Go Pro

MGP Ingredients (MGPI) Financials

MGP Ingredients logo
$18.21 +0.35 (+1.96%)
Closing price 04:00 PM Eastern
Extended Trading
$18.24 +0.02 (+0.14%)
As of 04:26 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for MGP Ingredients

Annual Income Statements for MGP Ingredients

This table shows MGP Ingredients' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
25 30 41 37 39 40 91 109 214 34 -107
Consolidated Net Income / (Loss)
26 31 42 37 39 40 91 109 107 34 -108
Net Income / (Loss) Continuing Operations
26 31 42 40 41 40 91 109 107 34 -108
Total Pre-Tax Income
38 45 53 49 46 53 121 140 142 68 -100
Total Operating Income
33 42 43 50 47 54 126 149 149 74 -95
Total Gross Profit
59 65 76 84 77 99 199 253 305 286 199
Total Revenue
328 318 347 376 363 396 627 782 837 704 536
Operating Revenue
328 318 347 376 363 396 627 782 837 704 536
Total Cost of Revenue
269 253 271 292 286 297 428 529 532 417 337
Operating Cost of Revenue
269 253 271 292 286 297 428 529 532 417 337
Total Operating Expenses
26 23 33 33 29 45 73 104 156 212 294
Selling, General & Admin Expense
26 27 33 33 26 42 73 75 91 81 85
Marketing Expense
- - - - 2.83 2.71 16 30 38 41 31
Impairment Charge
- - - - - - 0.00 0.00 19 74 153
Other Special Charges / (Income)
- - - - 0.00 0.00 -16 0.00 7.10 16 26
Total Other Income / (Expense), net
5.57 2.74 9.85 1.17 1.31 -1.64 -5.27 -8.79 -6.87 -5.98 -5.74
Interest & Investment Income
6.10 4.04 11 -1.17 1.31 -2.27 -4.04 -5.45 -6.65 -8.44 -7.04
Other Income / (Expense), net
- - - - 0.00 0.63 -1.23 -3.34 -0.22 2.46 1.31
Income Tax Expense
12 14 11 12 7.14 12 30 31 35 34 7.48
Net Income / (Loss) Attributable to Noncontrolling Interest
0.87 0.95 1.00 0.71 0.25 0.26 0.22 0.28 -0.35 0.18 -1.32
Basic Earnings per Share
$1.48 $1.82 $2.44 $2.17 $2.27 $2.37 $4.37 $4.94 $4.82 $1.56 ($4.99)
Weighted Average Basic Shares Outstanding
17.12M 16.64M 16.75M 16.87M 17.01M 16.94M 20.72M 22.00M 22.06M 22.02M 21.36M
Diluted Earnings per Share
$1.48 $1.82 $2.44 $2.17 $2.27 $2.37 $90,595,004.37 $108,591,004.92 $4.80 $1.56 ($4.99)
Weighted Average Diluted Shares Outstanding
17.12M 16.64M 16.75M 16.87M 17.01M 16.94M 20.72M 22.05M 22.17M 22.02M 21.36M
Weighted Average Basic & Diluted Shares Outstanding
17.12M 16.64M 16.75M 16.87M 17.01M 16.94M 21.97M 22.00M 22.07M 21.27M 21.36M
Cash Dividends to Common per Share
$0.06 $0.12 $1.01 $0.32 $0.40 $0.48 $0.48 $0.48 $0.48 $0.48 $0.48

Quarterly Income Statements for MGP Ingredients

This table shows MGP Ingredients' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
13 31 20 32 24 -41 -2.99 14 15 -133 -135
Consolidated Net Income / (Loss)
13 31 21 32 24 -42 -3.06 14 15 -135 -135
Net Income / (Loss) Continuing Operations
13 31 21 32 24 -42 -3.06 14 15 -135 -135
Total Pre-Tax Income
17 41 27 42 31 -32 -2.39 19 20 -136 -175
Total Operating Income
20 43 29 43 33 -30 -0.75 20 21 -135 -173
Total Gross Profit
73 85 63 83 66 74 43 58 49 48 34
Total Revenue
212 215 171 191 161 181 122 145 131 138 106
Operating Revenue
212 215 171 191 161 181 122 145 131 138 106
Total Cost of Revenue
138 130 108 108 96 106 78 87 81 90 73
Operating Cost of Revenue
138 130 108 108 96 106 78 87 81 90 73
Total Operating Expenses
54 42 34 40 33 105 44 38 28 183 207
Selling, General & Admin Expense
22 26 21 23 17 20 21 23 19 22 21
Marketing Expense
9.51 12 8.68 12 9.65 11 8.17 6.91 6.69 9.31 6.19
Impairment Charge
18 1.06 0.12 0.02 0.00 74 0.00 0.00 0.00 153 180
Other Special Charges / (Income)
4.20 2.90 4.10 5.40 6.40 0.20 15 8.00 2.80 - 0.00
Total Other Income / (Expense), net
-2.38 -2.24 -2.07 -1.26 -1.15 -1.50 -1.64 -1.58 -1.31 -1.20 -1.47
Interest & Investment Income
-2.35 -2.02 -2.02 -2.21 -2.17 -2.04 -1.85 -1.90 -1.74 -1.55 -1.42
Other Income / (Expense), net
-0.03 -0.23 -0.05 0.94 1.03 0.54 0.22 0.31 0.43 0.35 -0.05
Income Tax Expense
4.37 9.78 6.26 10 7.55 10 0.67 4.31 4.28 -1.77 -40
Net Income / (Loss) Attributable to Noncontrolling Interest
0.01 0.29 0.19 0.28 0.21 -0.51 -0.06 0.16 0.20 -1.61 0.03
Basic Earnings per Share
$0.59 $1.39 $0.92 $1.43 $1.07 ($1.86) ($0.14) $0.67 $0.71 ($6.23) ($6.30)
Weighted Average Basic Shares Outstanding
22.07M 22.06M 22.14M 22.12M 22.07M 22.02M 21.34M 21.36M 21.37M 21.36M 21.39M
Diluted Earnings per Share
$0.58 $1.39 $0.92 $1.43 $1.07 ($1.86) ($0.14) $0.67 $0.71 ($6.23) ($6.30)
Weighted Average Diluted Shares Outstanding
22.38M 22.17M 22.14M 22.12M 22.07M 22.02M 21.34M 21.36M 21.37M 21.36M 21.39M
Weighted Average Basic & Diluted Shares Outstanding
22.02M 22.07M 22.01M 21.99M 21.95M 21.27M 21.27M 21.29M 21.29M 21.36M 21.37M
Cash Dividends to Common per Share
$0.12 - $0.12 $0.12 $0.12 - $0.12 $0.12 $0.12 - $0.12

Annual Cash Flow Statements for MGP Ingredients

This table details how cash moves in and out of MGP Ingredients' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-4.89 0.82 1.52 1.94 -22 18 -0.09 26 -30 6.89 -6.81
Net Cash From Operating Activities
19 20 33 33 20 53 88 89 84 102 122
Net Cash From Continuing Operating Activities
19 20 33 33 20 53 88 89 84 102 122
Net Income / (Loss) Continuing Operations
26 31 42 37 39 40 91 109 107 34 -108
Consolidated Net Income / (Loss)
26 31 42 37 39 40 91 109 107 34 -108
Depreciation Expense
12 11 11 11 12 13 19 21 22 22 24
Non-Cash Adjustments To Reconcile Net Income
-4.94 0.09 -1.56 3.69 2.84 3.50 -9.01 7.92 31 77 157
Changes in Operating Assets and Liabilities, net
-15 -23 -18 -19 -33 -3.55 -13 -49 -77 -31 48
Net Cash From Investing Activities
-31 -18 1.78 -31 -18 -20 -183 -48 -159 -72 -46
Net Cash From Continuing Investing Activities
-31 -18 1.78 -31 -18 -20 -183 -48 -159 -72 -46
Purchase of Property, Plant & Equipment
-31 -18 -21 -31 -17 -20 -47 -45 -55 -71 -45
Acquisitions
0.00 -1.55 - 0.00 0.00 -2.75 -150 -2.81 -104 0.00 0.00
Other Investing Activities, net
0.00 0.23 - 0.00 -1.20 -0.10 15 0.32 -0.26 -0.38 -0.04
Net Cash From Financing Activities
6.97 -1.22 -34 -0.49 -3.51 -15 94 -15 46 -24 -84
Net Cash From Continuing Financing Activities
6.97 -1.22 -34 -0.49 -24 -15 94 -15 46 -24 -84
Repayment of Debt
-5.33 -25 -58 -22 -29 -57 -251 -3.40 -48 -89 -100
Repurchase of Common Equity
-15 -1.52 -4.66 -2.32 -5.49 -4.41 -0.77 -0.72 -0.80 -49 -1.04
Payment of Dividends
-1.09 -2.07 -17 -5.50 -6.86 -8.19 -98 -11 -11 -11 -10
Issuance of Debt
29 27 46 29 17 55 444 0.00 105 125 28
Effect of Exchange Rate Changes
- - - - - 0.00 -0.03 -0.04 0.03 -0.03 0.71

Quarterly Cash Flow Statements for MGP Ingredients

This table details how cash moves in and out of MGP Ingredients' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
6.07 -9.64 1.11 1.51 -0.24 4.50 -5.16 -2.79 -3.87 5.01 -8.10
Net Cash From Operating Activities
28 35 25 4.96 44 29 45 12 36 29 6.96
Net Cash From Continuing Operating Activities
28 35 25 4.97 44 28 45 12 36 29 6.96
Net Income / (Loss) Continuing Operations
13 31 21 32 24 -42 -3.06 14 15 -135 -135
Consolidated Net Income / (Loss)
13 31 21 32 24 -42 -3.06 14 15 -135 -135
Depreciation Expense
5.78 5.84 5.29 5.33 5.68 5.69 5.81 5.83 6.19 6.26 6.27
Non-Cash Adjustments To Reconcile Net Income
20 6.54 1.57 0.07 0.09 75 0.56 1.42 1.06 154 181
Changes in Operating Assets and Liabilities, net
-11 -8.25 -2.82 -32 14 -10 41 -9.94 13 3.52 -45
Net Cash From Investing Activities
-11 -13 -27 -6.39 -19 -18 -20 -12 -8.52 -4.84 -3.77
Net Cash From Continuing Investing Activities
-11 -13 -27 -6.39 -19 -18 -20 -12 -8.52 -4.84 -3.77
Purchase of Property, Plant & Equipment
-12 -13 -27 -6.37 -19 -18 -20 -12 -8.52 -4.81 -5.72
Sale and/or Maturity of Investments
- - - - - - 0.00 - - - 1.50
Other Investing Activities, net
0.22 0.65 -0.24 -0.02 -0.02 -0.10 0.00 -0.01 -0.00 -0.02 0.45
Net Cash From Financing Activities
-11 -32 3.77 2.95 -25 -5.76 -30 -2.89 -31 -19 -11
Net Cash From Continuing Financing Activities
-11 -32 3.77 2.95 -25 -5.76 -30 -2.89 -31 -19 -11
Repayment of Debt
-8.60 -30 -17 -12 -40 -22 -27 -28 -29 -17 -18
Repurchase of Common Equity
- - -6.96 -2.77 -2.50 -37 -1.04 - - - -0.89
Payment of Dividends
-2.67 -2.67 -2.67 -2.67 -2.67 -2.62 -2.58 -2.58 -2.58 -2.59 -2.60
Issuance of Debt
- - 30 20 20 55 0.00 28 - - 10
Effect of Exchange Rate Changes
-0.01 0.00 -0.02 - - - 0.29 - -0.26 0.01 -0.20

Annual Balance Sheets for MGP Ingredients

This table presents MGP Ingredients' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
194 225 240 278 323 367 1,041 1,158 1,392 1,406 1,236
Total Current Assets
91 111 135 155 184 222 367 454 514 546 523
Cash & Equivalents
0.75 1.57 3.08 5.03 3.31 22 22 48 18 25 18
Accounts Receivable
31 26 34 39 41 57 93 109 144 148 116
Inventories, net
59 79 93 109 137 141 246 290 347 365 383
Prepaid Expenses
1.06 1.68 2.18 1.32 2.05 2.64 1.51 2.96 3.58 3.98 2.14
Current Deferred & Refundable Income Taxes
0.00 2.71 1.98 0.71 0.99 0.00 5.54 4.33 1.19 3.45 3.21
Plant, Property, & Equipment, net
84 93 103 121 128 132 207 236 262 317 328
Plant, Property & Equipment, gross
- - - - - - - - - - 595
Accumulated Depreciation
- - - - - - - - - - 267
Total Noncurrent Assets
20 22 2.54 2.48 9.97 12 467 468 616 543 385
Long-Term Investments
19 19 - - - 0.00 4.94 5.53 5.20 7.02 8.21
Goodwill
- - - - - 2.74 226 226 322 248 116
Intangible Assets
- - - - - 0.89 219 217 272 268 245
Other Noncurrent Operating Assets
1.01 2.71 2.54 2.48 9.97 8.67 17 20 17 20 17
Total Liabilities & Shareholders' Equity
194 225 240 278 323 367 1,041 1,158 1,392 1,406 1,236
Total Liabilities
78 79 72 76 92 104 397 413 543 573 519
Total Current Liabilities
38 37 42 37 39 53 89 105 114 92 200
Short-Term Debt
3.35 4.36 0.37 0.39 0.40 1.60 3.23 5.60 6.40 6.40 117
Accounts Payable
23 24 30 25 30 30 54 66 74 66 55
Accrued Expenses
10 8.95 11 12 9.38 21 25 29 32 14 23
Other Taxes Payable
- - - - - 0.11 6.99 4.63 2.25 5.36 5.76
Total Noncurrent Liabilities
40 42 30 39 52 51 308 307 429 481 319
Long-Term Debt
30 32 24 32 41 38 230 225 281 317 246
Noncurrent Deferred & Payable Income Tax Liabilities
2.76 3.43 0.01 1.68 1.93 2.30 66 67 63 63 60
Other Noncurrent Operating Liabilities
0.08 0.39 0.54 4.12 8.44 10 12 15 85 100 13
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
116 146 169 201 231 263 644 746 849 833 717
Total Preferred & Common Equity
116 146 169 201 231 263 645 747 850 834 718
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
116 146 169 201 231 263 645 747 850 834 718
Common Stock
19 21 21 22 21 22 323 326 332 339 338
Retained Earnings
114 143 167 199 231 263 344 443 540 564 446
Treasury Stock
-16 -17 -19 -19 -20 -23 -22 -22 -21 -68 -65
Accumulated Other Comprehensive Income / (Loss)
-0.50 -0.37 -0.31 -0.16 -0.25 0.49 0.35 -0.30 -0.40 -0.66 -0.37
Noncontrolling Interest
- - - - - 0.00 -0.49 -1.08 -1.43 -1.62 -1.65

Quarterly Balance Sheets for MGP Ingredients

This table presents MGP Ingredients' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
1,132 1,184 1,395 1,366 1,390 1,434 1,441 1,378 1,386 1,377 1,031
Total Current Assets
441 475 521 504 507 546 532 517 520 511 506
Cash & Equivalents
51 32 22 28 19 21 21 20 17 13 10
Accounts Receivable
108 129 148 127 133 159 130 108 117 107 87
Inventories, net
275 309 344 342 349 359 372 378 380 385 403
Prepaid Expenses
5.83 6.54 5.18 4.60 5.48 4.80 4.69 5.00 5.71 4.13 5.81
Current Deferred & Refundable Income Taxes
1.01 0.00 2.32 2.19 0.00 3.01 3.96 5.54 0.32 2.01 0.13
Plant, Property, & Equipment, net
221 241 251 243 271 276 292 320 326 327 298
Plant, Property & Equipment, gross
431 461 475 466 503 512 533 571 582 588 570
Accumulated Depreciation
210 220 225 222 232 236 241 251 256 261 272
Total Noncurrent Assets
471 468 624 619 612 612 616 542 540 539 228
Long-Term Investments
6.14 5.27 4.96 5.34 4.90 5.81 6.64 7.28 7.52 7.89 6.69
Goodwill
226 226 326 322 322 322 322 248 248 248 0.00
Intangible Assets
217 216 271 273 271 270 269 268 267 266 207
Other Noncurrent Operating Assets
21 20 22 20 15 15 19 19 18 18 14
Total Liabilities & Shareholders' Equity
1,132 1,184 1,395 1,366 1,390 1,434 1,441 1,378 1,386 1,377 1,031
Total Liabilities
408 408 588 548 525 541 528 552 546 523 452
Total Current Liabilities
101 102 119 90 80 85 82 182 179 184 185
Short-Term Debt
4.80 6.40 6.40 6.40 6.40 6.40 6.40 106 114 117 117
Accounts Payable
65 67 85 54 50 56 54 54 42 43 50
Accrued Expenses
26 17 21 27 16 18 20 16 18 22 14
Other Taxes Payable
4.71 7.39 5.95 2.72 3.80 4.49 2.48 5.26 3.86 2.45 3.65
Total Noncurrent Liabilities
307 306 469 458 444 456 445 369 367 340 267
Long-Term Debt
226 223 319 310 294 303 284 291 291 262 239
Noncurrent Deferred & Payable Income Tax Liabilities
66 68 69 65 64 63 62 63 63 63 17
Other Noncurrent Operating Liabilities
15 15 81 83 86 90 100 15 14 14 11
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
724 776 807 818 866 893 913 827 840 854 580
Total Preferred & Common Equity
725 777 808 820 867 894 914 828 842 855 581
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
725 777 808 820 867 894 914 828 842 855 581
Common Stock
324 328 329 330 336 336 337 336 336 337 335
Retained Earnings
423 471 501 511 558 587 609 558 570 583 308
Treasury Stock
-22 -22 -21 -21 -27 -29 -31 -65 -65 -65 -62
Accumulated Other Comprehensive Income / (Loss)
-0.86 -0.24 -0.17 -0.48 -0.44 -0.55 -0.02 -0.36 0.26 -0.01 -0.64
Noncontrolling Interest
-0.93 -1.12 -1.28 -1.40 -1.48 -1.54 -1.59 -1.66 -1.66 -1.65 -1.65

Annual Metrics And Ratios for MGP Ingredients

This table displays calculated financial ratios and metrics derived from MGP Ingredients' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
16,681,776.00 16,658,965.00 16,724,736.00 16,856,414.00 17,027,063.00 16,915,845.00 21,964,296.00 - - - 21,294,315.00
DEI Adjusted Shares Outstanding
16,681,776.00 16,658,965.00 16,724,736.00 16,856,414.00 17,027,063.00 16,915,845.00 21,964,296.00 - - - 21,294,315.00
DEI Earnings Per Adjusted Shares Outstanding
1.52 1.81 2.44 2.17 2.26 2.37 4.12 - - - -5.00
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.53% -2.85% 9.17% 8.24% -3.55% 9.04% 58.45% 24.83% 6.92% -15.89% -23.77%
EBITDA Growth
56.27% 17.68% 1.86% 13.45% -4.38% 15.33% 112.63% 15.85% 2.05% -42.01% -170.01%
EBIT Growth
97.67% 27.78% 2.23% 16.87% -5.79% 16.14% 128.06% 16.37% 1.90% -48.19% -221.36%
NOPAT Growth
47.65% 30.71% 16.21% 12.22% 4.51% 4.28% 127.79% 22.09% -2.92% -66.63% -276.72%
Net Income Growth
10.63% 19.06% 34.12% -10.85% 4.05% 4.00% 125.10% 19.88% -1.60% -67.83% -412.87%
EPS Growth
12.12% 22.97% 34.07% -11.07% 4.61% 4.41% 3,822,573,924.05% 19.86% -100.00% -67.50% -419.87%
Operating Cash Flow Growth
18.02% 5.67% 69.72% 0.03% -41.09% 170.03% 65.74% 0.76% -5.79% 22.07% 18.82%
Free Cash Flow Firm Growth
-185.09% 81.07% 353.85% -101.02% -725.80% 6,411.92% -1,703.52% 109.31% -275.75% 133.94% -83.65%
Invested Capital Growth
35.39% 24.16% 17.56% 20.10% 17.67% 4.44% 203.19% 8.39% 20.61% 0.99% -6.28%
Revenue Q/Q Growth
1.61% -0.11% 2.07% 4.63% -3.30% 2.18% 11.76% 3.18% 2.94% -4.62% -7.34%
EBITDA Q/Q Growth
4.37% 0.08% 0.29% 10.90% -0.27% 0.34% 26.96% -8.77% 9.47% -42.44% -296.90%
EBIT Q/Q Growth
6.11% 1.26% -0.15% 13.80% -0.76% -0.15% 29.55% -9.81% 10.51% -48.62% -901.60%
NOPAT Q/Q Growth
4.08% 2.55% 15.20% -2.27% 3.08% -3.26% 29.05% -7.28% 8.39% -66.72% -76.49%
Net Income Q/Q Growth
-3.97% 6.15% 11.62% -2.14% 2.99% -22.47% 19.75% 6.12% 8.66% -67.94% -609.47%
EPS Q/Q Growth
-3.90% 6.43% 11.93% -2.69% 3.18% -2.87% 107.38% 131.49% -100.00% -67.57% -704.84%
Operating Cash Flow Q/Q Growth
-6.01% 155.85% -2.49% 79.21% -55.42% 44.85% -6.68% -0.89% 28.33% -5.90% 0.26%
Free Cash Flow Firm Q/Q Growth
-1,019.55% 87.49% -36.13% 99.43% -102.63% 131.57% 1.14% -34.65% 21.96% -31.69% 105.85%
Invested Capital Q/Q Growth
9.01% -2.38% 1.99% -2.99% 4.86% -2.03% 1.20% 2.72% 1.02% -4.39% -13.08%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.87% 20.51% 21.88% 22.23% 21.10% 24.98% 31.75% 32.38% 36.43% 40.69% 37.18%
EBITDA Margin
13.81% 16.72% 15.60% 16.36% 16.21% 17.15% 23.01% 21.36% 20.38% 14.05% -12.91%
Operating Margin
10.03% 13.19% 12.35% 13.33% 13.02% 13.71% 20.16% 19.04% 17.77% 10.58% -17.64%
EBIT Margin
10.03% 13.19% 12.35% 13.33% 13.02% 13.87% 19.97% 18.61% 17.74% 10.93% -17.40%
Profit (Net Income) Margin
7.99% 9.80% 12.04% 9.91% 10.69% 10.20% 14.49% 13.92% 12.81% 4.90% -20.10%
Tax Burden Percent
68.17% 69.74% 79.27% 76.12% 84.45% 76.70% 75.00% 77.67% 75.58% 50.36% 107.46%
Interest Burden Percent
116.95% 106.53% 122.95% 97.67% 97.24% 95.87% 96.77% 96.26% 95.52% 89.02% 107.55%
Effective Tax Rate
31.83% 30.26% 20.73% 23.88% 15.55% 23.30% 25.00% 22.33% 24.42% 49.64% 0.00%
Return on Invested Capital (ROIC)
19.77% 20.04% 19.33% 18.24% 16.05% 15.14% 16.75% 13.05% 11.04% 3.35% -6.08%
ROIC Less NNEP Spread (ROIC-NNEP)
145.57% 32.94% 61.57% 14.57% 12.64% 10.65% 13.24% 9.49% 8.68% 2.27% -19.34%
Return on Net Nonoperating Assets (RNNOA)
3.98% 3.72% 7.23% 1.91% 1.89% 1.21% 3.29% 2.62% 2.40% 0.75% -7.84%
Return on Equity (ROE)
23.75% 23.76% 26.55% 20.14% 17.94% 16.35% 20.03% 15.67% 13.44% 4.10% -13.92%
Cash Return on Invested Capital (CROIC)
-10.30% -1.51% 3.19% -0.03% -0.19% 10.80% -84.05% 4.99% -7.65% 2.36% 0.40%
Operating Return on Assets (OROA)
18.53% 20.01% 18.43% 19.35% 15.73% 15.92% 17.77% 13.24% 11.64% 5.50% -7.06%
Return on Assets (ROA)
14.78% 14.86% 17.96% 14.39% 12.92% 11.71% 12.90% 9.90% 8.40% 2.46% -8.16%
Return on Common Equity (ROCE)
23.75% 23.76% 26.55% 20.14% 17.94% 16.35% 20.04% 15.68% 13.46% 4.11% -13.95%
Return on Equity Simple (ROE_SIMPLE)
22.55% 21.32% 24.79% 18.51% 16.79% 0.00% 14.09% 14.58% 12.60% 4.13% 0.00%
Net Operating Profit after Tax (NOPAT)
22 29 34 38 40 42 95 116 112 37 -66
NOPAT Margin
6.84% 9.20% 9.79% 10.15% 11.00% 10.52% 15.12% 14.79% 13.43% 5.33% -12.35%
Net Nonoperating Expense Percent (NNEP)
-125.80% -12.90% -42.24% 3.67% 3.40% 4.50% 3.51% 3.56% 2.36% 1.09% 13.26%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - 13.76% - 11.85% 9.88% 3.24% -6.13%
Cost of Revenue to Revenue
82.13% 79.49% 78.12% 77.77% 78.90% 75.02% 68.25% 67.62% 63.57% 59.31% 62.82%
SG&A Expenses to Revenue
7.84% 8.39% 9.53% 8.89% 7.30% 10.58% 11.62% 9.54% 10.93% 11.57% 15.81%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
7.84% 7.32% 9.53% 8.89% 8.07% 11.27% 11.58% 13.34% 18.66% 30.11% 54.82%
Earnings before Interest and Taxes (EBIT)
33 42 43 50 47 55 125 146 148 77 -93
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
45 53 54 62 59 68 144 167 171 99 -69
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.48 5.35 7.28 4.58 3.45 2.94 2.86 3.10 2.53 1.04 0.72
Price to Tangible Book Value (P/TBV)
3.48 5.35 7.28 4.58 3.45 2.98 9.22 7.62 8.38 2.72 1.45
Price to Revenue (P/Rev)
1.24 2.46 3.54 2.45 2.20 1.95 2.94 2.96 2.58 1.23 0.96
Price to Earnings (P/E)
15.99 25.87 30.09 25.22 20.68 19.26 20.32 21.30 20.25 25.21 0.00
Dividend Yield
0.25% 0.26% 0.22% 0.58% 0.85% 1.05% 0.57% 0.46% 0.49% 1.22% 1.98%
Earnings Yield
6.26% 3.87% 3.32% 3.97% 4.84% 5.19% 4.92% 4.69% 4.94% 3.97% 0.00%
Enterprise Value to Invested Capital (EV/IC)
3.21 4.93 6.57 4.16 3.11 2.81 2.41 2.70 2.17 1.03 0.81
Enterprise Value to Revenue (EV/Rev)
1.28 2.51 3.60 2.52 2.30 2.00 3.27 3.18 2.89 1.64 1.59
Enterprise Value to EBITDA (EV/EBITDA)
9.26 14.98 23.05 15.44 14.19 11.65 14.20 14.90 14.17 11.67 0.00
Enterprise Value to EBIT (EV/EBIT)
12.75 19.00 29.13 18.93 17.67 14.40 16.36 17.09 16.29 15.01 0.00
Enterprise Value to NOPAT (EV/NOPAT)
18.70 27.25 36.74 24.87 20.92 18.99 21.61 21.51 21.52 30.79 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
22.45 40.44 37.34 28.36 42.32 14.84 23.20 27.99 28.85 11.28 7.01
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 222.97 0.00 0.00 26.63 0.00 56.19 0.00 43.67 197.30
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.29 0.25 0.15 0.16 0.18 0.15 0.36 0.31 0.34 0.39 0.51
Long-Term Debt to Equity
0.26 0.22 0.14 0.16 0.18 0.15 0.36 0.30 0.33 0.38 0.34
Financial Leverage
0.03 0.11 0.12 0.13 0.15 0.11 0.25 0.28 0.28 0.33 0.41
Leverage Ratio
1.61 1.60 1.48 1.40 1.39 1.40 1.55 1.58 1.60 1.66 1.71
Compound Leverage Factor
1.88 1.70 1.82 1.37 1.35 1.34 1.50 1.52 1.53 1.48 1.83
Debt to Total Capital
22.36% 19.75% 12.70% 13.71% 15.09% 13.19% 26.59% 23.60% 25.28% 27.99% 33.62%
Short-Term Debt to Total Capital
2.24% 2.39% 0.19% 0.17% 0.15% 0.53% 0.37% 0.57% 0.56% 0.55% 10.85%
Long-Term Debt to Total Capital
20.13% 17.36% 12.51% 13.55% 14.94% 12.66% 26.23% 23.03% 24.72% 27.43% 22.77%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -0.11% -0.13% -0.14% -0.15%
Common Equity to Total Capital
77.63% 80.25% 87.29% 86.29% 84.91% 86.81% 73.46% 76.51% 74.85% 72.15% 66.53%
Debt to EBITDA
0.74 0.68 0.45 0.52 0.70 0.59 1.62 1.38 1.68 3.27 -5.25
Net Debt to EBITDA
0.31 0.29 0.40 0.44 0.64 0.27 1.43 1.06 1.55 2.95 -4.86
Long-Term Debt to EBITDA
0.67 0.59 0.45 0.51 0.69 0.56 1.60 1.35 1.65 3.21 -3.55
Debt to NOPAT
1.49 1.23 0.72 0.84 1.03 0.96 2.46 1.99 2.56 8.63 -5.48
Net Debt to NOPAT
0.63 0.53 0.63 0.71 0.95 0.44 2.18 1.53 2.35 7.77 -5.08
Long-Term Debt to NOPAT
1.34 1.08 0.71 0.83 1.02 0.92 2.43 1.94 2.50 8.46 -3.71
Altman Z-Score
6.50 9.24 13.77 10.70 8.37 7.58 4.56 5.35 4.22 2.53 1.60
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% -0.11% -0.16% -0.18% -0.21%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.42 3.00 3.24 4.13 4.69 4.17 4.13 4.31 4.51 5.91 2.61
Quick Ratio
0.83 0.75 0.90 1.17 1.13 1.47 1.29 1.49 1.43 1.88 0.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-12 -2.21 5.61 -0.06 -0.47 30 -476 44 -78 26 4.32
Operating Cash Flow to CapEx
61.13% 118.00% 158.97% 107.84% 117.88% 317.09% 186.25% 196.23% 151.60% 143.69% 267.17%
Free Cash Flow to Firm to Interest Expense
-21.84 -1.71 4.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
34.95 15.24 28.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-22.22 2.32 10.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.85 1.52 1.49 1.45 1.21 1.15 0.89 0.71 0.66 0.50 0.41
Accounts Receivable Turnover
10.34 11.22 11.50 10.28 9.10 8.08 8.38 7.75 6.60 4.81 4.05
Inventory Turnover
5.78 3.68 3.16 2.90 2.33 2.14 2.21 1.98 1.67 1.17 0.90
Fixed Asset Turnover
4.44 3.61 3.55 3.36 2.91 3.04 3.69 3.53 3.36 2.43 1.66
Accounts Payable Turnover
12.62 10.78 10.10 10.56 10.43 9.93 10.19 8.81 7.60 5.96 5.57
Days Sales Outstanding (DSO)
35.29 32.54 31.74 35.49 40.11 45.17 43.54 47.07 55.32 75.94 90.05
Days Inventory Outstanding (DIO)
63.17 99.24 115.65 125.99 156.67 170.95 165.09 184.78 218.45 311.29 404.94
Days Payable Outstanding (DPO)
28.92 33.85 36.12 34.57 34.99 36.77 35.83 41.44 48.05 61.20 65.49
Cash Conversion Cycle (CCC)
69.54 97.93 111.27 126.91 161.79 179.35 172.80 190.41 225.72 326.03 429.50
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
130 162 190 228 269 281 851 923 1,113 1,124 1,053
Invested Capital Turnover
2.89 2.18 1.97 1.80 1.46 1.44 1.11 0.88 0.82 0.63 0.49
Increase / (Decrease) in Invested Capital
34 31 28 38 40 12 570 71 190 11 -71
Enterprise Value (EV)
419 798 1,250 949 835 790 2,048 2,489 2,417 1,154 852
Market Capitalization
405 782 1,228 922 797 772 1,841 2,313 2,155 864 517
Book Value per Share
$6.96 $8.78 $10.09 $11.95 $13.57 $15.52 $29.35 $33.95 $38.63 $38.00 $33.74
Tangible Book Value per Share
$6.96 $8.78 $10.09 $11.95 $13.57 $15.30 $9.09 $13.81 $11.68 $14.48 $16.82
Total Capital
150 182 193 233 272 302 878 976 1,136 1,156 1,080
Total Debt
33 36 25 32 41 40 233 230 287 324 363
Total Long-Term Debt
30 32 24 32 41 38 230 225 281 317 246
Net Debt
14 15 21 27 38 18 207 177 264 291 336
Capital Expenditures (CapEx)
31 17 21 31 17 17 47 45 55 71 45
Debt-free, Cash-free Net Working Capital (DFCFNWC)
56 77 90 113 142 149 260 306 388 435 421
Debt-free Net Working Capital (DFNWC)
57 78 94 118 145 171 282 354 407 460 440
Net Working Capital (NWC)
54 74 93 117 145 169 278 349 400 454 323
Net Nonoperating Expense (NNE)
-3.80 -1.91 -7.81 0.89 1.10 1.26 3.95 6.83 5.19 3.01 42
Net Nonoperating Obligations (NNO)
14 15 21 27 38 18 207 177 264 291 336
Total Depreciation and Amortization (D&A)
12 11 11 11 12 13 19 21 22 22 24
Debt-free, Cash-free Net Working Capital to Revenue
17.13% 24.10% 26.03% 29.92% 39.15% 37.64% 41.48% 39.18% 46.41% 61.80% 78.56%
Debt-free Net Working Capital to Revenue
17.36% 24.59% 26.92% 31.25% 40.06% 43.12% 44.92% 45.30% 48.60% 65.39% 82.01%
Net Working Capital to Revenue
16.34% 23.22% 26.81% 31.15% 39.95% 42.72% 44.41% 44.58% 47.84% 64.48% 60.16%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.48 $1.82 $2.44 $2.17 $2.27 $2.37 $4.37 $0.00 $4.82 $1.56 ($4.99)
Adjusted Weighted Average Basic Shares Outstanding
16.69M 16.71M 16.80M 16.96M 34.10M 16.92M 20.72M 0.00 22.06M 22.02M 21.36M
Adjusted Diluted Earnings per Share
$1.48 $1.82 $2.44 $2.17 $2.27 $2.37 $4.34 $0.00 $4.80 $1.56 ($4.99)
Adjusted Weighted Average Diluted Shares Outstanding
16.69M 16.64M 16.80M 16.96M 34.10M 16.92M 20.98M 0.00 22.17M 22.02M 21.36M
Adjusted Basic & Diluted Earnings per Share
$1.48 $1.82 $2.44 $2.17 $2.27 $2.37 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
16.69M 16.71M 16.75M 16.87M 17.01M 16.94M 21.97M 0.00 22.07M 21.27M 21.36M
Normalized Net Operating Profit after Tax (NOPAT)
22 29 34 38 40 42 83 116 132 83 58
Normalized NOPAT Margin
6.84% 9.20% 9.79% 10.15% 11.00% 10.52% 13.17% 14.79% 15.82% 11.77% 10.90%
Pre Tax Income Margin
11.73% 14.05% 15.18% 13.02% 12.66% 13.30% 19.32% 17.92% 16.94% 9.73% -18.71%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
61.52 32.44 36.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
41.94 22.62 28.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
4.35 19.52 18.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-15.23 9.71 10.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
4.15% 6.63% 41.56% 14.75% 17.67% 20.30% 107.39% 9.78% 9.96% 30.84% -9.58%
Augmented Payout Ratio
62.98% 11.49% 52.71% 20.98% 31.82% 31.23% 108.23% 10.44% 10.71% 172.36% -10.53%

Quarterly Metrics And Ratios for MGP Ingredients

This table displays calculated financial ratios and metrics derived from MGP Ingredients' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 21,270,343.00 21,271,756.00 21,292,736.00 21,294,315.00 21,363,225.00
DEI Adjusted Shares Outstanding
- - - - - - 21,270,343.00 21,271,756.00 21,292,736.00 21,294,315.00 21,363,225.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.14 0.67 0.72 -6.25 -6.31
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.21% 12.51% -15.15% -8.71% -23.70% -15.87% -28.68% -23.75% -18.92% -23.50% -12.52%
EBITDA Growth
-32.36% 43.49% -27.10% 0.59% 53.42% -149.73% -84.55% -46.71% -29.64% -431.07% -3,265.01%
EBIT Growth
-39.05% 49.12% -30.75% 0.64% 69.53% -169.79% -101.84% -53.46% -36.16% -350.94% -32,465.98%
NOPAT Growth
-42.09% 35.98% -30.05% -0.05% 66.33% -165.07% -102.36% -52.55% -33.47% -344.13% -23,086.21%
Net Income Growth
-44.61% 37.91% -33.67% 0.17% 82.32% -235.28% -114.85% -54.94% -35.34% -220.57% -4,309.78%
EPS Growth
-45.28% -100.00% -33.81% -0.69% 84.48% -233.81% -115.22% -53.15% -33.64% -234.95% -4,400.00%
Operating Cash Flow Growth
-2.69% 110.86% 390.40% -67.23% 54.42% -18.23% 81.47% 135.39% -17.84% 1.09% -84.44%
Free Cash Flow Firm Growth
-501.78% -232.68% -158.76% 79.39% 73.89% 79.44% 63.65% 21.39% 59.71% 25.56% 385.29%
Invested Capital Growth
22.65% 20.61% 17.90% 6.35% 6.71% 0.99% 4.77% 3.82% 3.09% -6.28% -23.24%
Revenue Q/Q Growth
1.26% 1.54% -20.63% 11.87% -15.38% 11.98% -32.71% 19.60% -10.02% 5.66% -23.06%
EBITDA Q/Q Growth
-48.15% 90.22% -29.85% 45.40% -20.92% -161.66% 121.79% 401.55% 4.41% -565.39% -29.86%
EBIT Q/Q Growth
-55.02% 116.25% -32.63% 53.58% -24.23% -189.03% 98.22% 3,978.20% 3.94% -728.85% -28.48%
NOPAT Q/Q Growth
-54.93% 120.24% -32.30% 48.73% -24.99% -186.15% 97.55% 3,092.16% 5.17% -675.13% -28.11%
Net Income Q/Q Growth
-59.05% 137.21% -33.70% 55.54% -25.47% -276.00% 92.72% 571.93% 6.95% -972.58% -0.13%
EPS Q/Q Growth
-59.72% 139.66% -33.81% 55.43% -25.17% -273.83% 92.47% 578.57% 5.97% -977.46% -1.12%
Operating Cash Flow Q/Q Growth
87.97% 23.65% -30.00% -79.86% 785.86% -34.52% 55.34% -73.88% 209.19% -19.43% -76.08%
Free Cash Flow Firm Q/Q Growth
-4.44% 16.50% 3.93% 75.40% -32.30% 34.24% -69.84% 46.80% 32.20% -21.51% 750.95%
Invested Capital Q/Q Growth
-0.35% 1.02% 2.63% 2.94% 0.00% -4.39% 6.46% 2.00% -0.71% -13.08% -12.81%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.71% 39.62% 36.82% 43.62% 40.76% 41.19% 35.62% 40.13% 37.76% 34.89% 31.55%
EBITDA Margin
12.10% 22.66% 20.02% 26.03% 24.32% -13.39% 4.34% 18.19% 21.11% -92.97% -156.90%
Operating Margin
9.37% 20.04% 16.95% 22.74% 20.17% -16.84% -0.61% 13.96% 16.05% -97.75% -162.74%
EBIT Margin
9.36% 19.94% 16.92% 23.23% 20.80% -16.54% -0.44% 14.18% 16.38% -97.49% -162.79%
Profit (Net Income) Margin
6.18% 14.45% 12.07% 16.78% 14.78% -23.23% -2.51% 9.92% 11.79% -97.34% -126.67%
Tax Burden Percent
74.96% 76.04% 76.67% 76.00% 75.95% 131.47% 128.12% 77.01% 78.30% 98.70% 77.18%
Interest Burden Percent
88.12% 95.29% 93.01% 95.03% 93.53% 106.83% 448.50% 90.81% 91.89% 101.15% 100.82%
Effective Tax Rate
25.04% 23.96% 23.33% 24.00% 24.05% 0.00% 0.00% 22.99% 21.70% 0.00% 0.00%
Return on Invested Capital (ROIC)
5.71% 12.53% 9.93% 11.94% 9.93% -7.42% -0.24% 5.47% 6.10% -33.72% -56.15%
ROIC Less NNEP Spread (ROIC-NNEP)
4.93% 11.75% 9.25% 11.61% 9.61% -14.87% -1.03% 5.10% 5.77% -46.46% -59.98%
Return on Net Nonoperating Assets (RNNOA)
1.46% 3.25% 2.64% 3.97% 3.03% -4.91% -0.39% 1.95% 2.03% -18.82% -30.21%
Return on Equity (ROE)
7.17% 15.78% 12.57% 15.91% 12.96% -12.32% -0.63% 7.42% 8.12% -52.54% -86.36%
Cash Return on Invested Capital (CROIC)
-9.98% -7.65% -6.69% 2.86% 3.40% 2.36% -3.60% -4.52% -6.18% 0.40% 8.62%
Operating Return on Assets (OROA)
6.09% 13.08% 10.60% 12.94% 10.94% -8.32% -0.21% 6.13% 6.73% -39.59% -70.42%
Return on Assets (ROA)
4.02% 9.48% 7.56% 9.35% 7.77% -11.68% -1.19% 4.29% 4.84% -39.53% -54.79%
Return on Common Equity (ROCE)
7.19% 15.80% 12.59% 15.93% 12.98% -12.35% -0.63% 7.44% 8.14% -52.65% -86.56%
Return on Equity Simple (ROE_SIMPLE)
12.03% 0.00% 11.15% 10.81% 11.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
15 33 22 33 25 -21 -0.52 16 16 -95 -121
NOPAT Margin
7.03% 15.24% 13.00% 17.28% 15.32% -11.79% -0.43% 10.75% 12.57% -68.42% -113.92%
Net Nonoperating Expense Percent (NNEP)
0.78% 0.77% 0.68% 0.33% 0.32% 7.46% 0.78% 0.37% 0.33% 12.74% 3.83%
Return On Investment Capital (ROIC_SIMPLE)
- 2.88% - - - -1.84% -0.04% 1.26% 1.33% -8.76% -12.96%
Cost of Revenue to Revenue
65.29% 60.38% 63.18% 56.38% 59.24% 58.81% 64.38% 59.87% 62.24% 65.11% 68.45%
SG&A Expenses to Revenue
10.19% 12.00% 12.30% 11.93% 10.66% 11.31% 17.43% 15.92% 14.46% 15.57% 19.79%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.33% 19.58% 19.86% 20.88% 20.59% 58.03% 36.23% 26.17% 21.71% 132.64% 194.30%
Earnings before Interest and Taxes (EBIT)
20 43 29 44 34 -30 -0.53 21 21 -135 -173
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
26 49 34 50 39 -24 5.28 26 28 -129 -167
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.82 2.53 2.18 1.83 2.00 1.04 0.74 0.76 0.60 0.72 0.68
Price to Tangible Book Value (P/TBV)
10.24 8.38 6.89 5.40 5.66 2.72 1.96 1.95 1.51 1.45 1.05
Price to Revenue (P/Rev)
2.84 2.58 2.35 2.08 2.48 1.23 0.94 1.05 0.89 0.96 0.75
Price to Earnings (P/E)
23.53 20.25 19.69 17.04 17.18 25.21 56.24 0.00 0.00 0.00 0.00
Dividend Yield
0.46% 0.49% 0.56% 0.65% 0.58% 1.22% 1.67% 1.60% 1.98% 1.98% 2.61%
Earnings Yield
4.25% 4.94% 5.08% 5.87% 5.82% 3.97% 1.78% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.35 2.17 1.90 1.63 1.78 1.03 0.82 0.83 0.72 0.81 0.79
Enterprise Value to Revenue (EV/Rev)
3.19 2.89 2.69 2.43 2.84 1.64 1.50 1.67 1.51 1.59 1.40
Enterprise Value to EBITDA (EV/EBITDA)
16.64 14.17 13.72 12.12 12.18 11.67 14.02 21.71 24.79 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
19.30 16.29 15.97 14.11 13.98 15.01 20.66 42.72 74.88 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
25.01 21.52 21.07 18.65 18.57 30.79 79.40 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
39.69 28.85 20.95 20.56 19.24 11.28 8.02 7.87 7.19 7.01 8.71
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 58.79 54.07 43.67 0.00 0.00 0.00 197.30 8.01
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.39 0.34 0.35 0.35 0.32 0.39 0.48 0.48 0.44 0.51 0.61
Long-Term Debt to Equity
0.38 0.33 0.34 0.34 0.31 0.38 0.35 0.35 0.31 0.34 0.41
Financial Leverage
0.30 0.28 0.29 0.34 0.32 0.33 0.38 0.38 0.35 0.41 0.50
Leverage Ratio
1.62 1.60 1.57 1.66 1.62 1.66 1.64 1.63 1.60 1.71 1.71
Compound Leverage Factor
1.43 1.52 1.46 1.58 1.52 1.78 7.34 1.48 1.47 1.72 1.73
Debt to Total Capital
27.90% 25.28% 25.79% 25.73% 24.11% 27.99% 32.45% 32.53% 30.78% 33.62% 38.03%
Short-Term Debt to Total Capital
0.56% 0.56% 0.55% 0.53% 0.53% 0.55% 8.69% 9.19% 9.50% 10.85% 12.53%
Long-Term Debt to Total Capital
27.34% 24.72% 25.24% 25.20% 23.57% 27.43% 23.75% 23.34% 21.27% 22.77% 25.50%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-0.12% -0.13% -0.13% -0.13% -0.13% -0.14% -0.14% -0.13% -0.13% -0.15% -0.18%
Common Equity to Total Capital
72.22% 74.85% 74.33% 74.39% 76.02% 72.15% 67.69% 67.60% 69.35% 66.53% 62.14%
Debt to EBITDA
2.03 1.68 1.91 1.96 1.69 3.27 5.67 8.66 10.80 -5.25 -1.47
Net Debt to EBITDA
1.82 1.55 1.75 1.79 1.53 2.95 5.28 8.13 10.19 -4.86 -1.40
Long-Term Debt to EBITDA
1.99 1.65 1.87 1.92 1.65 3.21 4.15 6.21 7.46 -3.55 -0.99
Debt to NOPAT
3.06 2.56 2.93 3.01 2.57 8.63 32.14 -43.66 -10.11 -5.48 -1.90
Net Debt to NOPAT
2.73 2.35 2.69 2.75 2.33 7.77 29.92 -40.98 -9.54 -5.08 -1.81
Long-Term Debt to NOPAT
2.99 2.50 2.86 2.95 2.52 8.46 23.53 -31.33 -6.99 -3.71 -1.28
Altman Z-Score
4.06 3.97 3.74 3.42 3.64 2.28 2.00 2.06 1.94 1.49 1.27
Noncontrolling Interest Sharing Ratio
-0.15% -0.16% -0.16% -0.17% -0.17% -0.18% -0.18% -0.18% -0.18% -0.21% -0.23%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
5.59 4.51 6.32 6.44 6.46 5.91 2.83 2.91 2.78 2.61 2.74
Quick Ratio
1.72 1.43 1.90 2.12 1.84 1.88 0.70 0.75 0.65 0.67 0.52
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-189 -157 -151 -37 -49 -32 -55 -29 -20 -24 157
Operating Cash Flow to CapEx
236.94% 266.40% 91.11% 77.84% 225.83% 156.93% 224.25% 95.45% 423.71% 604.05% 121.55%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.65 0.66 0.63 0.56 0.53 0.50 0.47 0.43 0.41 0.41 0.43
Accounts Receivable Turnover
6.94 6.60 6.16 5.14 5.74 4.81 5.44 4.41 4.88 4.05 5.36
Inventory Turnover
1.72 1.67 1.55 1.38 1.23 1.17 1.07 1.00 0.93 0.90 0.85
Fixed Asset Turnover
3.50 3.36 3.15 2.99 2.76 2.43 2.22 2.03 1.87 1.66 1.69
Accounts Payable Turnover
8.89 7.60 8.74 6.86 8.15 5.96 7.46 7.50 7.33 5.57 6.37
Days Sales Outstanding (DSO)
52.63 55.32 59.23 71.02 63.61 75.94 67.13 82.72 74.75 90.05 68.10
Days Inventory Outstanding (DIO)
212.82 218.45 236.02 265.25 295.89 311.29 342.16 366.73 390.94 404.94 430.17
Days Payable Outstanding (DPO)
41.08 48.05 41.75 53.24 44.77 61.20 48.92 48.67 49.81 65.49 57.34
Cash Conversion Cycle (CCC)
224.37 225.72 253.50 283.03 314.73 326.03 360.37 400.77 415.89 429.50 440.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,101 1,113 1,142 1,175 1,175 1,124 1,196 1,220 1,212 1,053 918
Invested Capital Turnover
0.81 0.82 0.76 0.69 0.65 0.63 0.56 0.51 0.49 0.49 0.49
Increase / (Decrease) in Invested Capital
203 190 173 70 74 11 54 45 36 -71 -278
Enterprise Value (EV)
2,591 2,417 2,166 1,917 2,092 1,154 981 1,016 872 852 730
Market Capitalization
2,309 2,155 1,891 1,636 1,831 864 613 638 515 517 393
Book Value per Share
$37.23 $38.63 $39.16 $40.63 $41.59 $38.00 $38.94 $39.57 $40.16 $33.74 $27.21
Tangible Book Value per Share
$10.24 $11.68 $12.40 $13.76 $14.72 $14.48 $14.71 $15.38 $16.03 $16.82 $17.53
Total Capital
1,135 1,136 1,166 1,202 1,203 1,156 1,224 1,245 1,233 1,080 935
Total Debt
317 287 301 309 290 324 397 405 380 363 356
Total Long-Term Debt
310 281 294 303 284 317 291 291 262 246 239
Net Debt
283 264 276 283 263 291 370 380 358 336 339
Capital Expenditures (CapEx)
12 13 27 6.37 19 18 20 12 8.52 4.81 5.72
Debt-free, Cash-free Net Working Capital (DFCFNWC)
392 388 414 447 435 435 421 439 431 421 428
Debt-free Net Working Capital (DFNWC)
420 407 433 468 456 460 441 456 444 440 438
Net Working Capital (NWC)
414 400 427 462 450 454 334 342 327 323 321
Net Nonoperating Expense (NNE)
1.78 1.70 1.59 0.96 0.87 21 2.53 1.22 1.03 40 14
Net Nonoperating Obligations (NNO)
283 264 276 283 263 291 370 380 358 336 339
Total Depreciation and Amortization (D&A)
5.78 5.84 5.29 5.33 5.68 5.69 5.81 5.83 6.19 6.26 6.27
Debt-free, Cash-free Net Working Capital to Revenue
48.26% 46.41% 51.31% 56.73% 59.01% 61.80% 64.25% 71.99% 74.39% 78.56% 82.11%
Debt-free Net Working Capital to Revenue
51.71% 48.60% 53.72% 59.40% 61.82% 65.39% 67.32% 74.83% 76.71% 82.01% 84.09%
Net Working Capital to Revenue
50.92% 47.84% 52.93% 58.59% 60.95% 64.48% 51.07% 56.06% 56.46% 60.16% 61.61%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.59 $1.39 $0.92 $1.43 $1.07 ($1.86) ($0.14) $0.67 $0.71 ($6.23) ($6.30)
Adjusted Weighted Average Basic Shares Outstanding
22.07M 22.06M 22.14M 22.12M 22.07M 22.02M 21.34M 21.36M 21.37M 21.36M 21.39M
Adjusted Diluted Earnings per Share
$0.58 $1.39 $0.92 $1.43 $1.07 ($1.86) ($0.14) $0.67 $0.71 ($6.23) ($6.30)
Adjusted Weighted Average Diluted Shares Outstanding
22.38M 22.17M 22.14M 22.12M 22.07M 22.02M 21.34M 21.36M 21.37M 21.36M 21.39M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
22.02M 22.07M 22.01M 21.99M 21.95M 21.27M 21.27M 21.29M 21.29M 21.36M 21.37M
Normalized Net Operating Profit after Tax (NOPAT)
32 36 25 37 30 30 9.77 22 19 12 4.43
Normalized NOPAT Margin
15.01% 16.64% 14.89% 19.44% 18.33% 16.85% 8.03% 14.99% 14.24% 8.82% 4.16%
Pre Tax Income Margin
8.25% 19.00% 15.74% 22.08% 19.46% -17.67% -1.96% 12.88% 15.05% -98.62% -164.12%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
10.82% 9.96% 11.04% 11.04% 9.94% 30.84% 97.34% -154.33% -68.14% -9.58% -4.32%
Augmented Payout Ratio
11.63% 10.71% 18.24% 21.11% 21.32% 172.36% 493.19% -746.60% -315.34% -10.53% -4.69%

Financials Breakdown Chart

Key Financial Trends

MGP Ingredients’ latest quarter was a sharp step down from the company’s prior-year performance. In Q1 2026, revenue fell to $106.4 million from $121.7 million in Q1 2025 and $138.3 million in Q4 2025, while the company posted a net loss of $134.8 million, driven largely by a $179.5 million impairment charge. That compares with a small loss of $3.1 million in the year-ago quarter and modest profitability in late 2025.

The biggest takeaway is that the core business is still generating gross profit and operating cash flow, but accounting charges and weaker sales are overwhelming results. Gross profit was $33.6 million in Q1 2026, down from $43.3 million a year ago, and operating income swung to a loss of $173.2 million. However, operating cash flow remained positive at $7.0 million, helped by non-cash adjustments.

  • Operating cash flow stayed positive in Q1 2026 at $7.0 million, showing the business still generated cash from operations despite the reported loss.
  • Gross profit remained solid at $33.6 million, indicating the company is still producing positive margin dollars before overhead and special charges.
  • Debt came down versus the prior year in the first quarter, with long-term debt at $238.6 million versus $290.7 million at Q1 2025.
  • SG&A and marketing were lower year over year than in Q1 2025, suggesting some expense discipline in the operating base.
  • Inventory remains very high at $403.1 million, which may support near-term supply but also ties up a large amount of working capital.
  • Accounts receivable also remained elevated at $86.6 million, another sign that a meaningful amount of capital is locked in working assets.
  • Share count was roughly flat year over year, so dilution does not appear to be the main issue right now.
  • Revenue declined sharply from Q1 2025 and also from the immediately prior quarter, showing weaker top-line momentum.
  • The impairment charge of $179.5 million was the main driver of the quarterly loss and points to serious pressure on asset values or expected future earnings.
  • Debt remains significant with total liabilities of $451.7 million and total debt still above $355 million combined, leaving less room for error if earnings stay weak.

Balance-sheet trends look mixed. Total assets were $1.03 billion, down sharply from $1.38 billion in Q3 2025, largely because goodwill and intangibles were written down or reduced. Equity also fell to $579.6 million from $853.5 million in Q3 2025. That kind of decline is consistent with a major impairment event and is usually a sign that management has lowered expectations for some part of the business.

Over the longer run, MGPI’s results have been volatile. In 2024, the company was still generating strong revenue and profits in several quarters, but 2025 turned choppier, with Q1 2025 showing a loss and Q3 2025 briefly recovering to profitability before the latest downturn. The current quarter suggests the recovery has not yet been sustained.

For retail investors, the key question is whether this is a temporary reset or a deeper reset in the earnings power of the company. The positive cash flow is encouraging, but the combination of lower revenue, a large impairment, and a much smaller equity base means investors will likely want to see stabilization in the next few quarters before assuming a durable turnaround.

07/20/26 02:58 PM ETAI Generated. May Contain Errors.

MGP Ingredients Financials - Frequently Asked Questions

According to the most recent income statement we have on file, MGP Ingredients' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

MGP Ingredients' net income appears to be on a downward trend, with a most recent value of -$107.83 million in 2025, falling from $26.19 million in 2015. The previous period was $34.47 million in 2024. View MGP Ingredients' forecast to see where analysts expect MGP Ingredients to go next.

MGP Ingredients' total operating income in 2025 was -$94.62 million, based on the following breakdown:
  • Total Gross Profit: $199.41 million
  • Total Operating Expenses: $294.02 million

Over the last 10 years, MGP Ingredients' total revenue changed from $327.60 million in 2015 to $536.38 million in 2025, a change of 63.7%.

MGP Ingredients' total liabilities were at $519.07 million at the end of 2025, a 9.4% decrease from 2024, and a 564.2% increase since 2015.

In the past 10 years, MGP Ingredients' cash and equivalents has ranged from $747 thousand in 2015 to $47.89 million in 2022, and is currently $18.46 million as of their latest financial filing in 2025.

Over the last 10 years, MGP Ingredients' book value per share changed from 6.96 in 2015 to 33.74 in 2025, a change of 384.5%.



Financial statements for NASDAQ:MGPI last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners