vs
Side-by-side financial comparison of Mayville Engineering Company, Inc. (MEC) and LiveRamp Holdings, Inc. (RAMP). Click either name above to swap in a different company.
LiveRamp Holdings, Inc. is the larger business by last-quarter revenue ($212.2M vs $134.3M, roughly 1.6× Mayville Engineering Company, Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -3.2%, a 22.0% gap on every dollar of revenue. On growth, Mayville Engineering Company, Inc. posted the faster year-over-year revenue change (10.7% vs 8.6%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% CAGR vs -8.8%).
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.
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
MEC vs RAMP — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $134.3M | $212.2M |
| Net Profit | $-4.4M | $39.9M |
| Gross Margin | 6.8% | 71.9% |
| Operating Margin | -4.1% | 18.6% |
| Net Margin | -3.2% | 18.8% |
| Revenue YoY | 10.7% | 8.6% |
| Net Profit YoY | -127.3% | 255.7% |
| EPS (diluted) | $-0.22 | $0.62 |
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 | $212.2M | ||
| Q3 25 | $144.3M | $199.8M | ||
| Q2 25 | $132.3M | $194.8M | ||
| Q1 25 | $135.6M | $188.7M | ||
| Q4 24 | $121.3M | $195.4M | ||
| Q3 24 | $135.4M | $185.5M | ||
| Q2 24 | $163.6M | $176.0M | ||
| Q1 24 | $161.3M | $171.9M |
| Q4 25 | $-4.4M | $39.9M | ||
| Q3 25 | $-2.7M | $27.4M | ||
| Q2 25 | $-1.1M | $7.7M | ||
| Q1 25 | $20.0K | $-6.3M | ||
| Q4 24 | $16.0M | $11.2M | ||
| Q3 24 | $3.0M | $1.7M | ||
| Q2 24 | $3.8M | $-7.5M | ||
| Q1 24 | $3.2M | $-5.4M |
| Q4 25 | 6.8% | 71.9% | ||
| Q3 25 | 11.0% | 70.2% | ||
| Q2 25 | 10.3% | 70.1% | ||
| Q1 25 | 11.3% | 69.3% | ||
| Q4 24 | 8.9% | 71.9% | ||
| Q3 24 | 12.6% | 72.4% | ||
| Q2 24 | 13.6% | 70.6% | ||
| Q1 24 | 13.0% | 72.2% |
| Q4 25 | -4.1% | 18.6% | ||
| Q3 25 | 0.0% | 10.7% | ||
| Q2 25 | 0.1% | 3.7% | ||
| Q1 25 | 1.2% | -6.1% | ||
| Q4 24 | 19.0% | 7.5% | ||
| Q3 24 | 4.2% | 4.0% | ||
| Q2 24 | 5.0% | -3.0% | ||
| Q1 24 | 4.7% | -8.3% |
| Q4 25 | -3.2% | 18.8% | ||
| Q3 25 | -1.9% | 13.7% | ||
| Q2 25 | -0.8% | 4.0% | ||
| Q1 25 | 0.0% | -3.3% | ||
| Q4 24 | 13.2% | 5.7% | ||
| Q3 24 | 2.2% | 0.9% | ||
| Q2 24 | 2.3% | -4.3% | ||
| Q1 24 | 2.0% | -3.1% |
| Q4 25 | $-0.22 | $0.62 | ||
| Q3 25 | $-0.13 | $0.42 | ||
| Q2 25 | $-0.05 | $0.12 | ||
| Q1 25 | $0.00 | $-0.10 | ||
| Q4 24 | $0.76 | $0.17 | ||
| Q3 24 | $0.14 | $0.03 | ||
| Q2 24 | $0.18 | $-0.11 | ||
| Q1 24 | $0.16 | $-0.09 |
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 | $403.4M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $240.7M | $962.3M |
| Total Assets | $563.6M | $1.3B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.5M | $403.4M | ||
| Q3 25 | $1.2M | $376.9M | ||
| Q2 25 | $206.0K | $371.1M | ||
| Q1 25 | $183.0K | $420.8M | ||
| Q4 24 | $206.0K | $384.3M | ||
| Q3 24 | $178.0K | $348.4M | ||
| Q2 24 | $314.0K | $342.7M | ||
| Q1 24 | $314.0K | $368.9M |
| Q4 25 | $240.7M | $962.3M | ||
| Q3 25 | $244.8M | $943.8M | ||
| Q2 25 | $246.8M | $947.8M | ||
| Q1 25 | $250.0M | $948.9M | ||
| Q4 24 | $251.8M | $957.7M | ||
| Q3 24 | $238.4M | $932.1M | ||
| Q2 24 | $238.1M | $951.9M | ||
| Q1 24 | $234.0M | $949.1M |
| Q4 25 | $563.6M | $1.3B | ||
| Q3 25 | $585.6M | $1.2B | ||
| Q2 25 | $433.7M | $1.2B | ||
| Q1 25 | $447.7M | $1.3B | ||
| Q4 24 | $445.6M | $1.3B | ||
| Q3 24 | $466.0M | $1.2B | ||
| Q2 24 | $488.2M | $1.2B | ||
| Q1 24 | $499.9M | $1.2B |
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 | — |
| Free Cash FlowOCF − Capex | $10.2M | — |
| FCF MarginFCF / Revenue | 7.6% | — |
| Capex IntensityCapex / Revenue | 2.4% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $26.9M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.4M | — | ||
| Q3 25 | $1.9M | $57.4M | ||
| Q2 25 | $15.0M | $-15.8M | ||
| Q1 25 | $8.3M | — | ||
| Q4 24 | $38.0M | $45.1M | ||
| Q3 24 | $17.9M | $55.6M | ||
| Q2 24 | $23.3M | $-9.3M | ||
| Q1 24 | $10.6M | — |
| Q4 25 | $10.2M | — | ||
| Q3 25 | $-1.1M | $56.8M | ||
| Q2 25 | $12.5M | $-16.2M | ||
| Q1 25 | $5.4M | — | ||
| Q4 24 | $35.6M | $44.8M | ||
| Q3 24 | $15.1M | $55.4M | ||
| Q2 24 | $19.2M | $-9.6M | ||
| Q1 24 | $7.8M | — |
| Q4 25 | 7.6% | — | ||
| Q3 25 | -0.8% | 28.4% | ||
| Q2 25 | 9.5% | -8.3% | ||
| Q1 25 | 4.0% | — | ||
| Q4 24 | 29.4% | 22.9% | ||
| Q3 24 | 11.1% | 29.8% | ||
| Q2 24 | 11.7% | -5.4% | ||
| Q1 24 | 4.9% | — |
| Q4 25 | 2.4% | 0.1% | ||
| Q3 25 | 2.1% | 0.3% | ||
| Q2 25 | 1.8% | 0.2% | ||
| Q1 25 | 2.2% | 0.2% | ||
| Q4 24 | 1.9% | 0.1% | ||
| Q3 24 | 2.1% | 0.1% | ||
| Q2 24 | 2.5% | 0.1% | ||
| Q1 24 | 1.7% | 1.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 2.09× | ||
| Q2 25 | — | -2.04× | ||
| Q1 25 | 416.65× | — | ||
| Q4 24 | 2.38× | 4.02× | ||
| Q3 24 | 6.03× | 32.10× | ||
| 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% |
RAMP
Segment breakdown not available.
