Saturday 17 October 2026
Export MEC’s income statement to Excel — free account
Mayville Engineering Company, Inc.
MEC Industrials Metal Fabrication
Mayville Engineering Company, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $546.5 million, down 6.04% from fiscal 2024. In the quarter to June 2026, revenue grew 23.2%, EPS fell 80.0%, free cash flow fell 153.0% and total debt rose 81.5%, each against the same quarter a year earlier.
13.85
0.36
−2.53%
Follow MEC
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | |
|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
3 | 6 | 5 | 8 | 5 | 3 | 5 | — | — |
P/E ratio |
0.00 | 12.58 | 36.08 | 13.80 | 0.00 | 0.00 | 0.00 | 14.21 | 0.46 |
P/S ratio |
0.70 | 0.56 | 0.49 | 0.48 | 0.67 | 0.75 | 0.31 | 0.54 | 0.00 |
Altman Z-Score |
1.90 | 2.96 | 2.23 | 2.30 | 2.34 | 2.35 | 2.24 | — | — |
P/FCF ratio |
14.20 | 4.15 | 11.57 | 147.37 | 0.00 | 8.68 | 21.31 | 22.10 | 0.00 |
Altman Z″-Score (non-manufacturers) |
1.66 | 3.19 | 2.23 | 2.19 | 2.04 | 2.25 | 2.22 | 1.02 | 1.11 |
Beneish M-Score |
(2.71) | (3.21) | (2.84) | (2.75) | (2.73) | (2.70) | (2.79) | (1.88) | — |
P/Operating CF |
28.64 | 8.54 | 10.77 | 13.56 | 182.83 | 15.50 | 9.64 | (147.60) | 0.00 |
P/B ratio |
1.59 | 1.29 | 1.25 | 1.19 | 1.53 | 1.33 | 0.81 | 0.00 | 0.00 |
Price to Tangible BV |
0.00 | 3.02 | 3.65 | 2.53 | 4.00 | 3.94 | 2.86 | 0.00 | 0.00 |
EV/Sales |
1.07 | 0.69 | 0.74 | 0.61 | 0.82 | 0.88 | 0.46 | 1.00 | 0.00 |
EV/EBITDA |
15.61 | 4.91 | 7.85 | 6.01 | 15.24 | 12.28 | 7.70 | 8.90 | 0.00 |
EV/Operating CF |
15.15 | 4.49 | 10.76 | 6.32 | 25.72 | 8.61 | 7.16 | 12.21 | 0.00 |
EV/FCF |
21.65 | 5.17 | 17.49 | 188.43 | (19.06) | 10.22 | 31.12 | 40.88 | 0.00 |
Quick Ratio |
0.79 | 0.77 | 0.81 | 0.57 | 0.72 | 0.80 | 0.83 | 0.67 | 0.63 |
Current Ratio |
1.72 | 1.75 | 1.88 | 1.38 | 1.71 | 1.69 | 1.88 | 1.36 | 1.53 |
Net Debt/EBITDA |
5.37 | 0.97 | 2.66 | 1.31 | 2.77 | 1.84 | 2.42 | 4.19 | 2.50 |
Debt/Assets |
35.93% | 17.89% | 29.70% | 16.40% | 17.82% | 13.98% | 20.70% | 46.36% | 35.27% |
Debt/Equity |
0.84 | 0.32 | 0.64 | 0.33 | 0.34 | 0.24 | 0.37 | (5.89) | (2.35) |
Asset Turnover |
1.08 | 1.23 | 1.26 | 1.32 | 1.27 | 1.02 | 1.38 | 1.17 | 1.03 |
Operating CF/Net income |
(4.75) | 3.46 | 5.15 | 2.80 | (1.94) | (5.15) | (7.03) | 2.05 | 5.87 |
Capex/Depreciation |
(0.28) | (0.31) | (0.44) | (1.73) | (1.07) | (0.18) | (0.78) | (0.87) | (0.54) |
Interest Coverage |
(0.38) | 4.05 | 1.82 | 7.63 | (3.69) | (2.44) | (0.29) | 5.72 | 2.26 |
| (3.29%) | 10.78% | 3.50% | 9.00% | (3.73%) | (3.53%) | (5.59%) | (56.96%) | 5.36% | |
| (1.61%) | 5.51% | 1.67% | 4.57% | (2.08%) | (2.02%) | (1.26%) | 5.92% | 1.73% | |
ROIC |
(0.54%) | 8.41% | 3.35% | 5.56% | (1.74%) | (1.64%) | (0.44%) | 9.38% | 13.59% |
Return on Tangible Assets |
(3.98%) | 12.67% | 3.29% | 10.14% | (4.23%) | (4.95%) | (2.84%) | 11.69% | 4.64% |
Average Days of Receivables |
38.44 | 31.24 | 35.63 | 39.25 | 44.47 | 42.95 | 28.23 | 53.84 | 30.74 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
7.21% | 5.42% | 5.13% | 4.58% | 4.49% | 5.33% | 4.90% | 3.46% | 3.88% |
Intangible Assets out of Total Assets |
0.45 | 0.32 | 0.30 | 0.26 | 0.32 | 0.39 | 0.40 | 0.39 | 0.28 |
Share Based Compensation of Revenue |
0.60% | 0.89% | 0.76% | 0.70% | 1.09% | 1.32% | 0.67% | 0.00% | 0.00% |
Graham Net Nets |
(0.51) | (0.25) | (0.46) | (0.31) | (0.16) | (0.18) | (0.44) | (1.39) | 0.00 |
Graham Number |
0.00 | 18.53 | 9.94 | 14.87 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
(2.13%) | 7.95% | 2.77% | 7.24% | (2.39%) | (2.59%) | (3.52%) | 7.04% | 217.57% |
Free Cash Flow Yield |
7.04% | 24.10% | 8.64% | 0.68% | (6.41%) | 11.52% | 4.69% | 4.53% | 0.00% |
Revenue per Share |
26.70 | 28.22 | 28.82 | 26.44 | 22.29 | 17.97 | 29.79 | 25.52 | 21.85 |
Operating CF per Share |
1.88 | 4.36 | 1.98 | 2.57 | 0.71 | 1.84 | 1.91 | 2.64 | 2.15 |
Capex per Share |
(0.57) | (0.57) | (0.76) | (2.48) | (1.66) | (0.29) | (1.47) | (1.29) | (0.78) |
Free Cash Flow per Share |
1.32 | 3.79 | 1.22 | 0.09 | (0.96) | 1.55 | 0.44 | 1.36 | 1.36 |
Cash per Share |
0.07 | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | 0.22 | 0.01 |
Shareholders Equity per Share |
11.76 | 12.21 | 11.27 | 10.68 | 9.72 | 10.09 | 11.51 | (2.22) | (2.24) |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
11.76 | 12.21 | 11.27 | 10.68 | 9.72 | 10.09 | 11.51 | (2.22) | (2.24) |
Free Cash Flow |
26.99 | 78.10 | 24.82 | 1.76 | (19.50) | 30.75 | 7.68 | 18.85 | 19.57 |
Working Capital |
53.65 | 48.35 | 62.91 | 38.86 | 55.19 | 36.51 | 42.29 | 29.60 | 22.30 |
Capital Expenditures |
(11.58) | (11.71) | (15.54) | (50.67) | (33.96) | (5.77) | (25.72) | (17.87) | (11.23) |
Net Current Asset Value |
(194.49) | (80.87) | (132.06) | (81.41) | (48.64) | (48.43) | (72.21) | (309.78) | (182.30) |
EV/EBIT |
0.00 | 9.06 | 21.50 | 12.85 | 0.00 | 0.00 | 0.00 | 17.91 | 0.00 |
Capex to Sales |
0.02 | 0.02 | 0.03 | 0.09 | 0.07 | 0.02 | 0.05 | 0.05 | 0.04 |
Price to Operating Income |
0.00 | 7.27 | 14.23 | 10.05 | 0.00 | 0.00 | 0.00 | 9.68 | 9.68 |
| Other line items | |||||||||
Depreciation/Fixed assets |
0.28 | 0.24 | 0.20 | 0.20 | 0.26 | 0.30 | 0.26 | 0.17 | 0.23 |
Cash ROIC |
6.07% | 23.55% | 6.56% | 0.61% | (7.33%) | 12.38% | 2.78% | 12.25% | 44.96% |
Accounts Receivable Turnover |
10.18 | 10.85 | 10.19 | 9.51 | 9.33 | 8.69 | 11.24 | 9.01 | 7.96 |
Accounts Payable Turnover |
10.77 | 11.92 | 10.35 | 9.21 | 9.65 | 9.93 | 11.80 | 9.28 | 8.51 |
Inventory Turnover |
8.63 | 8.33 | 7.44 | 6.74 | 7.24 | 7.49 | 9.30 | 6.85 | 6.02 |
Average Days of Payables |
38.82 | 27.97 | 32.74 | 41.00 | 45.34 | 37.49 | 25.47 | 55.23 | 25.54 |
Days of Inventory on Hand |
44.02 | 39.15 | 47.70 | 54.72 | 63.47 | 46.30 | 36.18 | 64.13 | 46.36 |
Average Receivables |
53.67 | 53.61 | 57.72 | 56.71 | 48.75 | 41.13 | 46.24 | 39.35 | 39.35 |
Average Payables |
45.75 | 42.82 | 50.13 | 51.93 | 41.81 | 32.83 | 39.08 | 32.74 | 32.74 |
Average Inventory |
57.08 | 61.27 | 69.75 | 70.93 | 55.76 | 43.53 | 49.55 | 44.40 | 46.30 |
Average Assets |
504.61 | 471.12 | 468.62 | 410.03 | 359.00 | 351.06 | 377.65 | 303.02 | 303.02 |
Average Common Equity |
246.25 | 240.87 | 223.92 | 208.07 | 199.56 | 200.88 | 85.04 | (31.49) | 97.94 |
Columns are period end dates