Financhill
Buy
57

MCRI Quote, Financials, Valuation and Earnings

Last price:
$74.38
Seasonality move :
3.61%
Day range:
$69.99 - $75.64
52-week range:
$64.50 - $96.11
Dividend yield:
1.61%
P/E ratio:
15.07x
P/S ratio:
2.72x
P/B ratio:
2.66x
Volume:
73.5K
Avg. volume:
116.2K
1-year change:
3.31%
Market cap:
$1.4B
Revenue:
$522.2M
EPS (TTM):
$4.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $184.4M $395.4M $477.9M $501.5M $522.2M
Revenue Growth (YoY) -25.99% 114.4% 20.86% 4.94% 4.13%
 
Cost of Revenues $84.7M $177.7M $218.3M $232.3M $241.4M
Gross Profit $99.7M $217.7M $259.6M $269.2M $280.8M
Gross Profit Margin 54.06% 55.05% 54.32% 53.68% 53.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.4M $84.4M $97.6M $105.8M $108.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $84.4M $127.8M $148.2M $159M $188.3M
Operating Income $15.3M $89.9M $111.4M $110.2M $92.5M
 
Net Interest Expenses $273K $4.5M $2.4M $1.6M $104K
EBT. Incl. Unusual Items $15M $85.4M $109M $108.5M $92.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M $16.9M $21.5M $26.1M $19.6M
Net Income to Company $23.7M $68.5M $87.5M $82.4M $72.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.7M $68.5M $87.5M $82.4M $72.8M
 
Basic EPS (Cont. Ops) $1.30 $3.68 $4.60 $4.28 $3.91
Diluted EPS (Cont. Ops) $1.25 $3.53 $4.47 $4.20 $3.84
Weighted Average Basic Share $18.2M $18.6M $19M $19.2M $18.6M
Weighted Average Diluted Share $18.9M $19.4M $19.6M $19.6M $19M
 
EBITDA $32.6M $128.3M $154.9M $157.4M $143.9M
EBIT $15.3M $89.9M $111.4M $110.2M $92.5M
 
Revenue (Reported) $184.4M $395.4M $477.9M $501.5M $522.2M
Operating Income (Reported) $15.3M $89.9M $111.4M $110.2M $92.5M
Operating Income (Adjusted) $15.3M $89.9M $111.4M $110.2M $92.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.4M $111.1M $120.5M $128.2M $134.5M
Revenue Growth (YoY) -5.97% 90.26% 8.53% 6.35% 4.94%
 
Cost of Revenues $27.1M $50.8M $55.9M $59.1M $61.7M
Gross Profit $31.3M $60.3M $64.6M $69.1M $72.8M
Gross Profit Margin 53.56% 54.25% 53.6% 53.89% 54.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.5M $22.2M $24.7M $28.7M $27.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $26.1M $34.5M $36.5M $43.7M $68.9M
Operating Income $5.2M $25.8M $28.1M $25.4M $3.9M
 
Net Interest Expenses $273K $720K $200K -- --
EBT. Incl. Unusual Items $4.9M $25.1M $27.9M $25.5M $4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.3M $5.2M $5.4M $7.3M -$63K
Net Income to Company $15.3M $19.9M $22.4M $18.2M $4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.3M $19.9M $22.4M $18.2M $4.2M
 
Basic EPS (Cont. Ops) $0.83 $1.06 $1.17 $0.94 $1.39
Diluted EPS (Cont. Ops) $0.80 $1.02 $1.14 $0.93 $1.36
Weighted Average Basic Share $18.3M $18.7M $19.1M $19.3M $18.4M
Weighted Average Diluted Share $19M $19.5M $19.6M $19.6M $18.8M
 
