Financhill
Buy
62

MPU Quote, Financials, Valuation and Earnings

Last price:
$2.09
Seasonality move :
11.37%
Day range:
$2.00 - $2.16
52-week range:
$0.49 - $2.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.26x
P/B ratio:
7.19x
Volume:
368.5K
Avg. volume:
861.7K
1-year change:
-3.67%
Market cap:
$85.7M
Revenue:
$36.2M
EPS (TTM):
-$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.7M $6.3M -- -- $36.2M
Revenue Growth (YoY) -63.75% -60.03% -92.87% -89.35% --
 
Cost of Revenues -- -- $782.6K $281.1K $15.2M
Gross Profit -- $6.3M -- -- $21M
Gross Profit Margin -- -- -74.45% -488.08% 58.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $9.8M $5.6M $5.3M $32.6M
Other Inc / (Exp) -$29.8M $22.5M -$3.7M $671.8K $708K
Operating Expenses $14.9M $11.5M $5.6M $5.3M $32.6M
Operating Income $854.7K -$5.2M -$5.6M -$5.3M -$11.6M
 
Net Interest Expenses $16.8M $2.5M -- -- --
EBT. Incl. Unusual Items -$45.8M $14.7M -$9.3M -$4.6M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.6M $18K -$48.9K $87.1K -$275.4K
Net Income to Company -$42.2M -- -$9.3M -$4.7M -$10.5M
 
Minority Interest in Earnings -- $237.1K $832.2K $615K $1.6M
Net Income to Common Excl Extra Items -$42.2M $14.9M -$8.5M -$4.1M -$8.9M
 
Basic EPS (Cont. Ops) -$5.47 $1.32 -$0.37 -$0.13 -$0.23
Diluted EPS (Cont. Ops) -$5.47 $1.32 -$0.37 -$0.13 -$0.23
Weighted Average Basic Share $7.7M $11.3M $23M $31.3M $38M
Weighted Average Diluted Share $7.7M $11.3M $23M $31.3M $38M
 
EBITDA $7.9M -$4.1M -$5.5M -$5.3M -$7M
EBIT $854.7K -$5.2M -$5.6M -$5.3M -$11.6M
 
Revenue (Reported) $15.7M $6.3M -- -- $36.2M
Operating Income (Reported) $854.7K -$5.2M -$5.6M -$5.3M -$11.6M
Operating Income (Adjusted) $854.7K -$5.2M -$5.6M -$5.3M -$11.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7M $443.6K -- $8.7M $7.7M
Revenue Growth (YoY) -43.27% -83.79% -- -- -10.99%
 
Cost of Revenues -- $27.8K -- $3.5M $3.4M
Gross Profit -- $415.8K -- $5.2M $4.3M
Gross Profit Margin -- 93.73% -- 59.73% 55.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $1.3M $1.5M $10M $6.9M
Other Inc / (Exp) -$3M $300K $223.9K $2.6M $1.9K
Operating Expenses $3.2M $1.3M $1.5M $10M $6.9M
Operating Income -$482K -$854.8K -$1.5M -$4.8M -$2.5M
 
Net Interest Expenses $1.9M $120K -- $2.5K --
EBT. Incl. Unusual Items -$5.4M -$674.8K -$1.3M -$2.2M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.2K $1.5K -$61.3K -$276.6K $400
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $140K $147.4K $1.1M --
Net Income to Common Excl Extra Items -$5.4M -$536.3K -$1.1M -$866.8K -$2.5M
 
Basic EPS (Cont. Ops) -$0.70 -$0.02 -$0.04 -$0.02 -$0.07
Diluted EPS (Cont. Ops) -$0.70 -$0.02 -$0.04 -$0.02 -$0.07
Weighted Average Basic Share $7.7M $22.1M $30.2M $35.3M $34.7M
Weighted Average Diluted Share $7.7M $22.1M $30.2M $35.3M $34.7M
 
EBITDA $217.3K -$854.8K -$1.3M -$4.8M -$2.5M
EBIT -$482K -$854.8K -$1.3M -$4.8M -$2.5M
 
Revenue (Reported) $2.7M $443.6K -- $8.7M $7.7M
Operating Income (Reported) -$482K -$854.8K -$1.5M -$4.8M -$2.5M
Operating Income (Adjusted) -$482K -$854.8K -$1.3M -$4.8M -$2.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.7M $4M -- -- $35.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $15.1M
Gross Profit -- $4M -$415.8K $5.2M $20.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.3M $8.7M $5.8M $13.7M $29.5M
Other Inc / (Exp) -$24.9M $25.7M -$3.9M $3M -$1.8M
Operating Expenses $14.3M $9.6M $5.8M $13.7M $29.5M
Operating Income -$621.7K -$5.6M -$6.2M -$8.5M -$9.4M
 
Net Interest Expenses $12.7M $712K -- $2.5K --
EBT. Incl. Unusual Items -$38.3M $19.4M -$10M -$5.5M -$11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$802.9K -$29.7K -$111.7K -$128.2K $1.6K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $377.1K $839.6K $1.5M $551.4K
Net Income to Common Excl Extra Items -$37.5M $19.8M -$9M -$3.8M -$10.5M
 
Basic EPS (Cont. Ops) -$4.85 $2.95 -$0.36 -$0.11 -$0.25
Diluted EPS (Cont. Ops) -$4.85 $2.95 -$0.36 -$0.11 -$0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9M -$5.1M -$6M -$8.4M -$9.9M
EBIT -$621.7K -$5.6M -$6M -$8.4M -$9.9M
 
Revenue (Reported) $13.7M $4M -- -- $35.2M
Operating Income (Reported) -$621.7K -$5.6M -$6.2M -$8.5M -$9.4M
Operating Income (Adjusted) -$621.7K -$5.6M -$6M -$8.4M -$9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7M $443.6K -- $8.7M $7.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $27.8K -- $3.5M $3.4M
Gross Profit -- $415.8K -- $5.2M $4.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $1.3M $1.5M $10M $6.9M
Other Inc / (Exp) -$3M $300K $223.9K $2.6M $1.9K
Operating Expenses $3.2M $1.3M $1.5M $10M $6.9M
Operating Income -$482K -$854.8K -$1.5M -$4.8M -$2.5M
 
Net Interest Expenses $1.9M $120K -- $2.5K --
EBT. Incl. Unusual Items -$5.4M -$674.8K -$1.3M -$2.2M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.2K $1.5K -$61.3K -$276.6K $400
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $140K $147.4K $1.1M --
Net Income to Common Excl Extra Items -$5.4M -$536.3K -$1.1M -$866.8K -$2.5M
 
Basic EPS (Cont. Ops) -$0.70 -$0.02 -$0.04 -$0.02 -$0.07
Diluted EPS (Cont. Ops) -$0.70 -$0.02 -$0.04 -$0.02 -$0.07
Weighted Average Basic Share $7.7M $22.1M $30.2M $35.3M $34.7M
Weighted Average Diluted Share $7.7M $22.1M $30.2M $35.3M $34.7M
 
EBITDA $217.3K -$854.8K -$1.3M -$4.8M -$2.5M
EBIT -$482K -$854.8K -$1.3M -$4.8M -$2.5M
 
Revenue (Reported) $2.7M $443.6K -- $8.7M $7.7M
Operating Income (Reported) -$482K -$854.8K -$1.5M -$4.8M -$2.5M
Operating Income (Adjusted) -$482K -$854.8K -$1.3M -$4.8M -$2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4M $7.4M $7.3M $3.1M $8.9M
Short Term Investments -- -- $3M $254.4K $7K
Accounts Receivable, Net $256.6K -- -- -- $422.8K
Inventory -- -- -- -- --
Prepaid Expenses $255.3K -- -- -- --
Other Current Assets -- $645.1K $1.2M $8.2M $4.7M
Total Current Assets $46.3M $9.3M $12.6M $11.6M $14.9M
 
Property Plant And Equipment $45.9M -- -- -- --
Long-Term Investments -- -- -- $1.8M $1.5M
Goodwill -- $4.7M -- -- $2.9M
Other Intangibles -- $1M -- -- $183.8K
Other Long-Term Assets -- -- -- -- --
Total Assets $93.4M $14.9M $12.6M $13.3M $19.5M
 
Accounts Payable $367.7K $3M $254.7K -- $1M
Accrued Expenses $236.2K $161.3K $132.7K -- $2.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $14.6M -- -- $185.4K $2.3M
Total Current Liabilities $16.2M $3.1M $5.6M $2.9M $5.4M
 
Long-Term Debt $88.8M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $111M $3.1M $5.6M $2.9M $5.4M
 
Common Stock $7.7K $22.1K $26.5K $31.8K $40.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -$17.6M $12.1M $8M $10.4M $14.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$237.1K -$1M -- --
Total Equity -$17.6M $11.8M $7M $10.4M $14.1M
 
Total Liabilities and Equity $93.4M $14.9M $12.6M $13.3M $19.5M
Cash and Short Terms $2.4M $7.4M $10.2M $3.4M $8.9M
Total Debt $88.8M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.2M $5M $8.6M $2.9M $6.8M
Short Term Investments -- -- $2.5M $3.1M $7K
Accounts Receivable, Net $310.3K -- -- $296.7K $509.8K
Inventory -- -- -- -- --
Prepaid Expenses $539.1K $561.7K -- -- --
Other Current Assets -- -- $983.3K $11M $4.7M
Total Current Assets $8.2M $7M $12.1M $17.3M $12.7M
 
Property Plant And Equipment $56.2M -- -- -- --
Long-Term Investments -- -- -- $2.3M $1.5M
Goodwill -- $4.7M -- $2.9M $2.9M
Other Intangibles -- $972.2K -- $1.7M $196.7K
Other Long-Term Assets -- $319.7K -- -- --
Total Assets $64.4M $13M $12.1M $24.2M $17.3M
 
Accounts Payable $215.3K $1.6M $154K $44.7K $444.9K
Accrued Expenses $222.2K $164.8K $135.5K -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $6.3M $2.6M
Total Current Liabilities $987.7K $1.7M $302.1K $7.9M $5.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $87.5M $1.7M $302.1K $7.9M $5.4M
 
Common Stock $1.8K $22.1K $31.6K $36K $40.7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$312.1K -$1.2M $441.1K --
Total Equity -$23M $11.2M $11.8M $16.3M $11.9M
 
Total Liabilities and Equity $64.4M $13M $12.1M $24.2M $17.3M
Cash and Short Terms $4.2M $5M $11.2M $6M $6.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$42.2M -- -$9.3M -$4.7M -$10.5M
Depreciation & Amoritzation $7M -- $111.1K -- $4.6M
Stock-Based Compensation -- -- $53K $237.7K $1.5M
Change in Accounts Receivable $734.2K -- $139.6K $1.1M -$99.3K
Change in Inventories -- -- -- -- --
Cash From Operations $4M -$3.8M -$5.9M -$3M $4.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $3.8K -$1.5M -$381.7K
Cash From Investing $17.1M $10.8M -$52.5K -$4.8M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $276.4K $170K -- -- --
Long-Term Debt Repaid -$18M -$14.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M $10M $3.4M $2.3M $3.5M
Cash From Financing -$19.4M -$4.8M $5.8M $3.7M $3.5M
 
Beginning Cash (CF) $3.4M $5.1M $7.4M $7.3M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $2.3M -$117.1K -$4.1M $5.7M
Ending Cash (CF) $5.1M $7.4M $7.3M $3.1M $8.9M
 
Levered Free Cash Flow $4M -$3.8M -$5.9M -$3M $4.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $738K -$1M -$1M $8.2M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$850K -$500K --
Cash From Investing $945.4K -- -$850K -$300K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $88.9K $1.2M --
Cash From Financing -$3.2M -- $88.9K $1.2M --
 
Beginning Cash (CF) $4.2M $5M $8.6M $2.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$1M -$1.8M $9.1M --
Ending Cash (CF) $2.7M $4M $6.8M $12M --
 
Levered Free Cash Flow $738K -$1M -$1M $8.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.4M -$6M -$3.4M -$3.2M $2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- $3.8K -$1.4M -$500K
Cash From Investing $24.9M -- -$52.5K -$5.8M -$800.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $446.4K -- -- -- --
Long-Term Debt Repaid -$27.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -- -- $1.8M $2.7M
Cash From Financing -$29.1M $6.8M $7.1M $3.2M $2.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $226.8K $782K $3.6M -$5.8M $3.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4M -$6M -$3.4M -$3.2M $2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $561.3K -$3.4M -$959.8K $8.1M -$2.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$850K -$381.7K --
Cash From Investing $11.8M -- -$850K -$1.3M $92.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $170K -- -- -- --
Long-Term Debt Repaid -$14.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2K -- $1.4M $2M $3.4K
Cash From Financing -$14.7M -- $1.4M $2M $3.4K
 
Beginning Cash (CF) $9.3M $12.4M $15.9M $6M $8.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M -$3.4M -$415.9K $8.9M -$2.1M
Ending Cash (CF) $6.9M $9M $15.5M $14.8M $6.8M
 
Levered Free Cash Flow $561.3K -$3.4M -$959.8K $8.1M -$2.2M

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