| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 393.96M | 349.50M | 315.24M | 241.75M | 315.63M | 226.82M |
| Gross Profit | 188.42M | 157.39M | 142.35M | 118.26M | 140.13M | 98.22M |
| EBITDA | 140.69M | 83.03M | 104.77M | 96.59M | 83.48M | 116.45M |
| Net Income | 58.75M | 33.53M | 62.98M | 89.35M | 56.31M | 11.46M |
Balance Sheet | ||||||
| Total Assets | 2.06B | 2.11B | 2.10B | 2.17B | 2.11B | 2.00B |
| Cash, Cash Equivalents and Short-Term Investments | 79.17M | 58.11M | 34.69M | 80.47M | 59.92M | 29.20M |
| Total Debt | 593.93M | 611.34M | 670.17M | 740.37M | 716.91M | 721.79M |
| Total Liabilities | 813.47M | 865.92M | 887.89M | 988.71M | 997.46M | 923.86M |
| Stockholders Equity | 1.25B | 1.24B | 1.21B | 1.18B | 1.12B | 1.08B |
Cash Flow | ||||||
| Free Cash Flow | 114.63M | 97.69M | 48.09M | 17.62M | 71.60M | 52.06M |
| Operating Cash Flow | 115.44M | 98.63M | 48.81M | 18.35M | 72.82M | 53.12M |
| Investing Cash Flow | 68.71M | 2.69M | 4.63M | 18.33M | -17.68M | -17.41M |
| Financing Cash Flow | -145.81M | -82.08M | -98.97M | -17.26M | -24.56M | -43.22M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | C$162.48M | 8.95 | 8.49% | ― | 70.08% | -20.96% | |
75 Outperform | C$459.77M | 7.88 | 4.72% | 3.14% | 29.55% | 425.60% | |
69 Neutral | C$181.27M | 5.35 | 12.71% | ― | 7.07% | -3.06% | |
66 Neutral | C$511.39M | 15.41 | 17.19% | ― | -4.02% | 34.29% | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
58 Neutral | C$785.82M | 9.60 | 5.70% | 3.50% | -17.89% | ― | |
55 Neutral | C$420.21M | -9.26 | -4.91% | 3.85% | -5.37% | 13.86% |
Melcor Developments reported a strong third quarter for 2025, with a 21.9% increase in revenue to $72.54 million and a significant rise in funds from operations. The Land division was a major contributor, with substantial revenue and earnings growth driven by strategic land sales in the US. However, the Properties division saw a decrease in revenue due to recent property sales and declining occupancy rates. The company continues to focus on strategic asset sales to strengthen its balance sheet, having completed several property sales and reduced general debt by 2.8% since the end of 2024. Melcor also completed the acquisition of its unowned equity interest in Melcor REIT, impacting deferred tax liabilities.