Financhill
Buy
68

MP Quote, Financials, Valuation and Earnings

Last price:
$32.87
Seasonality move :
3.21%
Day range:
$35.50 - $36.91
52-week range:
$10.02 - $39.10
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
27.35x
P/B ratio:
5.68x
Volume:
6.9M
Avg. volume:
10.9M
1-year change:
185.86%
Market cap:
$5.9B
Revenue:
$203.9M
EPS (TTM):
-$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $134.3M $332M $527.5M $253.4M $203.9M
Revenue Growth (YoY) 82.96% 147.15% 58.91% -51.96% -19.57%
 
Cost of Revenues $70.7M $100.6M $110.6M $148.4M $270.6M
Gross Profit $63.6M $231.3M $416.9M $105M -$66.8M
Gross Profit Margin 47.34% 69.68% 79.04% 41.44% -32.76%
 
R&D Expenses $140K $4.2M $4.2M $14.9M $9.3M
Selling, General & Admin $26.8M $56.6M $75.9M $79.2M $83.3M
Other Inc / (Exp) -$66.5M $3.4M $12M $34.7M $93.4M
Operating Expenses $31.6M $65.6M $82M $101.4M $97M
Operating Income $32M $165.7M $335M $3.6M -$163.7M
 
Net Interest Expenses $5M $8.9M $5.8M $5.3M $23M
EBT. Incl. Unusual Items -$39.5M $160.2M $341.2M $33.1M -$93.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M $25.2M $52.1M $8.8M -$27.9M
Net Income to Company -$21.8M $135M $289M $24.3M -$65.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M $135M $289M $24.3M -$65.4M
 
Basic EPS (Cont. Ops) -$0.27 $0.78 $1.64 $0.14 -$0.39
Diluted EPS (Cont. Ops) -$0.27 $0.73 $1.52 $0.14 -$0.57
Weighted Average Basic Share $79.7M $173.5M $176.5M $177.2M $166.8M
Weighted Average Diluted Share $79.7M $189.8M $193.5M $178.2M $169.9M
 
EBITDA -$27.5M $193.5M $365.3M $94M $7.7M
EBIT -$34.5M $169.1M $346.9M $38.3M -$70.3M
 
Revenue (Reported) $134.3M $332M $527.5M $253.4M $203.9M
Operating Income (Reported) $32M $165.7M $335M $3.6M -$163.7M
Operating Income (Adjusted) -$34.5M $169.1M $346.9M $38.3M -$70.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $60M $166.3M $95.7M $48.7M $60.8M
Revenue Growth (YoY) 189.45% 177.23% -42.44% -49.13% 24.91%
 
Cost of Revenues $24.1M $28.4M $32.3M $54M $70.2M
Gross Profit $35.9M $137.8M $63.4M -$5.3M -$9.4M
Gross Profit Margin 59.84% 82.9% 66.21% -10.88% -15.47%
 
R&D Expenses $125K $1.8M $3.6M $4.2M $474K
Selling, General & Admin $13.5M $20.3M $19.4M $21.3M $24.2M
Other Inc / (Exp) $55K -$63K $9M $57.6M $14.2M
Operating Expenses $14.2M $22.5M $25.7M $25.9M $24.4M
Operating Income $21.7M $115.3M $37.6M -$31.1M -$33.8M
 
Net Interest Expenses $1.2M $1.9M $1.4M $2.9M $7.6M
EBT. Incl. Unusual Items $20.6M $113.3M $45.3M $23.6M -$27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $27.8M $7.8M $7.1M -$4.5M
Net Income to Company $16.1M $85.6M $37.4M $16.5M -$22.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.1M $85.6M $37.4M $16.5M -$22.6M
 
Basic EPS (Cont. Ops) $0.10 $0.49 $0.21 $0.09 -$0.14
Diluted EPS (Cont. Ops) $0.09 $0.45 $0.20 -$0.08 -$0.14
Weighted Average Basic Share $168.9M $176.4M $176.9M $174.6M $163.8M
Weighted Average Diluted Share $179.3M $193.5M $193.6M $186.8M $163.8M
 
EBITDA $27.9M $120.5M $54.8M $44.9M $1.8M
EBIT $21.8M $115.2M $46.7M $26.5M -$19.6M
 
Revenue (Reported) $60M $166.3M $95.7M $48.7M $60.8M
Operating Income (Reported) $21.7M $115.3M $37.6M -$31.1M -$33.8M
Operating Income (Adjusted) $21.8M $115.2M $46.7M $26.5M -$19.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $173.6M $438.2M $457M $206.4M $216M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.4M $105M $114.5M $170.1M $286.9M
Gross Profit $93.2M $333.3M $342.5M $36.4M -$70.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $5.9M $6M $15.5M $5.6M
Selling, General & Admin $37.2M $63.5M $75M $81.1M $86.2M
Other Inc / (Exp) -$66.5M $3.3M $21.1M $83.3M $50M
Operating Expenses $42.1M $74M $85.2M $101.5M $95.5M
Operating Income $51.1M $259.3M $257.3M -$65.2M -$166.4M
 
Net Interest Expenses $5.4M $9.7M $5.2M $6.8M $27.8M
EBT. Incl. Unusual Items -$20.8M $252.9M $273.1M $11.4M -$144.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.1M $48.4M $32.2M $8.1M -$39.6M
Net Income to Company -$7.6M $204.5M $240.9M $3.3M -$104.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M $204.5M $240.9M $3.3M -$104.6M
 
Basic EPS (Cont. Ops) -$0.40 $1.17 $1.37 $0.02 -$0.65
Diluted EPS (Cont. Ops) -$0.43 $1.09 $1.27 -$0.15 -$0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.6M $286M $299.6M $84.1M -$35.3M
EBIT -$15.4M $262.6M $278.4M $18.2M -$116.4M
 
Revenue (Reported) $173.6M $438.2M $457M $206.4M $216M
Operating Income (Reported) $51.1M $259.3M $257.3M -$65.2M -$166.4M
Operating Income (Adjusted) -$15.4M $262.6M $278.4M $18.2M -$116.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $60M $166.3M $95.7M $48.7M $60.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.1M $28.4M $32.3M $54M $70.2M
Gross Profit $35.9M $137.8M $63.4M -$5.3M -$9.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $125K $1.8M $3.6M $4.2M $474K
Selling, General & Admin $13.5M $20.3M $19.4M $21.3M $24.2M
Other Inc / (Exp) $55K -$63K $9M $57.6M $14.2M
Operating Expenses $14.2M $22.5M $25.7M $25.9M $24.4M
Operating Income $21.7M $115.3M $37.6M -$31.1M -$33.8M
 
Net Interest Expenses $1.2M $1.9M $1.4M $2.9M $7.6M
EBT. Incl. Unusual Items $20.6M $113.3M $45.3M $23.6M -$27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $27.8M $7.8M $7.1M -$4.5M
Net Income to Company $16.1M $85.6M $37.4M $16.5M -$22.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.1M $85.6M $37.4M $16.5M -$22.6M
 
Basic EPS (Cont. Ops) $0.10 $0.49 $0.21 $0.09 -$0.14
Diluted EPS (Cont. Ops) $0.09 $0.45 $0.20 -$0.08 -$0.14
Weighted Average Basic Share $168.9M $176.4M $176.9M $174.6M $163.8M
Weighted Average Diluted Share $179.3M $193.5M $193.6M $186.8M $163.8M
 
EBITDA $27.9M $120.5M $54.8M $44.9M $1.8M
EBIT $21.8M $115.2M $46.7M $26.5M -$19.6M
 
Revenue (Reported) $60M $166.3M $95.7M $48.7M $60.8M
Operating Income (Reported) $21.7M $115.3M $37.6M -$31.1M -$33.8M
Operating Income (Adjusted) $21.8M $115.2M $46.7M $26.5M -$19.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $519.7M $1.2B $136.6M $263.4M $282.4M
Short Term Investments -- -- $1B $734.5M $568.4M
Accounts Receivable, Net $3.6M $51M $32.9M $10M $18.9M
Inventory $32.3M $38.7M $57.6M $95.2M $107.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $7.8M $21.1M $8M $10.2M
Total Current Assets $561M $1.3B $1.3B $1.1B $1B
 
Property Plant And Equipment $503M $610.6M $935.8M $1.2B $1.3B
Long-Term Investments -- -- -- $9.7M --
Goodwill -- -- -- -- --
Other Intangibles -- -- $89K $8.9M $7.4M
Other Long-Term Assets $10.2M $2.2M $8M $28.3M $34.7M
Total Assets $1.1B $1.9B $2.2B $2.3B $2.3B
 
Accounts Payable $16.2M $35.7M $15.3M $28M $23.6M
Accrued Expenses -- -- $56.9M $70.6M $60.7M
Current Portion Of Long-Term Debt $24.5M -- -- -- --
Current Portion Of Capital Lease Obligations $266K -- -- -- --
Other Current Liabilities $2.2M $4.3M $4.1M $6.6M $18.9M
Total Current Liabilities $43.1M $59.5M $97.5M $108.6M $164M
 
Long-Term Debt $45.3M $674.9M $678.4M $682M $908.7M
Capital Leases -- -- -- -- --
Total Liabilities $220.4M $880.9M $925.2M $970.7M $1.3B
 
Common Stock $17K $18K $18K $17K $18K
Other Common Equity Adj -- -- $189K $145K $173K
Common Equity $853.9M $1B $1.3B $1.4B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $853.9M $1B $1.3B $1.4B $1.1B
 
Total Liabilities and Equity $1.1B $1.9B $2.2B $2.3B $2.3B
Cash and Short Terms $519.7M $1.2B $1.2B $997.8M $850.9M
Total Debt $69.8M $691M $678.4M $682M $908.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $1.2B $651.2M $296.5M $198.3M
Short Term Investments -- -- $517.8M $650.3M $560.8M
Accounts Receivable, Net $13.9M $37.1M $21.2M $21.6M $69.7M
Inventory $35.1M $39.6M $61.8M $108.5M $133.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $6.4M $13.6M $10M $17.9M
Total Current Assets $1.2B $1.3B $1.3B $1.1B $1B
 
Property Plant And Equipment $533.5M $668.5M $1B $1.2B $1.3B
Long-Term Investments -- -- -- $9.6M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $8.6M $7.1M
Other Long-Term Assets $9.9M $2.2M $11.5M $23.4M $49.7M
Total Assets $1.8B $2B $2.3B $2.4B $2.4B
 
Accounts Payable -- $41.7M $68.6M $26.1M $20.9M
Accrued Expenses -- -- -- $73.1M $65.5M
Current Portion Of Long-Term Debt $41.6M -- -- -- $67.3M
Current Portion Of Capital Lease Obligations $279K -- -- -- --
Other Current Liabilities $3.6M $4.7M $4.1M $7.4M $15.5M
Total Current Liabilities $72.9M $51.6M $93.9M $107.5M $248.2M
 
Long-Term Debt $690.3M $675.8M $679.3M $935.6M $842.4M
Capital Leases -- -- -- -- --
Total Liabilities $907.4M $896.8M $929.3M $1.2B $1.3B
 
Common Stock $17K $18K $17K $18K $18K
Other Common Equity Adj -- -- $131K -$130K -$1K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $875.2M $1.1B $1.4B $1.1B $1B
 
Total Liabilities and Equity $1.8B $2B $2.3B $2.4B $2.4B
Cash and Short Terms $1.2B $1.2B $1.2B $946.8M $759.2M
Total Debt $731.9M $675.8M $679.3M $935.6M $909.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.8M $135M $289M $24.3M -$65.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $22.9M $31.8M $25.2M $23.2M
Change in Accounts Receivable -$3.2M -$47.4M $16M $4.9M -$32.2M
Change in Inventories -$9.2M -$8.2M -$24.3M -$47.1M -$41.5M
Cash From Operations $3.3M $102M $343.5M $62.7M $13.3M
 
Capital Expenditures $22.4M $123.9M $326.6M $261.9M $186.4M
Cash Acquisitions -- -- -- -$9.7M --
Cash From Investing -$22.4M -$119.4M -$1.4B $68.7M $10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.8M $690M -- -- $747.5M
Long-Term Debt Repaid -$20.2M -$2.4M -$5.8M -$2.7M -$431.1M
Repurchase of Common Stock -- -- -- -- -$225.1M
Other Financing Activities $503.3M -$21.5M -$18.4M -$7.2M -$96.1M
Cash From Financing $522M $666.1M -$24.2M -$9.9M -$4.8M
 
Beginning Cash (CF) $29.6M $532.4M $1.2B $143.5M $265M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $502.9M $648.7M -$1B $121.5M $18.6M
Ending Cash (CF) $532.4M $1.2B $143.5M $265M $283.6M
 
Levered Free Cash Flow -$19.1M -$21.9M $16.9M -$199.2M -$173.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $16.1M $85.6M $37.4M $16.5M -$22.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.7M $9.8M $7M $7.5M $7.4M
Change in Accounts Receivable -$10.3M $13.9M $11.6M -$13.2M -$57.2M
Change in Inventories -$2.8M -$927K -$5M -$20.9M -$31.1M
Cash From Operations $9.3M $121M $55.5M -$41.1M -$63.2M
 
Capital Expenditures $19.3M $54.9M $74.5M $51.8M $30.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.2M -$49.8M $462.2M $40.7M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $690M -- -- $747.5M --
Long-Term Debt Repaid -$276K -$3.8M -$846K -$429.4M -$1.4M
Repurchase of Common Stock -- -- -- -$200.8M --
Other Financing Activities -$17.9M -$14.1M -$6M -$84.4M -$3.6M
Cash From Financing $671.8M -$17.9M -$6.8M $32.9M -$5M
 
Beginning Cash (CF) $532.4M $1.2B $143.5M $265M $283.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $662M $53.3M $510.9M $32.5M -$83.9M
Ending Cash (CF) $1.2B $1.2B $654.4M $297.5M $199.7M
 
Levered Free Cash Flow -$10M $66M -$19M -$93M -$93.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.6M $204.5M $240.9M $3.3M -$104.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10.7M $27M $29M $25.7M $23.1M
Change in Accounts Receivable -$13.5M -$23.2M $13.7M -$19.9M -$76.2M
Change in Inventories -$8.2M -$6.3M -$28.4M -$63M -$51.7M
Cash From Operations $8.9M $213.6M $278M -$33.9M -$8.7M
 
Capital Expenditures $41.1M $159.5M $346.1M $239.3M $165M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.9M -$150M -$845M -$352.8M -$46.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $728.8M -- -- $747.5M --
Long-Term Debt Repaid -$20.2M -$6M -$2.9M -$431.3M -$3.1M
Repurchase of Common Stock -- -- -- -$200.8M -$24.3M
Other Financing Activities -- -$17.6M -$10.2M -$85.6M -$15.3M
Cash From Financing $1.2B -$23.6M -$13.1M $29.8M -$42.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $40M -$580M -$356.9M -$97.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$32.2M $54.1M -$68.1M -$273.2M -$173.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $16.1M $85.6M $37.4M $16.5M -$22.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5.7M $9.8M $7M $7.5M $7.4M
Change in Accounts Receivable -$10.3M $13.9M $11.6M -$13.2M -$57.2M
Change in Inventories -$2.8M -$927K -$5M -$20.9M -$31.1M
Cash From Operations $9.3M $121M $55.5M -$41.1M -$63.2M
 
Capital Expenditures $19.3M $54.9M $74.5M $51.8M $30.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.2M -$49.8M $462.2M $40.7M -$15.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $690M -- -- $747.5M --
Long-Term Debt Repaid -$276K -$3.8M -$846K -$429.4M -$1.4M
Repurchase of Common Stock -- -- -- -$200.8M --
Other Financing Activities -$17.9M -$14.1M -$6M -$84.4M -$3.6M
Cash From Financing $671.8M -$17.9M -$6.8M $32.9M -$5M
 
Beginning Cash (CF) $532.4M $1.2B $143.5M $265M $283.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $662M $53.3M $510.9M $32.5M -$83.9M
Ending Cash (CF) $1.2B $1.2B $654.4M $297.5M $199.7M
 
Levered Free Cash Flow -$10M $66M -$19M -$93M -$93.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock