Financhill
Sell
28

MPZZF Quote, Financials, Valuation and Earnings

Last price:
$1.8100
Seasonality move :
39.69%
Day range:
$1.8067 - $1.8100
52-week range:
$1.0300 - $2.4101
Dividend yield:
25.34%
P/E ratio:
3.35x
P/S ratio:
1.43x
P/B ratio:
1.01x
Volume:
440
Avg. volume:
36.7K
1-year change:
27.46%
Market cap:
$803.1M
Revenue:
$733.9M
EPS (TTM):
$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $184.3M $172.8M $409.5M $668.5M $733.9M
Revenue Growth (YoY) 0.09% -6.23% 136.94% 63.25% 9.78%
 
Cost of Revenues $152.2M $147.1M $154.8M $179.9M $193.3M
Gross Profit $32.1M $25.7M $254.7M $488.6M $540.6M
Gross Profit Margin 17.42% 14.88% 62.21% 73.09% 73.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $4.7M $9.8M $8.6M $8.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $51.1M $59.2M $82.8M $90.8M $123.8M
Operating Income -$19M -$33.5M $171.9M $397.8M $416.9M
 
Net Interest Expenses $21.2M $21.9M $31.1M $10.4M $10.5M
EBT. Incl. Unusual Items -$39.7M -$64.4M $190.5M $436.1M $325.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81K $73K $676K $1.1M $638K
Net Income to Company -$39.7M -$64.4M $190.5M $436.1M $325.8M
 
Minority Interest in Earnings $35K $35K -$129K -$215K -$155K
Net Income to Common Excl Extra Items -$39.7M -$64.5M $189.7M $434.8M $325M
 
Basic EPS (Cont. Ops) -$0.47 -$0.27 $0.46 $0.98 $0.73
Diluted EPS (Cont. Ops) -$0.47 -$0.27 $0.46 $0.98 $0.73
Weighted Average Basic Share $84M $238.3M $414.7M $443.7M $443.7M
Weighted Average Diluted Share $86.1M $240.4M $419M $443.7M $443.7M
 
EBITDA $23M $7.7M $277.4M $522.4M $443.1M
EBIT -$18.1M -$42M $215.3M $447M $340.4M
 
Revenue (Reported) $184.3M $172.8M $409.5M $668.5M $733.9M
Operating Income (Reported) -$19M -$33.5M $171.9M $397.8M $416.9M
Operating Income (Adjusted) -$18.1M -$42M $215.3M $447M $340.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $41.3M $120.8M $165.6M $196.3M $132.4M
Revenue Growth (YoY) -10.85% 192.55% 37.11% 18.55% -32.54%
 
Cost of Revenues $36.3M $41.1M $46.9M $51.6M $49.1M
Gross Profit $5M $79.6M $118.7M $144.7M $83.4M
Gross Profit Margin 12.13% 65.94% 71.66% 73.71% 62.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $5.6M $2.5M $4.6M $4.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.7M $23.1M $21.4M $46.9M $22.3M
Operating Income -$9.7M $56.5M $97.2M $97.9M $61.1M
 
Net Interest Expenses $6.4M $12.2M $3.2M $3.5M $1.8M
EBT. Incl. Unusual Items -$17.8M $46.6M $124.6M $68.3M $63.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $132K $89K $93K $22K
Net Income to Company -$17.8M $46.6M $124.6M $68.3M $63.7M
 
Minority Interest in Earnings $7K -$33K -$46K -$32K $34K
Net Income to Common Excl Extra Items -$17.8M $46.4M $124.4M $68.2M $63.7M
 
Basic EPS (Cont. Ops) -$0.05 $0.11 $0.28 $0.15 $0.14
Diluted EPS (Cont. Ops) -$0.05 $0.11 $0.28 $0.15 $0.14
Weighted Average Basic Share $355.6M $422M $443.7M $443.7M $443.7M
Weighted Average Diluted Share $355.6M $422M $443.7M $443.7M $443.7M
 
EBITDA $1.2M $75.9M $148.5M $115.9M $87.2M
EBIT -$11.1M $58.8M $130.5M $73.3M $67.9M
 
Revenue (Reported) $41.3M $120.8M $165.6M $196.3M $132.4M
Operating Income (Reported) -$9.7M $56.5M $97.2M $97.9M $61.1M
Operating Income (Adjusted) -$11.1M $58.8M $130.5M $73.3M $67.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $188.1M $294.3M $649.7M $761M $563.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $143M $148.7M $176.6M $193.1M $192.7M
Gross Profit $45.1M $145.6M $473.1M $568M $370.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $9.3M $8.7M $10.4M $11.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $56.2M $70M $94.4M $119M $95.6M
Operating Income -$11.1M $75.6M $378.7M $449M $275M
 
Net Interest Expenses $22.7M $29.4M $15.2M $10M $8.6M
EBT. Incl. Unusual Items -$39.1M $43.8M $460.2M $393.9M $240.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78K $207K $879K $858K $197K
Net Income to Company -$39.7M $43.8M $460.2M $393.9M $240.9M
 
Minority Interest in Earnings $17K -$30K -$274K -$157K -$34K
Net Income to Common Excl Extra Items -$39.2M $43.5M $459.1M $392.9M $240.7M
 
Basic EPS (Cont. Ops) -$0.18 $0.10 $1.05 $0.88 $0.54
Diluted EPS (Cont. Ops) -$0.18 $0.10 $1.05 $0.88 $0.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $32.3M $134.6M $545.3M $509.1M $330.3M
EBIT -$16.1M $73.2M $471.8M $406.1M $255.7M
 
Revenue (Reported) $188.1M $294.3M $649.7M $761M $563.3M
Operating Income (Reported) -$11.1M $75.6M $378.7M $449M $275M
Operating Income (Adjusted) -$16.1M $73.2M $471.8M $406.1M $255.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $143.7M $248.4M $488.6M $581.1M $410.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.3M $110.6M $132.4M $145.6M $145M
Gross Profit $37.4M $137.7M $356.1M $435.5M $265.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $10.5M $9.5M $11.3M $13.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $42.3M $53.9M $65.5M $93.7M $65.3M
Operating Income -$4.9M $83.8M $290.6M $341.8M $200.2M
 
Net Interest Expenses $17.3M $24M $8.2M $7.8M $6.1M
EBT. Incl. Unusual Items -$24.9M $62.1M $331.8M $289.6M $204.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99K $196K $399K $186K -$255K
Net Income to Company -$46M $62.1M $331.8M $289.6M $204.7M
 
Minority Interest in Earnings $7K -$46K -$191K -$134K -$12K
Net Income to Common Excl Extra Items -$25M $61.9M $331.2M $289.3M $204.9M
 
Basic EPS (Cont. Ops) -$0.09 $0.15 $0.74 $0.65 $0.46
Diluted EPS (Cont. Ops) -$0.09 $0.15 $0.74 $0.65 $0.46
Weighted Average Basic Share $740.9M $1.2B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $740.9M $1.2B $1.3B $1.3B $1.3B
 
EBITDA $30.1M $134.9M $398M $384.7M $272M
EBIT -$7.3M $86.3M $342.7M $301.8M $217.4M
 
Revenue (Reported) $143.7M $248.4M $488.6M $581.1M $410.5M
Operating Income (Reported) -$4.9M $83.8M $290.6M $341.8M $200.2M
Operating Income (Adjusted) -$7.3M $86.3M $342.7M $301.8M $217.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $26.8M $27.7M $156.8M $94.6M $117.6M
Short Term Investments -- -- -- $1.7M $2M
Accounts Receivable, Net $7.6M $6.7M $10.4M $7.9M $6.3M
Inventory $4.5M $3.4M $4.8M $6.3M $8.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $68.8M $61M $231.6M $156.5M $181.5M
 
Property Plant And Equipment $621.9M $589.8M $774.4M $778.9M $770.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -$1M -$1K -- --
Total Assets $718.1M $678.1M $1B $956.3M $954.7M
 
Accounts Payable $20.5M $13.3M $17.6M $17.3M $20.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.4M $316K $885K $3.9M $1.5M
Total Current Liabilities $30.8M $20.6M $155.2M $158M $107.6M
 
Long-Term Debt $276.9M $274.5M $148.1M $74.5M $93M
Capital Leases -- -- -- -- --
Total Liabilities $307.6M $295.1M $307M $234.9M $201.3M
 
Common Stock $101.1M $43M $48.6M $48.6M $48.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $408.8M $381.4M $726.7M $718.9M $749.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $1.7M $919K $2.6M $3.8M
Total Equity $410.5M $383M $727.6M $721.4M $753.5M
 
Total Liabilities and Equity $718.1M $678.1M $1B $956.3M $954.7M
Cash and Short Terms $26.8M $27.7M $156.8M $96.3M $119.5M
Total Debt $279.6M $276.9M $231.8M $153.6M $126.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $37.4M $73.9M $91.2M $87.8M $134.4M
Short Term Investments -- -- $1.7M $4.1M $842K
Accounts Receivable, Net $18.2M $31.4M $32.2M $27.3M $32.8M
Inventory $5M $5.1M $8.2M $5.9M $6.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -$1K -- -- -- --
Total Current Assets $73.3M $191.1M $166.9M $221.3M $183.2M
 
Property Plant And Equipment $600.7M $793.4M $764.6M $800.2M $872.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1K -- -- --
Total Assets $702.1M $1B $950.9M $1B $1.1B
 
Accounts Payable $15.4M $14.7M $17.1M $9.5M $12.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $11.8M $20.6M $17.9M $17.4M $19.8M
Total Current Liabilities $29.6M $119.9M $158.2M $149.8M $115.6M
 
Long-Term Debt $271.7M $298.3M $88.7M $92.7M $147.9M
Capital Leases -- -- -- -- --
Total Liabilities $301.4M $423.6M $248.5M $243.3M $263.7M
 
Common Stock $43M $48.6M $48.6M $48.6M $48.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7M $830K $2.5M $2.9M $3.6M
Total Equity $400.7M $593.5M $702.4M $781.1M $798.7M
 
Total Liabilities and Equity $702.1M $1B $950.9M $1B $1.1B
Cash and Short Terms $37.4M $73.9M $93M $91.9M $135.2M
Total Debt $274.2M $353.7M $173.2M $173.8M $202.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$39.7M -$64.4M $190.5M $436.1M $325.8M
Depreciation & Amoritzation $41.1M $49.7M $62M $75.4M $102.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- $9M -$3.6M $6.7M -$1.2M
Cash From Operations $24.5M $16.5M $212.2M $436.5M $484.6M
 
Capital Expenditures $61.1M $44M $50.1M $99.1M $252.7M
Cash Acquisitions -$4.9M -- -$72.7M -$826K -$404K
Cash From Investing -$55.9M -$29.4M $43.2M $44.4M -$152.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$441M -$293.1M
Special Dividend Paid
Long-Term Debt Issued $39M -- $368.5M -- $142M
Long-Term Debt Repaid -$7.6M -$8.3M -$455.9M -$80M -$167.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.2M -$4.8M -$6K $451K
Cash From Financing $11.3M $12M -$114.3M -$535.6M -$335.5M
 
Beginning Cash (CF) $60.2M $40.2M $39.3M $180.3M $125.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20M -$951K $141.1M -$54.8M -$2.9M
Ending Cash (CF) $40.2M $39.3M $180.3M $125.5M $122.6M
 
Levered Free Cash Flow -$36.6M -$27.5M $162.1M $337.4M $231.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17.8M $46.6M $124.6M $68.3M $63.7M
Depreciation & Amoritzation $12.3M $17.1M $18M $42.7M $19.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $5.4M -$14.7M -$4.8M -$364K -$8.8M
Cash From Operations -$260K $60.4M $124.2M $122.1M $75.2M
 
Capital Expenditures $8.6M $10.8M $37.9M $106M $113.9M
Cash Acquisitions -- -$72.7M -- -- -$5K
Cash From Investing $1.9M -$83.5M $14.9M -$85.7M -$90.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$84.3M -$66.6M -$44.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $182.5M -- $117M $46.7M
Long-Term Debt Repaid -$6.6M -$118.2M -$15M -$73.2M -$12.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.1M $1M $178K $8K
Cash From Financing $19.5M $53.3M -$100.9M -$27.6M -$11.5M
 
Beginning Cash (CF) $29.1M $46.3M $86.5M $93.1M $169.3M
Foreign Exchange Rate Adjustment -- -- -- -- $28K
Additions / Reductions $21.1M $30.2M $38.3M $8.7M -$27.2M
Ending Cash (CF) $50.2M $76.5M $124.7M $101.8M $143.1M
 
Levered Free Cash Flow -$8.9M $49.6M $86.3M $16M -$38.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$39.7M $43.8M $460.2M $393.9M $240.9M
Depreciation & Amoritzation $41.1M $56.7M $73.4M $103M $74.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$15.3M $10.7M $8.7M -$6.4M
Cash From Operations $24.5M $115M $409.1M $513.9M $343.9M
 
Capital Expenditures $61.1M $48.3M $79.6M $267M $226.4M
Cash Acquisitions -$4.9M -$72.7M -$827K -$404K -$4M
Cash From Investing -$55.9M -$106.4M $202.1M -$207.1M -$96.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$356.7M -$315.3M -$222.1M
Special Dividend Paid
Long-Term Debt Issued $39M $188.5M $180M $125.3M $125.1M
Long-Term Debt Repaid -$7.6M -$148.7M -$370.8M -$121.1M -$93.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -- -$1.4M $704K
Cash From Financing $11.3M $17.7M -$562.9M -$329.7M -$206.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20M $26.3M $48.2M -$22.9M $41.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$36.6M $66.7M $329.4M $246.9M $117.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$46M $62.1M $331.8M $289.6M $204.7M
Depreciation & Amoritzation $36.9M $43.9M $55.3M $82.9M $54.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $5.4M -$18.9M -$4.6M -$2.5M -$7.8M
Cash From Operations $15.1M $113.5M $310.4M $387.8M $247.1M
 
Capital Expenditures $30.5M $34.7M $64.2M $232.1M $205.8M
Cash Acquisitions -- -$72.7M -$826K -$404K -$4M
Cash From Investing -$19.9M -$96.8M $62.1M -$189.4M -$133.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$356.7M -$231M -$160M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $188.5M -- $125.3M $108.3M
Long-Term Debt Repaid -$8.3M -$148.7M -$63.6M -$104.6M -$30.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -$3.3M $931K -$475K -$222K
Cash From Financing $14.8M $20.5M -$428.1M -$222.2M -$93.1M
 
Beginning Cash (CF) $110.3M $133.7M $348.3M $337.3M $440.7M
Foreign Exchange Rate Adjustment -- -- -- -- $28K
Additions / Reductions $9.9M $37.2M -$55.6M -$23.7M $20.5M
Ending Cash (CF) $120.3M $171M $292.7M $313.6M $461.2M
 
Levered Free Cash Flow -$15.4M $78.9M $246.2M $155.7M $41.2M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock