Financhill
Buy
75

MRC Quote, Financials, Valuation and Earnings

Last price:
$11.65
Seasonality move :
5.29%
Day range:
$11.05 - $11.38
52-week range:
$9.23 - $15.41
Dividend yield:
0%
P/E ratio:
37.13x
P/S ratio:
0.32x
P/B ratio:
1.86x
Volume:
845K
Avg. volume:
838.5K
1-year change:
-7.55%
Market cap:
$959M
Revenue:
$3B
EPS (TTM):
$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.7B $3.2B $3.3B $3B
Revenue Growth (YoY) -30.09% 4.14% 19.92% 2.16% -7.81%
 
Cost of Revenues $2.1B $2.2B $2.6B $2.6B $2.4B
Gross Profit $431M $417M $584M $670M $620M
Gross Profit Margin 16.84% 15.64% 18.27% 20.51% 20.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $449M $410M $449M $482M $485M
Other Inc / (Exp) -$237M $2M -$6M -$2M -$4M
Operating Expenses $449M $410M $449M $482M $485M
Operating Income -$18M $7M $135M $188M $135M
 
Net Interest Expenses $28M $23M $24M $32M $26M
EBT. Incl. Unusual Items -$283M -$14M $105M $154M $105M
Earnings of Discontinued Ops. -- -- $5M -$1M -$23M
Income Tax Expense -$9M -- $35M $39M $27M
Net Income to Company -$274M -$14M $70M $115M $78M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$274M -$14M $75M $114M $55M
 
Basic EPS (Cont. Ops) -$3.63 -$0.46 $0.61 $1.07 $0.31
Diluted EPS (Cont. Ops) -$3.63 -$0.46 $0.60 $1.05 $0.30
Weighted Average Basic Share $82M $82.5M $83.5M $84.2M $85.1M
Weighted Average Diluted Share $82M $82.5M $84.9M $85.5M $86.6M
 
EBITDA -$209M $52M $168M $226M $171M
EBIT -$255M $9M $129M $186M $131M
 
Revenue (Reported) $2.6B $2.7B $3.2B $3.3B $3B
Operating Income (Reported) -$18M $7M $135M $188M $135M
Operating Income (Adjusted) -$255M $9M $129M $186M $131M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $579M $686M $703M $622M $576M
Revenue Growth (YoY) -24.41% 18.48% 2.48% -11.52% -7.4%
 
Cost of Revenues $489M $579M $571M $489M $452M
Gross Profit $90M $107M $132M $133M $124M
Gross Profit Margin 15.54% 15.6% 18.78% 21.38% 21.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97M $106M $102M $104M $111M
Other Inc / (Exp) $6M $1M $5M $1M -$2M
Operating Expenses $97M $106M $102M $104M $111M
Operating Income -$7M $1M $30M $29M $13M
 
Net Interest Expenses $6M $5M $7M $6M $7M
EBT. Incl. Unusual Items -$7M -$3M $28M $24M $4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $1M $12M $2M $4M
Net Income to Company -$5M -$4M $16M $22M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$4M $21M $21M -$23M
 
Basic EPS (Cont. Ops) -$0.13 -$0.12 $0.18 $0.18 -$0.40
Diluted EPS (Cont. Ops) -$0.13 -$0.12 $0.18 $0.17 -$0.40
Weighted Average Basic Share $82.3M $82.5M $83.5M $84.2M $85.4M
Weighted Average Diluted Share $82.3M $82.5M $85.2M $84.3M $87.8M
 
EBITDA $10M $13M $45M $40M $20M
EBIT -$1M $2M $35M $30M $11M
 
Revenue (Reported) $579M $686M $703M $622M $576M
Operating Income (Reported) -$7M $1M $30M $29M $13M
Operating Income (Adjusted) -$1M $2M $35M $30M $11M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.7B $3.2B $3.3B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2.6B $2.6B $2.4B
Gross Profit $431M $417M $584M $670M $620M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $449M $410M $449M $482M $485M
Other Inc / (Exp) -$237M $2M -$6M -$2M -$4M
Operating Expenses $449M $410M $449M $482M $485M
Operating Income -$18M $7M $135M $188M $135M
 
Net Interest Expenses $28M $23M $24M $32M $26M
EBT. Incl. Unusual Items -$283M -$14M $105M $154M $105M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9M -- $35M $39M $27M
Net Income to Company -$274M -$14M $70M $115M $78M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$274M -$14M $75M $114M $55M
 
Basic EPS (Cont. Ops) -$3.63 -$0.46 $0.62 $1.06 $0.30
Diluted EPS (Cont. Ops) -$3.63 -$0.46 $0.60 $1.04 $0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$209M $52M $168M $226M $171M
EBIT -$255M $9M $129M $186M $131M
 
Revenue (Reported) $2.6B $2.7B $3.2B $3.3B $3B
Operating Income (Reported) -$18M $7M $135M $188M $135M
Operating Income (Adjusted) -$255M $9M $129M $186M $131M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7B $3.2B $3.3B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.6B $2.6B $2.4B --
Gross Profit $417M $584M $670M $620M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $410M $449M $482M $485M --
Other Inc / (Exp) $2M -$6M -$2M -$4M --
Operating Expenses $410M $449M $482M $485M --
Operating Income $7M $135M $188M $135M --
 
Net Interest Expenses $23M $24M $32M $26M --
EBT. Incl. Unusual Items -$14M $105M $154M $105M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $35M $39M $27M --
Net Income to Company -$14M $70M $115M $78M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14M $75M $114M $55M --
 
Basic EPS (Cont. Ops) -$0.46 $0.62 $1.06 $0.30 --
Diluted EPS (Cont. Ops) -$0.46 $0.60 $1.04 $0.30 --
Weighted Average Basic Share $330.1M $334M $336.8M $340.5M --
Weighted Average Diluted Share $330.1M $339.4M $360.9M $346.5M --
 
EBITDA $52M $168M $226M $171M --
EBIT $9M $129M $186M $131M --
 
Revenue (Reported) $2.7B $3.2B $3.3B $3B --
Operating Income (Reported) $7M $135M $188M $135M --
Operating Income (Adjusted) $9M $129M $186M $131M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $119M $48M $32M $131M $63M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $319M $379M $501M $410M $378M
Inventory $509M $453M $578M $511M $415M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19M $19M $31M $34M $29M
Total Current Assets $966M $899M $1.1B $1.2B $921M
 
Property Plant And Equipment $303M $282M $284M $273M $259M
Long-Term Investments -- -- -- -- --
Goodwill $264M $264M $264M $264M $264M
Other Intangibles $229M $204M $183M $163M $143M
Other Long-Term Assets $19M $22M $22M $31M $37M
Total Assets $1.8B $1.7B $1.9B $1.9B $1.6B
 
Accounts Payable $264M $321M $410M $340M $329M
Accrued Expenses $94M $80M $115M $100M $124M
Current Portion Of Long-Term Debt $4M $2M $3M $292M $3M
Current Portion Of Capital Lease Obligations $37M $33M $36M $32M $31M
Other Current Liabilities -- -- -- $19M $21M
Total Current Liabilities $399M $436M $564M $783M $508M
 
Long-Term Debt $379M $295M $337M $9M $384M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $993M $1.2B $1B $1.1B
 
Common Stock $356M $356M $356M $356M $1M
Other Common Equity Adj -$234M -$231M -$230M -$228M -$237M
Common Equity $350M $323M $386M $488M $516M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $705M $678M $741M $843M $516M
 
Total Liabilities and Equity $1.8B $1.7B $1.9B $1.9B $1.6B
Cash and Short Terms $119M $48M $32M $131M $63M
Total Debt $383M $297M $340M $301M $387M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $119M $48M $32M $131M $63M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $319M $379M $501M $410M $378M
Inventory $509M $453M $578M $511M $415M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19M $19M $31M $34M $29M
Total Current Assets $966M $899M $1.1B $1.2B $921M
 
Property Plant And Equipment $303M $282M $284M $273M $259M
Long-Term Investments -- -- -- -- --
Goodwill $264M $264M $264M $264M $264M
Other Intangibles $229M $204M $183M $163M $143M
Other Long-Term Assets $19M $22M $22M $31M $37M
Total Assets $1.8B $1.7B $1.9B $1.9B $1.6B
 
Accounts Payable $264M $321M $410M $340M $329M
Accrued Expenses $94M $80M $115M $100M $124M
Current Portion Of Long-Term Debt $4M $2M $3M $292M $3M
Current Portion Of Capital Lease Obligations $37M $33M $36M $32M $31M
Other Current Liabilities -- -- -- $19M $21M
Total Current Liabilities $399M $436M $564M $783M $508M
 
Long-Term Debt $379M $295M $337M $9M $384M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $993M $1.2B $1B $1.1B
 
Common Stock $356M $356M $356M $356M $1M
Other Common Equity Adj -$234M -$231M -$230M -$228M -$237M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $705M $678M $741M $843M $516M
 
Total Liabilities and Equity $1.8B $1.7B $1.9B $1.9B $1.6B
Cash and Short Terms $119M $48M $32M $131M $63M
Total Debt $383M $297M $340M $301M $387M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$274M -$14M $70M $115M $78M
Depreciation & Amoritzation $46M $43M $39M $40M $40M
Stock-Based Compensation $12M $12M $13M $14M $16M
Change in Accounts Receivable $141M -$61M -$124M $57M $25M
Change in Inventories $173M -$27M -$185M $15M $90M
Cash From Operations $261M $56M -$20M $181M $276M
 
Capital Expenditures $11M $10M $11M $14M $28M
Cash Acquisitions -- -- -- -- --
Cash From Investing $19M -$7M -$11M -$14M -$27M
 
Dividends Paid (Ex Special Dividend) -$24M -$24M -$24M -$24M -$23M
Special Dividend Paid
Long-Term Debt Issued $658M $389M $824M $847M $832M
Long-Term Debt Repaid -$819M -$476M -$781M -$885M -$744M
Repurchase of Common Stock -$4M -$4M -$2M -$4M -$370M
Other Financing Activities -$6M -$3M -- -$1M -$9M
Cash From Financing -$195M -$118M $17M -$67M -$314M
 
Beginning Cash (CF) $32M $119M $48M $32M $131M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85M -$69M -$14M $100M -$65M
Ending Cash (CF) $119M $48M $32M $131M $63M
 
Levered Free Cash Flow $250M $46M -$31M $167M $248M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5M -$4M $16M $22M --
Depreciation & Amoritzation $11M $11M $10M $10M $9M
Stock-Based Compensation $4M $2M $4M $4M $5M
Change in Accounts Receivable $31M $20M $35M $77M $72M
Change in Inventories $71M -$12M $12M $60M -$8M
Cash From Operations $83M $40M $10M $89M $79M
 
Capital Expenditures $3M $4M $3M $4M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $26M -$3M -$1M -$2M -$5M
 
Dividends Paid (Ex Special Dividend) -$6M -$6M -$6M -$6M -$5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $139M $99M $255M $104M $480M
Long-Term Debt Repaid -$164M -$214M -$258M -$109M -$468M
Repurchase of Common Stock -$1M -$2M -- -- -$365M
Other Financing Activities -$1M $87M $2M $2M $286M
Cash From Financing -$33M -$36M -$7M -$9M -$72M
 
Beginning Cash (CF) $40M $47M $29M $52M $62M
Foreign Exchange Rate Adjustment $3M -- $1M $1M -$1M
Additions / Reductions $76M $1M $2M $78M $2M
Ending Cash (CF) $119M $48M $32M $131M $63M
 
Levered Free Cash Flow $80M $36M $7M $85M $74M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$274M -$14M $70M $115M $78M
Depreciation & Amoritzation $46M $43M $39M $40M $40M
Stock-Based Compensation $12M $12M $13M $14M $16M
Change in Accounts Receivable $141M -$61M -$124M $57M $25M
Change in Inventories $173M -$27M -$185M $15M $90M
Cash From Operations $261M $56M -$20M $181M $276M
 
Capital Expenditures $11M $10M $11M $14M $28M
Cash Acquisitions -- -- -- -- --
Cash From Investing $19M -$7M -$11M -$14M -$27M
 
Dividends Paid (Ex Special Dividend) -$24M -$24M -$24M -$24M -$23M
Special Dividend Paid
Long-Term Debt Issued $658M $389M $824M $847M $832M
Long-Term Debt Repaid -$819M -$476M -$781M -$885M -$744M
Repurchase of Common Stock -$4M -$4M -$2M -$4M -$370M
Other Financing Activities -$6M -$3M -- -- --
Cash From Financing -$195M -$118M $17M -$67M -$314M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85M -$69M -$14M $100M -$65M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $250M $46M -$31M $167M $248M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$14M $70M $115M $78M --
Depreciation & Amoritzation $43M $39M $40M $40M --
Stock-Based Compensation $12M $13M $14M $16M --
Change in Accounts Receivable -$61M -$124M $57M $25M --
Change in Inventories -$27M -$185M $15M $90M --
Cash From Operations $56M -$20M $181M $276M --
 
Capital Expenditures $10M $11M $14M $28M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7M -$11M -$14M -$27M --
 
Dividends Paid (Ex Special Dividend) -$24M -$24M -$24M -$23M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $389M $824M $847M $832M --
Long-Term Debt Repaid -$476M -$781M -$885M -$744M --
Repurchase of Common Stock -$4M -$2M -$4M -$370M --
Other Financing Activities -$3M -- -$1M -$9M --
Cash From Financing -$118M $17M -$67M -$314M --
 
Beginning Cash (CF) $361M $129M $154M $388M --
Foreign Exchange Rate Adjustment -$2M -$2M -$1M -$3M --
Additions / Reductions -$69M -$14M $100M -$65M --
Ending Cash (CF) $290M $113M $253M $320M --
 
Levered Free Cash Flow $46M -$31M $167M $248M --

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 3.13% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 1.44% over the past day.

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

Show me the best stock