Mayville Engineering Company, Inc. (MEC) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 147.29M | 128.41M | 142.28M | 113.73M | 122.01M | 112.94M | 126.25M | 140.21M | 145.51M | 134.62M | 157.86M | 238.21M | 154.82M | 141.3M | 153.1M | 155.33M | 153.2M | 132.57M | 128.38M | 114.91M |
| Cash & Short-Term Investments | 2.07M | 1.5M | 1.22M | 206K | 183K | 206K | 178K | 314K | 314K | 672K | 2.31M | 90.13M | 126K | 127K | 112K | 105K | 120K | 118K | 127K | 119K |
| Cash Only | 2.07M | 1.5M | 1.22M | 206K | 183K | 206K | 178K | 314K | 314K | 672K | 2.31M | 90.13M | 126K | 127K | 112K | 105K | 120K | 118K | 127K | 119K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 68.14M | 57.55M | 73.83M | 51.33M | 57.93M | 49.78M | 54.34M | 67.85M | 70.33M | 57.45M | 72.07M | 69.07M | 74.24M | 58M | 67.41M | 71.22M | 72.4M | 55.42M | 58.84M | 58.36M |
| Days Sales Outstanding | 39.07 | 45.01 | 39.9 | 37.57 | 35.75 | 39.49 | 41.52 | 38.42 | 36.05 | 40.1 | 41.03 | 46.92 | 41.72 | 44.88 | 46.8 | 47.24 | 42.21 | 46.52 | 49.45 | 43.51 |
| Inventory | 66.02M | 59.4M | 61.22M | 53.95M | 55.83M | 54.76M | 61.17M | 60.82M | 66.11M | 67.78M | 73.31M | 66.83M | 68.95M | 71.71M | 74.92M | 74.1M | 72.3M | 70.16M | 62.91M | 50.94M |
| Days Inventory Outstanding | - | 44.26 | 41.27 | 42.08 | 41.38 | 48.25 | 47.44 | 40.85 | 43.41 | 49.78 | 46.31 | 50.27 | 50.13 | 58.38 | 56.74 | 55.47 | 52.82 | 59.1 | 53.38 | 42.42 |
| Other Current Assets | 11.06M | 9.96M | 0 | 8.25M | 8.07M | 8.2M | 10.56M | 11.23M | 8.76M | 8.72M | 10.18M | 12.19M | 11.51M | 11.47M | 6.7M | 5.32M | 5.2M | 3.95M | 3.44M | 2.09M |
| Total Non-Current Assets | 430.79M | 435.23M | 443.3M | 320.02M | 325.69M | 332.63M | 339.75M | 347.94M | 354.39M | 362.04M | 366.94M | 290.4M | 293.18M | 299.28M | 293.62M | 290.96M | 290.24M | 246.91M | 250.83M | 251.36M |
| Property, Plant & Equipment | 184.37M | 187.2M | 185.29M | 176.09M | 180.02M | 185.14M | 192.25M | 198.63M | 203.11M | 207.98M | 210.74M | 175.25M | 177.74M | 181.84M | 174.53M | 167.35M | 163.42M | 120.75M | 122.27M | 116.97M |
| Fixed Asset Turnover | 0.78x | 0.72x | 0.80x | 0.74x | 0.74x | 0.64x | 0.69x | 0.81x | 0.78x | 0.71x | 0.82x | 0.79x | 0.79x | 0.72x | 0.80x | 0.84x | 0.96x | 0.93x | 0.91x | 1.06x |
| Goodwill | 140.25M | 140.25M | 140.29M | 92.65M | 92.65M | 92.65M | 92.65M | 92.65M | 92.65M | 92.65M | 92.65M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M |
| Intangible Assets | 108.15M | 111.28M | 114.34M | 48.27M | 50M | 51.73M | 53.47M | 55.2M | 56.93M | 58.67M | 60.76M | 40.33M | 42.07M | 43.81M | 45.55M | 47.28M | 49.02M | 50.76M | 53.44M | 56.11M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | -1.98M | -3.5M | 3.38M | 3.01M | 3.02M | 3.1M | 1.38M | 1.46M | 1.7M | 2.74M | 2.79M | 3.27M | 1.83M | 2.09M | 2.01M | 4.79M | 6.26M | 3.87M | 3.6M | 6.74M |