EBITDA $11M $35.9M $39.3M $37.5M $17.3M
EBIT $5.2M $25.8M $28.1M $25.4M $3.9M
 
Revenue (Reported) $58.4M $111.1M $120.5M $128.2M $134.5M
Operating Income (Reported) $5.2M $25.8M $28.1M $25.4M $3.9M
Operating Income (Adjusted) $5.2M $25.8M $28.1M $25.4M $3.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $184.4M $395.4M $477.9M $501.5M $522.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $84.7M $177.7M $218.3M $232.3M $241.4M
Gross Profit $99.7M $217.7M $259.6M $269.2M $280.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $60.4M $84.4M $97.6M $105.8M $108.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $84.4M $127.8M $148.2M $159M $188.3M
Operating Income $15.3M $89.9M $111.4M $110.2M $92.5M
 
Net Interest Expenses $273K $4.5M $2.4M $1.6M $104K
EBT. Incl. Unusual Items $15M $85.4M $109M $108.5M $92.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.7M $16.9M $21.5M $26.1M $19.6M
Net Income to Company $23.7M $68.5M $87.5M $82.4M $72.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.7M $68.5M $87.5M $82.4M $72.8M
 
Basic EPS (Cont. Ops) $1.29 $3.68 $4.60 $4.28 $5.05
Diluted EPS (Cont. Ops) $1.24 $3.52 $4.46 $4.20 $4.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.6M $128.3M $154.9M $157.4M $143.9M
EBIT $15.3M $89.9M $111.4M $110.2M $92.5M
 
Revenue (Reported) $184.4M $395.4M $477.9M $501.5M $522.2M
Operating Income (Reported) $15.3M $89.9M $111.4M $110.2M $92.5M
Operating Income (Adjusted) $15.3M $89.9M $111.4M $110.2M $92.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $395.4M $477.9M $501.5M $522.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $177.7M $218.3M $232.3M $241.4M --
Gross Profit $217.7M $259.6M $269.2M $280.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.4M $97.6M $105.8M $108.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $127.8M $148.2M $159M $188.3M --
Operating Income $89.9M $111.4M $110.2M $92.5M --
 
Net Interest Expenses $4.5M $2.4M $1.7M $356K --
EBT. Incl. Unusual Items $85.4M $109M $108.5M $92.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $21.5M $26.1M $19.6M --
Net Income to Company $68.5M $87.5M $82.4M $72.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.5M $87.5M $82.4M $72.8M --
 
Basic EPS (Cont. Ops) $3.68 $4.60 $4.28 $5.05 --
Diluted EPS (Cont. Ops) $3.52 $4.46 $4.20 $4.95 --
Weighted Average Basic Share $74.5M $76M $77M $74.8M --
Weighted Average Diluted Share $77.7M $78.3M $78.5M $76.3M --
 
EBITDA $128.3M $154.9M $157.4M $143.9M --
EBIT $89.9M $111.4M $110.2M $92.5M --
 
Revenue (Reported) $395.4M $477.9M $501.5M $522.2M --
Operating Income (Reported) $89.9M $111.4M $110.2M $92.5M --
Operating Income (Adjusted) $89.9M $111.4M $110.2M $92.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.3M $33.5M $38.8M $43.4M $58.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $8.9M $9.6M $12M $10.3M
Inventory $7.8M $7.2M $7.6M $7.6M $9.3M
Prepaid Expenses $8.4M $7.6M $8.5M $11M $10.6M
Other Current Assets -- -- -- -- $10.6M
Total Current Assets $73.2M $84.1M $89.4M $75M $90.4M
 
Property Plant And Equipment $572.5M $580.8M $578.1M $580.5M $575.3M
Long-Term Investments -- -- -- -- --
Goodwill $25.1M $25.1M $25.1M $25.1M $25.1M
Other Intangibles $973K $477K $352K $299K $345K
Other Long-Term Assets -- -- -- -- $418K
Total Assets $671.9M $690.5M $692.9M $680.9M $691.6M
 
Accounts Payable $11.7M $18.6M $14.4M $23.1M $41.2M
Accrued Expenses $31.9M $37.7M $40.2M $44.9M $46M
Current Portion Of Long-Term Debt $12.5M $20M $6.7M -- --
Current Portion Of Capital Lease Obligations $813K $745K $639K $897K $921K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $109.4M $141.2M $117.7M $123.4M $146.5M
 
Long-Term Debt $167.2M $68.2M -- $5.5M --
Capital Leases -- -- -- -- --
Total Liabilities $303.8M $242.4M $154M $167.7M $173.8M
 
Common Stock $191K $191K $191K $191K $193K
Other Common Equity Adj -- -- -- -- --
Common Equity $368.1M $448M $539M $513.1M $517.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $368.1M $448M $539M $513.1M $517.7M
 
Total Liabilities and Equity $671.9M $690.5M $692.9M $680.9M $691.6M
Cash and Short Terms $28.3M $33.5M $38.8M $43.4M $58.8M
Total Debt $179.7M $88.2M $6.7M $5.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.3M $33.5M $38.8M $43.4M $58.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $8.9M $9.6M $12M $10.3M
Inventory $7.8M $7.2M $7.6M $7.6M $9.3M
Prepaid Expenses $8.4M $7.6M $8.5M $11M $10.6M
Other Current Assets -- -- -- -- $10.6M
Total Current Assets $73.2M $84.1M $89.4M $75M $90.4M
 
Property Plant And Equipment $572.5M $580.8M $578.1M $580.5M $575.3M
Long-Term Investments -- -- -- -- --
Goodwill $25.1M $25.1M $25.1M $25.1M $25.1M
Other Intangibles $973K $477K $352K $299K $345K
Other Long-Term Assets -- -- -- -- $418K
Total Assets $671.9M $690.5M $692.9M $680.9M $691.6M
 
Accounts Payable $11.7M $18.6M $14.4M $23.1M $41.2M
Accrued Expenses $31.9M $37.7M $40.2M $44.9M $46M
Current Portion Of Long-Term Debt $12.5M $20M $6.7M -- --
Current Portion Of Capital Lease Obligations $813K $745K $639K $897K $921K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $109.4M $141.2M $117.7M $123.4M $146.5M
 
Long-Term Debt $167.2M $68.2M -- $5.5M --
Capital Leases -- -- -- -- --
Total Liabilities $303.8M $242.4M $154M $167.7M $173.8M
 
Common Stock $191K $191K $191K $191K $193K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $368.1M $448M $539M $513.1M $517.7M
 
Total Liabilities and Equity $671.9M $690.5M $692.9M $680.9M $691.6M
Cash and Short Terms $28.3M $33.5M $38.8M $43.4M $58.8M
Total Debt $179.7M $88.2M $6.7M $5.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.7M $68.5M $87.5M $82.4M $72.8M
Depreciation & Amoritzation $17.3M $38.4M $43.4M $47.3M $51.4M
Stock-Based Compensation $3.9M $4.1M $5.2M $7.5M $7.9M
Change in Accounts Receivable -$23.1M -$7.4M $1.1M $21.4M $982K
Change in Inventories -$1.1M $664K -$399K -$56K -$1.7M
Cash From Operations $31.4M $128.1M $139.8M $173M $140.7M
 
Capital Expenditures $88.7M $46.9M $39.5M $49M $47.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.4M -$37.8M -$48M -$51.2M -$43.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$112.8M -$22.3M
Special Dividend Paid
Long-Term Debt Issued $10.8M -- $3M $71.5M $45.5M
Long-Term Debt Repaid -$24.6M -$92.5M -$86M -$73M -$51M
Repurchase of Common Stock -- -- -$6.5M -$5M -$60M
Other Financing Activities -$7.3M -$730K -$6.9M -$464K -$2M
Cash From Financing -$17.3M -$85.1M -$86.5M -$117.2M -$81.5M
 
Beginning Cash (CF) $60.5M $28.3M $33.5M $38.8M $43.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.2M $5.2M $5.3M $4.6M $15.4M
Ending Cash (CF) $28.3M $33.5M $38.8M $43.4M $58.8M
 
Levered Free Cash Flow -$57.2M $81.2M $100.3M $124M $93.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.2M $18.1M $17.7M $18.3M --
Depreciation & Amoritzation $9.5M $10.5M $11.3M $12.5M --
Stock-Based Compensation $1.3M $1.2M $1.5M $1.8M --
Change in Accounts Receivable -$2.5M $1.4M $30.2M $7.2M --
Change in Inventories $855K $187K $625K $248K --
Cash From Operations $21.9M $35.4M $61.5M $38.3M --
 
Capital Expenditures $6.4M $14.8M $14.8M $17.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9M -$22.1M -$15.2M -$17.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -$95.6M -$5.7M --
Special Dividend Paid -- -- $5M -- --
Long-Term Debt Issued -- $3M $61M $9.5M --
Long-Term Debt Repaid -$22.5M -$13M -$17M -$9.5M --
Repurchase of Common Stock -- -$6.5M -- -$19.6M --
Other Financing Activities -- -$2.5M -$99K -$38K --
Cash From Financing -$20.1M -$13.8M -$50.7M -$24.3M --
 
Beginning Cash (CF) $28.3M $33.5M $38.8M $43.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2M -$377K -$4.3M -$3.9M --
Ending Cash (CF) $24.1M $33.1M $34.4M $39.5M --
 
Levered Free Cash Flow $15.4M $20.6M $46.8M $20.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.7M $68.5M $87.5M $82.4M $72.8M
Depreciation & Amoritzation $17.3M $38.4M $43.4M $47.3M $51.4M
Stock-Based Compensation $3.9M $4.1M $5.2M $7.5M $7.9M
Change in Accounts Receivable -$23.1M -$7.4M $1.1M $21.4M $982K
Change in Inventories -$1.1M $664K -$399K -$56K -$1.7M
Cash From Operations $31.4M $128.1M $139.8M $173M $140.7M
 
Capital Expenditures $88.7M $46.9M $39.5M $49M $47.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.4M -$37.8M -$48M -$51.2M -$43.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$112.8M -$22.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $3M $71.5M $45.5M
Long-Term Debt Repaid -$24.6M -$92.5M -$86M -$73M -$51M
Repurchase of Common Stock -- -- -$6.5M -$5M -$60M
Other Financing Activities -- -- -$6.9M -$464K -$2M
Cash From Financing -$17.3M -$85.1M -$86.5M -$117.2M -$81.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.2M $5.2M $5.3M $4.6M $15.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$57.2M $81.2M $100.3M $124M $93.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.2M $18.1M $17.7M $18.3M --
Depreciation & Amoritzation $9.5M $10.5M $11.3M $12.5M --
Stock-Based Compensation $1.3M $1.2M $1.5M $1.8M --
Change in Accounts Receivable -$2.5M $1.4M $30.2M $7.2M --
Change in Inventories $855K $187K $625K $248K --
Cash From Operations $21.9M $35.4M $61.5M $38.3M --
 
Capital Expenditures $6.4M $14.8M $14.8M $17.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9M -$22.1M -$15.2M -$17.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -$95.6M -$5.7M --
Special Dividend Paid -- -- $5M -- --
Long-Term Debt Issued -- $3M $61M $9.5M --
Long-Term Debt Repaid -$22.5M -$13M -$17M -$9.5M --
Repurchase of Common Stock -- -$6.5M -- -$19.6M --
Other Financing Activities -- -$2.5M -$99K -$38K --
Cash From Financing -$20.1M -$13.8M -$50.7M -$24.3M --
 
Beginning Cash (CF) $28.3M $33.5M $38.8M $43.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2M -$377K -$4.3M -$3.9M --
Ending Cash (CF) $24.1M $33.1M $34.4M $39.5M --
 
Levered Free Cash Flow $15.4M $20.6M $46.8M $20.7M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock