Financhill
Sell
33

MHPSY Quote, Financials, Valuation and Earnings

Last price:
$5.30
Seasonality move :
-3.31%
Day range:
$5.30 - $5.30
52-week range:
$3.90 - $6.99
Dividend yield:
0%
P/E ratio:
3.81x
P/S ratio:
0.18x
P/B ratio:
0.28x
Volume:
--
Avg. volume:
92
1-year change:
34.47%
Market cap:
$567.1M
Revenue:
$3B
EPS (TTM):
$1.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9B $2.4B $2.6B $3B $3B
Revenue Growth (YoY) -7.04% 24.13% 11.37% 14.35% 0.83%
 
Cost of Revenues $1.5B $1.6B $2B $2.4B $2.2B
Gross Profit $397.5M $744.5M $608M $639M $848M
Gross Profit Margin 20.8% 31.38% 23.01% 21.15% 27.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.2M $93.6M $117M $114M $141M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $200.6M $231.6M $277M $290M $392M
Operating Income $196.9M $512.9M $331M $349M $456M
 
Net Interest Expenses $130.7M $140.6M $149M $148M $145M
EBT. Incl. Unusual Items -$136.7M $403.7M -$259M $173M $149M
Earnings of Discontinued Ops. -$1.5M -$3.5M -- -- --
Income Tax Expense -$5.1M $6.9M -$28M $31M $5M
Net Income to Company -$138.2M $400.3M -$259M $173M $149M
 
Minority Interest in Earnings -$3.4M -$17.8M $5M $2M -$10M
Net Income to Common Excl Extra Items -$136.5M $375.5M -$226M $144M $134M
 
Basic EPS (Cont. Ops) -$1.26 $3.51 -$2.11 $1.35 $1.25
Diluted EPS (Cont. Ops) -$1.26 $3.51 -$2.11 $1.35 $1.25
Weighted Average Basic Share $107M $107M $107M $107M $107M
Weighted Average Diluted Share $107M $107M $107M $107M $107M
 
EBITDA $197M $748.7M $53M $502M $500M
EBIT $4.9M $555.9M -$106M $333M $308M
 
Revenue (Reported) $1.9B $2.4B $2.6B $3B $3B
Operating Income (Reported) $196.9M $512.9M $331M $349M $456M
Operating Income (Adjusted) $4.9M $555.9M -$106M $333M $308M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $447M $553.3M $746M $719M $779M
Revenue Growth (YoY) 0.97% 23.79% 34.82% -3.62% 8.35%
 
Cost of Revenues $381.2M $464.1M $602M $549M $616M
Gross Profit $65.8M $89.3M $144M $170M $163M
Gross Profit Margin 14.73% 16.13% 19.3% 23.64% 20.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.2M $54.3M $60M $77M $87M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.8M $80.6M $60M $86M $103M
Operating Income $16M $8.7M $84M $84M $60M
 
Net Interest Expenses $31.8M $36.2M $38M $30M $34M
EBT. Incl. Unusual Items $4M -$122.9M $50M $14M $39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$14.6M $1M -$2M $7M
Net Income to Company $4M -$122.9M $50M $14M $39M
 
Minority Interest in Earnings $600K $1.1M $3M $1M --
Net Income to Common Excl Extra Items $1.5M -$107.2M $52M $17M $32M
 
Basic EPS (Cont. Ops) $0.00 -$1.00 $0.48 $0.16 $0.30
Diluted EPS (Cont. Ops) $0.00 -$1.00 $0.48 $0.16 $0.30
Weighted Average Basic Share $107M $107.2M $108.3M $106.3M $106.7M
Weighted Average Diluted Share $107M $107.2M $108.3M $106.3M $106.7M
 
EBITDA $86.4M -$44M $130M $98M $138M
EBIT $38.9M -$85.5M $90M $55M $78M
 
Revenue (Reported) $447M $553.3M $746M $719M $779M
Operating Income (Reported) $16M $8.7M $84M $84M $60M
Operating Income (Adjusted) $38.9M -$85.5M $90M $55M $78M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9B $2.5B $2.8B $3B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.7B $2.2B $2.3B $2.3B
Gross Profit $371.5M $768M $662.7M $665M $841M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88M $99.6M $93M $131M $151M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $205.6M $262.2M $256.1M $316M $409M
Operating Income $165.9M $505.7M $406.6M $349M $432M
 
Net Interest Expenses $129.5M $145.1M $151M $140M $149M
EBT. Incl. Unusual Items $38.6M $276.9M -$86.1M $136M $174M
Earnings of Discontinued Ops. -- -$3.5M -- -- --
Income Tax Expense -$3.3M -$10.8M -$12.4M $28M $14M
Net Income to Company $37.1M $273.4M -$86.1M $137M $174M
 
Minority Interest in Earnings -$2.2M -$17.4M $6.9M -- -$11M
Net Income to Common Excl Extra Items $39.8M $266.8M -$66.8M $108M $149M
 
Basic EPS (Cont. Ops) $0.37 $2.49 -$0.63 $1.03 $1.39
Diluted EPS (Cont. Ops) $0.37 $2.49 -$0.63 $1.03 $1.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $368.1M $618.4M $227M $469M $540M
EBIT $177.9M $431.5M $69.5M $297M $331M
 
Revenue (Reported) $1.9B $2.5B $2.8B $3B $3.1B
Operating Income (Reported) $165.9M $505.7M $406.6M $349M $432M
Operating Income (Adjusted) $177.9M $431.5M $69.5M $297M $331M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $447M $553.3M $746M $719M $779M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $381.2M $464.1M $602M $549M $616M
Gross Profit $65.8M $89.3M $144M $170M $163M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.2M $54.3M $60M $77M $87M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $49.8M $80.6M $60M $86M $103M
Operating Income $16M $8.7M $84M $84M $60M
 
Net Interest Expenses $31.8M $36.2M $38M $30M $34M
EBT. Incl. Unusual Items $4M -$122.9M $50M $14M $39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$14.6M $1M -$2M $7M
Net Income to Company $4M -$122.9M $50M $14M $39M
 
Minority Interest in Earnings $600K $1.1M $3M $1M --
Net Income to Common Excl Extra Items $1.5M -$107.2M $52M $17M $32M
 
Basic EPS (Cont. Ops) $0.00 -$1.00 $0.48 $0.16 $0.30
Diluted EPS (Cont. Ops) $0.00 -$1.00 $0.48 $0.16 $0.30
Weighted Average Basic Share $107M $107.2M $108.3M $106.3M $106.7M
Weighted Average Diluted Share $107M $107.2M $108.3M $106.3M $106.7M
 
EBITDA $86.4M -$44M $130M $98M $138M
EBIT $38.9M -$85.5M $90M $55M $78M
 
Revenue (Reported) $447M $553.3M $746M $719M $779M
Operating Income (Reported) $16M $8.7M $84M $84M $60M
Operating Income (Adjusted) $38.9M -$85.5M $90M $55M $78M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $217.6M $275.2M $300M $436M $355M
Short Term Investments $7.1M $734K $12M $22M $2M
Accounts Receivable, Net $119.2M $156.9M $183M $186M $200M
Inventory $684.8M $1.1B $952M $874M $987M
Prepaid Expenses $19.2M $45.8M $31M $29M $53M
Other Current Assets -- -- -$500K -$200K --
Total Current Assets $1.2B $1.7B $1.6B $1.6B $1.7B
 
Property Plant And Equipment $1.9B $2.2B $2.1B $2.1B $2.6B
Long-Term Investments -- -- -- -- --
Goodwill $70.6M $66.4M $60M $62M $65M
Other Intangibles $96.8M $97.8M $80M $75M $66M
Other Long-Term Assets -- -- $600K -$400K -$200K
Total Assets $3.3B $4.1B $3.8B $3.9B $4.4B
 
Accounts Payable $149.8M $162.6M $123M $142M $147M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62M $77.1M $65M $76M $79M
Other Current Liabilities $15.2M -- -- -- --
Total Current Liabilities $374.9M $529.3M $533M $850M $665M
 
Long-Term Debt $1.4B $1.5B $1.5B $1.1B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.3B $2.4B $2.3B $2.5B
 
Common Stock $284.5M $284.5M $285M $285M $285M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.8B $1.4B $1.6B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.4M $29.8M $18M $10M $26M
Total Equity $1.3B $1.8B $1.4B $1.6B $2B
 
Total Liabilities and Equity $3.3B $4.1B $3.8B $3.9B $4.4B
Cash and Short Terms $224.7M $276M $312M $458M $357M
Total Debt $1.5B $1.6B $1.7B $1.6B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $140.4M $307.7M $350.9M $390M $359M
Short Term Investments $72.7M $18.6M $19.6M $38M $16M
Accounts Receivable, Net $110M $130M $188.5M $194M $255M
Inventory $759.6M $1B $945.3M $866M $1B
Prepaid Expenses $19.2M $61.8M $24.5M $22M $41M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.6B $1.6B $1.5B $1.8B
 
Property Plant And Equipment $1.9B $2.1B $2.1B $2.1B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $67.6M $65.1M $61.1M $62M $79M
Other Intangibles $93.3M $93M $80.1M $73M $67M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.3B $3.9B $3.9B $3.8B $4.6B
 
Accounts Payable $160.3M $179.4M $130.9M $147M $151M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.3M $67.7M $78.2M $86M $94M
Other Current Liabilities $16.1M $39.9M -- $117M $147M
Total Current Liabilities $380.8M $565.4M $535.6M $725M $745M
 
Long-Term Debt $1.4B $1.5B $1.5B $1.2B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.3B $2.4B $2.3B $2.6B
 
Common Stock $284.5M $284.5M $284.5M $285M $285M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.4M $24.4M $15.3M $10M $26M
Total Equity $1.2B $1.6B $1.5B $1.5B $2B
 
Total Liabilities and Equity $3.3B $3.9B $3.9B $3.8B $4.6B
Cash and Short Terms $213.1M $326.3M $370.5M $428M $375M
Total Debt $1.5B $1.6B $1.7B $1.5B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$138.2M $400.3M -$259M $173M $149M
Depreciation & Amoritzation $192.1M $192.9M $159M $169M $192M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$36.8M -$51.3M -$84M $32M -$55M
Change in Inventories -$112M -$207.3M -$275M $9M -$78M
Cash From Operations $70.7M $124.8M $138M $438M $246M
 
Capital Expenditures $73.6M $154.3M $168M $219M $299M
Cash Acquisitions -- -$1.8M -- -- -$37M
Cash From Investing -$128.6M -$100M -$174M -$228M -$333M
 
Dividends Paid (Ex Special Dividend) -$30M -$60M -- -- --
Special Dividend Paid
Long-Term Debt Issued $113.2M $329.5M $232M $280M $589M
Long-Term Debt Repaid -$118.4M -$203.3M -$160M -$336M -$544M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1M -- --
Cash From Financing -$51.7M $34.7M $57M -$86M $17M
 
Beginning Cash (CF) $340.7M $217.6M $275M $300M $436M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$109.6M $59.6M $21M $124M -$70M
Ending Cash (CF) $217.6M $275.2M $300M $436M $355M
 
Levered Free Cash Flow -$2.9M -$29.5M -$30M $219M -$53M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $236.4M $29.7M $33M $31M --
Depreciation & Amoritzation $41.6M $40.4M $42M $45M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$26M -$83.5M -$9M -$23M --
Change in Inventories $16.5M -$48.5M $95M $23M --
Cash From Operations $85.5M -$45.6M $178M $41M --
 
Capital Expenditures $31.4M $31.4M $55M $79M --
Cash Acquisitions -$898K -- -- -$16M --
Cash From Investing -$40.9M -$35M -$65M -$100M --
 
Dividends Paid (Ex Special Dividend) -$30M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $64M $2.1M $40M $238M --
Long-Term Debt Repaid -$49.7M -$271K -$4M -$268M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$499K -- -- --
Cash From Financing -$27.2M -$438K $32M -$40M --
 
Beginning Cash (CF) $140.4M $307.7M $351M $390M --
Foreign Exchange Rate Adjustment $4M -$4.3M $6M $3M --
Additions / Reductions $17.4M -$81M $145M -$99M --
Ending Cash (CF) $161.9M $222.4M $502M $294M --
 
Levered Free Cash Flow $54.1M -$77M $123M -$38M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.1M $273.4M -$86.1M $137M $174M
Depreciation & Amoritzation $190.2M $186.8M $157.5M $172M $209M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.8M -$42M -$83M $7M -$91M
Change in Inventories -$135.3M -$191.4M -$206.1M $17M -$91M
Cash From Operations $73.6M $215.1M $180.2M $444M $189M
 
Capital Expenditures $73.6M $166.2M $174.9M $237M $302M
Cash Acquisitions -- -$1.8M -- -- -$37M
Cash From Investing -$88.6M -$123.7M -$172.1M -$257M -$328M
 
Dividends Paid (Ex Special Dividend) -$30M -$60M -- -- --
Special Dividend Paid
Long-Term Debt Issued $80.1M $393.7M $164.8M $399M $521M
Long-Term Debt Repaid -$129.9M -$227.2M -$129.1M -$515M -$386M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$104.9M $81.5M $20.8M -$145M $106M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$120M $172.9M $28.9M $42M -$33M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$81K $48.9M $5.3M $207M -$113M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $240.3M -$93.2M $83M $45M $39M
Depreciation & Amoritzation $89.1M $81.9M $82M $88M $60M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$34.3M -$82.5M -$7M -$46M -$59M
Change in Inventories -$93.2M -$142.4M $70M $6M -$30M
Cash From Operations $49M $8.2M $274M $143M $45M
 
Capital Expenditures $53.6M $65.5M $96M $138M $62M
Cash Acquisitions -$898K -- -- -$16M --
Cash From Investing -$55M -$72.9M -$101M -$165M -$60M
 
Dividends Paid (Ex Special Dividend) -$30M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $79M $81.3M $52M $369M $63M
Long-Term Debt Repaid -$78.8M -$53.1M -$26M -$469M -$43M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$499K -- -- --
Cash From Financing -$51.8M $21.7M $18M -$113M $16M
 
Beginning Cash (CF) $358M $582.9M $651M $826M $355M
Foreign Exchange Rate Adjustment $2.1M -$9.9M $11M -$7M $3M
Additions / Reductions -$57.8M -$42.9M $191M -$135M $1M
Ending Cash (CF) $302.3M $530.1M $853M $684M $359M
 
Levered Free Cash Flow -$4.6M -$57.3M $178M $5M -$17M

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock