Financhill
Sell
33

MAPS Quote, Financials, Valuation and Earnings

Last price:
$0.83
Seasonality move :
6.24%
Day range:
$0.82 - $0.85
52-week range:
$0.72 - $1.48
Dividend yield:
0%
P/E ratio:
11.13x
P/S ratio:
0.49x
P/B ratio:
1.58x
Volume:
809.7K
Avg. volume:
1.6M
1-year change:
-38.6%
Market cap:
$90.1M
Revenue:
$184.5M
EPS (TTM):
$0.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $161.8M $193.1M $215.5M $188M $184.5M
Revenue Growth (YoY) 12.17% 19.38% 11.59% -12.78% -1.85%
 
Cost of Revenues $11.6M $12.4M $26.9M $24.7M $22.3M
Gross Profit $150.2M $180.8M $188.6M $163.3M $162.2M
Gross Profit Margin 92.83% 93.6% 87.52% 86.88% 87.92%
 
R&D Expenses $27.1M $35.4M $50.5M $36M $36.4M
Selling, General & Admin $81.8M $153.6M $207.7M $121.4M $111M
Other Inc / (Exp) -$2.4M $157.4M $161.7M -$21.6M -$2.5M
Operating Expenses $109M $184.9M $257.6M $153.5M $147.5M
Operating Income $41.2M -$4.1M -$69M $9.8M $14.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $38.8M $151.6M $96.4M -$15.6M $12.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$601K $179.1M $93K $46K
Net Income to Company $38.8M $152.2M -$82.7M -$15.7M $12.2M
 
Minority Interest in Earnings -- $91.8M $33.3M -$5.8M $4.5M
Net Income to Common Excl Extra Items $38.8M $152.2M -$82.7M -$15.7M $12.2M
 
Basic EPS (Cont. Ops) $0.59 $0.93 -$1.36 -$0.11 $0.08
Diluted EPS (Cont. Ops) $0.59 -$0.18 -$1.36 -$0.11 $0.08
Weighted Average Basic Share $65.7M $65M $85M $93.2M $96.3M
Weighted Average Diluted Share $65.7M $66.8M $85M $93.2M $97.1M
 
EBITDA $45.2M $319K -$57.5M $26.9M $31.8M
EBIT $41.2M -$4.1M -$69M $9.8M $14.7M
 
Revenue (Reported) $161.8M $193.1M $215.5M $188M $184.5M
Operating Income (Reported) $41.2M -$4.1M -$69M $9.8M $14.7M
Operating Income (Adjusted) $41.2M -$4.1M -$69M $9.8M $14.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.9M $50.5M $46.7M $46.6M $42.2M
Revenue Growth (YoY) 9.42% -0.76% -7.55% -0.29% -9.4%
 
Cost of Revenues $3M $6.8M $6.4M $5.7M $5.2M
Gross Profit $47.9M $43.7M $40.3M $40.9M $37M
Gross Profit Margin 94.08% 86.56% 86.27% 87.76% 87.7%
 
R&D Expenses $7.8M $12M $7.7M $9.5M $6.4M
Selling, General & Admin $36M $51.4M $29.7M $26.2M $28.6M
Other Inc / (Exp) $45.5M $6.5M -$5.3M $135K --
Operating Expenses $43.8M $57.4M $36.6M $35.6M $35M
Operating Income $4.1M -$13.7M $3.7M $5.2M $2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $49.6M -$13.1M -$2.5M $5.3M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $393K -$2.6M -- $21K $13K
Net Income to Company $49.2M -$10.5M -$2.5M $5.3M $3.6M
 
Minority Interest in Earnings $28.4M -$5.3M -$974K $2M $1.2M
Net Income to Common Excl Extra Items $49.2M -$10.5M -$2.5M $5.3M $3.6M
 
Basic EPS (Cont. Ops) $0.32 -$0.06 -$0.02 $0.03 $0.02
Diluted EPS (Cont. Ops) $0.02 -$0.06 -$0.02 $0.03 $0.02
Weighted Average Basic Share $64.2M $89.6M $93.7M $97.2M $107.6M
Weighted Average Diluted Share $68.3M $89.6M $93.7M $97.8M $109.1M
 
EBITDA $5M -$11.2M $8.3M $9.6M $5.6M
EBIT $4.1M -$13.7M $3.7M $5.2M $2M
 
Revenue (Reported) $50.9M $50.5M $46.7M $46.6M $42.2M
Operating Income (Reported) $4.1M -$13.7M $3.7M $5.2M $2M
Operating Income (Adjusted) $4.1M -$13.7M $3.7M $5.2M $2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $183.3M $220.4M $190.8M $178.3M $179.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $24.4M $25.3M $24.3M $22.4M
Gross Profit $171.5M $196M $165.5M $153.9M $156.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.7M $47.8M $40.1M $36.5M $30M
Selling, General & Admin $130.8M $200.1M $145.7M $106.2M $115.7M
Other Inc / (Exp) $76.2M $99.5M $135.4M -$16.3M --
Operating Expenses $161.1M $239.3M $195.7M $139.6M $142.6M
Operating Income $10.3M -$43.2M -$30.2M $14.3M $14.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $84.1M $50.1M $119.5M -$2.6M $12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242K -$6.5M $184.8M $165K -$4K
Net Income to Company $83.9M $56.6M -$65.3M -$2.8M $12M
 
Minority Interest in Earnings $40.9M $28.7M $46.1M -$935K $4.1M
Net Income to Common Excl Extra Items $83.9M $56.6M -$65.3M -$2.8M $12M
 
Basic EPS (Cont. Ops) $0.65 $0.42 -$1.21 -$0.02 $0.08
Diluted EPS (Cont. Ops) $0.11 -$0.14 -$1.21 -$0.02 $0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.3M -$32.8M -$14.5M $34.9M $30.2M
EBIT $10.3M -$43.2M -$30.2M $14.3M $14.3M
 
Revenue (Reported) $183.3M $220.4M $190.8M $178.3M $179.3M
Operating Income (Reported) $10.3M -$43.2M -$30.2M $14.3M $14.3M
Operating Income (Adjusted) $10.3M -$43.2M -$30.2M $14.3M $14.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $139M $166.2M $141.5M $136.8M $131.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8M $20.8M $19.2M $16.4M $16.5M
Gross Profit $130.2M $145.5M $122.4M $120.5M $115.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.9M $38.3M $27.9M $28.4M $21.9M
Selling, General & Admin $107.6M $154M $92M $81.9M $86.6M
Other Inc / (Exp) $77.3M $19.4M -$7M -$1.7M $46K
Operating Expenses $131.1M $183.8M $119.6M $110.3M $105.4M
Operating Income -$872K -$38.3M $2.8M $10.2M $9.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $74M -$27.5M -$4.5M $8.5M $8.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242K -$5.7M -- $72K $22K
Net Income to Company $73.8M -$21.8M -$4.5M $8.5M $8.3M
 
Minority Interest in Earnings $40.9M -$14.5M -$1.7M $3.2M $2.8M
Net Income to Common Excl Extra Items $73.8M -$21.8M -$4.5M $8.5M $8.3M
 
Basic EPS (Cont. Ops) $0.50 -$0.11 -$0.03 $0.05 $0.05
Diluted EPS (Cont. Ops) -$0.04 -$0.12 -$0.03 $0.05 $0.05
Weighted Average Basic Share $200.4M $248.4M $278.8M $287.2M $317.4M
Weighted Average Diluted Share $212.1M $249.2M $279.6M $291.1M $324M
 
EBITDA $2.1M -$29.4M $15.8M $23.1M $21.5M
EBIT -$872K -$38.3M $2.8M $10.2M $9.8M
 
Revenue (Reported) $139M $166.2M $141.5M $136.8M $131.6M
Operating Income (Reported) -$872K -$38.3M $2.8M $10.2M $9.8M
Operating Income (Adjusted) -$872K -$38.3M $2.8M $10.2M $9.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.9M $67.8M $28.6M $34.4M $52M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.4M $17.6M $17.4M $11.2M $10.1M
Inventory -- -- -- -- --
Prepaid Expenses $30.8K -- -- $4.3M $4.3M
Other Current Assets $4.8M $1.8M $1M $1.7M $3.2M
Total Current Assets $34.2M $98.9M $55M $51.5M $69.5M
 
Property Plant And Equipment $7.4M $49.8M $56.4M $39.9M $38.8M
Long-Term Investments -- $6.5M $3.5M $300K --
Goodwill $4M $45.3M $68.4M $68.4M $68.4M
Other Intangibles $4.5M $8.3M $10.3M $2.5M $2M
Other Long-Term Assets $3.9M $10.7M $9M $4.8M $3.3M
Total Assets $53.9M $365.1M $199M $167M $181.9M
 
Accounts Payable $12.7M $23.2M $4.3M $7.3M $7.5M
Accrued Expenses $3.8M $8.8M -- $3.4M $2.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.5M $6.3M $6.5M $3.5M
Other Current Liabilities -- $1.1M $98K $122K $1.4M
Total Current Liabilities $23.2M $37.8M $46.3M $33.7M $30.4M
 
Long-Term Debt -- $39.4M $33M $26.6M $26.6M
Capital Leases -- -- -- -- --
Total Liabilities $24.6M $233.2M $84.3M $63.9M $61.8M
 
Common Stock -- $14K $14K $14K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity -- $63.6M $13.4M $16.4M $36.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $68.4M $101.4M $86.8M $84M
Total Equity -- $131.9M $114.8M $103.2M $120.1M
 
Total Liabilities and Equity $24.6M $365.1M $199M $167M $181.9M
Cash and Short Terms $19.9M $67.8M $28.6M $34.4M $52M
Total Debt -- $39.4M $33M $26.6M $26.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $77.9M $34.2M $27.7M $45M $62.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.8M $16.6M $12.3M $7.9M $10.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $4.7M $4M $4.1M
Other Current Assets $15.3M $11.2M $2.2M $2.4M --
Total Current Assets $106.1M $62M $46.9M $59.4M $81.6M
 
Property Plant And Equipment $47.7M $55.9M $52.4M $40.4M $37.5M
Long-Term Investments $3M $6.5M $3.5M $100K --
Goodwill $45.7M $67.2M $68.4M $68.4M --
Other Intangibles $8.4M $10.6M $2.6M $2.1M --
Other Long-Term Assets $6.8M $12M $8.3M $3.4M --
Total Assets $362.6M $393.9M $178.7M $173.6M $192.9M
 
Accounts Payable $23.9M $7.4M $747K $6.9M $9.2M
Accrued Expenses $11M $7.1M $5.9M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.3M $6.1M $6.9M $4.1M --
Other Current Liabilities $1M $98K $400K $1.4M --
Total Current Liabilities $37.9M $37.1M $31.1M $27.8M $32.1M
 
Long-Term Debt $40.8M $34.7M $27.8M $26.9M $23.7M
Capital Leases -- -- -- -- --
Total Liabilities $315.2M $224.9M $63.9M $58.6M $57.6M
 
Common Stock $14K $14K $14K $15K $16K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.9M $53.6M $94.8M $85.4M $78.5M
Total Equity $47.4M $169M $114.8M $115M $135.4M
 
Total Liabilities and Equity $362.6M $393.9M $178.7M $173.6M $192.9M
Cash and Short Terms $77.9M $34.2M $27.7M $45M $62.6M
Total Debt $40.8M $34.7M $27.8M $26.9M $23.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $38.8M $152.2M -$82.7M -$15.7M $12.2M
Depreciation & Amoritzation $4M $4.4M $11.5M $17.1M $17M
Stock-Based Compensation -- $29.3M $23.5M $13.5M $9.2M
Change in Accounts Receivable -$6.8M -$13.6M -$16.3M $4.5M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $38.6M $23.1M -$11.6M $22.9M $36.7M
 
Capital Expenditures $1.3M $7.9M $16.1M $11.9M $11.6M
Cash Acquisitions -- $16M $713K -- --
Cash From Investing -$1.3M -$30.4M -$17.8M -$11.9M -$11.6M
 
Dividends Paid (Ex Special Dividend) $22M $19M $2.4M $4.2M $7.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$205K -- -- --
Repurchase of Common Stock $406K $5.6M -- -- --
Other Financing Activities -$616K $72.9M -$7.4M -$1.1M $259K
Cash From Financing -$22.4M $55.2M -$9.8M -$5.3M -$7.4M
 
Beginning Cash (CF) $19.9M $67.8M $28.6M $34.4M $52M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $47.9M -$39.2M $5.8M $17.6M
Ending Cash (CF) $34.9M $115.6M -$10.6M $40.1M $69.6M
 
Levered Free Cash Flow $37.3M $15.2M -$27.7M $11.1M $25M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $49.2M -$10.5M -$2.5M $5.3M $3.6M
Depreciation & Amoritzation $980K $2.5M $4.6M $4.4M $3.7M
Stock-Based Compensation $4.2M $1.6M $2.3M $1.6M $1.6M
Change in Accounts Receivable -$4.9M $487K $2.4M -$1.2M -$644K
Change in Inventories -- -- -- -- --
Cash From Operations $9M -$6.7M $8.3M $7.2M $6.4M
 
Capital Expenditures $3.4M $4.6M $3.1M $2.4M $2.9M
Cash Acquisitions $16M -- -- -- --
Cash From Investing -$22.4M -$4.6M -$3.1M -$2.4M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- $658K $2.2M $1.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -$1.5M $95K $189K --
Cash From Financing -$315K -$2.2M -$2.1M -$1.1M $89K
 
Beginning Cash (CF) $77.9M $34.2M $27.7M $45M $62.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.7M -$13.4M $3.1M $3.8M $3.6M
Ending Cash (CF) $64.2M $20.7M $30.8M $48.8M $66.2M
 
Levered Free Cash Flow $5.6M -$11.2M $5.3M $4.9M $3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $83.9M $56.6M -$65.3M -$2.8M $12M
Depreciation & Amoritzation $4M $10.4M $15.7M $16.9M $15.9M
Stock-Based Compensation $23.6M $22.9M $16.6M $10.3M $8.4M
Change in Accounts Receivable -$8.8M -$20.4M $2.2M $2.7M -$5.8M
Change in Inventories -- -- -- -- --
Cash From Operations $34.2M -$12.5M $11.3M $37.8M $32.5M
 
Capital Expenditures $4.7M $16.8M $11.8M $12.5M $11.5M
Cash Acquisitions $16M $713K -- -- --
Cash From Investing -$23.7M -$22M -$11.8M -$12.5M -$11.5M
 
Dividends Paid (Ex Special Dividend) $30.9M $3.3M $3.2M $8.2M $2.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.7M -- -- -- --
Other Financing Activities -- -$9.2M -$2.7M $264K --
Cash From Financing $43.2M -$9.2M -$5.9M -$8M -$3.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.8M -$43.8M -$6.4M $17.3M $17.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $29.6M -$29.4M -$535K $25.3M $21M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $73.8M -$21.8M -$4.5M $8.5M $8.3M
Depreciation & Amoritzation $3M $8.9M $13.1M $12.9M $11.7M
Stock-Based Compensation $4.2M $17.3M $10.4M $7.2M $6.4M
Change in Accounts Receivable -$6.4M -$13.1M $5.3M $3.5M -$3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $25.2M -$10.5M $12.4M $27.3M $23.1M
 
Capital Expenditures $4.2M $13.1M $8.9M $9.5M $9.4M
Cash Acquisitions $16M $713K -- -- --
Cash From Investing -$23.2M -$14.8M -$8.9M -$9.5M -$9.4M
 
Dividends Paid (Ex Special Dividend) $18.1M $2.4M $3.2M $7.3M $1.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$205K -- -- -- --
Repurchase of Common Stock $5.6M -- -- -- --
Other Financing Activities $76.3M -$5.8M -$1.2M $167K -$1.3M
Cash From Financing $56.1M -$8.3M -$4.4M -$7.1M -$3.2M
 
Beginning Cash (CF) $169.7M $137.6M $78.2M $122.1M $174.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58M -$33.6M -$862K $10.7M $10.6M
Ending Cash (CF) $227.7M $104M $77.4M $132.7M $185.4M
 
Levered Free Cash Flow $20.9M -$23.6M $3.5M $17.8M $13.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock