Financhill
Sell
39

MEQ.TO Quote, Financials, Valuation and Earnings

Last price:
$205.01
Seasonality move :
3.4%
Day range:
$203.84 - $206.00
52-week range:
$146.00 - $216.37
Dividend yield:
0.04%
P/E ratio:
9.50x
P/S ratio:
7.61x
P/B ratio:
1.25x
Volume:
1.3K
Avg. volume:
3.3K
1-year change:
39.17%
Market cap:
$1.9B
Revenue:
$249.8M
EPS (TTM):
$21.45
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 $56.7M $62.1M $70.9M $78.7M $89.4M
Gross Profit $93M $97.8M $109.7M $131.3M $160.4M
Gross Profit Margin 62.12% 61.18% 60.73% 62.52% 64.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $12.2M $14.9M $17.2M $18.2M
Other Inc / (Exp) $37.2M $212.1M $91.1M $70M $146.9M
Operating Expenses $13.3M $13.1M $15.9M $18.2M $19.1M
Operating Income $79.7M $84.7M $93.8M $113.1M $141.3M
 
Net Interest Expenses $36.7M $37.9M $41.7M $45.2M $50.4M
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 $225.5M $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 $114.1M $293.3M $180.7M $179.8M $288.4M
EBIT $113.2M $292.4M $179.7M $178.8M $287.5M
 
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) $113.2M $292.4M $179.7M $178.8M $287.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.4M $42.5M $47.4M $55.7M $66.9M
Revenue Growth (YoY) 4.92% 10.64% 11.65% 17.54% 20.05%
 
Cost of Revenues $13.8M $15M $17.3M $18.9M $21.2M
Gross Profit $24.5M $27.4M $30.1M $36.8M $45.7M
Gross Profit Margin 63.93% 64.64% 63.52% 66.14% 68.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $3.4M $4M $4.1M $5M
Other Inc / (Exp) $51.4M $33M $50.9M $31M $48.7M
Operating Expenses $3.1M $3.7M $4.2M $4.5M $5.2M
Operating Income $21.4M $23.8M $25.9M $32.4M $40.4M
 
Net Interest Expenses $9.3M $10M $10.5M $11.7M $13.8M
EBT. Incl. Unusual Items $63.5M $46.8M $66.3M $51.7M $75.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $7.2M $10M $12.2M -$38.2M
Net Income to Company $48.4M $39.7M $56.3M $39.5M $113.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.4M $39.7M $56.3M $39.5M $113.5M
 
Basic EPS (Cont. Ops) $5.17 $4.24 $6.03 $4.24 $12.18
Diluted EPS (Cont. Ops) $5.17 $4.24 $6.03 $4.24 $12.18
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 $72M $55.8M $75.9M $63.1M $88.2M
EBIT $71.8M $55.5M $75.6M $62.7M $88M
 
Revenue (Reported) $38.4M $42.5M $47.4M $55.7M $66.9M
Operating Income (Reported) $21.4M $23.8M $25.9M $32.4M $40.4M
Operating Income (Adjusted) $71.8M $55.5M $75.6M $62.7M $88M
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 $249.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.7M $62.1M $70.9M $78.7M $89.4M
Gross Profit $93M $97.8M $109.7M $131.3M $160.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $12.2M $14.9M $17.2M $18.3M
Other Inc / (Exp) $37.2M $212.1M $91.1M $70M $146.9M
Operating Expenses $13.3M $13.1M $15.9M $18.2M $18.9M
Operating Income $79.7M $84.7M $93.8M $113.1M $141.3M
 
Net Interest Expenses $36.7M $37.9M $41.7M $45.2M $50.4M
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 $36.5M
Net Income to Company $68.6M $225.5M $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) $7.31 $24.13 $12.91 $11.73 $21.45
Diluted EPS (Cont. Ops) $7.31 $24.13 $12.91 $11.73 $21.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $114.1M $293.3M $180.7M $179.8M $288.4M
EBIT $113.2M $292.4M $179.7M $178.8M $287.5M
 
Revenue (Reported) $149.8M $159.9M $180.6M $210M $249.5M
Operating Income (Reported) $79.7M $84.7M $93.8M $113.1M $141.3M
Operating Income (Adjusted) $113.2M $292.4M $179.7M $178.8M $287.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.9M $180.6M $210M $249.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.1M $70.9M $78.7M $89.4M --
Gross Profit $97.8M $109.7M $131.3M $160.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $14.9M $17.2M $18.3M --
Other Inc / (Exp) $212.1M $91.1M $70M $146.9M --
Operating Expenses $13.1M $15.9M $18.2M $18.9M --
Operating Income $84.7M $93.8M $113.1M $141.3M --
 
Net Interest Expenses $37.9M $41.7M $45.2M $50.4M --
EBT. Incl. Unusual Items $258.9M $143.2M $137.9M $237.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $22.6M $28.5M $36.5M --
Net Income to Company $225.5M $120.5M $109.4M $199.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.5M $120.5M $109.4M $199.9M --
 
Basic EPS (Cont. Ops) $24.13 $12.91 $11.73 $21.45 --
Diluted EPS (Cont. Ops) $24.13 $12.91 $11.73 $21.45 --
Weighted Average Basic Share $37.4M $37.4M $37.3M $37.3M --
Weighted Average Diluted Share $37.4M $37.4M $37.3M $37.3M --
 
EBITDA $293.3M $180.7M $179.8M $288.4M --
EBIT $292.4M $179.7M $178.8M $287.5M --
 
Revenue (Reported) $159.9M $180.6M $210M $249.5M --
Operating Income (Reported) $84.7M $93.8M $113.1M $141.3M --
Operating Income (Adjusted) $292.4M $179.7M $178.8M $287.5M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $38.5M $19.2M $44.6M $81.8M $48.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $779K $772K $848K $406K $303K
Inventory $2.2M $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 $47.4M $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 $38.5M $19.2M $44.6M $81.8M $48.8M
Total Debt $1.2B $1.4B $1.4B $1.6B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $38.5M $19.2M $44.6M $81.8M $48.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $779K $772K $848K $406K $303K
Inventory $2.2M $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 $47.4M $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 -- -- -- -- --
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 $38.5M $19.2M $44.6M $81.8M $48.8M
Total Debt $1.2B $1.4B $1.4B $1.6B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $68.6M $225.5M $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 $35.5M $35.6M $52.7M $70.8M $91.5M
 
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) $70K $38.5M $19.2M $44.6M $81.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.4M -$19.2M $25.3M $37.2M -$32.9M
Ending Cash (CF) $38.5M $19.2M $44.6M $81.8M $48.8M
 
Levered Free Cash Flow $34.1M $34.7M $51.9M $70.2M $91.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $48.4M $39.7M $56.3M $39.5M $113.5M
Depreciation & Amoritzation $256K $260K $241K $408K $178K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $690K $341K $4.1M $368K -$860K
Change in Inventories $476K -$1.2M $159K $356K -$404K
Cash From Operations $11.5M $13.3M $23.1M $25.8M $27.9M
 
Capital Expenditures $240K $249K -$106K $223K $124K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.1M -$56.8M -$13.7M -$21.7M -$18.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$257K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$5.2M -- -- --
Long-Term Debt Repaid $38.6M -$32M -$7.2M -$93.1M -$6.8M
Repurchase of Common Stock -- -- -$1.1M -- --
Other Financing Activities $62.2M $99.9M -- $122M --
Cash From Financing $44.3M $62.7M -$8.3M $28.6M -$7M
 
Beginning Cash (CF) $20.8M -- $43.5M $49.1M $46.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.7M $19.2M $1.1M $32.7M $2.4M
Ending Cash (CF) $38.5M $19.2M $44.6M $81.8M $48.8M
 
Levered Free Cash Flow $11.2M $13.1M $23.2M $25.5M $27.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $68.6M $225.5M $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 $35.5M $35.6M $52.7M $70.8M $91.5M
 
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38.4M -$19.2M $25.3M $37.2M -$32.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $34.1M $34.7M $51.9M $70.2M $91.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $225.5M $120.5M $109.4M $199.9M --
Depreciation & Amoritzation $905K $919K $995K $917K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $113K -$352K -$93K -$4.1M --
Change in Inventories -$905K $40K $45K -$241K --
Cash From Operations $35.6M $52.7M $70.8M $91.5M --
 
Capital Expenditures $883K $768K $587K $311K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$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 -$105.9M -$67.7M -$118.9M -$155.2M --
Repurchase of Common Stock -$314K -$2.1M -$919K -- --
Other Financing Activities $291.8M $144.7M $244.9M $203.8M --
Cash From Financing $185.5M $74.9M $125M $47.8M --
 
Beginning Cash (CF) $125.9M $115.1M $137.4M $434.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.2M $25.3M $37.2M -$32.9M --
Ending Cash (CF) $106.6M $140.4M $174.6M $401.8M --
 
Levered Free Cash Flow $34.7M $51.9M $70.2M $91.1M --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock