Financhill
Sell
16

MP Quote, Financials, Valuation and Earnings

Last price:
$16.24
Seasonality move :
9.88%
Day range:
$15.71 - $16.26
52-week range:
$10.02 - $24.01
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
14.93x
P/B ratio:
2.43x
Volume:
4.2M
Avg. volume:
3.1M
1-year change:
-12.78%
Market cap:
$2.6B
Revenue:
$253.4M
EPS (TTM):
-$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $73.4M $134.3M $332M $527.5M $253.4M
Revenue Growth (YoY) -- 82.96% 147.15% 58.91% -51.96%
 
Cost of Revenues $67.8M $70.7M $100.6M $110.6M $148.4M
Gross Profit $5.6M $63.6M $231.3M $416.9M $105M
Gross Profit Margin 7.6% 47.34% 69.68% 79.04% 41.44%
 
R&D Expenses -- $140K $4.2M $4.2M $14.9M
Selling, General & Admin $11.1M $26.8M $56.6M $75.9M $79.2M
Other Inc / (Exp) $4.3M -$66.5M $3.4M $12M $34.7M
Operating Expenses $13.2M $31.6M $65.6M $82M $101.4M
Operating Income -$7.6M $32M $165.7M $335M $3.6M
 
Net Interest Expenses $3.4M $5M $8.9M $5.8M $5.3M
EBT. Incl. Unusual Items -$6.8M -$39.5M $160.2M $341.2M $33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K -$17.6M $25.2M $52.1M $8.8M
Net Income to Company -$6.8M -$21.8M $135M $289M $24.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.8M -$21.8M $135M $289M $24.3M
 
Basic EPS (Cont. Ops) -$0.10 -$0.27 $0.78 $1.64 $0.14
Diluted EPS (Cont. Ops) -$0.10 -$0.27 $0.73 $1.52 $0.14
Weighted Average Basic Share $68.9M $79.7M $173.5M $176.5M $177.2M
Weighted Average Diluted Share $68.9M $79.7M $189.8M $193.5M $178.2M
 
EBITDA $1.3M -$27.5M $193.5M $365.3M $94M
EBIT -$3.3M -$34.5M $169.1M $346.9M $38.3M
 
Revenue (Reported) $73.4M $134.3M $332M $527.5M $253.4M
Operating Income (Reported) -$7.6M $32M $165.7M $335M $3.6M
Operating Income (Adjusted) -$3.3M -$34.5M $169.1M $346.9M $38.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $41M $99.8M $124.4M $52.5M $62.9M
Revenue Growth (YoY) -- 143.17% 24.75% -57.8% 19.82%
 
Cost of Revenues $18.7M $28.9M $24.5M $39M $76.6M
Gross Profit $22.4M $70.9M $99.9M $13.5M -$13.7M
Gross Profit Margin 54.52% 71.07% 80.3% 25.8% -21.74%
 
R&D Expenses $11K $1.3M $2.6M $2.9M $2.1M
Selling, General & Admin $5.6M $14.9M $17.7M $19.6M $21.5M
Other Inc / (Exp) $61K $97K $6.2M $7.1M $9.7M
Operating Expenses $6.2M $16.8M $20.8M $23.7M $24.2M
Operating Income $16.2M $54.1M $79.2M -$10.2M -$37.9M
 
Net Interest Expenses $1.7M $2.6M $1.2M $1.4M $6.6M
EBT. Incl. Unusual Items $14.5M $51.6M $84.1M -$4.5M -$34.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$125K $8.8M $20.9M -$200K -$9.4M
Net Income to Company $14.6M $42.8M $63.2M -$4.3M -$25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.6M $42.8M $63.2M -$4.3M -$25.5M
 
Basic EPS (Cont. Ops) $0.20 $0.24 $0.36 -$0.02 -$0.16
Diluted EPS (Cont. Ops) $0.20 $0.23 $0.33 -$0.02 -$0.16
Weighted Average Basic Share $71.9M $176.1M $176.5M $177.2M $164.1M
Weighted Average Diluted Share $71.9M $193.2M $193.4M $177.2M $164.1M
 
EBITDA $18.4M $61.1M $87.4M $13.7M -$8.9M
EBIT $16.2M $54.2M $85.3M -$3.1M -$28.2M
 
Revenue (Reported) $41M $99.8M $124.4M $52.5M $62.9M
Operating Income (Reported) $16.2M $54.1M $79.2M -$10.2M -$37.9M
Operating Income (Adjusted) $16.2M $54.2M $85.3M -$3.1M -$28.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $275M $533.4M $305.5M $184.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $96.6M $103.5M $136.3M $232.5M
Gross Profit -- $178.4M $429.9M $169.1M -$48.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.5M $8M $7.6M $13.5M
Selling, General & Admin -- $53.3M $71.8M $77.5M $85.6M
Other Inc / (Exp) -$66.3M $1.7M $9.8M $29.5M $86.9M
Operating Expenses -- $60.5M $84M $92.3M $101.2M
Operating Income -- $117.9M $345.9M $76.8M -$149.6M
 
Net Interest Expenses $3.6M $7.8M $6.9M $5.5M $17.4M
EBT. Incl. Unusual Items -- $111.8M $348.8M $100.8M -$80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.6M $77.8M -$6.8M -$20.7M
Net Income to Company -- $110.2M $271M $107.6M -$59.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $110.2M $271M $107.6M -$59.3M
 
Basic EPS (Cont. Ops) -- $0.72 $1.55 $0.61 -$0.37
Diluted EPS (Cont. Ops) -- $0.67 $1.42 $0.58 -$0.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $141.5M $373.1M $149M $11.9M
EBIT -- $119.6M $355.7M $106.3M -$62.7M
 
Revenue (Reported) -- $275M $533.4M $305.5M $184.1M
Operating Income (Reported) -- $117.9M $345.9M $76.8M -$149.6M
Operating Income (Adjusted) -- $119.6M $355.7M $106.3M -$62.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $92.1M $232.8M $434.3M $212.2M $142.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.7M $77.6M $80.4M $106.2M $190.3M
Gross Profit $40.4M $155.3M $353.8M $106M -$47.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11K $2.4M $6.2M $9.6M $8.1M
Selling, General & Admin $14.6M $41M $56.2M $57.8M $64.2M
Other Inc / (Exp) -$66.3M $1.8M $8.3M $25.8M $78M
Operating Expenses $16.3M $45.2M $63.6M $74M $73.8M
Operating Income $24.2M $110.1M $290.2M $32M -$121.2M
 
Net Interest Expenses $3.6M $6.4M $4.5M $4.1M $16.2M
EBT. Incl. Unusual Items -$45.7M $105.5M $294.1M $53.7M -$59.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211K $19.5M $72.1M $13.2M -$16.3M
Net Income to Company -$45.9M $86M $222M $40.6M -$43.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.9M $86M $222M $40.6M -$43.1M
 
Basic EPS (Cont. Ops) -$0.69 $0.50 $1.27 $0.23 -$0.28
Diluted EPS (Cont. Ops) -$0.69 $0.47 $1.16 $0.22 -$0.45
Weighted Average Basic Share $212M $517.7M $529.4M $531.1M $504.1M
Weighted Average Diluted Share $212M $565.7M $580.3M $548.7M $516.3M
 
EBITDA -$37.3M $131.7M $311.3M $95M $12.8M
EBIT -$42.1M $111.9M $298.5M $57.9M -$43.1M
 
Revenue (Reported) $92.1M $232.8M $434.3M $212.2M $142.9M
Operating Income (Reported) $24.2M $110.1M $290.2M $32M -$121.2M
Operating Income (Adjusted) -$42.1M $111.9M $298.5M $57.9M -$43.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.8M $519.7M $1.2B $136.6M $263.4M
Short Term Investments -- -- -- $1B $734.5M
Accounts Receivable, Net $370K $3.6M $51M $32.9M $10M
Inventory $23M $32.3M $38.7M $57.6M $95.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $5.5M $7.8M $21.1M $8.8M
Total Current Assets $27.4M $561M $1.3B $1.3B $1.1B
 
Property Plant And Equipment $47M $503M $610.6M $935.8M $1.2B
Long-Term Investments -- -- -- -- $9.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $89K $8.9M
Other Long-Term Assets $27.4M $10.2M $2.2M $8M $18.6M
Total Assets $101.8M $1.1B $1.9B $2.2B $2.3B
 
Accounts Payable -- $16.2M $35.7M $15.3M $28M
Accrued Expenses -- -- -- $56.9M $73.9M
Current Portion Of Long-Term Debt $4.5M $24.5M -- -- --
Current Portion Of Capital Lease Obligations $194K $266K -- -- --
Other Current Liabilities $5.9M $2.2M $4.3M $4.1M $6.6M
Total Current Liabilities $31.3M $43.1M $59.5M $97.5M $108.6M
 
Long-Term Debt $13.6M $45.3M $674.9M $678.4M $682M
Capital Leases -- -- -- -- --
Total Liabilities $119.8M $220.4M $880.9M $925.2M $970.7M
 
Common Stock $7K $17K $18K $18K $17K
Other Common Equity Adj -- -- -- $189K $145K
Common Equity -$18M $853.9M $1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$18M $853.9M $1B $1.3B $1.4B
 
Total Liabilities and Equity $101.8M $1.1B $1.9B $2.2B $2.3B
Cash and Short Terms $2.8M $519.7M $1.2B $1.2B $997.8M
Total Debt $18.1M $69.8M $691M $678.4M $682M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.2B $428M $547.7M $284.4M
Short Term Investments -- -- $836.3M $537M $582.1M
Accounts Receivable, Net -- $37.1M $16M $13.2M $14.5M
Inventory -- $34.1M $61.6M $77.2M $116.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $5M $11M $9.2M $11.6M
Total Current Assets -- $1.3B $1.4B $1.2B $1B
 
Property Plant And Equipment -- $583.7M $830M $1.1B $1.2B
Long-Term Investments -- -- -- -- $9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $8M
Other Long-Term Assets -- $10.2M $2.3M $16.7M $26.7M
Total Assets -- $1.8B $2.2B $2.3B $2.3B
 
Accounts Payable -- $27.8M $70.2M $92.1M $21.7M
Accrued Expenses -- -- -- -- $61.3M
Current Portion Of Long-Term Debt -- $30.9M -- -- --
Current Portion Of Capital Lease Obligations -- $254K -- $728K --
Other Current Liabilities -- $3.6M $4.5M $4.2M $8.9M
Total Current Liabilities -- $70.8M $74.7M $97M $146.8M
 
Long-Term Debt -- $674.1M $677.6M $681.1M $937.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $895.3M $946.9M $946.1M $1.2B
 
Common Stock -- $18K $18K $17K $18K
Other Common Equity Adj -- -- -$97K -$32K $296K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $954.2M $1.2B $1.4B $1.1B
 
Total Liabilities and Equity -- $1.8B $2.2B $2.3B $2.3B
Cash and Short Terms -- $1.2B $1.3B $1.1B $866.5M
Total Debt -- $705M $677.6M $681.1M $937.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$6.8M -$21.8M $135M $289M $24.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $5M $22.9M $31.8M $25.2M
Change in Accounts Receivable -$145K -$3.2M -$47.4M $18.2M $3.5M
Change in Inventories -$9.6M -$9.2M -$8.2M -$24.3M -$47.1M
Cash From Operations -$437K $3.3M $102M $343.5M $62.7M
 
Capital Expenditures $2.3M $22.4M $123.9M $326.6M $261.9M
Cash Acquisitions -- -- -- -- -$9.7M
Cash From Investing $5.6M -$22.4M -$119.4M -$1.4B $68.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.2M $38.8M $690M -- --
Long-Term Debt Repaid -$11.3M -$20.2M -$2.4M -$5.8M -$2.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $503.3M -$21.5M -$18.4M -$7.2M
Cash From Financing -$4.1M $522M $666.1M -$24.2M -$9.9M
 
Beginning Cash (CF) $28.5M $29.6M $532.4M $1.2B $143.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M $502.9M $648.7M -$1B $121.5M
Ending Cash (CF) $29.6M $532.4M $1.2B $143.5M $265M
 
Levered Free Cash Flow -$2.7M -$19.1M -$21.9M $16.9M -$199.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.6M $42.8M $63.2M -$4.3M -$25.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $4.6M $7.8M $6.3M $5.5M
Change in Accounts Receivable -$3.4M -$28.9M $17.1M -$2.1M $10.2M
Change in Inventories -$1.3M $1.4M -$18.8M -$14.1M -$1.3M
Cash From Operations -$2.6M $22.5M $94.6M $11M -$6.8M
 
Capital Expenditures $4.9M $41.7M $91.7M $58.7M $46.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.9M -$39.1M -$325.1M -$390.3M $20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$963K -$717K -$651K -$634K -$541K
Repurchase of Common Stock -- -- -- -- -$24.3M
Other Financing Activities -$1.6M -$163K -- -$344K -$484K
Cash From Financing -$2.5M -$880K -$651K -$978K -$25.3M
 
Beginning Cash (CF) $65.7M $1.2B $665.6M $929.5M $297M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M -$17.5M -$231.2M -$380.2M -$11.4M
Ending Cash (CF) $55.7M $1.2B $434.4M $549.2M $285.6M
 
Levered Free Cash Flow -$7.4M -$19.2M $2.8M -$47.7M -$53.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $110.2M $271M $107.6M -$59.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $19.7M $33.2M $25.8M $24.8M
Change in Accounts Receivable -- -$33.5M $17.2M $6.7M -$9.2M
Change in Inventories -- -$4.9M -$27M -$27.4M -$64.5M
Cash From Operations -- $74.1M $345.9M $105.6M -$30.9M
 
Capital Expenditures $9.7M $99.1M $251.8M $301.2M $217.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$96.4M -$1.1B $22.6M -$237.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $690M -- -- $747.5M
Long-Term Debt Repaid -- -$20.8M -$5.9M -$2.8M -$431M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $486.2M -$17.1M -$10.5M -$86.8M
Cash From Financing -- $1.2B -$22.9M -$13.3M $4.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.1B -$754.4M $114.8M -$263.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$25M $94.1M -$195.6M -$248.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$45.9M $86M $222M $40.6M -$43.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $14.7M $25M $19M $18.6M
Change in Accounts Receivable -$3.2M -$33.5M $31.1M $19.7M $6.9M
Change in Inventories -$8M -$3.7M -$22.4M -$25.5M -$42.9M
Cash From Operations -$318K $70.5M $314.4M $76.5M -$17.1M
 
Capital Expenditures $9.7M $86.4M $214.3M $188.9M $144.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.7M -$83.7M -$1B $337.8M $31.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $38.8M $690M -- -- $747.5M
Long-Term Debt Repaid -$1M -$1.7M -$5.1M -$2.1M -$430.3M
Repurchase of Common Stock -- -- -- -- -$225.1M
Other Financing Activities -$1.6M -$18.7M -$14.3M -$6.5M -$86.1M
Cash From Financing $36.2M $669.6M -$19.4M -$8.6M $6M
 
Beginning Cash (CF) $127.8M $2.9B $3.1B $1.7B $859.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.2M $656.4M -$746.7M $405.7M $20.6M
Ending Cash (CF) $153.9M $3.6B $2.3B $2.1B $880.1M
 
Levered Free Cash Flow -$10M -$16M $100.1M -$112.4M -$161.9M

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 6.33% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 14.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.81% over the past day.

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

Show me the best stock