Financhill
Sell
38

MYPS Quote, Financials, Valuation and Earnings

Last price:
$2.04
Seasonality move :
2.73%
Day range:
$1.92 - $2.14
52-week range:
$1.20 - $3.04
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.94x
P/B ratio:
1.00x
Volume:
955.2K
Avg. volume:
283.6K
1-year change:
-21.77%
Market cap:
$264.3M
Revenue:
$310.9M
EPS (TTM):
-$0.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $239.4M $269.9M $287.4M $290.3M $310.9M
Revenue Growth (YoY) -- 12.72% 6.5% 1.01% 7.09%
 
Cost of Revenues $80.3M $91.5M $91.6M $85.4M $77.8M
Gross Profit $159.2M $178.4M $195.8M $204.9M $233.1M
Gross Profit Margin 66.48% 66.11% 68.12% 70.58% 74.98%
 
R&D Expenses $39M $51.7M $61.3M $63.3M $70.3M
Selling, General & Admin $76.6M $74.1M $106.9M $121.1M $119.4M
Other Inc / (Exp) -$518K -$19.2M $10.6M -$10.5M -$5.5M
Operating Expenses $140.8M $148M $195.7M $220M $235M
Operating Income $18.4M $30.4M $92K -$15.1M -$1.9M
 
Net Interest Expenses $264K $142K $235K -- --
EBT. Incl. Unusual Items $17.6M $11.1M $10.5M -$23.6M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M -$1.7M -$258K -$5.8M $16.9M
Net Income to Company $13.6M $12.8M $10.7M -$17.8M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.6M $12.8M $10.7M -$17.8M -$19.4M
 
Basic EPS (Cont. Ops) $0.11 $0.10 $0.10 -$0.14 -$0.15
Diluted EPS (Cont. Ops) $0.11 $0.10 $0.09 -$0.14 -$0.15
Weighted Average Basic Share $125.8M $125.8M $111.7M $128.4M $133M
Weighted Average Diluted Share $125.8M $125.8M $124.9M $128.4M $133M
 
EBITDA $43M $33.5M $27.5M $20.5M $43.4M
EBIT $17.9M $11.3M $92K -$15.1M -$1.9M
 
Revenue (Reported) $239.4M $269.9M $287.4M $290.3M $310.9M
Operating Income (Reported) $18.4M $30.4M $92K -$15.1M -$1.9M
Operating Income (Adjusted) $17.9M $11.3M $92K -$15.1M -$1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $69.7M $70.6M $72.1M $75.9M $71.2M
Revenue Growth (YoY) -- 1.23% 2.21% 5.17% -6.1%
 
Cost of Revenues $23.8M $22.3M $21.7M $19.9M $17.8M
Gross Profit $45.9M $48.3M $50.4M $56M $53.4M
Gross Profit Margin 65.8% 68.43% 69.91% 73.82% 74.97%
 
R&D Expenses $14.8M $14.5M $15.1M $17.4M $16.7M
Selling, General & Admin $19.4M $25.1M $29.1M $29.5M $26.7M
Other Inc / (Exp) $494K $9.5M $3.4M $2.7M -$3.2M
Operating Expenses $39.8M $46.8M $52.8M $58.4M $54.9M
Operating Income $6M $1.5M -$2.4M -$2.4M -$1.5M
 
Net Interest Expenses $107K $57K -- -- --
EBT. Incl. Unusual Items $6.4M $10.9M $1.9M $1.7M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$329K -$1.8M -$2.1M -$534K
Net Income to Company -- $11.2M $3.6M $3.8M -$3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M $11.2M $3.6M $3.8M -$3.1M
 
Basic EPS (Cont. Ops) $0.04 $0.09 $0.03 $0.03 -$0.02
Diluted EPS (Cont. Ops) $0.04 $0.08 $0.02 $0.03 -$0.02
Weighted Average Basic Share $125.8M $125.8M $129M $133.4M $125M
Weighted Average Diluted Share $125.8M $138.8M $146.9M $149.7M $125M
 
EBITDA $12.1M $8.7M $6.2M $9.1M $10M
EBIT $6.5M $1.5M -$2.4M -$2.4M -$1.5M
 
Revenue (Reported) $69.7M $70.6M $72.1M $75.9M $71.2M
Operating Income (Reported) $6M $1.5M -$2.4M -$2.4M -$1.5M
Operating Income (Adjusted) $6.5M $1.5M -$2.4M -$2.4M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $279.5M $282.9M $313.2M $298.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $91.1M $85.5M $80M $74.4M
Gross Profit -- $188.4M $197.4M $233.1M $224.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $62.3M $61.4M $70.3M $68.2M
Selling, General & Admin -- $101.8M $112.2M $122M $116.2M
Other Inc / (Exp) $697K -$10.3M -$9.4M -$4.6M -$5.6M
Operating Expenses -- $190.1M $206.1M $236.2M $230.8M
Operating Income -- -$1.6M -$8.7M -$3.1M -$6.4M
 
Net Interest Expenses $148K $254K -- -- --
EBT. Incl. Unusual Items -- -$12.2M -$17.1M -$3.3M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$11.6M -$1.6M -$2.1M $19.4M
Net Income to Company -- -- -$15.5M -$1.2M -$26.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$645K -$15.5M -$1.2M -$26.1M
 
Basic EPS (Cont. Ops) -- -$0.02 -$0.13 -$0.02 -$0.19
Diluted EPS (Cont. Ops) -- -$0.03 -$0.14 -$0.02 -$0.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $4.6M $23.8M $40.9M $39.9M
EBIT -- -$21.3M -$8.7M -$3.1M -$6.4M
 
Revenue (Reported) -- $279.5M $282.9M $313.2M $298.8M
Operating Income (Reported) -- -$1.6M -$8.7M -$3.1M -$6.4M
Operating Income (Adjusted) -- -$21.3M -$8.7M -$3.1M -$6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $147.6M $215.5M $210.9M $233.8M $221.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.5M $69.8M $63.7M $58.3M $54.9M
Gross Profit $97.1M $145.7M $147.3M $175.5M $166.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.5M $46.6M $46.6M $53.5M $51.4M
Selling, General & Admin $37.5M $82.9M $88.1M $89M $85.8M
Other Inc / (Exp) $697K $9.4M -$10.7M -$4.8M -$4.9M
Operating Expenses $75M $149.5M $159.9M $176.2M $172M
Operating Income $22.2M -$3.9M -$12.7M -$662K -$5.2M
 
Net Interest Expenses $148K $206K $5K -- --
EBT. Incl. Unusual Items $22.7M $5.3M -$22.3M -$2M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M -$4.8M -$6.2M -$2.4M $55K
Net Income to Company -- $10.1M -$16.1M $471K -$6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.1M $10.1M -$16.1M $471K -$6.3M
 
Basic EPS (Cont. Ops) $0.14 $0.07 -$0.13 -$0.00 -$0.04
Diluted EPS (Cont. Ops) $0.14 $0.06 -$0.14 -$0.00 -$0.04
Weighted Average Basic Share $251.5M $350.9M $382.6M $397.6M $393.1M
Weighted Average Diluted Share $251.5M $363.8M $419.5M $413.9M $393.1M
 
EBITDA $33.7M $16.3M $12.6M $33M $29.6M
EBIT $22.7M -$3.9M -$12.7M -$662K -$5.2M
 
Revenue (Reported) $147.6M $215.5M $210.9M $233.8M $221.6M
Operating Income (Reported) $22.2M -$3.9M -$12.7M -$662K -$5.2M
Operating Income (Adjusted) $22.7M -$3.9M -$12.7M -$662K -$5.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $48.9M $213.5M $134M $132.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16.6M $20.5M $25M $30M
Inventory -- -- -- -- --
Prepaid Expenses -- $2.4M $5.1M $5.1M $5.3M
Other Current Assets -- $2.9M $413K $8.4M $2.8M
Total Current Assets -- $77.8M $241.8M $176M $174.9M
 
Property Plant And Equipment -- $6.2M $5.3M $33.1M $26.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.1M $5.1M $47.1M $47.1M
Other Intangibles -- $40.4M $62M $77.2M $110.9M
Other Long-Term Assets -- $1.9M $14.4M $4.6M $3.7M
Total Assets -- $134.5M $334.8M $352M $366.3M
 
Accounts Payable -- $4.7M $7.8M $4.4M $1.9M
Accrued Expenses -- $29.1M $9.2M $19.3M $22.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.6M $4.2M
Other Current Liabilities -- -- $11.7M $5.2M $16.2M
Total Current Liabilities -- $33.8M $29.9M $34.2M $46M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $38.4M $31.4M $49.7M $78M
 
Common Stock -- $10K $13K $13K $14K
Other Common Equity Adj -- -- $393K -$151K $124K
Common Equity -- $96.1M $303.5M $302.3M $288.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $96.1M $303.5M $302.3M $288.4M
 
Total Liabilities and Equity -- $134.5M $334.8M $352M $366.3M
Cash and Short Terms -- $48.9M $213.5M $134M $132.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $226M $212.1M $129.8M $105.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $18.2M $18.8M $28.8M $28.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $6.4M $2.7M $4.2M $4.8M
Other Current Assets -- $416K $977K $3.1M $433K
Total Current Assets -- $261.8M $236.7M $170.1M $144.3M
 
Property Plant And Equipment -- $5.2M $13.9M $28.2M $28.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.1M $6.2M $47.1M $52.2M
Other Intangibles -- $44.1M $51.4M $74.7M $99.8M
Other Long-Term Assets -- $7.8M $12.4M $3.5M $3.5M
Total Assets -- $330.5M $333.9M $344.7M $330.6M
 
Accounts Payable -- $8.8M $5.3M $2.7M $4.2M
Accrued Expenses -- $10.6M $17.4M $18.7M $17.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.2M $3.5M
Other Current Liabilities -- $8.5M $3.6M $7.1M $8.7M
Total Current Liabilities -- $27.9M $27.4M $34.6M $34.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $32.1M $30.4M $42.5M $65.4M
 
Common Stock -- $13K $13K $14K $13K
Other Common Equity Adj -- -- -- -$1M -$695K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $298.4M $303.5M $302.2M $265.2M
 
Total Liabilities and Equity -- $330.5M $333.9M $344.7M $330.6M
Cash and Short Terms -- $226M $212.1M $129.8M $105.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $13.6M $12.8M $10.7M -$17.8M -$19.4M
Depreciation & Amoritzation $25.2M $22.2M $27.4M $35.6M $45.3M
Stock-Based Compensation $5.9M $3.5M $4.5M $17.7M $18.7M
Change in Accounts Receivable -$1.5M -$7.3M $857K -$1.2M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $36.1M $48.4M $33.9M $33.4M $51.7M
 
Capital Expenditures $25.3M $27M $40.9M $33.4M $32.5M
Cash Acquisitions -- -- -- -$70.4M --
Cash From Investing -$25.3M -$27M -$56.9M -$102.3M -$32.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.2M -$2.5M -- -$4.3M -$15.5M
Other Financing Activities -$1.9M -$2.1M $184.5M -$5M -$7.9M
Cash From Financing -$7.3M -$3.6M $186.9M -$9.6M -$20.2M
 
Beginning Cash (CF) $27.6M $31M $48.9M $213.5M $134M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $17.8M $163.8M -$78.5M -$766K
Ending Cash (CF) $31M $48.9M $213.5M $134M $132.9M
 
Levered Free Cash Flow $10.8M $21.4M -$7M $4K $19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $11.2M $3.6M $3.8M -$3.1M
Depreciation & Amoritzation -- $7.2M $8.6M $11.5M $11.6M
Stock-Based Compensation -- $751K $3.6M $4.3M $4.6M
Change in Accounts Receivable -- -$1M -$724K $1.1M -$327K
Change in Inventories -- -- -- -- --
Cash From Operations -- $5.6M $10.3M $12.5M $14.6M
 
Capital Expenditures -- $7.1M $12M $7.4M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$9.1M -$14M -$7.7M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$485K
Other Financing Activities -- -$695K -$5M -$2.7M -$5.8M
Cash From Financing -- -$503K -$4.5M -$2.2M -$6.2M
 
Beginning Cash (CF) -- $229.9M $220.6M $127.7M $106.3M
Foreign Exchange Rate Adjustment -- $88K -$293K -$508K $94K
Additions / Reductions -- -$4M -$8.3M $2.6M -$628K
Ending Cash (CF) -- $226M $212.1M $129.8M $105.8M
 
Levered Free Cash Flow -- -$1.5M -$1.7M $5.1M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$15.5M -$1.2M -$26.1M
Depreciation & Amoritzation -- -- $32.5M $44M $46.4M
Stock-Based Compensation -- $3.7M $14.3M $18.6M $18.6M
Change in Accounts Receivable -- -- $7.9M -$7.9M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $94.4M $44.3M $38.5M $49.5M
 
Capital Expenditures -- $20.8M $46.6M $28.6M $29.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$52.7M -$98.1M -$32.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$19.7M -$29.2M
Other Financing Activities -- -- -- -- -$12.3M
Cash From Financing -- -- -$5.5M -$21.7M -$41M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$13.8M -$81.2M -$24.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$2.2M $10M $20.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $10.1M -$16.1M $471K -$6.3M
Depreciation & Amoritzation -- $20.1M $25.3M $33.7M $34.8M
Stock-Based Compensation -- $3.7M $13.6M $14.4M $14.3M
Change in Accounts Receivable -- -$5.1M $2M -$4.7M -$679K
Change in Inventories -- -- -- -- --
Cash From Operations -- $20.8M $31.2M $36.4M $34.1M
 
Capital Expenditures -- $20.8M $26.4M $21.6M $18.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$30.3M -$26.1M -$21.9M -$22.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$15.5M -$29.2M
Other Financing Activities -- $184.6M -$5M -$5.2M -$9.7M
Cash From Financing -- $186.7M -$5.6M -$17.8M -$38.6M
 
Beginning Cash (CF) -- $318.3M $654.1M $389.2M $366.2M
Foreign Exchange Rate Adjustment -- -$113K -$913K -$967K -$518K
Additions / Reductions -- $177.2M -$520K -$3.2M -$26.6M
Ending Cash (CF) -- $495.4M $652.7M $385M $339.1M
 
Levered Free Cash Flow -- -$18K $4.8M $14.8M $15.7M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 down 0.09% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.1% over the past day.

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

Show me the best stock