Financhill
Buy
51

MPNGY Quote, Financials, Valuation and Earnings

Last price:
$39.85
Seasonality move :
-11.24%
Day range:
$40.43 - $41.40
52-week range:
$15.70 - $56.75
Dividend yield:
0%
P/E ratio:
39.26x
P/S ratio:
2.92x
P/B ratio:
5.42x
Volume:
265.1K
Avg. volume:
441.2K
1-year change:
109.29%
Market cap:
$124B
Revenue:
$39.1B
EPS (TTM):
$1.04
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.1B $16.6B $27.7B $32.7B $39.1B
Revenue Growth (YoY) 43.1% 17.81% 66.79% 18.03% 19.48%
 
Cost of Revenues $9.4B $11.7B $21.2B $23.6B $25.4B
Gross Profit $4.7B $4.9B $6.6B $9.2B $13.7B
Gross Profit Margin 33.14% 29.66% 23.71% 28.08% 35.12%
 
R&D Expenses $1.2B $1.6B $2.6B $3.1B $3B
Selling, General & Admin $3.4B $3.8B $7.6B $7.4B $9.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.5B $5.2B $10B $10.2B $12.3B
Operating Income $189.2M -$279.8M -$3.4B -$963.4M $1.4B
 
Net Interest Expenses -- -- $90.6M $144.5M $85.7M
EBT. Incl. Unusual Items $399.9M $643.1M -$3.6B -$1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.2M -$39.1M -$4.7M -$10.5M $23.3M
Net Income to Company $399.9M $643.1M -$3.6B -$1B $2B
 
Minority Interest in Earnings $377K $101.6K -$337.8K -$117.2K -$212.5K
Net Income to Common Excl Extra Items $324.1M $682.3M -$3.6B -$995.4M $2B
 
Basic EPS (Cont. Ops) $0.11 $0.23 -$1.21 -$0.32 $0.63
Diluted EPS (Cont. Ops) $0.11 $0.23 -$1.21 -$0.32 $0.60
Weighted Average Basic Share $2.9B $2.9B $3B $3.1B $3.1B
Weighted Average Diluted Share $3B $3B $3B $3.1B $3.2B
 
EBITDA $1.1B $1.4B -$2.1B $678.6M $3.3B
EBIT $425.4M $693.1M -$3.5B -$770M $2.2B
 
Revenue (Reported) $14.1B $16.6B $27.7B $32.7B $39.1B
Operating Income (Reported) $189.2M -$279.8M -$3.4B -$963.4M $1.4B
Operating Income (Adjusted) $425.4M $693.1M -$3.5B -$770M $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $7.5B $9.1B $10.6B $13.1B
Revenue Growth (YoY) -- 47.47% 21.24% 15.6% 52.61%
 
Cost of Revenues $3.5B $5.9B $6.4B $6.8B $7.9B
Gross Profit $1.6B $1.7B $2.7B $3.7B $5.1B
Gross Profit Margin 30.57% 22.07% 29.55% 35.29% 39.28%
 
R&D Expenses $429M $728.1M $790.4M $735.3M $739.3M
Selling, General & Admin $1B $2.1B $2B $2.7B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $2.9B $2.7B $3.4B $3.6B
Operating Income $87M -$1.2B -$44M $306.5M $1.5B
 
Net Interest Expenses $9.5M $26.4M $38.7M $20.7M --
EBT. Incl. Unusual Items $974.9M -$1.5B $176.4M $503.5M $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M -$932K -$1.2M $6.9M $151.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $86.9K -$38.6K -$53.9K -$29.2K -$35.6K
Net Income to Common Excl Extra Items $913M -$1.5B $177.6M $496.5M $1.8B
 
Basic EPS (Cont. Ops) $0.31 -$0.50 $0.06 $0.16 $0.59
Diluted EPS (Cont. Ops) $0.31 -$0.50 $0.06 $0.16 $0.59
Weighted Average Basic Share $2.9B $3.1B $3.1B $3.1B $3B
Weighted Average Diluted Share $2.9B $3.1B $3.1B $3.1B $3B
 
EBITDA $991.1M -$1.5B $245.7M $552M $2B
EBIT $991.1M -$1.5B $245.7M $552M $2B
 
Revenue (Reported) $5.1B $7.5B $9.1B $10.6B $13.1B
Operating Income (Reported) $87M -$1.2B -$44M $306.5M $1.5B
Operating Income (Adjusted) $991.1M -$1.5B $245.7M $552M $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $25.7B $31.9B $37.3B $43.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $19.6B $23.2B $24.7B $27.6B
Gross Profit -- $6.1B $8.6B $12.6B $16B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.4B $3.1B $3B $3B
Selling, General & Admin -- $7B $7.6B $8.7B $10.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $9.3B $10.6B $11.5B $13.4B
Operating Income -- -$3.2B -$2B $1.1B $2.6B
 
Net Interest Expenses -- $75.5M $135.1M $101.1M $53.9M
EBT. Incl. Unusual Items -- -$3.2B -$1.7B $1.5B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$90M -$11.4M $9.3M $173.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $160.7K -$404.4K -$110.2K -$174.1K -$211.2K
Net Income to Common Excl Extra Items -- -$3.1B -$1.7B $1.5B $3.3B
 
Basic EPS (Cont. Ops) -- -$1.04 -$0.57 $0.48 $1.07
Diluted EPS (Cont. Ops) -- -$1.04 -$0.57 $0.46 $1.04
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$3.1B -$1.5B $1.7B $3.6B
EBIT -- -$3.1B -$1.5B $1.7B $3.6B
 
Revenue (Reported) -- $25.7B $31.9B $37.3B $43.6B
Operating Income (Reported) -- -$3.2B -$2B $1.1B $2.6B
Operating Income (Adjusted) -- -$3.1B -$1.5B $1.7B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11B $20B $24.1B $28.8B $23.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $15.3B $17.4B $18.6B $7.9B
Gross Profit $3.5B $4.7B $6.7B $10.2B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.9B $2.3B $2.2B $739.3M
Selling, General & Admin $2.4B $5.5B $5.5B $6.9B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.4B $7.4B $7.7B $9.1B $3.6B
Operating Income $148.7M -$2.7B -$973.4M $1.1B $1.5B
 
Net Interest Expenses $9.5M $63.4M $107.8M $64.9M --
EBT. Incl. Unusual Items $1B -$2.8B -$899M $1.7B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.7M -$3.9M -$10.7M $9.6M $151.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $160.7K -$342.7K -$116.2K -$173.7K -$35.6K
Net Income to Common Excl Extra Items $998.6M -$2.8B -$888.4M $1.7B $1.8B
 
Basic EPS (Cont. Ops) $0.34 -$0.93 -$0.29 $0.53 $0.59
Diluted EPS (Cont. Ops) $0.34 -$0.93 -$0.29 $0.51 $0.59
Weighted Average Basic Share $8.8B $9.1B $9.3B $9.4B $3B
Weighted Average Diluted Share $8.8B $9.1B $9.3B $9.4B $3B
 
EBITDA $1.1B -$2.7B -$719.3M $1.8B $2B
EBIT $1.1B -$2.7B -$719.3M $1.8B $2B
 
Revenue (Reported) $11B $20B $24.1B $28.8B $23.3B
Operating Income (Reported) $148.7M -$2.7B -$973.4M $1.1B $1.5B
Operating Income (Adjusted) $1.1B -$2.7B -$719.3M $1.8B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9B $2.6B $5.1B $2.9B $4.7B
Short Term Investments $7.1B $6.7B $13.2B $13.3B $15.8B
Accounts Receivable, Net $96.7M $157.8M $281.3M $297.5M $387M
Inventory $39.3M $71.4M $106.9M $168.5M $184M
Prepaid Expenses $94.2M $196.1M $364.4M $291.1M $491.9M
Other Current Assets $90.7M $38.7M $216.2M $209.7M $125.8M
Total Current Assets $11.7B $13.5B $23.2B $20.7B $25.8B
 
Property Plant And Equipment $791.2M $3B $2.7B $3.4B $3.8B
Long-Term Investments -- -- -- -- --
Goodwill $4B $4.2B $4.4B $4B $3.9B
Other Intangibles $713.7M $616.7M $1.6B $415.9M $370.2M
Other Long-Term Assets $1.8M $41.1M $72.2M $6.7M $52.6M
Total Assets $18.9B $25.5B $37.8B $35.4B $41.3B
 
Accounts Payable $967M $1.8B $2.4B $2.5B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $76.4M $166.8M $275.6M $313.9M $349.8M
Other Current Liabilities $356.2M -- -- -- --
Total Current Liabilities $5.2B $7.8B $10.8B $11.1B $14.2B
 
Long-Term Debt $66.7M $2.3B $6.7B $5.1B $5B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $10.6B $18.1B $16.8B $19.9B
 
Common Stock $55.6K $60.5K $64.5K $60.2K $59K
Other Common Equity Adj -- -- -- -- --
Common Equity $13.2B $15B $19.7B $18.7B $21.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$8.3M -$9M -$8.9M -$8.1M -$8M
Total Equity $13.2B $14.9B $19.7B $18.7B $21.4B
 
Total Liabilities and Equity $18.9B $25.5B $37.8B $35.4B $41.3B
Cash and Short Terms $9B $9.4B $18.3B $16.2B $20.5B
Total Debt $574.4M $3.3B $8.5B $7.6B $7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $7.9B -- $3.4B $6.1B
Short Term Investments -- $10.8B -- $14.9B $13.1B
Accounts Receivable, Net -- $256M -- $401.9M $463.7M
Inventory -- $101.7M -- $186.9M $253.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $2.6B -- $2B $2.2B
Total Current Assets -- $23.7B -- $23.4B $24.8B
 
Property Plant And Equipment -- $3.5B -- $3.3B $4.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $573.6M -- $680M $616.5M
Total Assets -- $37.5B -- $39.1B $40.8B
 
Accounts Payable -- $2.1B -- $2.9B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $228.7M -- $316.1M $362.8M
Other Current Liabilities -- $334.3M -- -- --
Total Current Liabilities -- $10.6B -- $13.4B $13.6B
 
Long-Term Debt -- $6.4B -- $4.9B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities -- $17.5B -- $18.9B $17.9B
 
Common Stock -- $63.5K -- $57.3K $58K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$8.8M -- -$7.5M -$8.4M
Total Equity -- $20B -- $20.3B $22.9B
 
Total Liabilities and Equity -- $37.5B -- $39.1B $40.8B
Cash and Short Terms -- $18.7B -- $18.3B $19.1B
Total Debt -- $8.5B -- $7.8B $5.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $399.9M $643.1M -$3.6B -$1B $2B
Depreciation & Amoritzation $701.5M $752.6M $1.4B $1.4B $1.1B
Stock-Based Compensation $317.2M $474.9M $804.4M $1.3B $1.2B
Change in Accounts Receivable -$39.5M -$55.3M -$115.6M -$56.2M -$102.9M
Change in Inventories $13.7M -$27.7M -$6.3M -$71.6M -$20.1M
Cash From Operations $807M $1.2B -$621.3M $1.7B $5.7B
 
Capital Expenditures $434.6M $2.3B $1.4B $853.2M $972.6M
Cash Acquisitions -$213M -$259.8M -$125.5M -$8.2M $55.9M
Cash From Investing -$1.5B -$3.1B -$9.1B -$2.2B -$3.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $67.6M $3.5B $6.9B $3.8B $6.1B
Long-Term Debt Repaid -$341.4M -$909.8M -$1.5B -$4.9B -$6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.9M $16.6M $122.6M $71.5M -$12.5M
Cash From Financing $161.3M $2.5B $12.2B -$1.5B -$393.2M
 
Beginning Cash (CF) $2.5B $1.9B $2.6B $4.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$504.6M $675.4M $2.5B -$2B $1.8B
Ending Cash (CF) $1.9B $2.5B $5B $3B $4.7B
 
Levered Free Cash Flow $372.4M -$1.1B -$2B $845.6M $4.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $242.2M -- $1.6B
 
Capital Expenditures -- -- $1.4B -- $972.6M
Cash Acquisitions -- -- -$125.5M -- $55.9M
Cash From Investing -- -- -$2.9B -- $70.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $6.9B -- $6.1B
Long-Term Debt Repaid -- -- -$1.5B -- -$6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $122.6M -- -$12.5M
Cash From Financing -- -- -$129M -- -$457.7M
 
Beginning Cash (CF) -- -- $7.9B -- $3.5B
Foreign Exchange Rate Adjustment -- -- -$74.2M -- -$4.2M
Additions / Reductions -- -- -$2.8B -- $1.2B
Ending Cash (CF) -- -- $5B -- $4.7B
 
Levered Free Cash Flow -- -- -$1.2B -- $592.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- $1.9B -- $972.6M
Cash Acquisitions -- -- -$145.5M -- $55.9M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $5.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$621.3M -$309.3M $5.7B --
 
Capital Expenditures -- $1.4B $487.5M $972.6M --
Cash Acquisitions -- -$125.5M -$20M $55.9M --
Cash From Investing -- -$9.1B -$1.1B -$3.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.9B $1.1B $6.1B --
Long-Term Debt Repaid -- -$1.5B -$577.9M -$6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $122.6M $57.6M -$12.5M --
Cash From Financing -- $12.2B $311.3M -$393.2M --
 
Beginning Cash (CF) -- $24.3B $10.7B $14.2B --
Foreign Exchange Rate Adjustment -- -$104.6M $69.1M $14.8M --
Additions / Reductions -- $2.5B -$1.1B $1.8B --
Ending Cash (CF) -- $26.7B $9.4B $16B --
 
Levered Free Cash Flow -- -$2B -$796.9M $4.8B --

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 up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.95% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 3.34% over the past day.

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

Show me the best stock