Financhill
Sell
26

MEQ.TO Quote, Financials, Valuation and Earnings

Last price:
$180.37
Seasonality move :
14.08%
Day range:
$180.10 - $182.10
52-week range:
$178.29 - $211.85
Dividend yield:
0.09%
P/E ratio:
5.85x
P/S ratio:
6.08x
P/B ratio:
0.93x
Volume:
6.1K
Avg. volume:
6.1K
1-year change:
-12.14%
Market cap:
$1.7B
Revenue:
$276.3M
EPS (TTM):
$30.81
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.9M $180.6M $210M $249.8M $276.3M
Revenue Growth (YoY) 6.78% 12.91% 16.31% 18.94% 10.61%
 
Cost of Revenues $63M $71.8M $79.7M $90.3M $93.5M
Gross Profit $96.9M $108.7M $130.3M $159.5M $182.8M
Gross Profit Margin 60.62% 60.22% 62.05% 63.86% 66.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $212.1M $91.1M $70M $146.9M --
Operating Expenses $12.2M $14.9M $17.2M $18.2M $18.9M
Operating Income $84.7M $93.8M $113.1M $141.3M $163.9M
 
Net Interest Expenses $38.3M $42.5M $47.6M $57.1M $65.3M
EBT. Incl. Unusual Items $258.9M $143.2M $137.9M $237.8M $341.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $22.6M $28.5M $37.9M $54.1M
Net Income to Company $225.7M $120.5M $109.4M $199.9M $287M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.5M $120.5M $109.4M $199.9M $287M
 
Basic EPS (Cont. Ops) $24.13 $12.90 $11.74 $21.45 $30.80
Diluted EPS (Cont. Ops) $24.13 $12.90 $11.74 $21.45 $30.80
Weighted Average Basic Share $9.3M $9.3M $9.3M $9.3M $9.3M
Weighted Average Diluted Share $9.3M $9.3M $9.3M $9.3M $9.3M
 
EBITDA $85.6M $94.7M $114.1M $142.3M $164.5M
EBIT $84.7M $93.8M $113.1M $141.3M $163.9M
 
Revenue (Reported) $159.9M $180.6M $210M $249.8M $276.3M
Operating Income (Reported) $84.7M $93.8M $113.1M $141.3M $163.9M
Operating Income (Adjusted) $84.7M $93.8M $113.1M $141.3M $163.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.5M $47.4M $55.7M $66.9M $70.5M
Revenue Growth (YoY) 10.64% 11.65% 17.54% 20.05% 5.34%
 
Cost of Revenues $15.3M $17.5M $19.3M $21.4M $20.7M
Gross Profit $27.2M $29.9M $36.4M $45.5M $49.8M
Gross Profit Margin 64.02% 63.01% 65.4% 67.99% 70.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $33M $50.9M $31M $48.7M --
Operating Expenses $3.4M $4M $4.1M $5M $5.1M
Operating Income $23.8M $25.9M $32.4M $40.4M $44.7M
 
Net Interest Expenses $10M $10.9M $12.6M $14.5M $17.4M
EBT. Incl. Unusual Items $46.8M $66.3M $51.7M $75.3M $110.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $10M $12.2M -$38.2M $17.3M
Net Income to Company $39.8M $56.3M $39.5M $113.5M $92.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.7M $56.3M $39.5M $113.5M $92.7M
 
Basic EPS (Cont. Ops) $4.24 $6.04 $4.24 $12.18 $9.96
Diluted EPS (Cont. Ops) $4.24 $6.04 $4.24 $12.18 $9.96
Weighted Average Basic Share $9.3M $9.3M $9.3M $9.3M $9.3M
Weighted Average Diluted Share $9.3M $9.3M $9.3M $9.3M $9.3M
 
EBITDA $24M $26.1M $32.8M $40.6M $44.8M
EBIT $23.8M $25.9M $32.4M $40.4M $44.7M
 
Revenue (Reported) $42.5M $47.4M $55.7M $66.9M $70.5M
Operating Income (Reported) $23.8M $25.9M $32.4M $40.4M $44.7M
Operating Income (Adjusted) $23.8M $25.9M $32.4M $40.4M $44.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.9M $180.6M $210M $249.8M $276.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63M $71.8M $79.7M $90.3M $93.5M
Gross Profit $96.9M $108.7M $130.3M $159.5M $182.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $212.1M $91.1M $70M $146.9M --
Operating Expenses $12.2M $14.9M $17.2M $18.3M $18.9M
Operating Income $84.7M $93.8M $113.1M $141.3M $163.9M
 
Net Interest Expenses $38.3M $42.5M $47.6M $57.1M $65.3M
EBT. Incl. Unusual Items $258.9M $143.2M $137.9M $237.8M $341.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $22.6M $28.5M -$14.5M $54.1M
Net Income to Company $225.7M $120.5M $109.4M $251M $287M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.5M $120.5M $109.4M $251M $287M
 
Basic EPS (Cont. Ops) $24.13 $12.91 $11.74 $26.93 $30.81
Diluted EPS (Cont. Ops) $24.13 $12.91 $11.74 $26.93 $30.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $85.6M $94.7M $114.1M $142.2M $164.5M
EBIT $84.7M $93.8M $113.1M $141.3M $163.9M
 
Revenue (Reported) $159.9M $180.6M $210M $249.8M $276.3M
Operating Income (Reported) $84.7M $93.8M $113.1M $141.3M $163.9M
Operating Income (Adjusted) $84.7M $93.8M $113.1M $141.3M $163.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $180.6M $210M $249.8M $276.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71.8M $79.7M $90.3M $93.5M --
Gross Profit $108.7M $130.3M $159.5M $182.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $91.1M $70M $146.9M $154.8M --
Operating Expenses $14.9M $17.2M $18.3M $18.9M --
Operating Income $93.8M $113.1M $141.3M $163.9M --
 
Net Interest Expenses $42.5M $47.6M $57.1M $65.3M --
EBT. Incl. Unusual Items $143.2M $137.9M $237.8M $341.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.6M $28.5M -$14.5M $54.1M --
Net Income to Company $120.5M $109.4M $251M $287M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $120.5M $109.4M $251M $287M --
 
Basic EPS (Cont. Ops) $12.91 $11.74 $26.93 $30.81 --
Diluted EPS (Cont. Ops) $12.91 $11.74 $26.93 $30.81 --
Weighted Average Basic Share $37.4M $37.3M $37.3M $37.3M --
Weighted Average Diluted Share $37.4M $37.3M $37.3M $37.3M --
 
EBITDA $94.7M $114.1M $142.2M $164.5M --
EBIT $93.8M $113.1M $141.3M $163.9M --
 
Revenue (Reported) $180.6M $210M $249.8M $276.3M --
Operating Income (Reported) $93.8M $113.1M $141.3M $163.9M --
Operating Income (Adjusted) $93.8M $113.1M $141.3M $163.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.9M $48.5M $86.7M $54.8M $321.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $772K $848K $406K $303K --
Inventory $24.2M $14.4M $13.8M $12.1M $2.1M
Prepaid Expenses $2.2M $2.8M $3.2M $4M --
Other Current Assets -- -- -- -- --
Total Current Assets $50.5M $67.2M $105.4M $76.6M $333.8M
 
Property Plant And Equipment $6.8M $7.3M $7M $6.8M $6.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.9B $3.2B $3.5B $4.1B
 
Accounts Payable $7.5M $8.3M $9.4M $13.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $82.4M $112.4M $147M $155.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.4M $5.8M $7M $8.4M --
Total Current Liabilities $96.6M $128.1M $164.9M $186M $294.8M
 
Long-Term Debt $1.3B $1.3B $1.4B $1.5B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.8B $2B $2.3B
 
Common Stock $26.5M $26.4M $26.4M $26.4M $26.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.2B $1.3B $1.5B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.3B $1.5B $1.8B
 
Total Liabilities and Equity $2.7B $2.9B $3.2B $3.5B $4.1B
Cash and Short Terms $22.9M $48.5M $86.7M $54.8M $321.4M
Total Debt $1.4B $1.4B $1.6B $1.6B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.9M $48.5M $86.7M $54.8M $321.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $772K $848K $406K $303K --
Inventory $24.2M $14.4M $13.8M $12.1M $2.1M
Prepaid Expenses $2.2M $2.8M $3.2M $4M --
Other Current Assets -- -- -- -- --
Total Current Assets $50.5M $67.2M $105.4M $76.6M $333.8M
 
Property Plant And Equipment $6.8M $7.3M $7M $6.8M $6.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.9B $3.2B $3.5B $4.1B
 
Accounts Payable $7.5M $8.3M $9.4M $13.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $82.4M $112.4M $147M $155.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.4M $5.8M $7M $8.4M --
Total Current Liabilities $96.6M $128.1M $164.9M $186M $294.8M
 
Long-Term Debt $1.3B $1.3B $1.4B $1.5B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.8B $2B $2.3B
 
Common Stock $26.5M $26.4M $26.4M $26.4M $26.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.3B $1.5B $1.8B
 
Total Liabilities and Equity $2.7B $2.9B $3.2B $3.5B $4.1B
Cash and Short Terms $22.9M $48.5M $86.7M $54.8M $321.4M
Total Debt $1.4B $1.4B $1.6B $1.6B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $225.7M $120.5M $109.4M $199.9M $287M
Depreciation & Amoritzation $905K $919K $995K $917K $622K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $113K -$352K -$93K -$4.1M $272K
Change in Inventories -$905K $40K $45K -$241K -$28K
Cash From Operations $36M $52.9M $71.8M $92.4M $85.7M
 
Capital Expenditures $883K $768K $587K $311K $444K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$240.4M -$102.2M -$158.6M -$172.2M -$83.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $768K $1.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$105.9M -$67.7M -$118.9M -$155.2M --
Repurchase of Common Stock $314K $2.1M $919K -- $1.7M
Other Financing Activities $291.8M $144.7M $244.9M $203.8M --
Cash From Financing $185.5M $74.9M $125M $47.8M $264.4M
 
Beginning Cash (CF) $22.9M $48.5M $86.7M $6M $20.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.9M $25.6M $38.3M -$31.9M $266.6M
Ending Cash (CF) $4M $74.1M $125M -$26M $287M
 
Levered Free Cash Flow $35.1M $52.2M $71.3M $92.1M $85.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $39.8M $56.3M $39.5M $113.5M $92.7M
Depreciation & Amoritzation $260K $241K $408K $178K $162K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $341K $4.1M $368K -$860K $856K
Change in Inventories -$1.2M $159K $356K -$404K $237K
Cash From Operations $13.6M $23.1M $26.1M $28.1M $29.1M
 
Capital Expenditures $249K -$106K $223K $124K $129K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.8M -$13.7M -$21.7M -$18.5M -$30.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- $257K $373K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.2M -- -- -- --
Long-Term Debt Repaid -$32M -$7.2M -$93.1M -$6.8M --
Repurchase of Common Stock -- $1.1M -- -- $1.7M
Other Financing Activities $99.9M -- $122M -- --
Cash From Financing $62.7M -$8.3M $28.6M -$7M $99.8M
 
Beginning Cash (CF) $22.9M $48.5M $86.7M $6M $20.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.5M $1.1M $33M $2.7M $98.6M
Ending Cash (CF) $42.3M $49.6M $119.8M $8.6M $119M
 
Levered Free Cash Flow $13.3M $23.2M $25.9M $28M $29M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $225.7M $120.5M $109.4M $251M $287M
Depreciation & Amoritzation $905K $919K $995K $917K $622K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $113K -$352K -$93K -$4.1M $272K
Change in Inventories -$905K $40K $45K -$241K -$28K
Cash From Operations $36M $52.9M $71.8M $92.4M $85.7M
 
Capital Expenditures $883K $768K $587K $311K $444K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$240.4M -$102.2M -$158.6M -$172.2M -$83.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $768K $1.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$105.9M -$67.7M -$118.9M -$155.2M --
Repurchase of Common Stock $314K $2.1M $919K -- $1.7M
Other Financing Activities $291.8M $144.7M $244.9M $203.8M --
Cash From Financing $185.5M $74.9M $125M $47.8M $264.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.9M $25.6M $38.3M -$31.9M $266.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $35.1M $52.2M $71.3M $92.1M $85.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $120.5M $109.4M $251M $287M --
Depreciation & Amoritzation $919K $995K $917K $622K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$352K -$93K -$4.1M $272K --
Change in Inventories $40K $45K -$241K -$28K --
Cash From Operations $52.9M $71.8M $92.4M $85.7M --
 
Capital Expenditures $768K $587K $311K $444K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$102.2M -$158.6M -$172.2M -$83.5M --
 
Dividends Paid (Ex Special Dividend) -- -- $768K $1.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$67.7M -$118.9M -$155.2M -$82.8M --
Repurchase of Common Stock $2.1M $919K -- $1.7M --
Other Financing Activities $144.7M $244.9M $203.8M $248.4M --
Cash From Financing $74.9M $125M $47.8M $264.4M --
 
Beginning Cash (CF) $155.5M $192.8M $174.5M $382.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.6M $38.3M -$31.9M $266.6M --
Ending Cash (CF) $181.1M $231.1M $142.5M $648.9M --
 
Levered Free Cash Flow $52.2M $71.3M $92.1M $85.3M --

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