Financhill
Sell
45

PRTS Quote, Financials, Valuation and Earnings

Last price:
$0.94
Seasonality move :
-12.35%
Day range:
$0.92 - $0.97
52-week range:
$0.68 - $3.44
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.09x
P/B ratio:
0.53x
Volume:
299.8K
Avg. volume:
387.6K
1-year change:
-71.24%
Market cap:
$51.5M
Revenue:
$675.7M
EPS (TTM):
-$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $280.7M $443.9M $582.4M $661.6M $675.7M
Revenue Growth (YoY) -3.04% 58.16% 31.22% 13.59% 2.14%
 
Cost of Revenues $196.4M $288.5M $385.2M $430.7M $446.3M
Gross Profit $84.2M $155.4M $197.3M $230.9M $229.4M
Gross Profit Margin 30.01% 35% 33.87% 34.9% 33.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36K $213K $238K $467K $3.2M
Operating Expenses $92.5M $155.1M $206.4M $230.2M $239.3M
Operating Income -$8.3M $295K -$9.1M $651K -$9.9M
 
Net Interest Expenses $1.9M $1.7M $1.1M $1.4M $1.4M
EBT. Incl. Unusual Items -$10.1M -$1.2M -$10M -$319K -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.4M $307K $351K $632K $145K
Net Income to Company -$31.5M -$1.5M -$10.3M -$951K -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.5M -$1.5M -$10.3M -$951K -$8.2M
 
Basic EPS (Cont. Ops) -$0.89 -$0.04 -$0.20 -$0.02 -$0.15
Diluted EPS (Cont. Ops) -$0.89 -$0.04 -$0.20 -$0.02 -$0.15
Weighted Average Basic Share $35.7M $42.3M $51.4M $54.1M $56.6M
Weighted Average Diluted Share $35.7M $42.3M $51.4M $54.1M $56.6M
 
EBITDA -$1.9M $8.3M $1.1M $14.8M $10M
EBIT -$8.2M $508K -$8.9M $1.1M -$6.7M
 
Revenue (Reported) $280.7M $443.9M $582.4M $661.6M $675.7M
Operating Income (Reported) -$8.3M $295K -$9.1M $651K -$9.9M
Operating Income (Adjusted) -$8.2M $508K -$8.9M $1.1M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $117.4M $141.8M $164.8M $166.9M $144.8M
Revenue Growth (YoY) 69.48% 20.82% 16.19% 1.25% -13.25%
 
Cost of Revenues $74.3M $94.5M $108.7M $112M $93.8M
Gross Profit $43.1M $47.3M $56.1M $54.8M $51M
Gross Profit Margin 36.73% 33.37% 34.07% 32.85% 35.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6K $24K $117K $874K $345K
Operating Expenses $41.4M $51.7M $56.7M $57.7M $60.9M
Operating Income $1.7M -$4.3M -$581K -$2.9M -$9.9M
 
Net Interest Expenses $308K $309K $435K $360K $310K
EBT. Incl. Unusual Items $1.4M -$4.6M -$899K -$2.4M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45K $39K $49K $114K $135K
Net Income to Company $1.4M -$4.7M -$948K -$2.5M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M -$4.7M -$948K -$2.5M -$10M
 
Basic EPS (Cont. Ops) $0.03 -$0.09 -$0.02 -$0.04 -$0.17
Diluted EPS (Cont. Ops) $0.03 -$0.09 -$0.02 -$0.04 -$0.17
Weighted Average Basic Share $44.7M $52.3M $54.5M $57.2M $57.3M
Weighted Average Diluted Share $53.6M $52.3M $54.5M $57.2M $57.3M
 
EBITDA $3.5M -$1.7M $3M $2.4M -$4.6M
EBIT $1.7M -$4.3M -$464K -$2M -$9.6M
 
Revenue (Reported) $117.4M $141.8M $164.8M $166.9M $144.8M
Operating Income (Reported) $1.7M -$4.3M -$581K -$2.9M -$9.9M
Operating Income (Adjusted) $1.7M -$4.3M -$464K -$2M -$9.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $387.1M $563.9M $645.3M $673.9M $611.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $252.2M $372.4M $418.7M $444.4M $406.8M
Gross Profit $134.9M $191.5M $226.7M $229.5M $204.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $75K $354K $380K $2.5M $1.9M
Operating Expenses $133.5M $199.3M $225.2M $238M $236.8M
Operating Income $1.4M -$7.8M $1.5M -$8.6M -$31.9M
 
Net Interest Expenses $1.9M $1.1M $1.4M $1.4M $1.2M
EBT. Incl. Unusual Items -$458K -$8.5M $505K -$7.5M -$31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $315K $262K $910K $9K
Net Income to Company -$23.1M -$8.8M $243K -$8.4M -$31.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.1M -$8.8M $243K -$8.4M -$31.3M
 
Basic EPS (Cont. Ops) -$0.67 -$0.20 -- -$0.15 -$0.54
Diluted EPS (Cont. Ops) -$0.68 -$0.20 -$0.01 -$0.15 -$0.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $8.6M $2.2M $14.4M $10.5M -$12.4M
EBIT $1.5M -$7.4M $1.9M -$6M -$30M
 
Revenue (Reported) $387.1M $563.9M $645.3M $673.9M $611.7M
Operating Income (Reported) $1.4M -$7.8M $1.5M -$8.6M -$31.9M
Operating Income (Adjusted) $1.5M -$7.4M $1.9M -$6M -$30M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $324.2M $444.2M $507.1M $519.3M $455.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $210.4M $294.3M $327.8M $341.5M $302M
Gross Profit $113.7M $149.9M $179.2M $177.8M $153.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $80K $221K $363K $2.4M $1.1M
Operating Expenses $110.2M $154.4M $173.1M $180.9M $178.5M
Operating Income $3.6M -$4.5M $6.1M -$3.1M -$25.2M
 
Net Interest Expenses $1.5M $826K $1.1M $1M $896K
EBT. Incl. Unusual Items $2.2M -$5.1M $5.4M -$1.7M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199K $207K $118K $396K $260K
Net Income to Company $2M -$5.3M $5.3M -$2.1M -$25.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M -$5.3M $5.3M -$2.1M -$25.2M
 
Basic EPS (Cont. Ops) $0.04 -$0.11 $0.10 -$0.03 -$0.43
Diluted EPS (Cont. Ops) $0.03 -$0.11 $0.09 -$0.03 -$0.43
Weighted Average Basic Share $120.9M $152.7M $161.9M $168.8M $170.7M
Weighted Average Diluted Share $137.8M $158.1M $168.9M $171.7M $170.7M
 
EBITDA $9M $2.9M $16.2M $11.9M -$10.6M
EBIT $3.6M -$4.3M $6.5M -$698K -$24M
 
Revenue (Reported) $324.2M $444.2M $507.1M $519.3M $455.3M
Operating Income (Reported) $3.6M -$4.5M $6.1M -$3.1M -$25.2M
Operating Income (Adjusted) $3.6M -$4.3M $6.5M -$698K -$24M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.3M $35.8M $18.1M $18.8M $51M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $6.3M $5M $6.4M $7.4M
Inventory $52.5M $89.3M $138.9M $136M $128.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $7.9M $6.6M $6.7M $6.1M
Total Current Assets $62.4M $139.4M $168.6M $167.9M $193.3M
 
Property Plant And Equipment $23.2M $44.7M $64.5M $68M $61.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4M $2.9M $2.2M $2.5M $3.3M
Total Assets $87.9M $187M $235.3M $238.4M $257.9M
 
Accounts Payable $44.4M $45.3M $67.4M $57.6M $77.9M
Accrued Expenses $9.5M $18.2M $17.5M $16.5M $20.8M
Current Portion Of Long-Term Debt $729K -- -- -- --
Current Portion Of Capital Lease Obligations $2M $4.1M $7.2M $9.3M $9.1M
Other Current Liabilities $2.6M $3.7M $4.8M $4.6M $5.3M
Total Current Liabilities $59.9M $72M $96.8M $88M $113M
 
Long-Term Debt $1.1M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.6M $103.5M $139.8M $128.3M $145M
 
Common Stock $41K $51K $56K $57K $60K
Other Common Equity Adj $214K -$215K $274K $1.1M $783K
Common Equity $12.4M $83.5M $95.6M $110.1M $112.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.4M $83.5M $95.6M $110.1M $112.8M
 
Total Liabilities and Equity $87.9M $187M $235.3M $238.4M $257.9M
Cash and Short Terms $2.3M $35.8M $18.1M $18.8M $51M
Total Debt $1.8M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $59M $20.7M $16.7M $66.7M $38.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7M $8.1M $9.5M $9.4M $8.4M
Inventory $76.7M $131.8M $154.8M $124M $97.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $6.4M $6.7M $6.7M $6.5M
Total Current Assets $149.6M $166.9M $187.6M $206.8M $150.2M
 
Property Plant And Equipment $41M $52.7M $69.8M $60.8M $74.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.2M $2.6M $3.3M $3.1M
Total Assets $192.8M $221.8M $260M $270.8M $227.6M
 
Accounts Payable $49.4M $59.4M $68.2M $83.4M $59.7M
Accrued Expenses $22.6M $23.4M $20M $21.9M $19M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $6M $9M $9.3M $9.3M
Other Current Liabilities $3.2M $3.9M $4.2M $5M $4.8M
Total Current Liabilities $78.9M $93.5M $101.7M $119.6M $92.9M
 
Long-Term Debt -- -- $5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $108.3M $127.3M $148.4M $153.2M $130.4M
 
Common Stock $50K $55K $57K $60K $61K
Other Common Equity Adj $139K -$57K $228K $1.2M $870K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $84.6M $94.5M $111.6M $117.7M $97.2M
 
Total Liabilities and Equity $192.8M $221.8M $260M $270.8M $227.6M
Cash and Short Terms $59M $20.7M $16.7M $66.7M $38.1M
Total Debt -- -- $5M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$31.5M -$1.5M -$10.3M -$951K -$8.2M
Depreciation & Amoritzation $6.4M $7.8M $10M $13.7M $16.7M
Stock-Based Compensation $3.7M $7.8M $15.7M $11.3M $11.7M
Change in Accounts Receivable $1.1M -$3.7M $1.3M -$1.4M -$1.1M
Change in Inventories -$2.9M -$36.8M -$49.5M $2.8M $6.7M
Cash From Operations $6.9M -$19.1M -$7M $15.4M $50M
 
Capital Expenditures $6.2M $9.8M $11.6M $12.6M $12M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2M -$9.8M -$11.6M -$12.5M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$80K -$33K -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.9M $5.5M $131K $10.4M $244K
Long-Term Debt Repaid -$15.4M -$7.8M -$2.3M -$14.6M -$5M
Repurchase of Common Stock -- -- -$524K -- -$4.3M
Other Financing Activities -$302K -$93K -$71K -- --
Cash From Financing -$465K $62.4M $902K -$2.2M -$5.9M
 
Beginning Cash (CF) $2M $2.3M $35.8M $18.1M $18.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $252K $33.5M -$17.6M $698K $32.2M
Ending Cash (CF) $2.3M $35.8M $18.1M $18.8M $51M
 
Levered Free Cash Flow $717K -$28.8M -$18.6M $2.8M $38M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4M -$4.7M -$948K -$2.5M -$10M
Depreciation & Amoritzation $1.8M $2.6M $3.4M $4.4M $5M
Stock-Based Compensation $1.6M $4M $3.3M $1.5M $3.1M
Change in Accounts Receivable -$1.7M -$1.1M -$2.6M -$2.1M -$2.3M
Change in Inventories -$11.3M -$17.8M $8.3M -$10.7M $12.1M
Cash From Operations -$23.6M -$9.3M $243K -$8.5M $8.5M
 
Capital Expenditures $3.1M $3M $2.7M $2.7M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$3M -$2.7M -$2.7M -$3.5M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $121K $15K $5.1M $42K $41K
Long-Term Debt Repaid -$366K -$591K -$1.2M -$1.2M -$1.1M
Repurchase of Common Stock -- -- -- -$1.1M --
Other Financing Activities -$6K -- -- -- -$32K
Cash From Financing $60.8M -$125K $4.4M -$1.3M -$961K
 
Beginning Cash (CF) $24.9M $33.1M $15.2M $79.2M $34.1M
Foreign Exchange Rate Adjustment $13K -$5K -$477K -- --
Additions / Reductions $34.1M -$12.5M $1.9M -$12.5M $4M
Ending Cash (CF) $59M $20.7M $16.7M $66.7M $38.1M
 
Levered Free Cash Flow -$26.7M -$12.4M -$2.5M -$11.2M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23.1M -$8.8M $243K -$8.4M -$31.3M
Depreciation & Amoritzation $7.1M $9.6M $12.6M $16.6M $17.6M
Stock-Based Compensation $7.7M $13.1M $12.2M $11.7M $12.5M
Change in Accounts Receivable -$2.6M -$1.1M -$1.6M $15K $1M
Change in Inventories -$29M -$55M -$23M $30.3M $26.7M
Cash From Operations $4.2M -$29M $7.1M $67.5M $678K
 
Capital Expenditures $8.4M $11.3M $13.7M $9.4M $22.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.4M -$11.2M -$13.6M -$9.3M -$22.7M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.7M $126K $10.4M $225K $253K
Long-Term Debt Repaid -$10.7M -$2.1M -$9.1M -$10M -$4.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$103K -$5K -- -- --
Cash From Financing $62.1M $2M $3M -$8.6M -$6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.9M -$38.3M -$3.5M $49.6M -$28.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.3M -$40.3M -$6.6M $58.1M -$22.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M -$5.3M $5.3M -$2.1M -$25.2M
Depreciation & Amoritzation $5.4M $7.2M $9.8M $12.6M $13.5M
Stock-Based Compensation $6M $11.3M $7.8M $8.2M $9M
Change in Accounts Receivable -$4.3M -$1.7M -$4.6M -$3.2M -$1.1M
Change in Inventories -$24.2M -$42.5M -$15.9M $11.6M $31.7M
Cash From Operations $1.6M -$8.3M $5.7M $57.9M $8.5M
 
Capital Expenditures $6.9M $8.4M $10.5M $7.4M $18.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$8.4M -$10.5M -$7.3M -$18.1M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.5M $105K $10.4M $159K $168K
Long-Term Debt Repaid -$7.3M -$1.7M -$8.5M -$3.8M -$3.4M
Repurchase of Common Stock -- -- -- -$2.2M --
Other Financing Activities -$91K -$3K -- -- -$461K
Cash From Financing $62M $1.7M $3.8M -$2.7M -$3.3M
 
Beginning Cash (CF) $41.3M $114.8M $58.4M $147.3M $131.1M
Foreign Exchange Rate Adjustment $5K -$27K -$498K -- $87K
Additions / Reductions $56.7M -$15.1M -$992K $47.9M -$12.9M
Ending Cash (CF) $98M $99.7M $56.9M $195.2M $118.2M
 
Levered Free Cash Flow -$5.3M -$16.8M -$4.8M $50.5M -$9.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 15.18% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

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

Show me the best stock