| Total Assets | 578.07M | 563.64M | 585.58M | 433.75M | 447.7M | 445.57M | 466M | 488.15M | 499.9M | 496.66M | 524.8M | 528.6M | 448M | 440.58M | 446.72M | 446.28M | 443.44M | 379.47M | 379.22M | 366.27M |
| Asset Turnover | 0.25x | 0.23x | 0.28x | 0.30x | 0.30x | 0.27x | 0.28x | 0.33x | 0.32x | 0.29x | 0.30x | 0.28x | 0.32x | 0.29x | 0.31x | 0.31x | 0.33x | 0.30x | 0.29x | 0.33x |
| Asset Growth % | 29.12% | 26.5% | 25.66% | -11.15% | -10.44% | -10.29% | -11.2% | -7.65% | 11.58% | 12.73% | 17.48% | 18.45% | 1.03% | 16.1% | 17.8% | 21.84% | 25.34% | 12.09% | 10.25% | 6.52% |
| Total Current Liabilities | 89.75M | 74.77M | 78.03M | 69.6M | 72.94M | 64.59M | 71.38M | 81.83M | 79.15M | 71.71M | 81.46M | 78.7M | 96.17M | 102.45M | 111M | 110.51M | 88.79M | 77.37M | 72.38M | 70.85M |
| Accounts Payable | 62.82M | 52.38M | 53.07M | 46.61M | 49.75M | 39.12M | 47.99M | 53.96M | 54.46M | 46.53M | 53.37M | 52.35M | 52.38M | 53.73M | 60.1M | 58.68M | 59.83M | 50.12M | 49.81M | 49.25M |
| Days Payables Outstanding | - | 38.7 | 35.72 | 36.93 | 33.25 | 36.26 | 39.64 | 34.9 | 32.74 | 35.25 | 34.94 | 38.78 | 37.82 | 45.32 | 45.22 | 44.9 | 40.76 | 44.39 | 46.45 | 39.57 |
| Short-Term Debt | 0 | 8.28M | 500K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 26.93M | 14.12M | 8.1M | 9.99M | 12.22M | 15.46M | 12.7M | 15.8M | 13.55M | 13.75M | 14.41M | 13.11M | 31.58M | 36.57M | 36.91M | 37.35M | 15.83M | 18.57M | 11.46M | 8.94M |
| Current Ratio | 1.64x | 1.72x | 1.82x | 1.63x | 1.67x | 1.75x | 1.77x | 1.71x | 1.84x | 1.88x | 1.94x | 3.03x | 1.61x | 1.38x | 1.38x | 1.41x | 1.73x | 1.71x | 1.77x | 1.62x |
| Quick Ratio | 0.91x | 0.92x | 1.04x | 0.86x | 0.91x | 0.90x | 0.91x | 0.97x | 1.00x | 0.93x | 1.04x | 2.18x | 0.89x | 0.68x | 0.70x | 0.74x | 0.91x | 0.81x | 0.90x | 0.90x |
| Cash Conversion Cycle | - | 50.58 | 45.45 | 42.71 | 43.88 | 51.48 | 49.31 | 44.38 | 46.72 | 54.63 | 52.41 | 58.41 | 54.03 | 57.94 | 58.31 | 57.81 | 54.27 | 61.24 | 56.39 | 46.36 |
| Total Non-Current Liabilities | 256.14M | 248.13M | 262.79M | 117.31M | 124.81M | 129.22M | 156.27M | 168.24M | 186.72M | 194.97M | 216.3M | 224.53M | 128.48M | 120.27M | 121.14M | 125.31M | 151.57M | 103.83M | 94.69M | 84.14M |
| Long-Term Debt | 23.79M | 203.4M | 213.23M | 69.28M | 77.48M | 79.72M | 111.05M | 122.06M | 139.82M | 147.49M | 168.41M | 177.94M | 81.58M | 72.24M | 71.37M | 76.06M | 83.33M | 67.61M | 54.72M | 43.85M |
| Capital Lease Obligations | 0 | 27.43M | 29.59M | 25.27M | 24.22M | 25.41M | 25.57M | 26.62M | 27.53M | 28.61M | 28.55M | 29.75M | 30.65M | 31.89M | 33.1M | 33.53M | 34.7M | 0 | 1.57M | 1.74M |
| Deferred Tax Liabilities | 7.99M | 11.3M | 0 | 15.76M | 16.29M | 16.83M | 12.85M | 12.85M | 12.85M | 12.61M | 12.77M | 12.71M | 12.14M | 11.82M | 12.39M | 11.04M | 9.54M | 8.64M | 12.93M | 12.99M |
| Other Non-Current Liabilities | 224.37M | 6.01M | 19.96M | 7M | 6.82M | 7.26M | 6.81M | 6.71M | 6.52M | 6.27M | 6.56M | 4.13M | 4.12M | 4.32M | 4.27M | 4.67M | 24.01M | 27.58M | 25.47M | 25.56M |
| Total Liabilities | 345.89M | 322.9M | 340.81M | 186.9M | 197.75M | 193.82M | 227.65M | 250.07M | 265.86M | 266.68M | 297.75M | 303.23M | 224.66M | 222.71M | 232.14M | 235.81M | 240.36M | 181.2M | 167.07M | 154.99M |
| Total Debt | 23.79M | 239.1M | 250.15M | 99.81M | 106.5M | 110.05M | 141.26M | 153.53M | 172.36M | 181.16M | 202.04M | 212.71M | 117.12M | 108.98M | 109.28M | 114.4M | 122.77M | 67.61M | 56.94M | 46.23M |
| Net Debt | 21.72M | 237.6M | 248.93M | 99.6M | 106.32M | 109.84M | 141.08M | 153.22M | 172.04M | 180.49M | 199.74M | 122.58M | 116.99M | 108.86M | 109.17M | 114.29M | 122.65M | 67.49M | 56.81M | 46.11M |
| Debt / Equity | 0.10x | 0.99x | 1.02x | 0.40x | 0.43x | 0.44x | 0.59x | 0.64x | 0.74x | 0.79x | 0.89x | 0.94x | 0.52x | 0.50x | 0.51x | 0.54x | 0.60x | 0.34x | 0.27x | 0.22x |
| Debt / EBITDA | 4.95x | 43.32x | 22.37x | 10.31x | 9.63x | 3.39x | 9.29x | 8.75x | 10.21x | 12.13x | 13.03x | 17.32x | 9.33x | 10.32x | 6.82x | 7.27x | 9.61x | - | 6.45x | 3.66x |
| Net Debt / EBITDA | 4.52x | 43.05x | 22.26x | 10.29x | 9.61x | 3.38x | 9.28x | 8.74x | 10.19x | 12.08x | 12.89x | 9.98x | 9.32x | 10.31x | 6.81x | 7.26x | 9.60x | - | 6.44x | 3.65x |
| Interest Coverage | -1.68x | -1.45x | 0.01x | 0.05x | 1.01x | 11.45x | 2.16x | 2.75x | 2.27x | 1.50x | 1.51x | 2.06x | 2.82x | 2.30x | 10.74x | 11.10x | 9.81x | -38.83x | 1.64x | 9.53x |
| Total Equity | 232.19M | 240.74M | 244.77M | 246.84M | 249.96M | 251.75M | 238.36M | 238.08M | 234.04M | 229.98M | 227.04M | 225.37M | 223.34M | 217.87M | 214.58M | 210.47M | 203.08M | 198.27M | 212.14M | 211.28M |
| Equity Growth % | -7.11% | -4.38% | 2.69% | 3.68% | 6.8% | 9.47% | 4.98% | 5.64% | 4.79% | 5.56% | 5.81% | 7.08% | 9.98% | 9.88% | 1.15% | -0.38% | -1.68% | -1.29% | 6.67% | 6.17% |
| Book Value per Share | 11.36 | 11.78 | 11.98 | 11.93 | 12.05 | 11.95 | 11.28 | 11.32 | 11.31 | 11.12 | 11.01 | 10.82 | 10.76 | 10.60 | 10.52 | 10.19 | 9.88 | 9.49 | 10.12 | 10.13 |
| Total Shareholders' Equity | 232.19M | 240.74M | 244.77M | 246.84M | 249.96M | 251.75M | 238.36M | 238.08M | 234.04M | 229.98M | 227.04M | 225.37M | 223.34M | 217.87M | 214.58M | 210.47M | 203.08M | 198.27M | 212.14M | 211.28M |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 43.8M | 51.98M | 56.33M | 59.01M | 60.11M | 60.09M | 44.12M | 41.14M | 37.36M | 34.12M | 31.89M | 30.46M | 28.84M | 26.27M | 23.89M | 17.3M | 11.37M | 7.55M | 21.11M | 20.84M |
| Treasury Stock | 0 | -20.02M | -20.02M | -20.02M | -17.16M | -15.41M | -11.51M | -10.51M | -9.51M | -9.51M | -9.51M | -8.51M | -7.51M | -9.35M | -9.35M | -6.73M | -6.73M | -6.46M | -4.96M | -4.31M |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |