Financhill
Buy
54

MPAA Quote, Financials, Valuation and Earnings

Last price:
$10.44
Seasonality move :
-2.94%
Day range:
$10.07 - $10.50
52-week range:
$4.36 - $11.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.28x
P/B ratio:
0.78x
Volume:
75K
Avg. volume:
175.2K
1-year change:
30.87%
Market cap:
$204.3M
Revenue:
$717.7M
EPS (TTM):
-$0.93
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $535.8M $540.8M $650.3M $683.1M $717.7M
Revenue Growth (YoY) 13.33% 0.92% 20.25% 5.04% 5.07%
 
Cost of Revenues $417.4M $431.3M $532.4M $569.1M $585.1M
Gross Profit $118.4M $109.5M $117.9M $114M $132.6M
Gross Profit Margin 22.1% 20.24% 18.13% 16.68% 18.47%
 
R&D Expenses $9.2M $8.6M $10.5M $10.3M $10M
Selling, General & Admin $74.3M $71.9M $80.3M $76.5M $80.3M
Other Inc / (Exp) -$18.2M $17.6M $1.7M $9.3M $4.7M
Operating Expenses $83.5M $80.4M $90.8M $86.8M $90.2M
Operating Income $34.9M $29M $27M $27.2M $42.3M
 
Net Interest Expenses $25M $15.8M $15.6M $39.6M $60M
EBT. Incl. Unusual Items -$8.3M $30.9M $13.1M -$3.1M -$13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M $9.4M $5.8M $1.1M $36.2M
Net Income to Company -$7.3M $21.5M $7.4M -$4.2M -$49.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M $21.5M $7.4M -$4.2M -$49.2M
 
Basic EPS (Cont. Ops) -$0.39 $1.13 $0.38 -$0.22 -$2.51
Diluted EPS (Cont. Ops) -$0.39 $1.11 $0.38 -$0.22 -$2.51
Weighted Average Basic Share $18.9M $19M $19.1M $19.3M $19.6M
Weighted Average Diluted Share $18.9M $19.4M $19.6M $19.3M $19.6M
 
EBITDA $26.3M $57.8M $41.6M $48.9M $58.6M
EBIT $16.7M $46.6M $28.7M $36.4M $47M
 
Revenue (Reported) $535.8M $540.8M $650.3M $683.1M $717.7M
Operating Income (Reported) $34.9M $29M $27M $27.2M $42.3M
Operating Income (Adjusted) $16.7M $46.6M $28.7M $36.4M $47M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $122.6M $161.8M $151.8M $171.9M $186.2M
Revenue Growth (YoY) -2.39% 32.02% -6.18% 13.2% 8.33%
 
Cost of Revenues $98.3M $129.2M $130.8M $141.8M $141.3M
Gross Profit $24.2M $32.6M $21M $30M $44.9M
Gross Profit Margin 19.78% 20.13% 13.83% 17.48% 24.11%
 
R&D Expenses $2.1M $2.6M $2.5M $2.5M $3M
Selling, General & Admin $18.7M $20.9M $19.2M $21.1M $21.8M
Other Inc / (Exp) $12.5M -$385K $4.3M $2M -$2.2M
Operating Expenses $20.8M $23.5M $21.8M $23.7M $24.8M
Operating Income $3.4M $9.1M -$787K $6.4M $20M
 
Net Interest Expenses $4.1M $3.9M $11.5M $18.3M $14.4M
EBT. Incl. Unusual Items $11.8M $4.7M -$7.9M -$9.9M $3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $1.6M -$9M $37.3M $1.1M
Net Income to Company $8.5M $3.1M $1M -$47.2M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.5M $3.1M $1M -$47.2M $2.3M
 
Basic EPS (Cont. Ops) $0.44 $0.16 $0.05 -$2.40 $0.12
Diluted EPS (Cont. Ops) $0.44 $0.16 $0.05 -$2.40 $0.11
Weighted Average Basic Share $19.1M $19.2M $19.5M $19.6M $19.8M
Weighted Average Diluted Share $19.4M $19.5M $19.6M $19.6M $20.4M
 
EBITDA $18.8M $11.9M $6.6M $11.2M $20.4M
EBIT $15.9M $8.7M $3.5M $8.4M $17.8M
 
Revenue (Reported) $122.6M $161.8M $151.8M $171.9M $186.2M
Operating Income (Reported) $3.4M $9.1M -$787K $6.4M $20M
Operating Income (Adjusted) $15.9M $8.7M $3.5M $8.4M $17.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $523.4M $654.5M $652.3M $722.9M $753.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $409.5M $530.3M $548.7M $589M $603.6M
Gross Profit $113.9M $124.2M $103.6M $133.9M $150.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.5M $10.2M $11.2M $9.3M $10.5M
Selling, General & Admin $70.3M $79.2M $80.9M $76.3M $85.9M
Other Inc / (Exp) $549K -$5.4M $6M $7.5M -$12.6M
Operating Expenses $78.8M $89.3M $92.1M $85.7M $96.5M
Operating Income $35.1M $34.9M $11.4M $48.2M $53.7M
 
Net Interest Expenses $17.5M $15.2M $31.7M $57.3M $57.6M
EBT. Incl. Unusual Items $18.1M $14.2M -$14.3M -$1.5M -$16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $5.7M -$8.3M $47.6M $799K
Net Income to Company $12.4M $8.5M -$6M -$49.1M -$17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.4M $8.5M -$6M -$49.1M -$17.4M
 
Basic EPS (Cont. Ops) $0.65 $0.44 -$0.32 -$2.50 -$0.88
Diluted EPS (Cont. Ops) $0.63 $0.43 -$0.32 -$2.50 -$0.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.3M $42.1M $30.1M $67.7M $51.7M
EBIT $35.7M $29.4M $17.4M $55.8M $41M
 
Revenue (Reported) $523.4M $654.5M $652.3M $722.9M $753.7M
Operating Income (Reported) $35.1M $34.9M $11.4M $48.2M $53.7M
Operating Income (Adjusted) $35.7M $29.4M $17.4M $55.8M $41M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $372.7M $486.4M $488.3M $528.2M $564.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $295.3M $394.3M $410.5M $430.4M $448.9M
Gross Profit $77.4M $92.1M $77.8M $97.8M $115.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $7.6M $8.3M $7.4M $7.9M
Selling, General & Admin $51.4M $58.7M $59.3M $59.2M $64.8M
Other Inc / (Exp) $21.3M -$1.8M $2.6M $801K -$16.5M
Operating Expenses $57.4M $66.3M $67.7M $66.5M $72.7M
Operating Income $19.9M $25.7M $10.2M $31.2M $42.6M
 
Net Interest Expenses $12.1M $11.5M $27.7M $45.4M $43M
EBT. Incl. Unusual Items $29.1M $12.5M -$15M -$13.4M -$16.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $4.8M -$9.3M $37.2M $1.8M
Net Income to Company $20.6M $7.7M -$5.7M -$50.6M -$18.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.6M $7.7M -$5.7M -$50.6M -$18.7M
 
Basic EPS (Cont. Ops) $1.08 $0.40 -$0.30 -$2.57 -$0.95
Diluted EPS (Cont. Ops) $1.06 $0.39 -$0.30 -$2.57 -$0.96
Weighted Average Basic Share $57.1M $57.4M $57.9M $58.7M $59.2M
Weighted Average Diluted Share $57.8M $58.8M $58M $58.7M $59.9M
 
EBITDA $49.3M $33.6M $22M $40.9M $34M
EBIT $41.2M $24M $12.7M $32M $26.1M
 
Revenue (Reported) $372.7M $486.4M $488.3M $528.2M $564.2M
Operating Income (Reported) $19.9M $25.7M $10.2M $31.2M $42.6M
Operating Income (Adjusted) $41.2M $24M $12.7M $32M $26.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $49.6M $15.5M $23M $11.6M $14M
Short Term Investments $850K $1.7M $2.2M $2M $1.8M
Accounts Receivable, Net $91.7M $63.1M $85.1M $119.9M $96.3M
Inventory $234.7M $302.9M $385.5M $356.3M $397.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $12.3M $13.4M $20.2M $18.2M
Total Current Assets $409.1M $422.9M $537M $537.5M $560.5M
 
Property Plant And Equipment $98M $125.4M $133.1M $133.7M $122.3M
Long-Term Investments -- -- -- -- --
Goodwill $3.2M $3.2M $3.2M $3.2M $3.2M
Other Intangibles $6.4M $5.3M $3.8M $2.1M $1.1M
Other Long-Term Assets $1.8M $1.5M $1.4M $1.1M $1.7M
Total Assets $777M $847.9M $1B $1B $1B
 
Accounts Payable $78.7M $129.3M $147.5M $119.4M $155M
Accrued Expenses $41.7M $54.9M $59.1M $60.3M $68.5M
Current Portion Of Long-Term Debt $3.7M $3.7M $3.7M $3.7M --
Current Portion Of Capital Lease Obligations $5.1M $6.4M $6.8M $8.8M $8.3M
Other Current Liabilities $9.4M $6.7M $11.9M $4.9M $7M
Total Current Liabilities $318.5M $326.1M $426.4M $382.6M $404.4M
 
Long-Term Debt $20.5M $16.8M $13M $40.3M $30.8M
Capital Leases -- -- -- -- --
Total Liabilities $501.5M $546.7M $700.4M $708.1M $726.9M
 
Common Stock $190K $190K $191K $195K $197K
Other Common Equity Adj -$7.4M -$7.7M -$5.1M -$303K $9.2M
Common Equity $275.5M $301.1M $315.3M $320.5M $285.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $275.5M $301.1M $315.3M $320.5M $285.1M
 
Total Liabilities and Equity $777M $847.9M $1B $1B $1B
Cash and Short Terms $50.5M $17.2M $25.2M $13.6M $15.8M
Total Debt $176.1M $104.5M $171.7M $189.1M $158.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.8M $7.8M $12.6M $12.2M $10.8M
Short Term Investments $1.5M $2.2M $2.2M $2.2M $1.9M
Accounts Receivable, Net $45.3M $57.7M $75.5M $93M $82M
Inventory $296.3M $358.7M $390.6M $393.8M $367M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.9M $11.7M $26.8M $18M $20.3M
Total Current Assets $395.1M $464.8M $536.7M $544.4M $504.3M
 
Property Plant And Equipment $129.1M $132.7M $132.1M $124.8M $98.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $956K $1.5M $1.1M $1.5M $2.8M
Total Assets $799.2M $938.3M $1B $995.9M $949.5M
 
Accounts Payable $146.1M $149.3M $144.9M $178.9M $158.1M
Accrued Expenses $34.3M $37.3M $33M $37.9M $40.7M
Current Portion Of Long-Term Debt $3.7M $3.7M $3.7M -- --
Current Portion Of Capital Lease Obligations $6.2M $6.4M $8.3M $8.6M $9.3M
Other Current Liabilities $4.8M $6.7M $4.4M $5.4M $9.4M
Total Current Liabilities $298.8M $356.7M $413.8M $389.5M $348.6M
 
Long-Term Debt $17.7M $14M $10.2M $33.2M $32.4M
Capital Leases -- -- -- -- --
Total Liabilities $499.6M $625.2M $701.6M $714.2M $686.8M
 
Common Stock $191K $191K $195K $197K $196K
Other Common Equity Adj -$7.5M -$5.7M -$3.1M $7.6M $4.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $299.7M $313.1M $315M $281.8M $262.7M
 
Total Liabilities and Equity $799.2M $938.3M $1B $995.9M $949.5M
Cash and Short Terms $14.3M $10M $14.7M $14.4M $12.7M
Total Debt $80.4M $130.6M $188.9M $148.2M $127.2M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$7.3M $21.5M $7.4M -$4.2M -$49.2M
Depreciation & Amoritzation $9.6M $11.1M $12.9M $12.4M $11.6M
Stock-Based Compensation $4.1M $5.2M $7.3M $4.7M $4.7M
Change in Accounts Receivable -$47.2M -$12.3M -$76.5M -$56.8M $5M
Change in Inventories -$6.7M -$79.1M -$96M $8.9M -$57.3M
Cash From Operations $18.8M $56.1M -$44.9M -$21.8M $39.2M
 
Capital Expenditures $14.2M $13.9M $7.6M $4.2M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.6M -$14.2M -$7.9M -$4.2M -$479K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $75M $27M $107M $97M $82M
Long-Term Debt Repaid -$39.3M -$101.2M -$42.5M -$80.9M -$114.2M
Repurchase of Common Stock -- -$1.1M -$1.9M -- --
Other Financing Activities -$4M -$2M -$2.9M -$2.7M -$4.3M
Cash From Financing $32.2M -$76.6M $60.2M $14.3M -$36.4M
 
Beginning Cash (CF) $9.9M $49.6M $15.5M $23M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.4M -$34.7M $7.4M -$11.6M $2.3M
Ending Cash (CF) $49.6M $15.5M $23M $11.6M $14M
 
Levered Free Cash Flow $4.6M $42.1M -$52.4M -$26M $38.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.5M $3.1M $1M -$47.2M $2.3M
Depreciation & Amoritzation $2.9M $3.2M $3.1M $2.9M $2.5M
Stock-Based Compensation $1.5M $2M $1M $1.4M $993K
Change in Accounts Receivable $39M -$996K $5.3M $66.2M $16.5M
Change in Inventories -$59M -$31.1M $5.4M -$29.7M $6.4M
Cash From Operations $33.2M $2.2M -$4.5M $53.6M $34.4M
 
Capital Expenditures $5.2M $1.9M $963K $293K $669K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.3M -$1.9M -$1M -$312K -$635K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $18M $32M $172.8M
Long-Term Debt Repaid -$36.5M -$13.6M -$7.6M -$82.5M -$203.2M
Repurchase of Common Stock -- -$1.9M -- -- -$2.1M
Other Financing Activities -$4K -$46K -$355K -$1.2M --
Cash From Financing -$36.4M -$10.5M $10.2M -$51.7M -$32.4M
 
Beginning Cash (CF) $20.9M $17.9M $7.6M $10.3M $10.4M
Foreign Exchange Rate Adjustment $474K $149K $271K $213K -$894K
Additions / Reductions -$8.6M -$10.3M $4.7M $1.6M $1.3M
Ending Cash (CF) $12.8M $7.8M $12.6M $12.2M $10.8M
 
Levered Free Cash Flow $27.9M $292K -$5.4M $53.3M $33.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.4M $8.5M -$6M -$49.1M -$17.4M
Depreciation & Amoritzation $10.6M $12.6M $12.6M $12M $10.6M
Stock-Based Compensation $4.8M $6.9M $5.4M $5.4M $3.4M
Change in Accounts Receivable -$12.9M -$87.8M -$36.8M -$31.2M -$19.2M
Change in Inventories -$43.2M -$75.7M -$51.6M -$16.8M $6.9M
Cash From Operations $95.7M -$38.6M -$44.1M $48.1M $27.1M
 
Capital Expenditures $15.4M $7M $6M $1.1M $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$7.3M -$6.4M -$756K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $27M $89M $103M $103M $393.5M
Long-Term Debt Repaid -$104M -$41.5M -$47.2M -$147M -$415.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3M -$4.5M -$1.4M -$4.2M -$1.6M
Cash From Financing -$79.1M $40.9M $55.3M -$48.2M -$25.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M -$5M $4.9M -$873K -$167K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.3M -$45.6M -$50.2M $47.1M $24.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.6M $7.7M -$5.7M -$50.6M -$18.7M
Depreciation & Amoritzation $8.1M $9.6M $9.3M $8.8M $7.9M
Stock-Based Compensation $3.8M $5.5M $3.5M $4.3M $3M
Change in Accounts Receivable $28.9M -$46.6M -$6.9M $18.6M -$5.6M
Change in Inventories -$68.7M -$65.3M -$20.9M -$46.6M $17.5M
Cash From Operations $72.5M -$22.2M -$21.4M $48.4M $36.4M
 
Capital Expenditures $12M $5.1M $3.6M $462K $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$5.4M -$3.9M -$420K -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $62M $58M $64M $375.5M
Long-Term Debt Repaid -$97.6M -$37.9M -$42.7M -$108.8M -$410M
Repurchase of Common Stock -- -$1.9M -- -- -$2.1M
Other Financing Activities -$351K -$2.9M -$1.3M -$2.9M -$196K
Cash From Financing -$97.7M $19.8M $14.9M -$47.6M -$36.8M
 
Beginning Cash (CF) $98M $58.3M $39.8M $32.8M $31.9M
Foreign Exchange Rate Adjustment $729K $76K -$52K $180K -$1.1M
Additions / Reductions -$37.5M -$7.8M -$10.4M $379K -$2M
Ending Cash (CF) $61.2M $50.6M $29.4M $33.3M $28.8M
 
Levered Free Cash Flow $60.4M -$27.3M -$25M $48M $34.7M

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock