Financhill
Buy
51

MPNGY Quote, Financials, Valuation and Earnings

Last price:
$26.56
Seasonality move :
-7.58%
Day range:
$26.26 - $26.53
52-week range:
$24.12 - $47.53
Dividend yield:
0%
P/E ratio:
33.95x
P/S ratio:
1.60x
P/B ratio:
3.81x
Volume:
99.6K
Avg. volume:
364K
1-year change:
-34.3%
Market cap:
$81B
Revenue:
$46.9B
EPS (TTM):
-$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.6B $27.8B $32.7B $39.1B $46.9B
Revenue Growth (YoY) 17.83% 67% 17.61% 19.58% 20.09%
 
Cost of Revenues $12B $21.6B $23.9B $25.7B $29.3B
Gross Profit $4.7B $6.2B $8.8B $13.3B $17.6B
Gross Profit Margin 28.09% 22.39% 26.87% 34.16% 37.58%
 
R&D Expenses $1.5B $2.5B $3B $2.9B $2.8B
Selling, General & Admin $3.8B $7.6B $7.4B $9.6B $10.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.2B $10B $10.1B $12.4B $13B
Operating Income -$549.4M -$3.8B -$1.4B $969M $4.6B
 
Net Interest Expenses $53.6M $175.4M $241.9M $201.2M $185.8M
EBT. Incl. Unusual Items $604.7M -$3.7B -$1B $1.8B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39.1M -$4.7M -$10.4M $23.2M $302.5M
Net Income to Company $643M -$3.7B -$1B $2B $5.3B
 
Minority Interest in Earnings -$101.6K $338.2K $116.9K $212.1K $158.8K
Net Income to Common Excl Extra Items $682M -$3.6B -$992.8M $2B $5B
 
Basic EPS (Cont. Ops) $0.23 -$1.21 -$0.32 $0.63 $1.62
Diluted EPS (Cont. Ops) $0.23 -$1.21 -$0.32 $0.59 $1.57
Weighted Average Basic Share $2.9B $3B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3B $3B $3.1B $3.2B $3.1B
 
EBITDA $203.2M -$2.4B $90.5M $2.1B $5.8B
EBIT -$549.4M -$3.8B -$1.4B $969M $4.6B
 
Revenue (Reported) $16.6B $27.8B $32.7B $39.1B $46.9B
Operating Income (Reported) -$549.4M -$3.8B -$1.4B $969M $4.6B
Operating Income (Adjusted) -$549.4M -$3.8B -$1.4B $969M $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5B $9.1B $10.6B $13.1B $13.3B
Revenue Growth (YoY) 47.52% 21.05% 15.48% 23.73% 2.19%
 
Cost of Revenues $5.9B $6.4B $6.8B $7.9B $9.8B
Gross Profit $1.7B $2.7B $3.7B $5.1B $3.5B
Gross Profit Margin 22.07% 29.55% 35.29% 39.28% 26.37%
 
R&D Expenses $728.9M $790M $734.3M $738.5M $969.2M
Selling, General & Admin $2.1B $2B $2.7B $2.9B $5.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $2.8B $3.5B $3.7B $6.2B
Operating Income -$1.2B -$85.4M $267.9M $1.5B -$2.7B
 
Net Interest Expenses $57.2M $69.3M $48.4M $36.5M $57.8M
EBT. Incl. Unusual Items -$1.6B $105.5M $442.8M $1.9B -$2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$933.1K -$1.2M $6.9M $151.4M -$142.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $38.6K $53.8K $29.1K $35.6K $51.1K
Net Income to Common Excl Extra Items -$1.5B $177.6M $495.8M $1.8B -$2.6B
 
Basic EPS (Cont. Ops) -$0.50 $0.06 $0.16 $0.59 -$0.85
Diluted EPS (Cont. Ops) -$0.50 $0.06 $0.16 $0.59 -$0.85
Weighted Average Basic Share $3.1B $3.1B $3.1B $3B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B -- $3.1B
 
EBITDA -$875.9M $279.6M $545.4M $1.8B -$2.3B
EBIT -$1.2B -$85.4M $267.9M $1.5B -$2.7B
 
Revenue (Reported) $7.5B $9.1B $10.6B $13.1B $13.3B
Operating Income (Reported) -$1.2B -$85.4M $267.9M $1.5B -$2.7B
Operating Income (Adjusted) -$1.2B -$85.4M $267.9M $1.5B -$2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.8B $31.9B $37.2B $44.8B $50.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6B $23.3B $24.6B $28B $33.4B
Gross Profit $6.1B $8.6B $12.6B $16.8B $16.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4B $3.1B $3B $2.9B $3.4B
Selling, General & Admin $7B $7.6B $8.7B $10.3B $14B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.4B $10.8B $11.8B $13.3B $17.5B
Operating Income -$3.2B -$2.2B $803.1M $3.5B -$634.1M
 
Net Interest Expenses $146.2M $236.5M $207.5M $171.4M $247.7M
EBT. Incl. Unusual Items -$3.3B -$1.7B $1.5B $4.4B -$335.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$90.1M -$11.5M $9.3M $222.5M $30.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $404.8K $110.2K $173.9K $193.9K $128.8K
Net Income to Common Excl Extra Items -$3.2B -$1.7B $1.5B $4.4B -$305.1M
 
Basic EPS (Cont. Ops) -$1.05 -$0.56 $0.48 $1.44 -$0.09
Diluted EPS (Cont. Ops) -$1.05 -$0.56 $0.46 $1.40 -$0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2B -$642.3M $2B $4.6B $699.3M
EBIT -$3.2B -$2.2B $803.1M $3.5B -$634.1M
 
Revenue (Reported) $25.8B $31.9B $37.2B $44.8B $50.2B
Operating Income (Reported) -$3.2B -$2.2B $803.1M $3.5B -$634.1M
Operating Income (Adjusted) -$3.2B -$2.2B $803.1M $3.5B -$634.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20B $24.1B $28.8B $34.6B $37.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.3B $17.4B $18.6B $21.2B $25.8B
Gross Profit $4.7B $6.7B $10.2B $13.4B $12.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $2.3B $2.2B $2.2B $2.6B
Selling, General & Admin $5.5B $5.5B $6.9B $7.6B $11.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.4B $7.9B $9.2B $9.8B $13.9B
Operating Income -$2.7B -$1.2B $1B $3.5B -$1.7B
 
Net Interest Expenses $123.6M $184.6M $150.5M $120.7M $182.6M
EBT. Incl. Unusual Items -$2.9B -$917.7M $1.6B $4.2B -$1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.9M -$10.7M $9.6M $209.2M -$63.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $343K $116.1K $173.5K $154.6K $124.6K
Net Income to Common Excl Extra Items -$2.8B -$889.4M $1.7B $4.1B -$1.2B
 
Basic EPS (Cont. Ops) -$0.93 -$0.29 $0.53 $1.34 -$0.38
Diluted EPS (Cont. Ops) -$0.93 -$0.29 $0.51 $1.30 -$0.38
Weighted Average Basic Share $9B $9.2B $9.3B $9.2B $9.1B
Weighted Average Diluted Share $9B $9.2B $9.7B $3.1B $9.1B
 
EBITDA -$1.7B -$83M $1.9B $4.4B -$682.8M
EBIT -$2.7B -$1.2B $1B $3.5B -$1.7B
 
Revenue (Reported) $20B $24.1B $28.8B $34.6B $37.9B
Operating Income (Reported) -$2.7B -$1.2B $1B $3.5B -$1.7B
Operating Income (Adjusted) -$2.7B -$1.2B $1B $3.5B -$1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.3B $20.4B $18.2B $23.2B $25.7B
Short Term Investments $6.7B $13.2B $13.3B $15.8B $13.3B
Accounts Receivable, Net $248.1M $427.4M $507.6M $685M $719.8M
Inventory $71.3M $107M $167.3M $183.9M $395.3M
Prepaid Expenses $412.6M $705.5M $465.2M $440.8M $367M
Other Current Assets $38.7M $216.2M $209.7M $102.8M $91.8M
Total Current Assets $13.5B $23.3B $20.7B $26B $28.7B
 
Property Plant And Equipment $2.3B $3.7B $3.3B $3.8B $4.2B
Long-Term Investments $3.8B $5.5B $6.5B $7B $7B
Goodwill $4.2B $4.4B $4B $3.9B $3.8B
Other Intangibles $616.7M $1.6B $415.9M $370.2M $336.5M
Other Long-Term Assets $41.1M $72.2M $6.7M $52.6M $6.8M
Total Assets $25.5B $37.8B $35.2B $41.9B $45B
 
Accounts Payable $1.8B $2.4B $2.5B $3.2B $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $166.8M $275.6M $313.9M $349.8M $359.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.8B $10.8B $11B $14.2B $14.8B
 
Long-Term Debt $2.5B $7.2B $5.5B $5.5B $6.2B
Capital Leases -- -- -- -- --
Total Liabilities $10.5B $18.1B $16.7B $20.5B $21.7B
 
Common Stock $60.4K $64.5K $59.7K $58.9K $55.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $13.1B $17.5B $16.6B $19.4B $21B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$9M -$8.9M -$8M -$8M -$8.1M
Total Equity $14.9B $19.7B $18.5B $21.4B $23.2B
 
Total Liabilities and Equity $25.5B $37.8B $35.2B $41.9B $45B
Cash and Short Terms $11.3B $20.4B $18.2B $23.2B $25.7B
Total Debt $2.7B $7.4B $5.8B $5.8B $6.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.7B $17.5B $20.8B $21.9B $22.9B
Short Term Investments $10.8B -- $14.9B $13.1B --
Accounts Receivable, Net $256.4M $283.2M $401.5M $463.5M $486.6M
Inventory $101.8M $143.6M $186.7M $253M $436.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.6B -- $2B $2.2B --
Total Current Assets $23.7B $19.6B $23.3B $24.8B $28B
 
Property Plant And Equipment $3.5B $3.2B $3.3B $4.3B $5.4B
Long-Term Investments $4.8B $6.9B $7.4B $6.4B $6.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $573.6M -- $680M $616.5M --
Total Assets $37.5B $34.8B $39.1B $40.8B $44.7B
 
Accounts Payable $2.1B $2.1B $2.9B $3.4B $4.3B
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 $10B $13.4B $13.6B $16.4B
 
Long-Term Debt $6.8B $6.7B $5.3B $4B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $17.5B $16.8B $18.9B $17.9B $21.2B
 
Common Stock $63.6K $58.5K $57.2K $58K $57.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$8.8M -$7.9M -$7.5M -$8.4M -$8.1M
Total Equity $20B $18B $20.2B $22.8B $23.5B
 
Total Liabilities and Equity $37.5B $34.8B $39.1B $40.8B $44.7B
Cash and Short Terms $20.7B $17.5B $20.8B $21.9B $22.9B
Total Debt $7B $7B $5.6B $4.4B $4.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $643M -$3.7B -$1B $2B $5.3B
Depreciation & Amoritzation $752.5M $1.4B $1.4B $1.1B $1.2B
Stock-Based Compensation $474.8M $805.3M $1.3B $1.2B $1.1B
Change in Accounts Receivable -$55.3M -$115.8M -$56M -$102.7M -$25M
Change in Inventories -$27.7M -$6.3M -$71.4M -$20M -$59.6M
Cash From Operations $2B -$482.1M $1.9B $6.3B $7.9B
 
Capital Expenditures $2.3B $1.4B $851.1M $971M $1.5B
Cash Acquisitions $3.9M $136.6M $13.3M -$51.5M $5M
Cash From Investing -$3.3B -$9.2B -$2.4B -$3.5B $1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5B $6.9B $3.8B $6.1B $2.8B
Long-Term Debt Repaid -$909.8M -$1.5B -$4.9B -$6B -$3B
Repurchase of Common Stock -- -- -- -- $3.6B
Other Financing Activities $16.6M $122.6M $71.5M -$12.5M $39.1M
Cash From Financing $2.6B $12.3B -$1.3B -$311M -$4.2B
 
Beginning Cash (CF) $4.6B $7.2B $5B $7.4B $12.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $2.5B -$1.6B $2.5B $5.2B
Ending Cash (CF) $5.5B $9.5B $3.5B $10B $17.7B
 
Levered Free Cash Flow -$275.7M -$1.9B $1.1B $5.3B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$680.6M $1.4B $1.4B $2.2B -$5.1B
 
Capital Expenditures -- -- -$277.1M -- --
Cash Acquisitions $123.8M -- -$3M -- --
Cash From Investing -$3.5B -$1.2B -$2B -$1.6B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.1B -- -$1.2B -- --
Long-Term Debt Repaid $432.1M -- $1.2B -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$122.5M -- -$39.8M -- --
Cash From Financing $1B -$597.1M $279.4M -$2.1B $1.6B
 
Beginning Cash (CF) $9.9B $5.1B $5.9B $8.8B $17B
Foreign Exchange Rate Adjustment $18.6M $69.4M -$5.5M -$82.7M $49.3M
Additions / Reductions -$3.2B -$329.8M -$277.8M -$1.7B -$4.6B
Ending Cash (CF) $6.7B $4.8B $5.7B $7B $12.4B
 
Levered Free Cash Flow -$680.6M $1.4B $1.4B $2.2B -$5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $654.7M $1.5B $5.1B $7.6B -$672M
 
Capital Expenditures $1.2B -- -- $972.6M --
Cash Acquisitions -- -$145.5M -- $55.9M --
Cash From Investing -$9.4B -$5.5B -$3.6B $2.5B $2B
 
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 $14.3B -$238.2M -$1B -$7B $2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4B -$4.2B $478.3M $3.1B $3.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$496.8M $1.5B $5.1B $7.6B -$672M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$863.5M $1.1B $4.3B $5.6B -$3.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$20M -- -- --
Cash From Investing -$6.2B -$2.4B -$3.7B $2.3B $2.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.1B -- -- --
Long-Term Debt Repaid -- -$577.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $57.6M -- -- --
Cash From Financing $12.3B -$218.8M $66.3M -$6.6B -$133.2M
 
Beginning Cash (CF) $27.2B $18.2B $17.5B $28.5B $51.9B
Foreign Exchange Rate Adjustment -$30.4M $139.9M $19.5M -$59.4M -$14.2M
Additions / Reductions $5.2B -$1.4B $709.7M $1.3B -$335.6M
Ending Cash (CF) $32.4B $16.9B $18.3B $29.7B $51.5B
 
Levered Free Cash Flow -$863.5M $1.1B $4.3B $5.6B -$3.1B

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
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.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock