$18.65

+0.02 (+0.11%)

Pre-Market: $19.60 (+0.95, +5.09%)

Weekly Expected Move ±6.9%

$15 $16 $18 $19 $20

NYSE · Industrials · Security & Protection Services · Alpha Radar Buy · Power 62 · $593.4M mcap · 19M float · 0.874% daily turnover · Short 66% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$724M -0.8% ▼

5Y CAGR: +4.1%

Gross Profit

$194M -8.9% ▼

5Y CAGR: +1.7%

Operating Income

$53M +33.6% ▲

Net Income

$17M -11.2% ▼

EPS (Diluted)

$0.53 -11.7% ▼

EBITDA

$86M +15.7% ▲

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$677M	$687M	$705M	$730M	$724M
YoY Growth	+14.3%	+1.5%	+2.6%	+3.4%	-0.8%
Cost of Revenue	$480M	$489M	$502M	$517M	$530M
Gross Profit	$197M	$198M	$204M	$213M	$194M
Gross Margin	29.1%	28.8%	28.9%	29.2%	26.8%
R&D Expenses	$3M	$2M	$2M	$1M	$1M
SG&A Expenses	$161M	$166M	$167M	$156M	$140M
Operating Expenses	$179M	$178M	$206M	$173M	$141M
Operating Income	$18M	$20M	-$2M	$40M	$53M
Operating Margin	2.7%	2.9%	-0.3%	5.5%	7.4%
Interest Expense	$11M	$11M	$17M	$17M	$15M
Income Before Tax	$7M	$9M	-$19M	$24M	$22M
Tax Expense	$3M	$3M	-$1M	$5M	$6M
Net Income	$4M	$6M	-$17M	$19M	$17M
Net Margin	0.6%	0.9%	-2.5%	2.6%	2.3%
EPS (Diluted)	$0.13	$0.22	$-0.58	$0.60	$0.53
EBITDA	$53M	$53M	$32M	$74M	$86M
Shares Outstanding	30M	30M	30M	32M	32M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$190M	$183M	$173M	$162M	$185M	$196M	$181M	$169M
Cost of Revenue	$138M	$128M	$121M	$121M	$131M	$132M	$133M	$127M
Gross Profit	$51M	$55M	$51M	$41M	$54M	$64M	$49M	$42M
Gross Margin	27.1%	29.9%	29.7%	25.3%	29.1%	32.6%	26.9%	25.1%
R&D Expenses	$231K	$241K	$303K	$299K	$269K	$210K	$250K	$221K
SG&A Expenses	$36M	$39M	$35M	$36M	$40M	$33M	$33M	$37M
Operating Expenses	$39M	$43M	$41M	$42M	$46M	$43M	$34M	$37M
Operating Income	$12M	$12M	$10M	-$1M	$8M	$20M	$15M	$5M
Operating Margin	6.3%	6.5%	6.1%	-0.6%	4.5%	10.4%	8.4%	3.1%
Interest Expense	$4M	$4M	$4M	$3M	$4M	$3M	$4M	$3M
Income Before Tax	$8M	$9M	$7M	-$4M	$4M	$17M	$6M	$3M
Tax Expense	$1M	$3M	$1M	-$1M	$1M	$4M	$2M	$378K
Net Income	$6M	$6M	$5M	-$3M	$3M	$13M	$4M	$2M
Net Margin	3.4%	3.5%	3.0%	-2.0%	1.6%	6.7%	2.1%	1.4%
EPS (Diluted)	$0.20	$0.20	$0.17	$-0.10	$0.10	$0.41	$0.12	$0.07
EBITDA	$20M	$21M	$19M	$7M	$16M	$28M	$24M	$13M
Shares Outstanding	31M	32M	32M	31M	32M	32M	32M	33M

MG NYSE