Financhill
Sell
44

MYPS Quote, Financials, Valuation and Earnings

Last price:
$1.94
Seasonality move :
4.84%
Day range:
$1.82 - $2.00
52-week range:
$1.20 - $3.04
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.86x
P/B ratio:
0.92x
Volume:
206.3K
Avg. volume:
244.5K
1-year change:
-22.92%
Market cap:
$243.1M
Revenue:
$310.9M
EPS (TTM):
-$0.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $239.4M $269.9M $287.4M $290.3M $310.9M
Revenue Growth (YoY) -- 12.72% 6.5% 1.01% 7.09%
 
Cost of Revenues $80.3M $91.5M $91.6M $85.4M $77.8M
Gross Profit $159.2M $178.4M $195.8M $204.9M $233.1M
Gross Profit Margin 66.48% 66.11% 68.12% 70.58% 74.98%
 
R&D Expenses $39M $51.7M $61.3M $63.3M $70.3M
Selling, General & Admin $76.6M $74.1M $106.9M $121.1M $119.4M
Other Inc / (Exp) -$518K -$19.2M $10.6M -$10.5M -$5.5M
Operating Expenses $140.8M $148M $195.7M $220M $235M
Operating Income $18.4M $30.4M $92K -$15.1M -$1.9M
 
Net Interest Expenses $264K $142K $235K -- --
EBT. Incl. Unusual Items $17.6M $11.1M $10.5M -$23.6M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M -$1.7M -$258K -$5.8M $16.9M
Net Income to Company $13.6M $12.8M $10.7M -$17.8M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.6M $12.8M $10.7M -$17.8M -$19.4M
 
Basic EPS (Cont. Ops) $0.11 $0.10 $0.10 -$0.14 -$0.15
Diluted EPS (Cont. Ops) $0.11 $0.10 $0.09 -$0.14 -$0.15
Weighted Average Basic Share $125.8M $125.8M $111.7M $128.4M $133M
Weighted Average Diluted Share $125.8M $125.8M $124.9M $128.4M $133M
 
EBITDA $43M $33.5M $27.5M $20.5M $43.4M
EBIT $17.9M $11.3M $92K -$15.1M -$1.9M
 
Revenue (Reported) $239.4M $269.9M $287.4M $290.3M $310.9M
Operating Income (Reported) $18.4M $30.4M $92K -$15.1M -$1.9M
Operating Income (Adjusted) $17.9M $11.3M $92K -$15.1M -$1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $69.7M $70.6M $72.1M $75.9M $71.2M
Revenue Growth (YoY) -- 1.23% 2.21% 5.17% -6.1%
 
Cost of Revenues $23.8M $22.3M $21.7M $19.9M $17.8M
Gross Profit $45.9M $48.3M $50.4M $56M $53.4M
Gross Profit Margin 65.8% 68.43% 69.91% 73.82% 74.97%
 
R&D Expenses $14.8M $14.5M $15.1M $17.4M $16.7M
Selling, General & Admin $19.4M $25.1M $29.1M $29.5M $26.7M
Other Inc / (Exp) $494K $9.5M $3.4M $2.7M -$3.2M
Operating Expenses $39.8M $46.8M $52.8M $58.4M $54.9M
Operating Income $6M $1.5M -$2.4M -$2.4M -$1.5M
 
Net Interest Expenses $107K $57K -- -- --
EBT. Incl. Unusual Items $6.4M $10.9M $1.9M $1.7M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$329K -$1.8M -$2.1M -$534K
Net Income to Company -- $11.2M $3.6M $3.8M -$3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M $11.2M $3.6M $3.8M -$3.1M
 
Basic EPS (Cont. Ops) $0.04 $0.09 $0.03 $0.03 -$0.02
Diluted EPS (Cont. Ops) $0.04 $0.08 $0.02 $0.03 -$0.02
Weighted Average Basic Share $125.8M $125.8M $129M $133.4M $125M
Weighted Average Diluted Share $125.8M $138.8M $146.9M $149.7M $125M
 
EBITDA $12.1M $8.7M $6.2M $9.1M $10M
EBIT $6.5M $1.5M -$2.4M -$2.4M -$1.5M
 
Revenue (Reported) $69.7M $70.6M $72.1M $75.9M $71.2M
Operating Income (Reported) $6M $1.5M -$2.4M -$2.4M -$1.5M
Operating Income (Adjusted) $6.5M $1.5M -$2.4M -$2.4M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $279.5M $282.9M $313.2M $298.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $91.1M $85.5M $80M $74.4M
Gross Profit -- $188.4M $197.4M $233.1M $224.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $62.3M $61.4M $70.3M $68.2M
Selling, General & Admin -- $101.8M $112.2M $122M $116.2M
Other Inc / (Exp) $697K -$10.3M -$9.4M -$4.6M -$5.6M
Operating Expenses -- $190.1M $206.1M $236.2M $230.8M
Operating Income -- -$1.6M -$8.7M -$3.1M -$6.4M
 
Net Interest Expenses $148K $254K -- -- --
EBT. Incl. Unusual Items -- -$12.2M -$17.1M -$3.3M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$11.6M -$1.6M -$2.1M $19.4M
Net Income to Company -- -- -$15.5M -$1.2M -$26.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$645K -$15.5M -$1.2M -$26.1M
 
Basic EPS (Cont. Ops) -- -$0.02 -$0.13 -$0.02 -$0.19
Diluted EPS (Cont. Ops) -- -$0.03 -$0.14 -$0.02 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $4.6M $23.8M $40.9M $39.9M
EBIT -- -$21.3M -$8.7M -$3.1M -$6.4M
 
Revenue (Reported) -- $279.5M $282.9M $313.2M $298.8M
Operating Income (Reported) -- -$1.6M -$8.7M -$3.1M -$6.4M
Operating Income (Adjusted) -- -$21.3M -$8.7M -$3.1M -$6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $147.6M $215.5M $210.9M $233.8M $221.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.5M $69.8M $63.7M $58.3M $54.9M
Gross Profit $97.1M $145.7M $147.3M $175.5M $166.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.5M $46.6M $46.6M $53.5M $51.4M
Selling, General & Admin $37.5M $82.9M $88.1M $89M $85.8M
Other Inc / (Exp) $697K $9.4M -$10.7M -$4.8M -$4.9M
Operating Expenses $75M $149.5M $159.9M $176.2M $172M
Operating Income $22.2M -$3.9M -$12.7M -$662K -$5.2M
 
Net Interest Expenses $148K $206K $5K -- --
EBT. Incl. Unusual Items $22.7M $5.3M -$22.3M -$2M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M -$4.8M -$6.2M -$2.4M $55K
Net Income to Company -- $10.1M -$16.1M $471K -$6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.1M $10.1M -$16.1M $471K -$6.3M
 
Basic EPS (Cont. Ops) $0.14 $0.07 -$0.13 -$0.00 -$0.04
Diluted EPS (Cont. Ops) $0.14 $0.06 -$0.14 -$0.00 -$0.04
Weighted Average Basic Share $251.5M $350.9M $382.6M $397.6M $393.1M
Weighted Average Diluted Share $251.5M $363.8M $419.5M $413.9M $393.1M
 
EBITDA $33.7M $16.3M $12.6M $33M $29.6M
EBIT $22.7M -$3.9M -$12.7M -$662K -$5.2M
 
Revenue (Reported) $147.6M $215.5M $210.9M $233.8M $221.6M
Operating Income (Reported) $22.2M -$3.9M -$12.7M -$662K -$5.2M
Operating Income (Adjusted) $22.7M -$3.9M -$12.7M -$662K -$5.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $48.9M $213.5M $134M $132.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16.6M $20.5M $25M $30M
Inventory -- -- -- -- --
Prepaid Expenses -- $2.4M $5.1M $5.1M $5.3M
Other Current Assets -- $2.9M $413K $8.4M $2.8M
Total Current Assets -- $77.8M $241.8M $176M $174.9M
 
Property Plant And Equipment -- $6.2M $5.3M $33.1M $26.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.1M $5.1M $47.1M $47.1M
Other Intangibles -- $40.4M $62M $77.2M $110.9M
Other Long-Term Assets -- $1.9M $14.4M $4.6M $3.7M
Total Assets -- $134.5M $334.8M $352M $366.3M
 
Accounts Payable -- $4.7M $7.8M $4.4M $1.9M
Accrued Expenses -- $29.1M $9.2M $19.3M $22.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.6M $4.2M
Other Current Liabilities -- -- $11.7M $5.2M $16.2M
Total Current Liabilities -- $33.8M $29.9M $34.2M $46M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $38.4M $31.4M $49.7M $78M
 
Common Stock -- $10K $13K $13K $14K
Other Common Equity Adj -- -- $393K -$151K $124K
Common Equity -- $96.1M $303.5M $302.3M $288.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $96.1M $303.5M $302.3M $288.4M
 
Total Liabilities and Equity -- $134.5M $334.8M $352M $366.3M
Cash and Short Terms -- $48.9M $213.5M $134M $132.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $226M $212.1M $129.8M $105.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $18.2M $18.8M $28.8M $28.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $6.4M $2.7M $4.2M $4.8M
Other Current Assets -- $416K $977K $3.1M $433K
Total Current Assets -- $261.8M $236.7M $170.1M $144.3M
 
Property Plant And Equipment -- $5.2M $13.9M $28.2M $28.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.1M $6.2M $47.1M $52.2M
Other Intangibles -- $44.1M $51.4M $74.7M $99.8M
Other Long-Term Assets -- $7.8M $12.4M $3.5M $3.5M
Total Assets -- $330.5M $333.9M $344.7M $330.6M
 
Accounts Payable -- $8.8M $5.3M $2.7M $4.2M
Accrued Expenses -- $10.6M $17.4M $18.7M $17.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.2M $3.5M
Other Current Liabilities -- $8.5M $3.6M $7.1M $8.7M
Total Current Liabilities -- $27.9M $27.4M $34.6M $34.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $32.1M $30.4M $42.5M $65.4M
 
Common Stock -- $13K $13K $14K $13K
Other Common Equity Adj -- -- -- -$1M -$695K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $298.4M $303.5M $302.2M $265.2M
 
Total Liabilities and Equity -- $330.5M $333.9M $344.7M $330.6M
Cash and Short Terms -- $226M $212.1M $129.8M $105.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $13.6M $12.8M $10.7M -$17.8M -$19.4M
Depreciation & Amoritzation $25.2M $22.2M $27.4M $35.6M $45.3M
Stock-Based Compensation $5.9M $3.5M $4.5M $17.7M $18.7M
Change in Accounts Receivable -$1.5M -$7.3M $857K -$1.2M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $36.1M $48.4M $33.9M $33.4M $51.7M
 
Capital Expenditures $25.3M $27M $40.9M $33.4M $32.5M
Cash Acquisitions -- -- -- -$70.4M --
Cash From Investing -$25.3M -$27M -$56.9M -$102.3M -$32.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.2M -$2.5M -- -$4.3M -$15.5M
Other Financing Activities -$1.9M -$2.1M $184.5M -$5M -$7.9M
Cash From Financing -$7.3M -$3.6M $186.9M -$9.6M -$20.2M
 
Beginning Cash (CF) $27.6M $31M $48.9M $213.5M $134M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $17.8M $163.8M -$78.5M -$766K
Ending Cash (CF) $31M $48.9M $213.5M $134M $132.9M
 
Levered Free Cash Flow $10.8M $21.4M -$7M $4K $19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $11.2M $3.6M $3.8M -$3.1M
Depreciation & Amoritzation -- $7.2M $8.6M $11.5M $11.6M
Stock-Based Compensation -- $751K $3.6M $4.3M $4.6M
Change in Accounts Receivable -- -$1M -$724K $1.1M -$327K
Change in Inventories -- -- -- -- --
Cash From Operations -- $5.6M $10.3M $12.5M $14.6M
 
Capital Expenditures -- $7.1M $12M $7.4M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$9.1M -$14M -$7.7M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$485K
Other Financing Activities -- -$695K -$5M -$2.7M -$5.8M
Cash From Financing -- -$503K -$4.5M -$2.2M -$6.2M
 
Beginning Cash (CF) -- $229.9M $220.6M $127.7M $106.3M
Foreign Exchange Rate Adjustment -- $88K -$293K -$508K $94K
Additions / Reductions -- -$4M -$8.3M $2.6M -$628K
Ending Cash (CF) -- $226M $212.1M $129.8M $105.8M
 
Levered Free Cash Flow -- -$1.5M -$1.7M $5.1M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$15.5M -$1.2M -$26.1M
Depreciation & Amoritzation -- -- $32.5M $44M $46.4M
Stock-Based Compensation -- $3.7M $14.3M $18.6M $18.6M
Change in Accounts Receivable -- -- $7.9M -$7.9M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $94.4M $44.3M $38.5M $49.5M
 
Capital Expenditures -- $20.8M $46.6M $28.6M $29.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$52.7M -$98.1M -$32.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$19.7M -$29.2M
Other Financing Activities -- -- -- -- -$12.3M
Cash From Financing -- -- -$5.5M -$21.7M -$41M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$13.8M -$81.2M -$24.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$2.2M $10M $20.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $10.1M -$16.1M $471K -$6.3M
Depreciation & Amoritzation -- $20.1M $25.3M $33.7M $34.8M
Stock-Based Compensation -- $3.7M $13.6M $14.4M $14.3M
Change in Accounts Receivable -- -$5.1M $2M -$4.7M -$679K
Change in Inventories -- -- -- -- --
Cash From Operations -- $20.8M $31.2M $36.4M $34.1M
 
Capital Expenditures -- $20.8M $26.4M $21.6M $18.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$30.3M -$26.1M -$21.9M -$22.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$15.5M -$29.2M
Other Financing Activities -- $184.6M -$5M -$5.2M -$9.7M
Cash From Financing -- $186.7M -$5.6M -$17.8M -$38.6M
 
Beginning Cash (CF) -- $318.3M $654.1M $389.2M $366.2M
Foreign Exchange Rate Adjustment -- -$113K -$913K -$967K -$518K
Additions / Reductions -- $177.2M -$520K -$3.2M -$26.6M
Ending Cash (CF) -- $495.4M $652.7M $385M $339.1M
 
Levered Free Cash Flow -- -$18K $4.8M $14.8M $15.7M

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

GET BETTER TRADE IDEAS

Popular

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock