Financhill
Buy
55

MEQ.TO Quote, Financials, Valuation and Earnings

Last price:
$183.55
Seasonality move :
14.08%
Day range:
$184.04 - $188.61
52-week range:
$178.29 - $212.58
Dividend yield:
0.09%
P/E ratio:
5.61x
P/S ratio:
6.34x
P/B ratio:
1.01x
Volume:
4.1K
Avg. volume:
5.6K
1-year change:
-8.73%
Market cap:
$1.7B
Revenue:
$249.8M
EPS (TTM):
$33.03
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $149.8M $159.9M $180.6M $210M $249.8M
Revenue Growth (YoY) 8.83% 6.78% 12.91% 16.31% 18.94%
 
Cost of Revenues $57.6M $63M $71.8M $79.7M $90.3M
Gross Profit $92.2M $96.9M $108.7M $130.3M $159.5M
Gross Profit Margin 61.54% 60.62% 60.22% 62.05% 63.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37.2M $212.1M $91.1M $70M $146.9M
Operating Expenses $12.5M $12.2M $14.9M $17.2M $18.2M
Operating Income $79.7M $84.7M $93.8M $113.1M $141.3M
 
Net Interest Expenses $36.9M $38.3M $42.5M $47.6M $57.1M
EBT. Incl. Unusual Items $80.2M $258.9M $143.2M $137.9M $237.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $33.4M $22.6M $28.5M $37.9M
Net Income to Company $68.6M $225.7M $120.5M $109.4M $199.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.6M $225.5M $120.5M $109.4M $199.9M
 
Basic EPS (Cont. Ops) $7.32 $24.13 $12.90 $11.74 $21.45
Diluted EPS (Cont. Ops) $7.32 $24.13 $12.90 $11.74 $21.45
Weighted Average Basic Share $9.4M $9.3M $9.3M $9.3M $9.3M
Weighted Average Diluted Share $9.4M $9.3M $9.3M $9.3M $9.3M
 
EBITDA $80.6M $85.6M $94.7M $114.1M $142.3M
EBIT $79.7M $84.7M $93.8M $113.1M $141.3M
 
Revenue (Reported) $149.8M $159.9M $180.6M $210M $249.8M
Operating Income (Reported) $79.7M $84.7M $93.8M $113.1M $141.3M
Operating Income (Adjusted) $79.7M $84.7M $93.8M $113.1M $141.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $39.9M $45.5M $53.9M $63.3M $69.7M
Revenue Growth (YoY) 6.59% 13.91% 18.47% 17.49% 10.02%
 
Cost of Revenues $15.5M $17.8M $20.1M $23M $22.8M
Gross Profit $24.5M $27.7M $33.8M $40.3M $46.9M
Gross Profit Margin 61.26% 60.82% 62.71% 63.61% 67.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $195.8M $14.1M $24M $20.3M $29.7M
Operating Expenses $3M $3.8M $4.7M $4.2M $4.6M
Operating Income $21.4M $23.9M $29.1M $36.1M $42.3M
 
Net Interest Expenses $9.7M $10.8M $12.3M $14.7M $16.8M
EBT. Incl. Unusual Items $207.7M $27.4M $41.7M $43.6M $57.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.7M $5.6M $7.5M $8.3M $10.6M
Net Income to Company $181M $21.8M $34.2M $35.3M $46.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181M $21.8M $34.2M $35.3M $46.6M
 
Basic EPS (Cont. Ops) $19.37 $2.34 $3.67 $3.79 $5.00
Diluted EPS (Cont. Ops) $19.37 $2.34 $3.67 $3.79 $5.00
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 $21.7M $24.2M $29.3M $36.3M $42.4M
EBIT $21.4M $23.9M $29.1M $36.1M $42.3M
 
Revenue (Reported) $39.9M $45.5M $53.9M $63.3M $69.7M
Operating Income (Reported) $21.4M $23.9M $29.1M $36.1M $42.3M
Operating Income (Adjusted) $21.4M $23.9M $29.1M $36.1M $42.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $155.8M $175.6M $201.7M $238.6M $272.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.8M $69.6M $78M $88.1M $94.2M
Gross Profit $94M $106.1M $123.7M $150.5M $178.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $230.5M $73.2M $89.8M $129.2M $203.5M
Operating Expenses $11.7M $14.3M $17.2M $17.3M $18.8M
Operating Income $82.3M $91.7M $106.6M $133.2M $159.7M
 
Net Interest Expenses $37.7M $41.6M $46M $55.2M $62.5M
EBT. Incl. Unusual Items $275.6M $123.7M $152.4M $214.2M $306.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.3M $19.8M $26.2M $35.9M -$1.5M
Net Income to Company $234.3M $104M $126.2M $176.9M $307.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $234.3M $103.9M $126.2M $176.9M $307.8M
 
Basic EPS (Cont. Ops) $25.07 $11.12 $13.54 $18.99 $33.03
Diluted EPS (Cont. Ops) $25.07 $11.12 $13.54 $18.99 $33.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $83.2M $92.7M $107.4M $134.4M $160.3M
EBIT $82.3M $91.7M $106.6M $133.2M $159.7M
 
Revenue (Reported) $155.8M $175.6M $201.7M $238.6M $272.7M
Operating Income (Reported) $82.3M $91.7M $106.6M $133.2M $159.7M
Operating Income (Adjusted) $82.3M $91.7M $106.6M $133.2M $159.7M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $133.2M $154.3M $182.9M $205.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.3M $60.4M $68.9M $72.8M --
Gross Profit $78.9M $93.9M $114M $133M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $40.1M $38.9M $98.2M $154.8M --
Operating Expenses $10.9M $13.2M $13.2M $13.8M --
Operating Income $67.9M $80.7M $100.8M $119.2M --
 
Net Interest Expenses $31.5M $35M $42.6M $48M --
EBT. Incl. Unusual Items $76.9M $86.1M $162.5M $231M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $16.2M $23.6M $36.7M --
Net Income to Company $64.2M $69.9M $137.4M $194.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.2M $69.9M $137.4M $194.3M --
 
Basic EPS (Cont. Ops) $6.87 $7.50 $14.75 $20.85 --
Diluted EPS (Cont. Ops) $6.87 $7.50 $14.75 $20.85 --
Weighted Average Basic Share $28M $28M $28M $28M --
Weighted Average Diluted Share $28M $28M $28M $28M --
 
EBITDA $68.6M $81.3M $101.6M $119.7M --
EBIT $67.9M $80.7M $100.8M $119.2M --
 
Revenue (Reported) $133.2M $154.3M $182.9M $205.8M --
Operating Income (Reported) $67.9M $80.7M $100.8M $119.2M --
Operating Income (Adjusted) $67.9M $80.7M $100.8M $119.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $41.8M $22.9M $48.5M $86.7M $54.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $779K $772K $848K $406K $303K
Inventory $994K $24.2M $14.4M $13.8M $12.1M
Prepaid Expenses $2.1M $2.2M $2.8M $3.2M $4M
Other Current Assets -- -- -- -- --
Total Current Assets $46.1M $50.5M $67.2M $105.4M $76.6M
 
Property Plant And Equipment $6.6M $6.8M $7.3M $7M $6.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.7B $2.9B $3.2B $3.5B
 
Accounts Payable $8.4M $7.5M $8.3M $9.4M $13.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $97.1M $82.4M $112.4M $147M $155.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.8M $5.4M $5.8M $7M $8.4M
Total Current Liabilities $111.3M $96.6M $128.1M $164.9M $186M
 
Long-Term Debt $1.1B $1.3B $1.3B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.7B $1.8B $2B
 
Common Stock $26.5M $26.5M $26.4M $26.4M $26.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $867.1M $1.1B $1.2B $1.3B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $867.1M $1.1B $1.2B $1.3B $1.5B
 
Total Liabilities and Equity $2.2B $2.7B $2.9B $3.2B $3.5B
Cash and Short Terms $41.8M $22.9M $48.5M $86.7M $54.8M
Total Debt $1.2B $1.4B $1.4B $1.6B $1.6B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $3.4M $47.3M $53.7M $52.1M $222.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5M $5.7M $2M $4.8M $6.3M
Inventory $731K $14.7M $14.5M $11.8M $12M
Prepaid Expenses $4.5M $4.4M $8.4M $4.2M $5.6M
Other Current Assets -- -- -- -- --
Total Current Assets $10.2M $72.1M $78.6M $72.9M $246.7M
 
Property Plant And Equipment $6.6M $7.1M $7M $6.8M $6.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $22.5M -- -- -- --
Total Assets $2.6B $2.8B $3.1B $3.4B $3.9B
 
Accounts Payable $6.5M $8.1M $9.7M $13.6M $13.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $107.5M $47.1M $233.9M $155.9M $134.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.1M $5.7M $6.8M $8.1M $9.1M
Total Current Liabilities $124.3M $60.9M $250.6M $181.8M $157.2M
 
Long-Term Debt $1.2B $1.4B $1.3B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.8B $2B $2.2B
 
Common Stock $26.5M $26.5M $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 $1.4B $1.7B
 
Total Liabilities and Equity $2.6B $2.8B $3.1B $3.4B $3.9B
Cash and Short Terms $3.4M $47.3M $53.7M $52.1M $222.8M
Total Debt $1.3B $1.4B $1.5B $1.7B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $68.6M $225.7M $120.5M $109.4M $199.9M
Depreciation & Amoritzation $871K $905K $919K $995K $917K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $570K $113K -$352K -$93K -$4.1M
Change in Inventories -$31K -$905K $40K $45K -$241K
Cash From Operations $35.4M $36M $52.9M $71.8M $92.4M
 
Capital Expenditures $1.3M $883K $768K $587K $311K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107M -$240.4M -$102.2M -$158.6M -$172.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $768K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$140.8M -$105.9M -$67.7M -$118.9M -$155.2M
Repurchase of Common Stock $1.8M $314K $2.1M $919K --
Other Financing Activities $308.9M $291.8M $144.7M $244.9M $203.8M
Cash From Financing $109.9M $185.5M $74.9M $125M $47.8M
 
Beginning Cash (CF) $41.8M $22.9M $48.5M $86.7M $6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.3M -$18.9M $25.6M $38.3M -$31.9M
Ending Cash (CF) $80.1M $4M $74.1M $125M -$26M
 
Levered Free Cash Flow $34.1M $35.1M $52.2M $71.3M $92.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $181M $21.8M $34.2M $35.3M $46.6M
Depreciation & Amoritzation $223K $241K $198K $173K $158K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.2M -$4.2M $505K -$2.9M -$1.4M
Change in Inventories $31K -$150K -$94K -$245K -$159K
Cash From Operations $12.6M $14.7M $15.3M $24.6M $23.9M
 
Capital Expenditures $200K $150K $105K $50K $54K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$127.3M -$19.2M -$23.3M -$88M -$23.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- $256K $374K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M -$10M -$80.5M -$123.6M --
Long-Term Debt Repaid -$13.9M -$8.9M -$7.6M -$134.4M -$8.3M
Repurchase of Common Stock -- $1M -- -- --
Other Financing Activities $53.2M $43.4M $122.9M $80.2M $15.3M
Cash From Financing $44.4M $23.4M $35M -$54.5M $6.7M
 
Beginning Cash (CF) $3.4M $47.3M $53.7M $10.8M $14.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$70.3M $18.9M $27M -$117.9M $6.8M
Ending Cash (CF) -$66.8M $66.3M $80.7M -$107.2M $21M
 
Levered Free Cash Flow $12.4M $14.6M $15.2M $24.5M $23.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $234.3M $104M $126.2M $176.9M $307.8M
Depreciation & Amoritzation $901K $938K $828K $1.1M $638K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $462K -$4.1M $3.6M -$2.8M -$1.4M
Change in Inventories $739K -$1.3M -$152K $519K -$669K
Cash From Operations $33.8M $43.4M $68.8M $90.5M $84.7M
 
Capital Expenditures $874K $1.1M $258K $410K $439K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$221.7M -$145.3M -$150.6M -$175.4M -$71.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- $511K $1.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$35.3M -$92.5M -$33M -$241.6M -$89.5M
Repurchase of Common Stock $314K $1M $2M -- --
Other Financing Activities $254.1M $244.6M $122.9M $325.8M $248.4M
Cash From Financing $167.2M $145.9M $88.2M $83.4M $157.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.7M $43.9M $6.4M -$1.6M $170.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33M $42.2M $68.6M $90.1M $84.3M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders $64.2M $69.9M $137.4M $194.3M --
Depreciation & Amoritzation $678K $587K $739K $460K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.5M -$461K -$3.2M -$584K --
Change in Inventories -$119K -$311K $163K -$265K --
Cash From Operations $29.8M $45.7M $64.3M $56.6M --
 
Capital Expenditures $874K $364K $187K $315K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.5M -$136.9M -$153.7M -$53.2M --
 
Dividends Paid (Ex Special Dividend) -- -- $511K $1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$60.5M -$25.8M -$148.5M -$82.8M --
Repurchase of Common Stock $1M $919K -- -- --
Other Financing Activities $144.7M $122.9M $203.8M $248.4M --
Cash From Financing $83.2M $96.4M $54.8M $164.6M --
 
Beginning Cash (CF) $107.1M $106.1M $168.5M $361.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.5M $5.2M -$34.6M $168M --
Ending Cash (CF) $131.5M $111.3M $133.9M $529.9M --
 
Levered Free Cash Flow $28.9M $45.3M $64.1M $56.3M --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock