Financhill
Sell
37

PRTS Quote, Financials, Valuation and Earnings

Last price:
$0.43
Seasonality move :
-6.94%
Day range:
$0.43 - $0.45
52-week range:
$0.37 - $1.42
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.04x
P/B ratio:
0.45x
Volume:
1.3M
Avg. volume:
1.1M
1-year change:
-53.72%
Market cap:
$28.9M
Revenue:
$588.8M
EPS (TTM):
-$0.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $443.9M $582.4M $661.6M $675.7M $588.8M
Revenue Growth (YoY) 58.16% 31.22% 13.59% 2.14% -12.86%
 
Cost of Revenues $288.5M $395.2M $444.4M $463M $411.2M
Gross Profit $155.4M $187.3M $217.2M $212.7M $177.6M
Gross Profit Margin 35% 32.15% 32.83% 31.47% 30.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $206.4M $230.2M $239.3M $237.4M
Other Inc / (Exp) $213K $238K $467K $3.2M $1.5M
Operating Expenses $155.1M $196.4M $216.5M $222.6M $218.3M
Operating Income $295K -$9.1M $651K -$9.9M -$40.6M
 
Net Interest Expenses $1.7M $1.1M $1.4M $1.4M $1.2M
EBT. Incl. Unusual Items -$1.2M -$10M -$319K -$8.1M -$40.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $307K $351K $632K $145K $267K
Net Income to Company -$1.5M -$10.3M -$951K -$8.2M -$40.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$10.3M -$951K -$8.2M -$40.6M
 
Basic EPS (Cont. Ops) -$0.04 -$0.20 -$0.02 -$0.15 -$0.71
Diluted EPS (Cont. Ops) -$0.04 -$0.20 -$0.02 -$0.15 -$0.71
Weighted Average Basic Share $42.3M $51.4M $54.1M $56.6M $57M
Weighted Average Diluted Share $42.3M $51.4M $54.1M $56.6M $57M
 
EBITDA $8.3M $894K $14.4M $6.8M -$21.5M
EBIT $508K -$9.1M $651K -$9.9M -$40.6M
 
Revenue (Reported) $443.9M $582.4M $661.6M $675.7M $588.8M
Operating Income (Reported) $295K -$9.1M $651K -$9.9M -$40.6M
Operating Income (Adjusted) $508K -$9.1M $651K -$9.9M -$40.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $141.8M $164.8M $166.9M $144.8M $127.8M
Revenue Growth (YoY) 20.82% 16.19% 1.25% -13.25% -11.73%
 
Cost of Revenues $97.1M $112.1M $116.5M $98.7M $90.7M
Gross Profit $44.7M $52.7M $50.4M $46M $37M
Gross Profit Margin 31.54% 31.99% 30.19% 31.79% 28.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.7M $56.7M $57.7M $60.9M $52.3M
Other Inc / (Exp) $24K $117K $874K $345K --
Operating Expenses $49.1M $53.3M $53.3M $55.9M $47.1M
Operating Income -$4.3M -$581K -$2.9M -$9.9M -$10M
 
Net Interest Expenses $309K $435K $360K $310K $585K
EBT. Incl. Unusual Items -$4.6M -$899K -$2.4M -$9.9M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $49K $114K $135K $59K
Net Income to Company -$4.7M -$948K -$3.3M -$10M -$10.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M -$948K -$2.5M -$10M -$10.9M
 
Basic EPS (Cont. Ops) -$0.09 -$0.02 -$0.04 -$0.17 -$0.19
Diluted EPS (Cont. Ops) -$0.09 -$0.02 -$0.04 -$0.17 -$0.19
Weighted Average Basic Share $52.3M $54.5M $57.2M $57.3M $58.2M
Weighted Average Diluted Share $52.3M $54.5M $57.2M $57.3M $58.2M
 
EBITDA -$1.7M $2.9M $1.5M -$5M -$4.8M
EBIT -$4.3M -$581K -$2.9M -$9.9M -$10M
 
Revenue (Reported) $141.8M $164.8M $166.9M $144.8M $127.8M
Operating Income (Reported) -$4.3M -$581K -$2.9M -$9.9M -$10M
Operating Income (Adjusted) -$4.3M -$581K -$2.9M -$9.9M -$10M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $563.9M $645.3M $673.9M $611.7M $560.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $382M $431.2M $461M $424.4M $399.2M
Gross Profit $181.9M $214.1M $212.9M $187.3M $161.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $199.3M $225.2M $238M $236.8M $235.9M
Other Inc / (Exp) $354K $380K $2.5M $1.9M --
Operating Expenses $189.7M $212.6M $221.4M $219.2M $214.6M
Operating Income -$7.8M $1.5M -$8.6M -$31.9M -$53.1M
 
Net Interest Expenses $1.1M $1.4M $1.4M $1.2M $1.5M
EBT. Incl. Unusual Items -$8.5M $505K -$7.5M -$31.3M -$54M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $315K $262K $910K $9K $296K
Net Income to Company -$8.8M $243K -$8.4M -$31.3M -$54.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.8M $243K -$8.4M -$31.3M -$54.3M
 
Basic EPS (Cont. Ops) -$0.18 -$0.00 -$0.16 -$0.56 -$0.97
Diluted EPS (Cont. Ops) -$0.19 -$0.01 -$0.16 -$0.56 -$0.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8M $14M $8M -$14.3M -$31.7M
EBIT -$7.8M $1.5M -$8.6M -$31.9M -$53.1M
 
Revenue (Reported) $563.9M $645.3M $673.9M $611.7M $560.6M
Operating Income (Reported) -$7.8M $1.5M -$8.6M -$31.9M -$53.1M
Operating Income (Adjusted) -$7.8M $1.5M -$8.6M -$31.9M -$53.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $444.2M $507.1M $519.3M $455.3M $427.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $296.9M $337.6M $354.1M $315.5M $303.4M
Gross Profit $147.3M $169.5M $165.2M $139.8M $123.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.7M $173.1M $180.9M $178.5M $177M
Other Inc / (Exp) $221K $363K $2.4M $1.1M $260K
Operating Expenses $151.8M $163.4M $168.3M $165M $161.3M
Operating Income -$4.5M $6.1M -$3.1M -$25.2M -$37.6M
 
Net Interest Expenses $826K $1.1M $1M $896K $1.2M
EBT. Incl. Unusual Items -$5.1M $5.4M -$1.7M -$24.9M -$38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $207K $118K $396K $260K $289K
Net Income to Company -$5.3M $5.3M -$2.1M -$25.2M -$38.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M $5.3M -$2.1M -$25.2M -$38.9M
 
Basic EPS (Cont. Ops) -$0.11 $0.10 -$0.04 -$0.44 -$0.68
Diluted EPS (Cont. Ops) -$0.11 $0.09 -$0.04 -$0.44 -$0.68
Weighted Average Basic Share $152.7M $161.9M $168.8M $170.7M $171.4M
Weighted Average Diluted Share $158.1M $168.9M $171.7M $170.7M $171.4M
 
EBITDA $2.9M $15.9M $9.5M -$11.7M -$21.9M
EBIT -$4.3M $6.1M -$3.1M -$25.2M -$37.6M
 
Revenue (Reported) $444.2M $507.1M $519.3M $455.3M $427.1M
Operating Income (Reported) -$4.5M $6.1M -$3.1M -$25.2M -$37.6M
Operating Income (Adjusted) -$4.3M $6.1M -$3.1M -$25.2M -$37.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $35.8M $18.1M $18.8M $51M $36.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3M $5M $6.4M $7.4M $6.1M
Inventory $89.3M $138.9M $136M $128.9M $90.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.9M $6.6M $6.7M $6.1M $6M
Total Current Assets $139.4M $168.6M $167.9M $193.3M $138.9M
 
Property Plant And Equipment $44.7M $64.5M $68M $61.2M $69.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M $2.2M $2.5M $3.3M $2.1M
Total Assets $187M $235.3M $238.4M $257.9M $210.6M
 
Accounts Payable $45.3M $67.4M $57.6M $77.9M $60.4M
Accrued Expenses $18.2M $17.5M $16.5M $20.8M $16.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $7.2M $9.3M $9.1M $9.3M
Other Current Liabilities $3.7M $4.8M $4.6M $5.3M $4.7M
Total Current Liabilities $72M $96.8M $88M $113M $90.4M
 
Long-Term Debt -- $39.2M $37.3M $29.1M $32M
Capital Leases -- -- -- -- --
Total Liabilities $103.5M $139.8M $128.3M $145M $125.4M
 
Common Stock $51K $56K $57K $60K $61K
Other Common Equity Adj -$215K $274K $1.1M $783K $1.1M
Common Equity $83.5M $95.6M $110.1M $112.8M $85.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $83.5M $95.6M $110.1M $112.8M $85.2M
 
Total Liabilities and Equity $187M $235.3M $238.4M $257.9M $210.6M
Cash and Short Terms $35.8M $18.1M $18.8M $51M $36.4M
Total Debt -- $42.2M $42.1M $33.4M $35.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.7M $16.7M $66.7M $38.1M $36M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.1M $9.5M $9.4M $8.4M $7.3M
Inventory $131.8M $154.8M $124M $97.2M $94.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4M $6.7M $6.7M $6.5M --
Total Current Assets $166.9M $187.6M $206.8M $150.2M $143.9M
 
Property Plant And Equipment $52.7M $69.8M $60.8M $74.3M $54M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2M $2.6M $3.3M $3.1M --
Total Assets $221.8M $260M $270.8M $227.6M $200.3M
 
Accounts Payable $58M $68.2M $83.4M $59.7M $53.6M
Accrued Expenses $23.4M $20M $21.9M $19M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6M $9M $9.3M $9.3M --
Other Current Liabilities $3.9M $4.2M $5M $4.8M --
Total Current Liabilities $93.5M $101.7M $119.6M $92.9M $84.2M
 
Long-Term Debt $29.9M $43.4M $31M $34.5M $48.7M
Capital Leases -- -- -- -- --
Total Liabilities $127.3M $148.4M $153.2M $130.4M $136.1M
 
Common Stock $55K $57K $60K $61K $64K
Other Common Equity Adj -$57K $228K $1.2M $870K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $94.5M $111.6M $117.7M $97.2M $64.2M
 
Total Liabilities and Equity $221.8M $260M $270.8M $227.6M $200.3M
Cash and Short Terms $20.7M $16.7M $66.7M $38.1M $36M
Total Debt $37.3M $48M $35.5M $38.1M $51.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5M -$10.3M -$951K -$8.2M -$40.6M
Depreciation & Amoritzation $7.8M $10M $13.7M $16.7M $19.1M
Stock-Based Compensation $7.8M $15.7M $11.3M $11.7M $12M
Change in Accounts Receivable -$3.7M $1.3M -$1.4M -$1.1M $1.3M
Change in Inventories -$36.8M -$49.5M $2.8M $6.7M $38.5M
Cash From Operations -$19.1M -$7M $15.4M $50M $10.3M
 
Capital Expenditures $9.8M $11.6M $12.6M $12M $20.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.8M -$11.6M -$12.5M -$11.9M -$20.6M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.5M $131K $10.4M $244K $229K
Long-Term Debt Repaid -$7.8M -$2.3M -$14.6M -$5M -$4.5M
Repurchase of Common Stock -- $524K -- $4.3M --
Other Financing Activities -$93K -$71K -- -- -$470K
Cash From Financing $62.4M $902K -$2.2M -$5.9M -$4.4M
 
Beginning Cash (CF) $2.3M $18.1M $18.8M $51M $36.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.5M -$17.7M $623K $32.2M -$14.6M
Ending Cash (CF) $35.8M $465K $19.3M $83.1M $21.9M
 
Levered Free Cash Flow -$28.8M -$18.6M $2.8M $38M -$10.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.7M -$948K -$3.3M -$10M -$10.9M
Depreciation & Amoritzation $2.6M $3.4M $4.4M $5M $5.3M
Stock-Based Compensation $4M $3.3M $1.5M $3.1M $2.3M
Change in Accounts Receivable -$1.1M -$2.6M -$2.1M -$2.3M $186K
Change in Inventories -$17.8M $8.3M -$10.7M $12.1M -$274K
Cash From Operations -$9.3M $243K -$8.5M $8.5M -$6.4M
 
Capital Expenditures $3M $2.7M $2.7M $3.6M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$2.7M -$2.7M -$3.5M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15K $5.1M $42K $41K --
Long-Term Debt Repaid -$591K -$1.2M -$1.2M -$1.1M --
Repurchase of Common Stock -- -- $1.1M -- --
Other Financing Activities -- -- -- -$32K --
Cash From Financing -$125K $4.4M -$1.3M -$961K $24.5M
 
Beginning Cash (CF) $20.7M $16.7M $66.7M $38.1M $36M
Foreign Exchange Rate Adjustment -$5K -$477K -- -- --
Additions / Reductions -$12.5M $1.4M -$12.5M $4M $16.2M
Ending Cash (CF) $8.2M $17.6M $54.1M $42.1M $52.2M
 
Levered Free Cash Flow -$12.4M -$2.5M -$11.2M $4.9M -$8.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.8M $243K -$8.4M -$31.3M -$54.3M
Depreciation & Amoritzation $9.6M $12.6M $16.6M $17.6M $21.4M
Stock-Based Compensation $13.1M $12.2M $11.7M $12.5M $10.5M
Change in Accounts Receivable -$1.1M -$1.6M $15K $1M $1.1M
Change in Inventories -$55M -$23M $30.3M $26.7M $3M
Cash From Operations -$29M $7.1M $67.5M $678K -$24.7M
 
Capital Expenditures $11.3M $13.7M $9.4M $22.8M $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.2M -$13.6M -$9.3M -$22.7M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $126K $10.4M $225K $253K --
Long-Term Debt Repaid -$2.1M -$9.1M -$10M -$4.6M --
Repurchase of Common Stock -- $524K $2.2M $2.2M --
Other Financing Activities -$5K -- -- -- --
Cash From Financing $2M $3M -$8.6M -$6.6M $31.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.3M -$4M $50M -$28.6M -$2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$40.3M -$6.6M $58.1M -$22.2M -$33.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.3M $5.3M -$2.1M -$25.2M -$38.9M
Depreciation & Amoritzation $7.2M $9.8M $12.6M $13.5M $15.7M
Stock-Based Compensation $11.3M $7.8M $8.2M $9M $7.4M
Change in Accounts Receivable -$1.7M -$4.6M -$3.2M -$1.1M -$1.3M
Change in Inventories -$42.5M -$15.9M $11.6M $31.7M -$3.9M
Cash From Operations -$8.3M $5.7M $57.9M $8.5M -$26.5M
 
Capital Expenditures $8.4M $10.5M $7.4M $18.2M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.4M -$10.5M -$7.3M -$18.1M -$6.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105K $10.4M $159K $168K $68K
Long-Term Debt Repaid -$1.7M -$8.5M -$3.8M -$3.4M -$1M
Repurchase of Common Stock -- -- $2.2M -- --
Other Financing Activities -$3K -- -- -$461K -$396K
Cash From Financing $1.7M $3.8M -$2.7M -$3.3M $32.4M
 
Beginning Cash (CF) $102.4M $56.9M $195.2M $118.2M $94.3M
Foreign Exchange Rate Adjustment -$27K -$498K -- $87K --
Additions / Reductions -$15.1M -$1.5M $47.9M -$12.8M -$386K
Ending Cash (CF) $87.3M $54.9M $243.1M $105.5M $93.9M
 
Levered Free Cash Flow -$16.8M -$4.8M $50.5M -$9.7M -$32.8M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock