Last Price$71.24.7%
Market Cap$4,251.8M
$5,381.8M
+8.0% YoY
$284.0M
+52.7% YoY
$17.1M
Net Debt to FCF - 0.1x
$280.7M
5.2% margin
MMS Income Statement
MMS Income Statement Overview
Annual
Quarterly
LTM
Sep'15
Sep'16
Sep'17
Sep'18
Sep'19
Sep'20
Sep'21
Sep'22
Sep'23
Sep'24
$5,306.2M 8.2% YoY
Cost of revenue
$4,054.5M 4.6% YoY
Pre-tax income
$406.5M 93.3% YoY
7.7% margin
MMS Income statement key metrics
Annual
Quarterly
LTM
MMS Balance Sheet
MMS Balance Sheet Overview
Annual
Quarterly
LTM
Sep'15
Sep'16
Sep'17
Sep'18
Sep'19
Sep'20
Sep'21
Sep'22
Sep'23
Sep'24
Assets
Liabilities
Total assets
$4,131.5M
Current assets ($1,200.5M, 29.1% of total)
$183.1M (4.4%)
$879.5M (21.3%)
Other current assets
$137.9M (3.3%)
Non-current assets ($2,931.0M, 70.9% of total)
$0.0 (0.0%)
$220.2M (5.3%)
$630.6M (15.3%)
Other non-current assets
$2,080.2M (50.3%)
Financial position
($45.8M)
Cash & Short-term
Investments
Total Debt
MMS Balance Sheet Metrics
Annual
Quarterly
LTM
MMS Cash Flow Statement
MMS Cash Flow Statement Overview
Annual
Quarterly
LTM
Sep'15
Sep'16
Sep'17
Sep'18
Sep'19
Sep'20
Sep'21
Sep'22
Sep'23
Sep'24
$113.7M Net Change in Cash
MMS Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$515.3M +63.9% YoY
Capital Expenditure (CAPEX)
($114.2M) +45.8% YoY
Free Cash Flow (FCF)
$401.1M +71.3% YoY
MMS Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Sep'05 | Sep'06 | Sep'07 | Sep'08 | Sep'09 | Sep'10 | Sep'11 | Sep'12 | Sep'13 | Sep'14 | Sep'15 | Sep'16 | Sep'17 | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 647.5 7.2% | 700.9 8.2% | 738.6 5.4% | 745.1 0.9% | 717.3 (3.7%) | 831.7 16.0% | 929.6 11.8% | 1,050.1 13.0% | 1,331.3 26.8% | 1,700.9 27.8% | 2,099.8 23.5% | 2,403.4 14.5% | 2,451.0 2.0% | 2,392.2 (2.4%) | 2,886.8 20.7% | 3,461.5 19.9% | 4,254.5 22.9% | 4,631.0 8.9% | 4,904.7 5.9% | 5,306.2 8.2% |
| Cost of Goods Sold (COGS) | 467.6 | 564.6 | 561.6 | 543.4 | 525.0 | 610.9 | 676.0 | 762.2 | 945.2 | 1,248.8 | 1,587.1 | 1,841.2 | 1,839.1 | 1,797.9 | 2,215.6 | 2,750.5 | 3,307.5 | 3,691.2 | 3,876.1 | 4,054.5 |
% margin | 180.0 27.8% | 136.2 19.4% | 177.1 24.0% | 201.7 27.1% | 192.3 26.8% | 220.8 26.6% | 253.7 27.3% | 287.9 27.4% | 386.0 29.0% | 452.1 26.6% | 512.7 24.4% | 562.2 23.4% | 611.9 25.0% | 594.4 24.8% | 671.2 23.2% | 711.0 20.5% | 947.0 22.3% | 939.8 20.3% | 1,028.6 21.0% | 1,251.7 23.6% |
| Operating Expenses | 123.7 | 139.1 | 180.7 | 202.6 | (102.5) | (113.4) | 131.3 | 157.5 | 197.7 | 226.8 | 248.1 | 281.6 | 296.7 | 295.5 | 354.1 | 422.7 | 538.4 | 625.0 | 733.8 | 763.2 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 116.7 | 129.7 | 135.6 | 115.6 | (102.5) | (113.4) | 132.9 | 157.4 | 197.7 | 226.8 | 238.8 | 268.3 | 284.5 | 285.2 | 321.0 | 387.1 | 494.1 | 534.5 | 638.6 | 671.6 |
% margin | 56.3 8.7% | (2.8) (0.4%) | (3.1) (0.4%) | (0.9) (0.1%) | 89.8 12.5% | 107.4 12.9% | 122.4 13.2% | 127.6 12.1% | 186.2 14.0% | 225.3 13.2% | 259.8 12.4% | 286.6 11.9% | 313.5 12.8% | 295.5 12.4% | 317.1 11.0% | 288.3 8.3% | 408.5 9.6% | 325.9 7.0% | 294.8 6.0% | 488.5 9.2% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.9 | 0.0 | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 2.1 | 14.7 | 46.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 4.1 | 2.2 | 1.0 | 3.0 | 2.1 | 14.7 | 46.0 | 84.1 | 82.4 |
| Pre-tax Income | 59.6 | 4.0 | 3.1 | 46.5 | 90.0 | 108.3 | 125.9 | 131.8 | 189.1 | 227.4 | 259.8 | 286.0 | 314.2 | 299.2 | 317.3 | 287.1 | 383.7 | 277.1 | 210.3 | 406.5 |
% effective tax rate | 23.6 39.5% | 1.6 39.0% | 11.4 364.7% | 18.2 39.2% | 35.4 39.3% | 38.9 35.9% | 43.8 34.8% | 55.7 42.2% | 71.9 38.0% | 82.0 36.1% | 99.8 38.4% | 105.8 37.0% | 102.1 32.5% | 78.4 26.2% | 76.8 24.2% | 72.6 25.3% | 92.5 24.1% | 73.3 26.4% | 48.5 23.1% | 99.6 24.5% |
% margin | 36.1 5.6% | 2.5 0.4% | (8.3) (1.1%) | 6.7 0.9% | 46.5 6.5% | 70.4 8.5% | 81.2 8.7% | 76.1 7.2% | 116.7 8.8% | 145.4 8.6% | 157.8 7.5% | 178.4 7.4% | 209.4 8.5% | 220.8 9.2% | 240.8 8.3% | 214.5 6.2% | 291.2 6.8% | 203.8 4.4% | 161.8 3.3% | 306.9 5.8% |
| EPS | 0.42 | 0.03 | (0.09) | 0.09 | 0.66 | 1.01 | 1.18 | 1.12 | 1.71 | 2.15 | 2.37 | 2.71 | 3.19 | 3.37 | 3.73 | 3.40 | 4.69 | 3.30 | 2.65 | 5.03 |
| Diluted EPS | 0.42 | 0.03 | (0.09) | 0.09 | 0.65 | 0.98 | 1.14 | 1.09 | 1.67 | 2.11 | 2.35 | 2.69 | 3.17 | 3.35 | 3.72 | 3.39 | 4.67 | 3.29 | 2.63 | 4.99 |
% margin | 71.4 11.0% | 14.8 2.1% | 24.1 3.3% | 59.0 7.9% | 100.8 14.1% | 126.7 15.2% | 145.2 15.6% | 153.8 14.6% | 224.9 16.9% | 274.0 16.1% | 317.4 15.1% | 361.9 15.1% | 384.4 15.7% | 362.4 15.1% | 405.7 14.1% | 396.1 11.4% | 502.7 11.8% | 464.8 10.0% | 456.4 9.3% | 488.5 9.2% |
FAQ
What is the Maximus, Inc. (MMS) revenue?
The Maximus, Inc. (MMS) revenue is $5,306.2M, reflecting a year-over-year (YoY) growth of +8.2% YoY.
What is the Maximus, Inc. (MMS) Net Income?
The Maximus, Inc. (MMS) Net Income is $306.9M, showcasing a YoY growth of +89.7% YoY.
What is Maximus, Inc. (MMS) net debt?
What is the Maximus, Inc. (MMS) Free Cash Flow (FCF)?
The Maximus, Inc. (MMS) Free Cash Flow (FCF) stands at $401.1M, accounting for a 7.6% margin.