MYRG
MYR Group Inc.
$464.35
+$17.45(+3.90%)
66
Overall
65
Value
60
Tech
73
Quality
Market Cap
$3.23B
Volume
173.28K
52W Range
$154.62 - $480.00
Target Price
$489.17
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.1B | $1.4B | $1.5B | $2.1B | $2.2B | $2.5B | $3.0B | $3.6B | $3.4B | $3.7B | ||
| Total Revenue | $1.1B | $1.4B | $1.5B | $2.1B | $2.2B | $2.5B | $3.0B | $3.6B | $3.4B | $3.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-1.0B | $-1.3B | $-1.4B | $1.9B | $2.0B | $2.2B | $2.7B | $3.3B | $3.1B | $3.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $134.7M | $125.0M | $167.1M | $214.2M | $275.9M | $325.0M | $344.0M | $364.4M | $290.3M | $423.8M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $97.3M | $99.1M | $120.6M | $160.5M | $192.1M | $209.5M | $231.4M | $239.5M | $243.1M | $261.2M | ||
| Selling, General & Administrative | $96.4M | $98.6M | $118.7M | $156.7M | $188.5M | $207.2M | $222.4M | $234.6M | $238.2M | $256.4M | ||
| Selling & Marketing Expenses | $96.4M | $98.6M | $118.7M | $800.0K | $700.0K | $800.0K | $1.2M | $1.8M | $2.0M | -- | ||
| General & Administrative Expenses | $-44.9M | $-44.6M | $-60.5M | $156.7M | $188.5M | $207.2M | $222.4M | $234.6M | $238.2M | $256.4M | ||
| Promotion & Advertising | $-600.0K | $-700.0K | $-700.0K | $800.0K | $700.0K | $800.0K | -- | -- | -- | -- | ||
| Salaries & Wages | $-4.7M | $-4.4M | $-3.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $886.0K | $499.0K | $1.8M | $3.8M | $3.6M | $2.3M | $9.0M | $4.9M | $4.9M | $4.8M | ||
| Depreciation & Amortization | $886.0K | $499.0K | $1.8M | $3.8M | $3.6M | $2.3M | $9.0M | $4.9M | $4.9M | $4.8M | ||
| Amortization | $886.0K | $499.0K | $1.8M | $3.8M | $3.6M | $2.3M | $9.0M | $4.9M | $4.9M | $4.8M | ||
| Other Operating Expenses | $-100.0K | $-63.0K | $-25.0K | $-31.0K | $-217.0K | $-45.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $37.4M | $25.9M | $46.5M | $57.2M | $86.5M | $118.6M | $114.9M | $129.1M | $54.1M | $166.9M | ||
| EBITDA | $78.8M | $65.8M | $86.6M | $101.2M | $132.4M | $164.3M | $176.0M | $189.0M | $118.2M | $233.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.3M | $2.6M | $3.7M | $6.2M | $4.6M | $1.8M | $3.6M | $4.9M | $6.5M | $5.6M | ||
| Intinc | $5.0K | $4.0K | $24.0K | $4.0K | $9.0K | $70.0K | $187.0K | $888.0K | $415.0K | $723.0K | ||
| Net Non-Operating Interest Income/Expense | $-1.3M | $-2.6M | $-3.6M | $-6.2M | $-4.6M | $-1.7M | $-3.4M | $-4.1M | $-6.1M | $-4.9M | ||
| Other Income/Expense | $-2.2M | $-1.3M | $-216.0K | $-3.0M | $-2.2M | $-2.6M | $5.1M | $-4.2M | $-5.4M | $-3.6M | ||
| Other Special Charges | $885.0K | $-2.3M | $-3.6M | $-515.0K | $-606.0K | $-525.0K | $2.7M | $-38.0K | $-1.5M | $-663.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $-26.5M | $-35.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | $26.5M | $35.9M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $39.6M | $27.2M | $46.7M | $56.7M | $85.9M | $118.1M | $117.8M | $129.9M | $53.0M | $166.9M | ||
| Pre-Tax Income | $38.3M | $24.6M | $43.1M | $50.4M | $81.4M | $116.3M | $114.2M | $125.0M | $46.5M | $161.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $16.9M | $3.5M | $11.8M | $14.2M | $22.6M | $31.3M | $30.8M | $34.0M | $16.2M | $42.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $21.4M | $21.2M | $31.1M | $37.7M | $58.8M | $85.0M | $83.4M | $91.0M | $30.3M | $118.4M | ||
| Net Income (Continuing Operations) | $21.4M | $21.2M | $31.1M | $37.7M | $58.8M | $85.0M | $83.4M | $91.0M | $30.3M | $118.4M | ||
| Net Income (Discontinued Operations) | $21.4M | $21.2M | $31.1M | $37.7M | $58.8M | $85.0M | $83.4M | $91.0M | $30.3M | $118.4M | ||
| Net Income (Common Stockholders) | $21.4M | $21.2M | $31.1M | $37.7M | $58.8M | $85.0M | $83.4M | $91.0M | $30.3M | $118.4M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $155.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-910.5M | $-1.2B | $-1.2B | $2.0B | $2.2B | $2.4B | $2.9B | $3.5B | $3.3B | $3.5B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $17.1M | $16.3M | $16.4M | $16.6M | $16.7M | $16.8M | $16.8M | $16.7M | $16.5M | $15.6M | ||
| Average Shares Outstanding (Diluted) | $17.5M | $16.5M | $16.6M | $16.7M | $16.9M | $17.2M | $17.0M | $16.8M | $16.5M | $15.7M | ||
| Shares Outstanding | $16.3M | $16.5M | $16.6M | $16.7M | $16.8M | $17.0M | $16.7M | $16.7M | $16.1M | $15.5M | ||
| Basic EPS | $1.25 | $1.3 | $1.89 | $2.27 | $3.52 | $5.05 | $4.98 | $5.45 | $1.84 | $7.57 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $2.27 | $3.52 | $5.05 | $4.98 | $5.45 | $1.84 | $7.57 | ||
| Diluted EPS | $1.23 | $1.28 | $1.87 | $2.26 | $3.48 | $4.95 | $4.91 | $5.4 | $1.83 | $7.53 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $2.26 | $3.48 | $4.95 | $4.91 | $5.4 | $1.83 | $7.53 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of P P E | $1.3M | $3.7M | $3.8M | $3.5M | $2.8M | $3.1M | $2.4M | $4.2M | $6.9M | $4.3M | ||
| Insurance And Claims | -- | -- | -- | $48.5M | $56.4M | $65.1M | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | $-25.1M | $-22.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | -- | $-207.0K | $1.5M | $429.3M | $4.0K | -- | -- | -- | -- | ||
| Other Gand A | $-44.9M | $-44.6M | $-60.5M | $156.7M | $188.5M | $207.2M | $222.4M | $234.6M | $238.2M | $256.4M | ||
| Other Write Off | $-146.0K | $-92.0K | $-123.0K | $2.5M | $-1.3M | $764.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-44.9M | $-44.6M | $-60.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $96.4M | $98.6M | $118.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | $-26.5M | $-35.9M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MYRG | $464.35 | +3.9% | 173.28K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |