Financhill
Buy
58

MPAA Quote, Financials, Valuation and Earnings

Last price:
$13.36
Seasonality move :
2.68%
Day range:
$12.81 - $13.44
52-week range:
$5.38 - $18.12
Dividend yield:
0%
P/E ratio:
114.80x
P/S ratio:
0.34x
P/B ratio:
1.02x
Volume:
74.7K
Avg. volume:
128.1K
1-year change:
85.36%
Market cap:
$262.5M
Revenue:
$757.4M
EPS (TTM):
$0.12
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $540.8M $650.3M $683.1M $717.7M $757.4M
Revenue Growth (YoY) 4.77% 20.25% 5.04% 5.07% 5.53%
 
Cost of Revenues $426.1M $523.7M $560.9M $577.7M $603.5M
Gross Profit $114.7M $126.6M $122.2M $140M $153.8M
Gross Profit Margin 21.22% 19.47% 17.88% 19.51% 20.31%
 
R&D Expenses $8.6M $10.5M $10.3M $10M $11.4M
Selling, General & Admin $71.9M $80.3M $76.5M $80.3M $86.6M
Other Inc / (Exp) $17.6M $1.7M $9.3M $4.7M -$16M
Operating Expenses $80.7M $90.9M $86.6M $91M $98M
Operating Income $34M $35.7M $35.5M $49M $55.8M
 
Net Interest Expenses $15.8M $15.6M $39.6M $60M $55.6M
EBT. Incl. Unusual Items $30.9M $13.1M -$3.1M -$13.1M -$15.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $5.8M $1.1M $36.2M $3.8M
Net Income to Company $21.5M $7.4M -$4.2M -$49.2M -$19.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.5M $7.4M -$4.2M -$49.2M -$19.5M
 
Basic EPS (Cont. Ops) $1.13 $0.39 -$0.22 -$2.51 -$0.99
Diluted EPS (Cont. Ops) $1.11 $0.38 -$0.22 -$2.51 -$0.99
Weighted Average Basic Share $19M $19.1M $19.3M $19.6M $19.7M
Weighted Average Diluted Share $19.4M $19.6M $19.3M $19.6M $19.7M
 
EBITDA $52.3M $56M $56.3M $60.6M $66.2M
EBIT $34M $35.7M $35.5M $49M $55.8M
 
Revenue (Reported) $540.8M $650.3M $683.1M $717.7M $757.4M
Operating Income (Reported) $34M $35.7M $35.5M $49M $55.8M
Operating Income (Adjusted) $34M $35.7M $35.5M $49M $55.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $175.5M $172.5M $196.6M $208.2M $221.5M
Revenue Growth (YoY) 13.45% -1.71% 13.97% 5.87% 6.38%
 
Cost of Revenues $137.2M $143.9M $152.3M $166.9M $178.7M
Gross Profit $38.3M $28.6M $44.3M $41.3M $42.7M
Gross Profit Margin 21.83% 16.59% 22.55% 19.83% 19.29%
 
R&D Expenses $2.5M $2.7M $2.4M $2.4M $3.9M
Selling, General & Admin $20M $20.9M $20M $20.9M $23.9M
Other Inc / (Exp) -$3.9M -$1.1M -$5.3M -$5.8M --
Operating Expenses $22.4M $23.5M $19.6M $24.8M $27.8M
Operating Income $16M $5.1M $24.7M $16.5M $14.9M
 
Net Interest Expenses $3.6M $9.3M $15.4M $14.2M $12.7M
EBT. Incl. Unusual Items $5.9M -$7.4M -$2M -$2M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M -$914K -$46K $912K $3.6M
Net Income to Company $3.7M -$6.5M -$2M -$3M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M -$6.5M -$2M -$3M -$2.1M
 
Basic EPS (Cont. Ops) $0.19 -$0.34 -$0.10 -$0.15 -$0.11
Diluted EPS (Cont. Ops) $0.19 -$0.34 -$0.10 -$0.15 -$0.11
Weighted Average Basic Share $19.1M $19.3M $19.6M $19.8M $19.4M
Weighted Average Diluted Share $19.6M $19.3M $19.6M $19.8M $19.4M
 
EBITDA $21.1M $10.1M $30.2M $19.1M $17.3M
EBIT $16M $5.1M $24.7M $16.5M $14.9M
 
Revenue (Reported) $175.5M $172.5M $196.6M $208.2M $221.5M
Operating Income (Reported) $16M $5.1M $24.7M $16.5M $14.9M
Operating Income (Adjusted) $16M $5.1M $24.7M $16.5M $14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $615.3M $662.3M $702.9M $739.4M $789.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $493.4M $539.6M $567.6M $601.8M $629.1M
Gross Profit $121.9M $122.7M $135.3M $137.6M $160M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.6M $11.3M $9.4M $10.1M $13.8M
Selling, General & Admin $77M $82.6M $74.4M $85.2M $86.4M
Other Inc / (Exp) $7.4M $1.3M $9.9M -$8.5M --
Operating Expenses $86.3M $93.3M $81.7M $101.8M $103.9M
Operating Income $35.6M $29.4M $53.6M $35.8M $56.1M
 
Net Interest Expenses $15.3M $24.2M $50.5M $61.5M $52.5M
EBT. Incl. Unusual Items $21.4M -$1.6M $485K -$30M $11.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $2.3M $1.4M $37M $9M
Net Income to Company $13.8M -$3.9M -$883K -$66.9M $2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.8M -$3.9M -$883K -$66.9M $2.5M
 
Basic EPS (Cont. Ops) $0.73 -$0.20 -$0.04 -$3.41 $0.12
Diluted EPS (Cont. Ops) $0.71 -$0.20 -$0.05 -$3.41 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $55.3M $47.9M $73M $46.8M $66M
EBIT $35.6M $29.4M $53.6M $35.8M $56.1M
 
Revenue (Reported) $615.3M $662.3M $702.9M $739.4M $789.1M
Operating Income (Reported) $35.6M $29.4M $53.6M $35.8M $56.1M
Operating Income (Adjusted) $35.6M $29.4M $53.6M $35.8M $56.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $324.6M $336.5M $356.3M $378.1M $409.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $260.9M $276.8M $283.4M $307.6M $333.2M
Gross Profit $63.7M $59.7M $72.9M $70.5M $76.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $5.8M $4.8M $4.9M $7.2M
Selling, General & Admin $37.8M $40.1M $38M $43M $42.8M
Other Inc / (Exp) -$1.4M -$1.8M -$1.2M -$14.3M $6.6M
Operating Expenses $42.8M $45.1M $40.5M $54.7M $54.4M
Operating Income $20.9M $14.6M $32.4M $15.8M $22.3M
 
Net Interest Expenses $7.6M $16.2M $27.1M $28.6M $25.5M
EBT. Incl. Unusual Items $7.7M -$7M -$3.4M -$20.3M $6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M -$325K -$55K $734K $6M
Net Income to Company $4.5M -$6.7M -$3.4M -$21M $893K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M -$6.7M -$3.4M -$21M $893K
 
Basic EPS (Cont. Ops) $0.24 -$0.35 -$0.17 -$1.07 $0.05
Diluted EPS (Cont. Ops) $0.23 -$0.35 -$0.17 -$1.07 $0.04
Weighted Average Basic Share $38.2M $38.4M $39.1M $39.4M $38.7M
Weighted Average Diluted Share $39.3M $38.4M $39.1M $39.4M $39.3M
 
EBITDA $30.9M $24.7M $43.4M $21.1M $27.1M
EBIT $20.9M $14.6M $32.4M $15.8M $22.3M
 
Revenue (Reported) $324.6M $336.5M $356.3M $378.1M $409.8M
Operating Income (Reported) $20.9M $14.6M $32.4M $15.8M $22.3M
Operating Income (Adjusted) $20.9M $14.6M $32.4M $15.8M $22.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $17.2M $25.2M $13.6M $15.8M $11.3M
Short Term Investments $1.7M $2.2M $2M $1.8M $1.9M
Accounts Receivable, Net $90.1M $112.6M $145.3M $123.4M $120.7M
Inventory $302.9M $385.5M $356.3M $397.3M $359.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.3M $13.4M $20.2M $18.2M $15.6M
Total Current Assets $422.9M $537M $537.5M $560.5M $511.5M
 
Property Plant And Equipment $125.4M $133.1M $133.7M $122.3M $98.6M
Long-Term Investments $270.2M $310.3M $318.4M $320.3M $336.3M
Goodwill $3.2M $3.2M $3.2M $3.2M $3.2M
Other Intangibles $5.3M $3.8M $2.1M $1.1M $552K
Other Long-Term Assets $1.5M $1.4M $1.1M $1.7M $3M
Total Assets $847.9M $1B $1B $1B $957.6M
 
Accounts Payable $129.3M $147.5M $119.4M $155M $141.9M
Accrued Expenses $54.9M $59.1M $60.3M $68.5M $64.6M
Current Portion Of Long-Term Debt $3.7M $3.7M $3.7M -- --
Current Portion Of Capital Lease Obligations $6.4M $6.8M $8.8M $8.3M $10M
Other Current Liabilities $6.7M $11.9M $4.9M $7M $5.6M
Total Current Liabilities $326.1M $426.4M $382.6M $404.4M $351M
 
Long-Term Debt $92.3M $97.3M $91.3M $74.1M $102.5M
Capital Leases -- -- -- -- --
Total Liabilities $546.7M $700.4M $708.1M $726.9M $699.9M
 
Common Stock $190K $191K $195K $197K $194K
Other Common Equity Adj -$7.7M -$5.1M -$303K $9.2M $3.1M
Common Equity $301.1M $315.3M $320.5M $285.1M $257.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $301.1M $315.3M $320.5M $285.1M $257.7M
 
Total Liabilities and Equity $847.9M $1B $1B $1B $957.6M
Cash and Short Terms $17.2M $25.2M $13.6M $15.8M $11.3M
Total Debt $98.7M $103.3M $96.9M $75.7M $103.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20M $9.6M $12.3M $12.3M $17.7M
Short Term Investments $2.1M $2M $2M $1.9M --
Accounts Receivable, Net $93M $113.7M $191.1M $137.7M $134.3M
Inventory $330.5M $401.2M $366.4M $378.8M $372.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13M $15.5M $18.4M $19.5M --
Total Current Assets $456.4M $540M $588.2M $548.2M $546.7M
 
Property Plant And Equipment $135.8M $125.8M $126.2M $104.4M $99.5M
Long-Term Investments $306M $313.2M $313.6M $321.3M $331.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.5M $1.8M $2.8M --
Total Assets $927.2M $1B $1.1B $986.2M $990M
 
Accounts Payable $127M $169.5M $162.9M $168.5M $196.2M
Accrued Expenses $34.5M $27.5M $30M $37.5M --
Current Portion Of Long-Term Debt $3.7M $3.7M -- -- --
Current Portion Of Capital Lease Obligations $6M $6.8M $8.7M $9.3M --
Other Current Liabilities $6.6M $4.8M $5M $8.4M --
Total Current Liabilities $348.7M $425.5M $425M $393.9M $374.8M
 
Long-Term Debt $102.9M $92.5M $77.7M $103.2M $107.5M
Capital Leases -- -- -- -- --
Total Liabilities $617M $704M $741.6M $722.3M $731.4M
 
Common Stock $192K $194K $196K $198K $195K
Other Common Equity Adj -$5.3M -$5.2M $5.2M $7.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $310.2M $310.7M $325.1M $264M $258.5M
 
Total Liabilities and Equity $927.2M $1B $1.1B $986.2M $990M
Cash and Short Terms $20M $9.6M $12.3M $12.3M $17.7M
Total Debt $109M $98.2M $79.4M $104.5M $108.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $21.5M $7.4M -$4.2M -$49.2M -$19.5M
Depreciation & Amoritzation $18.2M $20.3M $20.8M $11.6M $10.4M
Stock-Based Compensation $5.2M $7.3M $4.7M $4.7M $3.9M
Change in Accounts Receivable $31.6M -$24M -$39.2M $19.2M $3.9M
Change in Inventories -$79.1M -$96M $8.9M -$57.3M $21.3M
Cash From Operations $56.1M -$46M -$23.5M $35.2M $45.5M
 
Capital Expenditures $13.9M $7.6M $4.2M $1M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$7.9M -$4.2M -$479K -$4.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $27M $107M $97M $82M $541.4M
Long-Term Debt Repaid -$101.2M -$42.5M -$80.9M -$114.2M -$580.3M
Repurchase of Common Stock $1.1M $1.9M -- -- $4.8M
Other Financing Activities -$2M -$2.9M -$2.7M -$4.3M -$905K
Cash From Financing -$76.6M $61.4M $16M -$32.5M -$44.6M
 
Beginning Cash (CF) $15.5M $23M $11.6M $14M $9.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.1M $7.5M -$11.4M $2.4M -$4.5M
Ending Cash (CF) -$18M $30.6M $393K $16.5M $4M
 
Levered Free Cash Flow $42.1M -$53.6M -$27.7M $34.2M $40.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.7M -$6.5M -$2M -$3M -$2.1M
Depreciation & Amoritzation $5.1M $5M $5.5M $2.6M $2.4M
Stock-Based Compensation $1.9M $1.3M $1.5M $1M $2M
Change in Accounts Receivable -$7.6M -$8.1M -$15.1M -$34.4M -$19M
Change in Inventories -$13.6M -$2M -$6.1M $20.2M -$8.3M
Cash From Operations -$19.6M -$16M $14.3M $22.9M $21.9M
 
Capital Expenditures $1.3M $1.3M $129K $557K $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$1.4M -$41K -$467K -$936K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $27M $6M $160.3M --
Long-Term Debt Repaid -$9.7M -$11.6M -$20.7M -$179.8M --
Repurchase of Common Stock -- -- -- -- $1.4M
Other Financing Activities -$1.2M -$75K -$1M -- --
Cash From Financing $14.2M $16M -$14.7M -$19.5M -$17.6M
 
Beginning Cash (CF) $17.9M $7.6M $10.3M $10.4M $15.7M
Foreign Exchange Rate Adjustment -$167K -$233K -$188K $28K -$135K
Additions / Reductions -$7M -$1.6M -$594K $2.9M $3.2M
Ending Cash (CF) $10.8M $5.8M $9.5M $13.3M $18.8M
 
Levered Free Cash Flow -$20.9M -$17.2M $14.2M $22.3M $20.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $13.8M -$3.9M -$883K -$66.9M $2.5M
Depreciation & Amoritzation $19.6M $20.4M $21.7M $5.9M $9.9M
Stock-Based Compensation $6.4M $6.4M $5M $3.9M $4.8M
Change in Accounts Receivable $32.3M -$22.1M -$85.2M $44.5M $8M
Change in Inventories -$103.6M -$88.1M $18.3M -$29.3M -$6.1M
Cash From Operations -$8.7M -$37.6M -$13.1M $43.8M $75.4M
 
Capital Expenditures $10.4M $7M $1.7M $1.9M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.7M -$7.3M -$1.5M -$1.4M -$5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $84M $90M $89M $252.6M --
Long-Term Debt Repaid -$64.4M -$53.3M -$72.1M -$294.7M --
Repurchase of Common Stock $1.1M $1.9M -- -- $8.2M
Other Financing Activities -$4.5M -$1M -$3.4M -$2.7M --
Cash From Financing $16.1M $34.7M $16.7M -$42.3M -$64.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M -$10.3M $2.7M $120K $5.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.1M -$44.5M -$14.8M $41.9M $70M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5M -$6.7M -$3.4M -$21M $893K
Depreciation & Amoritzation $10M $10.1M $11M $5.3M $4.8M
Stock-Based Compensation $3.4M $2.5M $2.8M $2M $2.9M
Change in Accounts Receivable $1.4M $3.4M -$42.6M -$17.2M -$13M
Change in Inventories -$34.2M -$26.3M -$16.9M $11.1M -$16.3M
Cash From Operations -$25.4M -$17M -$6.6M $2M $31.9M
 
Capital Expenditures $3.2M $2.6M $169K $1M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5M -$2.8M -$108K -$979K -$1.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $57M $40M $32M $202.6M $188.7M
Long-Term Debt Repaid -$24.3M -$35.1M -$26.3M -$206.8M -$193M
Repurchase of Common Stock -- -- -- -- $3.4M
Other Financing Activities -$2.8M -$990K -$1.7M -$196K -$496K
Cash From Financing $31.4M $4.7M $5.4M -$4.4M -$24.3M
 
Beginning Cash (CF) $42.8M $16.8M $21.2M $17.9M $28.2M
Foreign Exchange Rate Adjustment -$73K -$323K -$33K -$228K $471K
Additions / Reductions $2.4M -$15.4M -$1.3M -$3.6M $6.3M
Ending Cash (CF) $45.1M $1.1M $19.8M $14.2M $34.9M
 
Levered Free Cash Flow -$28.7M -$19.6M -$6.8M $949K $30.1M

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Sell
47
Is GOOGL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
71
AFJK alert for Jan 22

Aimei Health Technology Co., Ltd. [AFJK] is up 1.7% over the past day.

Sell
41
NEGG alert for Jan 22

Newegg Commerce, Inc. [NEGG] is up 4.13% over the past day.

Sell
48
MRNA alert for Jan 22

Moderna, Inc. [MRNA] is up 8.15% over the past day.

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

Show me the best stock