Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 2.88B | 3.01B | 3.41B | 3.36B | 2.67B | 2.56B |
Gross Profit | 577.00M | 620.00M | 690.00M | 610.00M | 417.00M | 431.00M |
EBITDA | 133.00M | 171.00M | 225.00M | 173.00M | 52.00M | -209.00M |
Net Income | -3.00M | 55.00M | 114.00M | 75.00M | -39.00M | -274.00M |
Balance Sheet | ||||||
Total Assets | 1.77B | 1.62B | 1.89B | 1.90B | 1.67B | 1.78B |
Cash, Cash Equivalents and Short-Term Investments | 75.00M | 63.00M | 131.00M | 32.00M | 48.00M | 119.00M |
Total Debt | 622.00M | 571.00M | 521.00M | 558.00M | 507.00M | 607.00M |
Total Liabilities | 1.24B | 1.11B | 1.04B | 1.15B | 993.00M | 1.08B |
Stockholders Equity | 536.00M | 516.00M | 843.00M | 741.00M | 678.00M | 705.00M |
Cash Flow | ||||||
Free Cash Flow | 107.00M | 248.00M | 166.00M | -31.00M | 46.00M | 250.00M |
Operating Cash Flow | 145.00M | 276.00M | 181.00M | -20.00M | 56.00M | 261.00M |
Investing Cash Flow | -16.00M | -27.00M | -14.00M | -11.00M | -7.00M | 19.00M |
Financing Cash Flow | -106.00M | -314.00M | -67.00M | 17.00M | -118.00M | -195.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
79 Outperform | 1.66B | 20.16 | 7.18% | ― | 2.78% | -63.09% | |
78 Outperform | 1.29B | 6.48 | 14.65% | ― | 82.86% | ― | |
69 Neutral | 1.07B | 19.57 | 4.93% | 3.29% | -2.74% | -54.52% | |
68 Neutral | 1.02B | 21.52 | 3.19% | ― | -8.19% | ― | |
61 Neutral | $1.24B | 41.18 | 5.66% | ― | -9.81% | -124.43% | |
61 Neutral | 1.34B | 34.31 | 4.13% | 2.53% | -2.46% | -44.11% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% |
On September 9, 2025, MRC Global held a special meeting of stockholders to vote on several key proposals, including the approval of a Merger Agreement, executive compensation related to the merger, and the potential adjournment of the meeting to solicit additional votes if necessary. The meeting was attended by stockholders representing a quorum, and all proposals were approved by the required number of votes, indicating strong support for the merger and related actions.
On June 26, 2025, MRC Global Inc. entered into a merger agreement with DNOW Inc., which involves a two-step merger process. The merger has led to shareholder actions alleging material omissions in the joint proxy statement/prospectus, with MRC Global responding by supplementing disclosures to avoid delays in closing the merger.
On June 26, 2025, MRC Global Inc. and DNOW Inc. announced a merger agreement valued at approximately $1.5 billion, creating a leading energy and industrial solutions provider. The merger, approved by both companies’ boards, will see MRC Global shareholders receive 0.9489 shares of DNOW stock per MRC share, resulting in a combined enterprise value of about $3 billion. This merger is expected to expand the companies’ product offerings, enhance their global footprint, and generate $70 million in annual cost synergies within three years. The transaction is anticipated to close in the fourth quarter of 2025, pending shareholder and regulatory approvals.