Financhill
Sell
46

MP Quote, Financials, Valuation and Earnings

Last price:
$25.88
Seasonality move :
-19.01%
Day range:
$24.96 - $26.20
52-week range:
$10.02 - $27.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
21.59x
P/B ratio:
4.01x
Volume:
4.6M
Avg. volume:
3.4M
1-year change:
82.14%
Market cap:
$4.2B
Revenue:
$203.9M
EPS (TTM):
-$0.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $134.3M $332M $527.5M $253.4M $203.9M
Revenue Growth (YoY) 82.96% 147.15% 58.91% -51.96% -19.57%
 
Cost of Revenues $70.7M $100.6M $110.6M $148.4M $270.6M
Gross Profit $63.6M $231.3M $416.9M $105M -$66.8M
Gross Profit Margin 47.34% 69.68% 79.04% 41.44% -32.76%
 
R&D Expenses $140K $4.2M $4.2M $14.9M $9.3M
Selling, General & Admin $26.8M $56.6M $75.9M $79.2M $83.3M
Other Inc / (Exp) -$66.5M $3.4M $12M $34.7M $93.4M
Operating Expenses $31.6M $65.6M $82M $101.4M $97M
Operating Income $32M $165.7M $335M $3.6M -$163.7M
 
Net Interest Expenses $5M $8.9M $5.8M $5.3M $23M
EBT. Incl. Unusual Items -$39.5M $160.2M $341.2M $33.1M -$93.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M $25.2M $52.1M $8.8M -$27.9M
Net Income to Company -$21.8M $135M $289M $24.3M -$65.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M $135M $289M $24.3M -$65.4M
 
Basic EPS (Cont. Ops) -$0.27 $0.78 $1.64 $0.14 -$0.39
Diluted EPS (Cont. Ops) -$0.27 $0.73 $1.52 $0.14 -$0.57
Weighted Average Basic Share $79.7M $173.5M $176.5M $177.2M $166.8M
Weighted Average Diluted Share $79.7M $189.8M $193.5M $178.2M $169.9M
 
EBITDA -$27.5M $193.5M $365.3M $94M $7.7M
EBIT -$34.5M $169.1M $346.9M $38.3M -$70.3M
 
Revenue (Reported) $134.3M $332M $527.5M $253.4M $203.9M
Operating Income (Reported) $32M $165.7M $335M $3.6M -$163.7M
Operating Income (Adjusted) -$34.5M $169.1M $346.9M $38.3M -$70.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42.2M $99.1M $93.2M $41.2M $61M
Revenue Growth (YoY) -- 134.98% -5.92% -55.81% 48.01%
 
Cost of Revenues $19M $23.1M $30.1M $42.2M $80.4M
Gross Profit $23.1M $76M $63.1M -$1M -$19.4M
Gross Profit Margin 54.88% 76.72% 67.69% -2.44% -31.8%
 
R&D Expenses $44K $1.8M -$2M $5.3M $1.2M
Selling, General & Admin $12.3M $15.7M $19.7M $21.4M $19.1M
Other Inc / (Exp) -$148K $1.5M $3.7M $8.9M $15.4M
Operating Expenses $15.3M $20.4M $18.4M $27.4M $23.2M
Operating Income $7.8M $55.6M $44.8M -$28.4M -$42.6M
 
Net Interest Expenses $1.4M $2.5M $1.3M $1.1M $6.8M
EBT. Incl. Unusual Items $6.3M $54.7M $47.1M -$20.7M -$34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.8M $5.7M -$19.9M -$4.4M -$11.6M
Net Income to Company $24.1M $49M $67M -$16.3M -$22.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.1M $49M $67M -$16.3M -$22.3M
 
Basic EPS (Cont. Ops) $0.22 $0.28 $0.38 -$0.09 -$0.14
Diluted EPS (Cont. Ops) $0.20 $0.26 $0.36 -$0.09 -$0.14
Weighted Average Basic Share $112.1M $176.1M $176.6M $177.6M $163.4M
Weighted Average Diluted Share $112.1M $193.5M $193.5M $177.6M $163.4M
 
EBITDA $9.8M $61.8M $54M -$917K -$5.1M
EBIT $7.7M $57.2M $48.4M -$19.6M -$27.2M
 
Revenue (Reported) $42.2M $99.1M $93.2M $41.2M $61M
Operating Income (Reported) $7.8M $55.6M $44.8M -$28.4M -$42.6M
Operating Income (Adjusted) $7.7M $57.2M $48.4M -$19.6M -$27.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $134.3M $332M $527.5M $253.4M $203.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $70.7M $100.6M $110.6M $148.4M $270.6M
Gross Profit $63.6M $231.3M $416.9M $105M -$66.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $4.2M $4.2M $14.9M $9.3M
Selling, General & Admin $26.9M $56.6M $75.9M $79.2M $83.3M
Other Inc / (Exp) -$66.5M $3.4M $12M $34.7M $93.4M
Operating Expenses $31.6M $65.6M $82M $101.4M $97M
Operating Income $32M $165.7M $335M $3.6M -$163.7M
 
Net Interest Expenses $5M $8.9M $5.8M $5.3M $23M
EBT. Incl. Unusual Items -$39.5M $160.2M $341.2M $33.1M -$93.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M $25.2M $52.1M $8.8M -$27.9M
Net Income to Company -$21.8M $135M $289M $24.3M -$65.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M $135M $289M $24.3M -$65.4M
 
Basic EPS (Cont. Ops) -$0.47 $0.78 $1.65 $0.14 -$0.42
Diluted EPS (Cont. Ops) -$0.49 $0.73 $1.52 $0.13 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$27.5M $193.5M $365.3M $94M $7.7M
EBIT -$34.5M $169.1M $346.9M $38.3M -$70.3M
 
Revenue (Reported) $134.3M $332M $527.5M $253.4M $203.9M
Operating Income (Reported) $32M $165.7M $335M $3.6M -$163.7M
Operating Income (Adjusted) -$34.5M $169.1M $346.9M $38.3M -$70.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $332M $527.5M $253.4M $203.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $100.6M $110.6M $148.4M $270.6M --
Gross Profit $231.3M $416.9M $105M -$66.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.2M $4.2M $14.9M $9.3M --
Selling, General & Admin $56.6M $75.9M $79.2M $83.3M --
Other Inc / (Exp) $3.4M $12M $34.7M $93.4M --
Operating Expenses $65.6M $82M $101.4M $97M --
Operating Income $165.7M $335M $3.6M -$163.7M --
 
Net Interest Expenses $8.9M $5.8M $5.3M $23M --
EBT. Incl. Unusual Items $160.2M $341.2M $33.1M -$93.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.2M $52.1M $8.8M -$27.9M --
Net Income to Company $135M $289M $24.3M -$65.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $135M $289M $24.3M -$65.4M --
 
Basic EPS (Cont. Ops) $0.78 $1.65 $0.14 -$0.42 --
Diluted EPS (Cont. Ops) $0.73 $1.52 $0.13 -$0.59 --
Weighted Average Basic Share $693.8M $706.1M $708.7M $667.4M --
Weighted Average Diluted Share $759.1M $773.8M $726.3M $679.6M --
 
EBITDA $193.5M $365.3M $94M $7.7M --
EBIT $169.1M $346.9M $38.3M -$70.3M --
 
Revenue (Reported) $332M $527.5M $253.4M $203.9M --
Operating Income (Reported) $165.7M $335M $3.6M -$163.7M --
Operating Income (Adjusted) $169.1M $346.9M $38.3M -$70.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $519.7M $1.2B $136.6M $263.4M $282.4M
Short Term Investments -- -- $1B $734.5M $568.4M
Accounts Receivable, Net $3.6M $51M $32.9M $10M $18.9M
Inventory $32.3M $38.7M $57.6M $95.2M $107.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $7.8M $21.1M $8M $10.2M
Total Current Assets $561M $1.3B $1.3B $1.1B $1B
 
Property Plant And Equipment $503M $610.6M $935.8M $1.2B $1.3B
Long-Term Investments -- -- -- $9.7M --
Goodwill -- -- -- -- --
Other Intangibles -- -- $89K $8.9M $7.4M
Other Long-Term Assets $10.2M $2.2M $8M $28.3M $34.7M
Total Assets $1.1B $1.9B $2.2B $2.3B $2.3B
 
Accounts Payable $16.2M $35.7M $15.3M $28M $23.6M
Accrued Expenses -- -- $56.9M $70.6M $60.7M
Current Portion Of Long-Term Debt $24.5M -- -- -- --
Current Portion Of Capital Lease Obligations $266K -- -- -- --
Other Current Liabilities $2.2M $4.3M $4.1M $6.6M $18.9M
Total Current Liabilities $43.1M $59.5M $97.5M $108.6M $164M
 
Long-Term Debt $45.3M $674.9M $678.4M $682M $908.7M
Capital Leases -- -- -- -- --
Total Liabilities $220.4M $880.9M $925.2M $970.7M $1.3B
 
Common Stock $17K $18K $18K $17K $18K
Other Common Equity Adj -- -- $189K $145K $173K
Common Equity $853.9M $1B $1.3B $1.4B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $853.9M $1B $1.3B $1.4B $1.1B
 
Total Liabilities and Equity $1.1B $1.9B $2.2B $2.3B $2.3B
Cash and Short Terms $519.7M $1.2B $1.2B $997.8M $850.9M
Total Debt $69.8M $691M $678.4M $682M $908.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $519.7M $1.2B $136.6M $263.4M $282.4M
Short Term Investments -- -- $1B $734.5M $568.4M
Accounts Receivable, Net $3.6M $51M $32.9M $10M $18.9M
Inventory $32.3M $38.7M $57.6M $95.2M $107.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.5M $7.8M $21.1M $8M $10.2M
Total Current Assets $561M $1.3B $1.3B $1.1B $1B
 
Property Plant And Equipment $503M $610.6M $935.8M $1.2B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $89K $8.9M $7.4M
Other Long-Term Assets $10.2M $2.2M $8M $28.3M $34.7M
Total Assets $1.1B $1.9B $2.2B $2.3B $2.3B
 
Accounts Payable $16.2M $35.7M $15.3M $28M $23.6M
Accrued Expenses -- -- $56.9M $70.6M $60.7M
Current Portion Of Long-Term Debt $24.5M -- -- -- --
Current Portion Of Capital Lease Obligations $266K -- -- -- --
Other Current Liabilities $2.2M $4.3M $4.1M $6.6M $18.9M
Total Current Liabilities $43.1M $59.5M $97.5M $108.6M $164M
 
Long-Term Debt $45.3M $674.9M $678.4M $682M $908.7M
Capital Leases -- -- -- -- --
Total Liabilities $220.4M $880.9M $925.2M $970.7M $1.3B
 
Common Stock $17K $18K $18K $17K $18K
Other Common Equity Adj -- -- $189K $145K $173K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $853.9M $1B $1.3B $1.4B $1.1B
 
Total Liabilities and Equity $1.1B $1.9B $2.2B $2.3B $2.3B
Cash and Short Terms $519.7M $1.2B $1.2B $997.8M $850.9M
Total Debt $69.8M $691M $678.4M $682M $908.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.8M $135M $289M $24.3M -$65.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $22.9M $31.8M $25.2M $23.2M
Change in Accounts Receivable -$3.2M -$47.4M $16M $4.9M -$32.2M
Change in Inventories -$9.2M -$8.2M -$24.3M -$47.1M -$41.5M
Cash From Operations $3.3M $102M $343.5M $62.7M $13.3M
 
Capital Expenditures $22.4M $123.9M $326.6M $261.9M $186.4M
Cash Acquisitions -- -- -- -$9.7M --
Cash From Investing -$22.4M -$119.4M -$1.4B $68.7M $10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.8M $690M -- -- $747.5M
Long-Term Debt Repaid -$20.2M -$2.4M -$5.8M -$2.7M -$431.1M
Repurchase of Common Stock -- -- -- -- -$225.1M
Other Financing Activities $503.3M -$21.5M -$18.4M -$7.2M -$96.1M
Cash From Financing $522M $666.1M -$24.2M -$9.9M -$4.8M
 
Beginning Cash (CF) $29.6M $532.4M $1.2B $143.5M $265M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $502.9M $648.7M -$1B $121.5M $18.6M
Ending Cash (CF) $532.4M $1.2B $143.5M $265M $283.6M
 
Levered Free Cash Flow -$19.1M -$21.9M $16.9M -$199.2M -$173.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.1M $49M $67M -$16.3M -$22.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $8.2M $6.8M $6.2M $4.6M
Change in Accounts Receivable -$15K -$13.9M -$15.2M -$14.8M -$39.1M
Change in Inventories -$1.2M -$4.6M -$1.9M -$21.6M $1.3M
Cash From Operations $3.6M $31.5M $29.1M -$13.8M $30.5M
 
Capital Expenditures $12.7M $37.5M $112.3M $73M $41.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.7M -$35.7M -$315.2M -$269.1M -$21.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19.1M -$728K -$695K -$631K -$794K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $504.9M -$2.8M -$4.1M -$709K -$10M
Cash From Financing $485.8M -$3.5M -$4.8M -$1.3M -$10.8M
 
Beginning Cash (CF) $55.7M $1.2B $434.4M $549.2M $285.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $476.7M -$7.7M -$290.9M -$284.3M -$2M
Ending Cash (CF) $532.4M $1.2B $143.5M $265M $283.6M
 
Levered Free Cash Flow -$9.1M -$5.9M -$83.2M -$86.8M -$11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$21.8M $135M $289M $24.3M -$65.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $22.9M $31.8M $25.2M $23.2M
Change in Accounts Receivable -$3.2M -$47.4M $16M $4.9M -$32.2M
Change in Inventories -$9.2M -$8.2M -$24.3M -$47.1M -$41.5M
Cash From Operations $3.3M $102M $343.5M $62.7M $13.3M
 
Capital Expenditures $22.4M $123.9M $326.6M $261.9M $186.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.4M -$119.4M -$1.4B $68.7M $10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $38.8M $690M -- -- $747.5M
Long-Term Debt Repaid -$20.2M -$2.4M -$5.8M -$2.7M -$431.1M
Repurchase of Common Stock -- -- -- -- -$225.1M
Other Financing Activities -- -$21.5M -$18.4M -$7.2M -$96.1M
Cash From Financing $522M $666.1M -$24.2M -$9.9M -$4.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $502.9M $648.7M -$1B $121.5M $18.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$19.1M -$21.9M $16.9M -$199.2M -$173.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $135M $289M $24.3M -$65.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $22.9M $31.8M $25.2M $23.2M --
Change in Accounts Receivable -$47.4M $16M $4.9M -$32.2M --
Change in Inventories -$8.2M -$24.3M -$47.1M -$41.5M --
Cash From Operations $102M $343.5M $62.7M $13.3M --
 
Capital Expenditures $123.9M $326.6M $261.9M $186.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$119.4M -$1.4B $68.7M $10.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $690M -- -- $747.5M --
Long-Term Debt Repaid -$2.4M -$5.8M -$2.7M -$431.1M --
Repurchase of Common Stock -- -- -- -$225.1M --
Other Financing Activities -$21.5M -$18.4M -$7.2M -$96.1M --
Cash From Financing $666.1M -$24.2M -$9.9M -$4.8M --
 
Beginning Cash (CF) $4.1B $3.5B $2.3B $1.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $648.7M -$1B $121.5M $18.6M --
Ending Cash (CF) $4.8B $2.5B $2.4B $1.2B --
 
Levered Free Cash Flow -$21.9M $16.9M -$199.2M -$173.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock