vs
Side-by-side financial comparison of Mayville Engineering Company, Inc. (MEC) and Netskope Inc (NTSK). Click either name above to swap in a different company.
Netskope Inc is the larger business by last-quarter revenue ($184.2M vs $134.3M, roughly 1.4× Mayville Engineering Company, Inc.). Mayville Engineering Company, Inc. runs the higher net margin — -3.2% vs -246.0%, a 242.8% gap on every dollar of revenue. Netskope Inc produced more free cash flow last quarter ($10.4M vs $10.2M).
Mayville Engineering Company, Inc. is a U.S.-headquartered leading manufacturer of metal components, fabricated assemblies, and custom engineered solutions. It serves OEM clients across agriculture, construction, transportation, defense, and power sports markets, offering end-to-end services from prototyping to high-volume production for North America.
Netskope Inc is a leading global cybersecurity firm offering SASE solutions, cloud security platforms and zero trust tools. It serves enterprise clients across North America, Europe and Asia Pacific, helping secure remote workforces, cloud apps and digital assets against evolving cyber threats.
MEC vs NTSK — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $134.3M | $184.2M |
| Net Profit | $-4.4M | $-453.1M |
| Gross Margin | 6.8% | 57.9% |
| Operating Margin | -4.1% | -242.7% |
| Net Margin | -3.2% | -246.0% |
| Revenue YoY | 10.7% | — |
| Net Profit YoY | -127.3% | -401.7% |
| EPS (diluted) | $-0.22 | $-1.85 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $134.3M | $184.2M | ||
| Q3 25 | $144.3M | — | ||
| Q2 25 | $132.3M | — | ||
| Q1 25 | $135.6M | — | ||
| Q4 24 | $121.3M | — | ||
| Q3 24 | $135.4M | — | ||
| Q2 24 | $163.6M | — | ||
| Q1 24 | $161.3M | — |
| Q4 25 | $-4.4M | $-453.1M | ||
| Q3 25 | $-2.7M | — | ||
| Q2 25 | $-1.1M | — | ||
| Q1 25 | $20.0K | — | ||
| Q4 24 | $16.0M | — | ||
| Q3 24 | $3.0M | — | ||
| Q2 24 | $3.8M | — | ||
| Q1 24 | $3.2M | — |
| Q4 25 | 6.8% | 57.9% | ||
| Q3 25 | 11.0% | — | ||
| Q2 25 | 10.3% | — | ||
| Q1 25 | 11.3% | — | ||
| Q4 24 | 8.9% | — | ||
| Q3 24 | 12.6% | — | ||
| Q2 24 | 13.6% | — | ||
| Q1 24 | 13.0% | — |
| Q4 25 | -4.1% | -242.7% | ||
| Q3 25 | 0.0% | — | ||
| Q2 25 | 0.1% | — | ||
| Q1 25 | 1.2% | — | ||
| Q4 24 | 19.0% | — | ||
| Q3 24 | 4.2% | — | ||
| Q2 24 | 5.0% | — | ||
| Q1 24 | 4.7% | — |
| Q4 25 | -3.2% | -246.0% | ||
| Q3 25 | -1.9% | — | ||
| Q2 25 | -0.8% | — | ||
| Q1 25 | 0.0% | — | ||
| Q4 24 | 13.2% | — | ||
| Q3 24 | 2.2% | — | ||
| Q2 24 | 2.3% | — | ||
| Q1 24 | 2.0% | — |
| Q4 25 | $-0.22 | $-1.85 | ||
| Q3 25 | $-0.13 | — | ||
| Q2 25 | $-0.05 | — | ||
| Q1 25 | $0.00 | — | ||
| Q4 24 | $0.76 | — | ||
| Q3 24 | $0.14 | — | ||
| Q2 24 | $0.18 | — | ||
| Q1 24 | $0.16 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.5M | $1.2B |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $240.7M | $151.0M |
| Total Assets | $563.6M | $1.7B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.5M | $1.2B | ||
| Q3 25 | $1.2M | — | ||
| Q2 25 | $206.0K | — | ||
| Q1 25 | $183.0K | — | ||
| Q4 24 | $206.0K | — | ||
| Q3 24 | $178.0K | — | ||
| Q2 24 | $314.0K | — | ||
| Q1 24 | $314.0K | — |
| Q4 25 | $240.7M | $151.0M | ||
| Q3 25 | $244.8M | — | ||
| Q2 25 | $246.8M | — | ||
| Q1 25 | $250.0M | — | ||
| Q4 24 | $251.8M | — | ||
| Q3 24 | $238.4M | — | ||
| Q2 24 | $238.1M | — | ||
| Q1 24 | $234.0M | — |
| Q4 25 | $563.6M | $1.7B | ||
| Q3 25 | $585.6M | — | ||
| Q2 25 | $433.7M | — | ||
| Q1 25 | $447.7M | — | ||
| Q4 24 | $445.6M | — | ||
| Q3 24 | $466.0M | — | ||
| Q2 24 | $488.2M | — | ||
| Q1 24 | $499.9M | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $13.4M | $19.9M |
| Free Cash FlowOCF − Capex | $10.2M | $10.4M |
| FCF MarginFCF / Revenue | 7.6% | 5.6% |
| Capex IntensityCapex / Revenue | 2.4% | 5.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $26.9M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.4M | $19.9M | ||
| Q3 25 | $1.9M | — | ||
| Q2 25 | $15.0M | — | ||
| Q1 25 | $8.3M | — | ||
| Q4 24 | $38.0M | — | ||
| Q3 24 | $17.9M | — | ||
| Q2 24 | $23.3M | — | ||
| Q1 24 | $10.6M | — |
| Q4 25 | $10.2M | $10.4M | ||
| Q3 25 | $-1.1M | — | ||
| Q2 25 | $12.5M | — | ||
| Q1 25 | $5.4M | — | ||
| Q4 24 | $35.6M | — | ||
| Q3 24 | $15.1M | — | ||
| Q2 24 | $19.2M | — | ||
| Q1 24 | $7.8M | — |
| Q4 25 | 7.6% | 5.6% | ||
| Q3 25 | -0.8% | — | ||
| Q2 25 | 9.5% | — | ||
| Q1 25 | 4.0% | — | ||
| Q4 24 | 29.4% | — | ||
| Q3 24 | 11.1% | — | ||
| Q2 24 | 11.7% | — | ||
| Q1 24 | 4.9% | — |
| Q4 25 | 2.4% | 5.2% | ||
| Q3 25 | 2.1% | — | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 2.2% | — | ||
| Q4 24 | 1.9% | — | ||
| Q3 24 | 2.1% | — | ||
| Q2 24 | 2.5% | — | ||
| Q1 24 | 1.7% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 416.65× | — | ||
| Q4 24 | 2.38× | — | ||
| Q3 24 | 6.03× | — | ||
| Q2 24 | 6.15× | — | ||
| Q1 24 | 3.28× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MEC
| Fabrication | $72.2M | 54% |
| Construction And Access | $19.2M | 14% |
| Tubes | $16.2M | 12% |
| Other Market | $11.9M | 9% |
| Agriculture | $7.7M | 6% |
| Military | $6.7M | 5% |
| Outdoor Sports | $1.7M | 1% |
NTSK
| Indirect Channels | $175.2M | 95% |
| Direct End Customers | $8.9M | 5% |
