Financhill
Sell
29

MYPS Quote, Financials, Valuation and Earnings

Last price:
$0.67
Seasonality move :
-5.25%
Day range:
$0.64 - $0.68
52-week range:
$0.57 - $2.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.34x
P/B ratio:
0.36x
Volume:
128K
Avg. volume:
264K
1-year change:
-66.11%
Market cap:
$85.5M
Revenue:
$289.4M
EPS (TTM):
-$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.9M $287.4M $290.3M $310.9M $289.4M
Revenue Growth (YoY) 12.72% 6.5% 1.01% 7.09% -6.9%
 
Cost of Revenues $113.7M $119M $121M $123.1M $118.2M
Gross Profit $156.2M $168.4M $169.3M $187.8M $171.3M
Gross Profit Margin 57.89% 58.58% 58.33% 60.42% 59.18%
 
R&D Expenses $51.7M $61.3M $63.3M $70.3M $67.7M
Selling, General & Admin $74.1M $106.9M $121.1M $119.4M $110.7M
Other Inc / (Exp) -$19.2M $10.6M -$10.5M -$5.5M -$25M
Operating Expenses $125.8M $168.3M $184.4M $189.7M $178.4M
Operating Income $30.4M $92K -$15.1M -$1.9M -$7.2M
 
Net Interest Expenses $142K $235K -- -- --
EBT. Incl. Unusual Items $11.1M $10.5M -$23.6M -$2.5M -$27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$258K -$5.8M $16.9M $1.4M
Net Income to Company $12.8M $10.7M -$17.8M -$19.4M -$28.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.8M $10.7M -$17.8M -$19.4M -$28.7M
 
Basic EPS (Cont. Ops) $0.14 $0.10 -$0.14 -$0.15 -$0.22
Diluted EPS (Cont. Ops) $0.14 $0.09 -$0.14 -$0.15 -$0.22
Weighted Average Basic Share $93.4M $111.7M $128.4M $133M $129.4M
Weighted Average Diluted Share $93.4M $124.9M $128.4M $133M $129.4M
 
EBITDA $52.6M $27.5M $20.5M $43.4M $38.3M
EBIT $30.4M $92K -$15.1M -$1.9M -$7.2M
 
Revenue (Reported) $269.9M $287.4M $290.3M $310.9M $289.4M
Operating Income (Reported) $30.4M $92K -$15.1M -$1.9M -$7.2M
Operating Income (Adjusted) $30.4M $92K -$15.1M -$1.9M -$7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.6M $72.1M $75.9M $71.2M $57.6M
Revenue Growth (YoY) 1.23% 2.21% 5.17% -6.1% -19.07%
 
Cost of Revenues $29.5M $30.3M $31.4M $29.4M $23.2M
Gross Profit $41.1M $41.8M $44.5M $41.8M $34.4M
Gross Profit Margin 58.21% 58.01% 58.61% 58.69% 59.75%
 
R&D Expenses $14.5M $15.1M $17.4M $16.7M $14.8M
Selling, General & Admin $27.4M $29.1M $29.5M $26.7M $26.2M
Other Inc / (Exp) $9.5M $3.4M $2.7M -$3.2M --
Operating Expenses $41.9M $44.2M $46.9M $43.4M $41.1M
Operating Income -$799K -$2.4M -$2.4M -$1.5M -$6.6M
 
Net Interest Expenses $57K -- -- -- --
EBT. Incl. Unusual Items $10.9M $1.9M $1.7M -$3.6M -$8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$329K -$1.8M -$2.1M -$534K $294K
Net Income to Company $11.2M $3.6M $3.8M -$3.1M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.2M $3.6M $3.8M -$3.1M -$9.1M
 
Basic EPS (Cont. Ops) $0.09 $0.03 $0.03 -$0.02 -$0.07
Diluted EPS (Cont. Ops) $0.08 $0.02 $0.03 -$0.02 -$0.07
Weighted Average Basic Share $125.8M $129M $133.4M $125M $125.7M
Weighted Average Diluted Share $138.8M $146.9M $149.7M $125M $125.7M
 
EBITDA $6.4M $6.2M $9.1M $10M $3M
EBIT -$799K -$2.4M -$2.4M -$1.5M -$6.6M
 
Revenue (Reported) $70.6M $72.1M $75.9M $71.2M $57.6M
Operating Income (Reported) -$799K -$2.4M -$2.4M -$1.5M -$6.6M
Operating Income (Adjusted) -$799K -$2.4M -$2.4M -$1.5M -$6.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $279.5M $282.9M $313.2M $298.8M $247.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117M $118M $124M $120.8M $101.2M
Gross Profit $162.5M $164.8M $189.2M $178M $146.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49.7M $52.1M $70.3M $68.2M $59M
Selling, General & Admin $116.9M $121.5M $122M $116.2M $100.7M
Other Inc / (Exp) -$10.3M -$9.4M -$4.6M -$5.6M --
Operating Expenses $166.5M $173.5M $192.2M $184.4M $159.7M
Operating Income -$4.1M -$8.7M -$3.1M -$6.4M -$13.4M
 
Net Interest Expenses $250K $34K -- -- --
EBT. Incl. Unusual Items -$12.2M -$17.1M -$3.3M -$6.8M -$35.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.6M -$1.6M -$2.1M $19.4M $2.2M
Net Income to Company -$645K -$15.5M -$1.2M -$26.1M -$37.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$643K -$15.5M -$1.2M -$26.1M -$37.4M
 
Basic EPS (Cont. Ops) -$0.03 -$0.12 -$0.01 -$0.20 -$0.30
Diluted EPS (Cont. Ops) -$0.05 -$0.13 -$0.01 -$0.20 -$0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $21.9M $23.8M $40.9M $39.9M $26M
EBIT -$4.1M -$8.7M -$3.1M -$6.4M -$13.4M
 
Revenue (Reported) $279.5M $282.9M $313.2M $298.8M $247.5M
Operating Income (Reported) -$4.1M -$8.7M -$3.1M -$6.4M -$13.4M
Operating Income (Adjusted) -$4.1M -$8.7M -$3.1M -$6.4M -$13.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $215.5M $210.9M $233.8M $221.6M $179.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $89.9M $88.9M $92M $89.7M $72.7M
Gross Profit $125.5M $122M $141.8M $132M $107M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.6M $46.6M $53.5M $51.4M $42.7M
Selling, General & Admin $85.2M $88.1M $89M $85.8M $75.7M
Other Inc / (Exp) $9.4M -$10.7M -$4.8M -$4.9M -$2.3M
Operating Expenses $131.7M $134.7M $142.5M $137.2M $118.4M
Operating Income -$6.2M -$12.7M -$662K -$5.2M -$11.4M
 
Net Interest Expenses $206K $5K -- -- --
EBT. Incl. Unusual Items $5.3M -$22.3M -$2M -$6.2M -$14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M -$6.2M -$2.4M $55K $851K
Net Income to Company $10.1M -$16.1M $471K -$6.3M -$14.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M -$16.1M $471K -$6.3M -$14.9M
 
Basic EPS (Cont. Ops) $0.08 -$0.13 $0.00 -$0.05 -$0.12
Diluted EPS (Cont. Ops) $0.06 -$0.14 $0.00 -$0.05 -$0.12
Weighted Average Basic Share $318.9M $382.6M $397.6M $393.1M $376.4M
Weighted Average Diluted Share $348M $419.5M $413.9M $393.1M $376.4M
 
EBITDA $14M $12.6M $33M $29.6M $17.3M
EBIT -$6.2M -$12.7M -$662K -$5.2M -$11.4M
 
Revenue (Reported) $215.5M $210.9M $233.8M $221.6M $179.7M
Operating Income (Reported) -$6.2M -$12.7M -$662K -$5.2M -$11.4M
Operating Income (Adjusted) -$6.2M -$12.7M -$662K -$5.2M -$11.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $48.9M $213.5M $134M $132.9M $109.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.6M $20.5M $25M $30M $26.3M
Inventory -- -- -- -- --
Prepaid Expenses $2.4M $5.1M $5.1M $5.3M $4.5M
Other Current Assets $2.9M $413K $8.4M $2.8M $327K
Total Current Assets $77.8M $241.8M $176M $174.9M $147.1M
 
Property Plant And Equipment $6.2M $5.3M $33.1M $26.9M $25.8M
Long-Term Investments -- $3.4M -- -- --
Goodwill $5.1M $5.1M $47.1M $47.1M $52.2M
Other Intangibles $40.4M $62M $77.2M $110.9M $91M
Other Long-Term Assets $1.9M $14.4M $4.6M $3.7M $3.4M
Total Assets $134.5M $334.8M $354.6M $366.3M $323M
 
Accounts Payable $4.7M $7.8M $4.4M $1.9M $1.5M
Accrued Expenses $29.1M $9.2M $19.3M $22.3M $30.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $4.6M $4.2M $3.4M
Other Current Liabilities -- $11.7M $5.2M $16.2M $12.3M
Total Current Liabilities $33.8M $29.9M $34.2M $46M $49.4M
 
Long-Term Debt -- -- $11.7M $5.7M $6.7M
Capital Leases -- -- -- -- --
Total Liabilities $38.4M $31.4M $52.3M $78M $78.2M
 
Common Stock $10K $13K $13K $14K $13K
Other Common Equity Adj -- $393K -$151K $124K -$632K
Common Equity $96.1M $303.5M $302.3M $288.4M $244.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $96.1M $303.5M $302.3M $288.4M $244.7M
 
Total Liabilities and Equity $134.5M $334.8M $354.6M $366.3M $323M
Cash and Short Terms $48.9M $213.5M $134M $132.9M $109.2M
Total Debt -- -- $11.7M $5.7M $6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $226M $212.1M $129.8M $105.2M $106.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.5M $18.8M $28.8M $28.5M $23.6M
Inventory -- -- -- -- --
Prepaid Expenses $6.4M $2.7M $4.2M $4.8M $5.5M
Other Current Assets $416K $977K $3.1M $433K --
Total Current Assets $261.8M $236.7M $170.1M $144.3M $138.5M
 
Property Plant And Equipment $5.2M $13.9M $28.2M $28.1M $22.4M
Long-Term Investments $4.9M $192K -- $600K --
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 $299.2M
 
Accounts Payable $8.8M $5.3M $2.7M $4.2M $5.2M
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 $35.5M
 
Long-Term Debt -- -- $6.5M $7.5M $4.9M
Capital Leases -- -- -- -- --
Total Liabilities $32.1M $30.4M $42.5M $65.4M $60.2M
 
Common Stock $13K $13K $14K $13K $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 $238.9M
 
Total Liabilities and Equity $330.5M $333.9M $344.7M $330.6M $299.2M
Cash and Short Terms $226M $212.1M $129.8M $105.2M $106.3M
Total Debt -- -- $6.5M $7.5M $4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.8M $10.7M -$17.8M -$19.4M -$28.7M
Depreciation & Amoritzation $22.2M $27.4M $35.6M $45.3M $45.4M
Stock-Based Compensation $3.5M $4.5M $17.7M $18.7M $18.1M
Change in Accounts Receivable -$7.3M $857K -$1.2M -$5.7M $5M
Change in Inventories -- -- -- -- --
Cash From Operations $48.4M $33.9M $33.4M $51.7M $45.7M
 
Capital Expenditures $27M $40.9M $33.4M $32.5M $22.6M
Cash Acquisitions -- -- $70.4M -- $3.4M
Cash From Investing -$27M -$56.9M -$102.3M -$32.3M -$26.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2.5M -- $4.3M $15.5M $31.2M
Other Financing Activities -$2.1M $184.5M -$5M -$7.9M -$11M
Cash From Financing -$3.6M $186.9M -$9.6M -$20.2M -$41.9M
 
Beginning Cash (CF) $48.9M $213.5M $134M $132.9M $109.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.8M $163.8M -$78.5M -$766K -$22.5M
Ending Cash (CF) $66.7M $377.3M $55.5M $132.1M $86.7M
 
Levered Free Cash Flow $21.4M -$7M $4K $19.3M $23.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.2M $3.6M $3.8M -$3.1M -$9.1M
Depreciation & Amoritzation $7.2M $8.6M $11.5M $11.6M $9.6M
Stock-Based Compensation $751K $3.6M $4.3M $4.6M $3M
Change in Accounts Receivable $7.7M -$652K $223K $295K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $5.6M $10.3M $12.5M $14.6M $5.7M
 
Capital Expenditures $7.1M $12M $7.4M $5.4M $4.4M
Cash Acquisitions -- $960K -- $3.4M --
Cash From Investing -$9.1M -$14M -$7.7M -$9M -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $485K $49K
Other Financing Activities -$695K -$5M -$2.7M -$5.8M --
Cash From Financing -$503K -$4.5M -$2.2M -$6.2M -$7.6M
 
Beginning Cash (CF) $226M $212.1M $129.8M $105.2M $106.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M -$8.3M $2.6M -$628K -$6.5M
Ending Cash (CF) $222M $203.8M $132.5M $104.5M $99.8M
 
Levered Free Cash Flow -$1.5M -$1.7M $5.1M $9.2M $1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$645K -$15.5M -$1.2M -$26.1M -$37.4M
Depreciation & Amoritzation $25.9M $32.5M $44M $46.4M $39.4M
Stock-Based Compensation $4.6M $14.3M $18.6M $18.6M $15.7M
Change in Accounts Receivable $466K $4.2M -$6.8M -$438K $6.4M
Change in Inventories -- -- -- -- --
Cash From Operations $35.4M $44.3M $38.5M $49.5M $34.2M
 
Capital Expenditures $28.2M $46.6M $28.6M $29.3M $16.6M
Cash Acquisitions -- $960K $69.4M $3.4M --
Cash From Investing -$37.7M -$52.7M -$98.1M -$32.6M -$16.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $19.7M $29.2M $5.5M
Other Financing Activities -- -- -- -$12.3M --
Cash From Financing $185.5M -$5.5M -$21.7M -$41M -$17.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183.2M -$13.8M -$81.2M -$24.1M -$456K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.2M -$2.2M $10M $20.2M $17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.1M -$16.1M $471K -$6.3M -$14.9M
Depreciation & Amoritzation $20.1M $25.3M $33.7M $34.8M $28.7M
Stock-Based Compensation $3.7M $13.6M $14.4M $14.3M $11.9M
Change in Accounts Receivable -$1.6M $1.8M -$3.8M $1.5M $2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $20.8M $31.2M $36.4M $34.1M $22.6M
 
Capital Expenditures $20.8M $26.4M $21.6M $18.4M $12.4M
Cash Acquisitions -- $960K -- $3.4M --
Cash From Investing -$30.3M -$26.1M -$21.9M -$22.1M -$12.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $15.5M $29.2M $3.5M
Other Financing Activities $184.6M -$5M -$5.2M -$9.7M -$3.6M
Cash From Financing $186.7M -$5.6M -$17.8M -$38.6M -$14.5M
 
Beginning Cash (CF) $456.1M $652.7M $385M $338.5M $326.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177.2M -$520K -$3.2M -$26.6M -$4.6M
Ending Cash (CF) $633.3M $652.2M $381.7M $311.9M $321.7M
 
Levered Free Cash Flow -$18K $4.8M $14.8M $15.7M $10.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock