Financhill
Sell
34

MYPS Quote, Financials, Valuation and Earnings

Last price:
$1.92
Seasonality move :
-1.68%
Day range:
$1.88 - $1.97
52-week range:
$1.20 - $3.04
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.84x
P/B ratio:
0.90x
Volume:
169.5K
Avg. volume:
253.2K
1-year change:
-32.51%
Market cap:
$238.1M
Revenue:
$310.9M
EPS (TTM):
-$0.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $239.4M $269.9M $287.4M $290.3M $310.9M
Revenue Growth (YoY) -- 12.72% 6.5% 1.01% 7.09%
 
Cost of Revenues $80.3M $91.5M $91.6M $85.4M $77.8M
Gross Profit $159.2M $178.4M $195.8M $204.9M $233.1M
Gross Profit Margin 66.48% 66.11% 68.12% 70.58% 74.98%
 
R&D Expenses $39M $51.7M $61.3M $63.3M $70.3M
Selling, General & Admin $76.6M $74.1M $106.9M $121.1M $119.4M
Other Inc / (Exp) -$518K -$19.2M $10.6M -$10.5M -$5.5M
Operating Expenses $140.8M $148M $195.7M $220M $235M
Operating Income $18.4M $30.4M $92K -$15.1M -$1.9M
 
Net Interest Expenses $264K $142K $235K -- --
EBT. Incl. Unusual Items $17.6M $11.1M $10.5M -$23.6M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M -$1.7M -$258K -$5.8M $16.9M
Net Income to Company $13.6M $12.8M $10.7M -$17.8M -$19.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.6M $12.8M $10.7M -$17.8M -$19.4M
 
Basic EPS (Cont. Ops) $0.11 $0.10 $0.10 -$0.14 -$0.15
Diluted EPS (Cont. Ops) $0.11 $0.10 $0.09 -$0.14 -$0.15
Weighted Average Basic Share $125.8M $125.8M $111.7M $128.4M $133M
Weighted Average Diluted Share $125.8M $125.8M $124.9M $128.4M $133M
 
EBITDA $43M $33.5M $27.5M $20.5M $43.4M
EBIT $17.9M $11.3M $92K -$15.1M -$1.9M
 
Revenue (Reported) $239.4M $269.9M $287.4M $290.3M $310.9M
Operating Income (Reported) $18.4M $30.4M $92K -$15.1M -$1.9M
Operating Income (Adjusted) $17.9M $11.3M $92K -$15.1M -$1.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $69.7M $70.6M $72.1M $75.9M $71.2M
Revenue Growth (YoY) -- 1.23% 2.21% 5.17% -6.1%
 
Cost of Revenues $23.8M $22.3M $21.7M $19.9M $17.8M
Gross Profit $45.9M $48.3M $50.4M $56M $53.4M
Gross Profit Margin 65.8% 68.43% 69.91% 73.82% 74.97%
 
R&D Expenses $14.8M $14.5M $15.1M $17.4M $16.7M
Selling, General & Admin $19.4M $25.1M $29.1M $29.5M $26.7M
Other Inc / (Exp) $494K $9.5M $3.4M $2.7M -$3.2M
Operating Expenses $39.8M $46.8M $52.8M $58.4M $54.9M
Operating Income $6M $1.5M -$2.4M -$2.4M -$1.5M
 
Net Interest Expenses $107K $57K -- -- --
EBT. Incl. Unusual Items $6.4M $10.9M $1.9M $1.7M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$329K -$1.8M -$2.1M -$534K
Net Income to Company -- $11.2M $3.6M $3.8M -$3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.1M $11.2M $3.6M $3.8M -$3.1M
 
Basic EPS (Cont. Ops) $0.04 $0.09 $0.03 $0.03 -$0.02
Diluted EPS (Cont. Ops) $0.04 $0.08 $0.02 $0.03 -$0.02
Weighted Average Basic Share $125.8M $125.8M $129M $133.4M $125M
Weighted Average Diluted Share $125.8M $138.8M $146.9M $149.7M $125M
 
EBITDA $12.1M $8.7M $6.2M $9.1M $10M
EBIT $6.5M $1.5M -$2.4M -$2.4M -$1.5M
 
Revenue (Reported) $69.7M $70.6M $72.1M $75.9M $71.2M
Operating Income (Reported) $6M $1.5M -$2.4M -$2.4M -$1.5M
Operating Income (Adjusted) $6.5M $1.5M -$2.4M -$2.4M -$1.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $279.5M $282.9M $313.2M $298.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $91.1M $85.5M $80M $74.4M
Gross Profit -- $188.4M $197.4M $233.1M $224.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $62.3M $61.4M $70.3M $68.2M
Selling, General & Admin -- $101.8M $112.2M $122M $116.2M
Other Inc / (Exp) $697K -$10.3M -$9.4M -$4.6M -$5.6M
Operating Expenses -- $190.1M $206.1M $236.2M $230.8M
Operating Income -- -$1.6M -$8.7M -$3.1M -$6.4M
 
Net Interest Expenses $148K $254K -- -- --
EBT. Incl. Unusual Items -- -$12.2M -$17.1M -$3.3M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$11.6M -$1.6M -$2.1M $19.4M
Net Income to Company -- -- -$15.5M -$1.2M -$26.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$645K -$15.5M -$1.2M -$26.1M
 
Basic EPS (Cont. Ops) -- -$0.02 -$0.13 -$0.02 -$0.19
Diluted EPS (Cont. Ops) -- -$0.03 -$0.14 -$0.02 -$0.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $4.6M $23.8M $40.9M $39.9M
EBIT -- -$21.3M -$8.7M -$3.1M -$6.4M
 
Revenue (Reported) -- $279.5M $282.9M $313.2M $298.8M
Operating Income (Reported) -- -$1.6M -$8.7M -$3.1M -$6.4M
Operating Income (Adjusted) -- -$21.3M -$8.7M -$3.1M -$6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $147.6M $215.5M $210.9M $233.8M $221.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $50.5M $69.8M $63.7M $58.3M $54.9M
Gross Profit $97.1M $145.7M $147.3M $175.5M $166.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.5M $46.6M $46.6M $53.5M $51.4M
Selling, General & Admin $37.5M $82.9M $88.1M $89M $85.8M
Other Inc / (Exp) $697K $9.4M -$10.7M -$4.8M -$4.9M
Operating Expenses $75M $149.5M $159.9M $176.2M $172M
Operating Income $22.2M -$3.9M -$12.7M -$662K -$5.2M
 
Net Interest Expenses $148K $206K $5K -- --
EBT. Incl. Unusual Items $22.7M $5.3M -$22.3M -$2M -$6.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M -$4.8M -$6.2M -$2.4M $55K
Net Income to Company -- $10.1M -$16.1M $471K -$6.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.1M $10.1M -$16.1M $471K -$6.3M
 
Basic EPS (Cont. Ops) $0.14 $0.07 -$0.13 -$0.00 -$0.04
Diluted EPS (Cont. Ops) $0.14 $0.06 -$0.14 -$0.00 -$0.04
Weighted Average Basic Share $251.5M $350.9M $382.6M $397.6M $393.1M
Weighted Average Diluted Share $251.5M $363.8M $419.5M $413.9M $393.1M
 
EBITDA $33.7M $16.3M $12.6M $33M $29.6M
EBIT $22.7M -$3.9M -$12.7M -$662K -$5.2M
 
Revenue (Reported) $147.6M $215.5M $210.9M $233.8M $221.6M
Operating Income (Reported) $22.2M -$3.9M -$12.7M -$662K -$5.2M
Operating Income (Adjusted) $22.7M -$3.9M -$12.7M -$662K -$5.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $48.9M $213.5M $134M $132.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16.6M $20.5M $25M $30M
Inventory -- -- -- -- --
Prepaid Expenses -- $2.4M $5.1M $5.1M $5.3M
Other Current Assets -- $2.9M $413K $8.4M $2.8M
Total Current Assets -- $77.8M $241.8M $176M $174.9M
 
Property Plant And Equipment -- $6.2M $5.3M $33.1M $26.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.1M $5.1M $47.1M $47.1M
Other Intangibles -- $40.4M $62M $77.2M $110.9M
Other Long-Term Assets -- $1.9M $14.4M $4.6M $3.7M
Total Assets -- $134.5M $334.8M $352M $366.3M
 
Accounts Payable -- $4.7M $7.8M $4.4M $1.9M
Accrued Expenses -- $29.1M $9.2M $19.3M $22.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.6M $4.2M
Other Current Liabilities -- -- $11.7M $5.2M $16.2M
Total Current Liabilities -- $33.8M $29.9M $34.2M $46M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $38.4M $31.4M $49.7M $78M
 
Common Stock -- $10K $13K $13K $14K
Other Common Equity Adj -- -- $393K -$151K $124K
Common Equity -- $96.1M $303.5M $302.3M $288.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $96.1M $303.5M $302.3M $288.4M
 
Total Liabilities and Equity -- $134.5M $334.8M $352M $366.3M
Cash and Short Terms -- $48.9M $213.5M $134M $132.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $226M $212.1M $129.8M $105.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $18.2M $18.8M $28.8M $28.5M
Inventory -- -- -- -- --
Prepaid Expenses -- $6.4M $2.7M $4.2M $4.8M
Other Current Assets -- $416K $977K $3.1M $433K
Total Current Assets -- $261.8M $236.7M $170.1M $144.3M
 
Property Plant And Equipment -- $5.2M $13.9M $28.2M $28.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $5.1M $6.2M $47.1M $52.2M
Other Intangibles -- $44.1M $51.4M $74.7M $99.8M
Other Long-Term Assets -- $7.8M $12.4M $3.5M $3.5M
Total Assets -- $330.5M $333.9M $344.7M $330.6M
 
Accounts Payable -- $8.8M $5.3M $2.7M $4.2M
Accrued Expenses -- $10.6M $17.4M $18.7M $17.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.2M $3.5M
Other Current Liabilities -- $8.5M $3.6M $7.1M $8.7M
Total Current Liabilities -- $27.9M $27.4M $34.6M $34.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $32.1M $30.4M $42.5M $65.4M
 
Common Stock -- $13K $13K $14K $13K
Other Common Equity Adj -- -- -- -$1M -$695K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $298.4M $303.5M $302.2M $265.2M
 
Total Liabilities and Equity -- $330.5M $333.9M $344.7M $330.6M
Cash and Short Terms -- $226M $212.1M $129.8M $105.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $13.6M $12.8M $10.7M -$17.8M -$19.4M
Depreciation & Amoritzation $25.2M $22.2M $27.4M $35.6M $45.3M
Stock-Based Compensation $5.9M $3.5M $4.5M $17.7M $18.7M
Change in Accounts Receivable -$1.5M -$7.3M $857K -$1.2M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $36.1M $48.4M $33.9M $33.4M $51.7M
 
Capital Expenditures $25.3M $27M $40.9M $33.4M $32.5M
Cash Acquisitions -- -- -- -$70.4M --
Cash From Investing -$25.3M -$27M -$56.9M -$102.3M -$32.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.2M -$2.5M -- -$4.3M -$15.5M
Other Financing Activities -$1.9M -$2.1M $184.5M -$5M -$7.9M
Cash From Financing -$7.3M -$3.6M $186.9M -$9.6M -$20.2M
 
Beginning Cash (CF) $27.6M $31M $48.9M $213.5M $134M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M $17.8M $163.8M -$78.5M -$766K
Ending Cash (CF) $31M $48.9M $213.5M $134M $132.9M
 
Levered Free Cash Flow $10.8M $21.4M -$7M $4K $19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $11.2M $3.6M $3.8M -$3.1M
Depreciation & Amoritzation -- $7.2M $8.6M $11.5M $11.6M
Stock-Based Compensation -- $751K $3.6M $4.3M $4.6M
Change in Accounts Receivable -- -$1M -$724K $1.1M -$327K
Change in Inventories -- -- -- -- --
Cash From Operations -- $5.6M $10.3M $12.5M $14.6M
 
Capital Expenditures -- $7.1M $12M $7.4M $5.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$9.1M -$14M -$7.7M -$9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$485K
Other Financing Activities -- -$695K -$5M -$2.7M -$5.8M
Cash From Financing -- -$503K -$4.5M -$2.2M -$6.2M
 
Beginning Cash (CF) -- $229.9M $220.6M $127.7M $106.3M
Foreign Exchange Rate Adjustment -- $88K -$293K -$508K $94K
Additions / Reductions -- -$4M -$8.3M $2.6M -$628K
Ending Cash (CF) -- $226M $212.1M $129.8M $105.8M
 
Levered Free Cash Flow -- -$1.5M -$1.7M $5.1M $9.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$15.5M -$1.2M -$26.1M
Depreciation & Amoritzation -- -- $32.5M $44M $46.4M
Stock-Based Compensation -- $3.7M $14.3M $18.6M $18.6M
Change in Accounts Receivable -- -- $7.9M -$7.9M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $94.4M $44.3M $38.5M $49.5M
 
Capital Expenditures -- $20.8M $46.6M $28.6M $29.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$52.7M -$98.1M -$32.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$19.7M -$29.2M
Other Financing Activities -- -- -- -- -$12.3M
Cash From Financing -- -- -$5.5M -$21.7M -$41M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$13.8M -$81.2M -$24.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$2.2M $10M $20.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $10.1M -$16.1M $471K -$6.3M
Depreciation & Amoritzation -- $20.1M $25.3M $33.7M $34.8M
Stock-Based Compensation -- $3.7M $13.6M $14.4M $14.3M
Change in Accounts Receivable -- -$5.1M $2M -$4.7M -$679K
Change in Inventories -- -- -- -- --
Cash From Operations -- $20.8M $31.2M $36.4M $34.1M
 
Capital Expenditures -- $20.8M $26.4M $21.6M $18.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$30.3M -$26.1M -$21.9M -$22.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$15.5M -$29.2M
Other Financing Activities -- $184.6M -$5M -$5.2M -$9.7M
Cash From Financing -- $186.7M -$5.6M -$17.8M -$38.6M
 
Beginning Cash (CF) -- $318.3M $654.1M $389.2M $366.2M
Foreign Exchange Rate Adjustment -- -$113K -$913K -$967K -$518K
Additions / Reductions -- $177.2M -$520K -$3.2M -$26.6M
Ending Cash (CF) -- $495.4M $652.7M $385M $339.1M
 
Levered Free Cash Flow -- -$18K $4.8M $14.8M $15.7M

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock