$445.00

-9.00 (-1.98%)

Weekly Expected Move ±3.4%

$415 $430 $445 $460 $475

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 43 · $574.9M mcap · 1M float · 0.010% daily turnover · Short 57% of daily vol

Revenue

$287M +15.5% ▲

5Y CAGR: +7.4%

Gross Profit

$94M +13.8% ▲

5Y CAGR: +9.1%

Operating Income

$44M +20.2% ▲

5Y CAGR: +21.2%

Net Income

$35M +16.9% ▲

EPS (Diluted)

$37.53 +23.2% ▲

EBITDA

$51M +11.9% ▲

5Y CAGR: +39.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$185M	$192M	$229M	$249M	$287M
YoY Growth	-8.2%	+3.7%	+19.7%	+8.5%	+15.5%
Cost of Revenue	$136M	$152M	$159M	$166M	$193M
Gross Profit	$48M	$39M	$71M	$82M	$94M
Gross Margin	26.2%	20.5%	30.8%	33.2%	32.7%
R&D Expenses	$760K	$725K	$818K	$823K	$982K
SG&A Expenses	$43M	$34M	$88M	$45M	$49M
Operating Expenses	$44M	$35M	$88M	$46M	$50M
Operating Income	$5M	$4M	-$18M	$36M	$44M
Operating Margin	2.5%	2.2%	-7.7%	14.6%	15.2%
Interest Expense	$742K	$697K	$350K	$301K	$210K
Income Before Tax	$9M	$5M	-$15M	$38M	$46M
Tax Expense	$2M	$1M	-$6M	$9M	$11M
Net Income	$7M	$4M	-$10M	$30M	$35M
Net Margin	3.8%	1.9%	-4.3%	11.9%	12.1%
EPS (Diluted)	$6.42	$3.32	$-9.11	$30.46	$37.53
EBITDA	$11M	$10M	-$11M	$46M	$51M
Shares Outstanding	1M	1M	1M	974056	923947

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$62M	$70M	$59M	$73M	$61M	$94M	$66M	$94M
Cost of Revenue	$41M	$45M	$41M	$45M	$45M	$62M	$52M	$65M
Gross Profit	$21M	$26M	$18M	$28M	$16M	$32M	$15M	$29M
Gross Margin	33.9%	36.6%	30.3%	38.4%	26.1%	34.1%	21.9%	30.6%
R&D Expenses	$0	$823K	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12M	$12M	$12M	$13M	$10M	$15M	$12M	$14M
Operating Expenses	$12M	$12M	$12M	$13M	$10M	$15M	$12M	$14M
Operating Income	$9M	$14M	$6M	$15M	$6M	$17M	$2M	$15M
Operating Margin	14.2%	19.3%	10.7%	20.0%	9.3%	18.0%	3.7%	15.6%
Interest Expense	$83K	$45K	$0	$0	$50K	$47K	$0	$0
Income Before Tax	$10M	$14M	$6M	$15M	$6M	$18M	$3M	$15M
Tax Expense	$2M	$3M	$1M	$4M	$1M	$5M	$724K	$4M
Net Income	$7M	$11M	$5M	$12M	$5M	$13M	$2M	$11M
Net Margin	11.7%	15.8%	8.4%	16.0%	8.0%	14.1%	3.5%	12.2%
EPS (Diluted)	$7.77	$11.89	$5.26	$17.80	$5.25	$14.73	$2.56	$12.72
EBITDA	$11M	$16M	$8M	$16M	$8M	$19M	$5M	$15M
Shares Outstanding	936808	936837	936837	653314	929883	898913	898000	898000

MUEL OTC