Financhill
Sell
37

PRTS Quote, Financials, Valuation and Earnings

Last price:
$0.81
Seasonality move :
-4.22%
Day range:
$0.78 - $0.82
52-week range:
$0.68 - $1.45
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.08x
P/B ratio:
0.65x
Volume:
528.3K
Avg. volume:
365.4K
1-year change:
-35.51%
Market cap:
$47.5M
Revenue:
$588.8M
EPS (TTM):
-$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $443.9M $582.4M $661.6M $675.7M $588.8M
Revenue Growth (YoY) 58.16% 31.22% 13.59% 2.14% -12.86%
 
Cost of Revenues $288.5M $385.2M $430.7M $446.3M $392.1M
Gross Profit $155.4M $197.3M $230.9M $229.4M $196.7M
Gross Profit Margin 35% 33.87% 34.9% 33.95% 33.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $213K $238K $467K $3.2M $1.5M
Operating Expenses $155.1M $206.4M $230.2M $239.3M $237.4M
Operating Income $295K -$9.1M $651K -$9.9M -$40.6M
 
Net Interest Expenses $1.7M $1.1M $1.4M $1.4M $1.2M
EBT. Incl. Unusual Items -$1.2M -$10M -$319K -$8.1M -$40.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $307K $351K $632K $145K $267K
Net Income to Company -$1.5M -$10.3M -$951K -$8.2M -$40.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$10.3M -$951K -$8.2M -$40.6M
 
Basic EPS (Cont. Ops) -$0.04 -$0.20 -$0.02 -$0.15 -$0.71
Diluted EPS (Cont. Ops) -$0.04 -$0.20 -$0.02 -$0.15 -$0.71
Weighted Average Basic Share $42.3M $51.4M $54.1M $56.6M $57M
Weighted Average Diluted Share $42.3M $51.4M $54.1M $56.6M $57M
 
EBITDA $8.3M $1.1M $14.8M $10M -$20.1M
EBIT $508K -$8.9M $1.1M -$6.7M -$39.2M
 
Revenue (Reported) $443.9M $582.4M $661.6M $675.7M $588.8M
Operating Income (Reported) $295K -$9.1M $651K -$9.9M -$40.6M
Operating Income (Adjusted) $508K -$8.9M $1.1M -$6.7M -$39.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $144.8M $166.1M $175.5M $166.3M $147.4M
Revenue Growth (YoY) 64.89% 14.68% 5.68% -5.24% -11.37%
 
Cost of Revenues $95.6M $104.9M $112.9M $112.4M $100M
Gross Profit $49.2M $61.2M $62.6M $53.9M $47.3M
Gross Profit Margin 33.96% 36.83% 35.64% 32.43% 32.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $81K $56K $914K $437K $260K
Operating Expenses $51.7M $58.8M $61.9M $60.4M $62.5M
Operating Income -$2.5M $2.4M $636K -$6.5M -$15.1M
 
Net Interest Expenses $250K $292K $358K $300K $257K
EBT. Incl. Unusual Items -$2.7M $2.2M $1.2M -$6.4M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55K $52K $141K $98K $140K
Net Income to Company -$2.7M $2.1M $1.1M -$6.5M -$15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $2.1M $1.1M -$6.5M -$15.3M
 
Basic EPS (Cont. Ops) -$0.06 $0.04 $0.02 -$0.11 -$0.27
Diluted EPS (Cont. Ops) -$0.06 $0.04 $0.02 -$0.11 -$0.27
Weighted Average Basic Share $48.8M $53.3M $55M $56.5M $57.3M
Weighted Average Diluted Share $48.8M $57.2M $58M $56.5M $57.3M
 
EBITDA -$10K $5.4M $5.5M -$2M -$9.4M
EBIT -$2.4M $2.4M $1.6M -$6.1M -$14.9M
 
Revenue (Reported) $144.8M $166.1M $175.5M $166.3M $147.4M
Operating Income (Reported) -$2.5M $2.4M $636K -$6.5M -$15.1M
Operating Income (Adjusted) -$2.4M $2.4M $1.6M -$6.1M -$14.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $500.9M $603.7M $671M $666.5M $569.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $326.1M $394.4M $438.8M $445.8M $379.8M
Gross Profit $174.8M $209.3M $232.3M $220.8M $190.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $223K $213K $1.3M $2.7M $1.3M
Operating Expenses $176.6M $213.5M $233.4M $237.8M $239.4M
Operating Income -$1.9M -$4.2M -$1.1M -$17M -$49.3M
 
Net Interest Expenses $1.3M $1.2M $1.5M $1.3M $1.1M
EBT. Incl. Unusual Items -$2.9M -$5.2M -$1.3M -$15.7M -$49.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $326K $348K $721K $102K $309K
Net Income to Company -$3.3M -$5.5M -$2M -$15.8M -$49.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$5.5M -$2M -$15.8M -$49.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.11 -$0.04 -$0.27 -$0.86
Diluted EPS (Cont. Ops) -$0.09 -$0.11 -$0.05 -$0.27 -$0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.6M $6.6M $14.9M $2.5M -$27.4M
EBIT -$1.6M -$4M $221K -$14.3M -$48M
 
Revenue (Reported) $500.9M $603.7M $671M $666.5M $569.9M
Operating Income (Reported) -$1.9M -$4.2M -$1.1M -$17M -$49.3M
Operating Income (Adjusted) -$1.6M -$4M $221K -$14.3M -$48M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $144.8M $166.1M $175.5M $166.3M $147.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.6M $104.9M $112.9M $112.4M $100M
Gross Profit $49.2M $61.2M $62.6M $53.9M $47.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $81K $56K $914K $437K $260K
Operating Expenses $51.7M $58.8M $61.9M $60.4M $62.5M
Operating Income -$2.5M $2.4M $636K -$6.5M -$15.1M
 
Net Interest Expenses $250K $292K $358K $300K $257K
EBT. Incl. Unusual Items -$2.7M $2.2M $1.2M -$6.4M -$15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55K $52K $141K $98K $140K
Net Income to Company -$2.7M $2.1M $1.1M -$6.5M -$15.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M $2.1M $1.1M -$6.5M -$15.3M
 
Basic EPS (Cont. Ops) -$0.06 $0.04 $0.02 -$0.11 -$0.27
Diluted EPS (Cont. Ops) -$0.06 $0.04 $0.02 -$0.11 -$0.27
Weighted Average Basic Share $48.8M $53.3M $55M $56.5M $57.3M
Weighted Average Diluted Share $48.8M $57.2M $58M $56.5M $57.3M
 
EBITDA -$10K $5.4M $5.5M -$2M -$9.4M
EBIT -$2.4M $2.4M $1.6M -$6.1M -$14.9M
 
Revenue (Reported) $144.8M $166.1M $175.5M $166.3M $147.4M
Operating Income (Reported) -$2.5M $2.4M $636K -$6.5M -$15.1M
Operating Income (Adjusted) -$2.4M $2.4M $1.6M -$6.1M -$14.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $35.8M $18.1M $18.8M $51M $36.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.3M $5M $6.4M $7.4M $6.1M
Inventory $89.3M $138.9M $136M $128.9M $90.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.9M $6.6M $6.7M $6.1M $6M
Total Current Assets $139.4M $168.6M $167.9M $193.3M $138.9M
 
Property Plant And Equipment $44.7M $64.5M $68M $61.2M $69.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M $2.2M $2.5M $3.3M $2.1M
Total Assets $187M $235.3M $238.4M $257.9M $210.6M
 
Accounts Payable $45.3M $67.4M $57.6M $77.9M $60.4M
Accrued Expenses $18.2M $17.5M $16.5M $20.8M $16.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1M $7.2M $9.3M $9.1M $9.3M
Other Current Liabilities $3.7M $4.8M $4.6M $5.3M $4.7M
Total Current Liabilities $72M $96.8M $88M $113M $90.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $103.5M $139.8M $128.3M $145M $125.4M
 
Common Stock $51K $56K $57K $60K $61K
Other Common Equity Adj -$215K $274K $1.1M $783K $1.1M
Common Equity $83.5M $95.6M $110.1M $112.8M $85.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $83.5M $95.6M $110.1M $112.8M $85.2M
 
Total Liabilities and Equity $187M $235.3M $238.4M $257.9M $210.6M
Cash and Short Terms $35.8M $18.1M $18.8M $51M $36.4M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $45.9M $25M $49.3M $46M $38.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.7M $6.5M $9.7M $8.9M $10.2M
Inventory $97.9M $157.9M $112.4M $120M $94.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.8M $7.6M $7.2M $8M $6.3M
Total Current Assets $163.4M $197M $178.6M $183M $149.2M
 
Property Plant And Equipment $46.7M $67.4M $65.7M $76.4M $65.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.6M $2.6M $3.8M $2M
Total Assets $212.4M $267.1M $246.9M $263.2M $216.5M
 
Accounts Payable $58.3M $80.5M $55.2M $74.8M $74.6M
Accrued Expenses $26.5M $22.5M $20.9M $22.2M $21.9M
Current Portion Of Long-Term Debt -- $5M -- -- --
Current Portion Of Capital Lease Obligations $4.4M $8M $9.2M $9.8M $9.2M
Other Current Liabilities $4.5M $4.2M $6.1M $5.5M $5.2M
Total Current Liabilities $95.9M $120.6M $91.5M $112.2M $110.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $127.3M $163.9M $129.8M $154.1M $143.7M
 
Common Stock $53K $57K $59K $61K $62K
Other Common Equity Adj -$166K $260K $1.2M $870K $1.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $85.1M $103.2M $117.1M $109.2M $72.8M
 
Total Liabilities and Equity $212.4M $267.1M $246.9M $263.2M $216.5M
Cash and Short Terms $45.9M $25M $49.3M $46M $38.5M
Total Debt -- $5M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5M -$10.3M -$951K -$8.2M -$40.6M
Depreciation & Amoritzation $7.8M $10M $13.7M $16.7M $19.1M
Stock-Based Compensation $7.8M $15.7M $11.3M $11.7M $12M
Change in Accounts Receivable -$3.7M $1.3M -$1.4M -$1.1M $1.3M
Change in Inventories -$36.8M -$49.5M $2.8M $6.7M $38.5M
Cash From Operations -$19.1M -$7M $15.4M $50M $10.3M
 
Capital Expenditures $9.8M $11.6M $12.6M $12M $20.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.8M -$11.6M -$12.5M -$11.9M -$20.6M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.5M $131K $10.4M $244K $229K
Long-Term Debt Repaid -$7.8M -$2.3M -$14.6M -$5M -$4.5M
Repurchase of Common Stock -- -$524K -- -$4.3M --
Other Financing Activities -$93K -$71K -- -- -$470K
Cash From Financing $62.4M $902K -$2.2M -$5.9M -$4.4M
 
Beginning Cash (CF) $2.3M $35.8M $18.1M $18.8M $51M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.5M -$17.6M $698K $32.2M -$14.6M
Ending Cash (CF) $35.8M $18.1M $18.8M $51M $36.4M
 
Levered Free Cash Flow -$28.8M -$18.6M $2.8M $38M -$10.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.7M $2.1M $1.1M -$6.5M -$15.3M
Depreciation & Amoritzation $2.4M $3M $3.9M $4M $5.5M
Stock-Based Compensation $3.6M $4M $3.9M $2.6M $2.9M
Change in Accounts Receivable -$3.4M -$1.4M -$3.4M -$1.5M -$4.1M
Change in Inventories -$8.6M -$19.1M $23.7M $8.9M -$3.9M
Cash From Operations $13.1M $5.3M $32.8M $3.7M $5.5M
 
Capital Expenditures $2.6M $3.8M $2.7M $7.4M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$3.8M -$2.7M -$7.4M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $69K $5M $76K $61K $68K
Long-Term Debt Repaid -$545K -$876K -$1.3M -$1.2M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3K -- -- -$323K -$396K
Cash From Financing -$316K $5.4M $502K -$1.2M -$1.3M
 
Beginning Cash (CF) $35.8M $18.1M $18.8M $51M $36.4M
Foreign Exchange Rate Adjustment -$11K $6K -- $88K --
Additions / Reductions $10.1M $6.9M $30.5M -$5M $2.1M
Ending Cash (CF) $45.9M $25M $49.3M $46M $38.5M
 
Levered Free Cash Flow $10.4M $1.5M $30M -$3.8M $3.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.3M -$5.5M -$2M -$15.8M -$49.4M
Depreciation & Amoritzation $8.2M $10.6M $14.7M $16.8M $20.6M
Stock-Based Compensation $8.7M $16.1M $11.2M $10.4M $12.3M
Change in Accounts Receivable -$4.7M $3.3M -$3.3M $737K -$1.3M
Change in Inventories -$40.6M -$60M $45.6M -$8.1M $25.8M
Cash From Operations -$20.3M -$14.8M $42.9M $20.9M $12.2M
 
Capital Expenditures $10.3M $12.7M $11.6M $16.7M $15.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.3M -$12.7M -$11.5M -$16.6M -$15.2M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.4M $5.1M $5.5M $229K $236K
Long-Term Debt Repaid -$5.7M -$2.6M -$15.1M -$4.8M -$4.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12K -- -- -- -$543K
Cash From Financing $62.4M $6.6M -$7M -$7.6M -$4.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.8M -$20.9M $24.4M -$3.3M -$7.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.7M -$27.5M $31.3M $4.2M -$3.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.7M $2.1M $1.1M -$6.5M -$15.3M
Depreciation & Amoritzation $2.4M $3M $3.9M $4M $5.5M
Stock-Based Compensation $3.6M $4M $3.9M $2.6M $2.9M
Change in Accounts Receivable -$3.4M -$1.4M -$3.4M -$1.5M -$4.1M
Change in Inventories -$8.6M -$19.1M $23.7M $8.9M -$3.9M
Cash From Operations $13.1M $5.3M $32.8M $3.7M $5.5M
 
Capital Expenditures $2.6M $3.8M $2.7M $7.4M $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$3.8M -$2.7M -$7.4M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $69K $5M $76K $61K $68K
Long-Term Debt Repaid -$545K -$876K -$1.3M -$1.2M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3K -- -- -$323K -$396K
Cash From Financing -$316K $5.4M $502K -$1.2M -$1.3M
 
Beginning Cash (CF) $35.8M $18.1M $18.8M $51M $36.4M
Foreign Exchange Rate Adjustment -$11K $6K -- $88K --
Additions / Reductions $10.1M $6.9M $30.5M -$5M $2.1M
Ending Cash (CF) $45.9M $25M $49.3M $46M $38.5M
 
Levered Free Cash Flow $10.4M $1.5M $30M -$3.8M $3.4M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock