow $287.9M $321.6M $205M $180M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $717.8M $836.7M $185.8M $228M -$281.7M
Depreciation & Amoritzation $622.2M $592.3M $583.3M $645M $673.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$345.9M -$248M $325.7M -$121M $130.4M
Change in Inventories -$410.8M -$282.9M $228.9M -$33M $55.9M
Cash From Operations $859.2M $910.9M $1.1B $594M $578.8M
 
Capital Expenditures $266.8M $452.6M $694.6M $547M $411.9M
Cash Acquisitions $25M $230.2M $10.5M -$3M $2.3M
Cash From Investing -$272.5M -$657.9M -$698.5M -$576M -$378.2M
 
Dividends Paid (Ex Special Dividend) $195.3M $273.7M $254.9M $180M $40M
Special Dividend Paid
Long-Term Debt Issued -- $1.6B -- $10M --
Long-Term Debt Repaid -- -$882M -- -$151M --
Repurchase of Common Stock $69.1M $238.8M -$211K $4M -$4M
Other Financing Activities -$84.9M -$158.6M -$136M -$131M --
Cash From Financing -$1.2B -$45.6M $89.8M -$569M -$77.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$589.8M $242.1M $588.4M -$577M $81.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $592.4M $458.3M $441.6M $47M $167M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $665M $156M $223M -$225.7M --
Depreciation & Amoritzation $581M $610M $659M $485.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $107M $139M -$28M -$182.6M --
Change in Inventories -$33M $115M $47M -$38.1M --
Cash From Operations $1B $1B $494M $275.8M --
 
Capital Expenditures $537M $684M $472M $288.9M --
Cash Acquisitions $225M $8M $1M $98.3M --
Cash From Investing -$762M -$696M -$447M -$389.2M --
 
Dividends Paid (Ex Special Dividend) $299M $240M $160M -- --
Special Dividend Paid $30.9K -- -- -- --
Long-Term Debt Issued $1.9B $797M $300M $96M --
Long-Term Debt Repaid -$773M -$729M -$355M -$36M --
Repurchase of Common Stock $142M -- -- -- --
Other Financing Activities -$141M -$134M -$138M -$25M --
Cash From Financing $461M -$389M -$453M $62.2M --
 
Beginning Cash (CF) $4.3B $5.6B $3.8B $2.7B --
Foreign Exchange Rate Adjustment $36M -$14M -$41M $33.1M --
Additions / Reductions $764M -$90M -$447M -$18.1M --
Ending Cash (CF) $5.1B $5.5B $3.3B $2.7B --
 
Levered Free Cash Flow $492M $325M $22M -$13M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock