Financhill
Buy
67

MPNGF Quote, Financials, Valuation and Earnings

Last price:
$16.50
Seasonality move :
7.5%
Day range:
$16.70 - $17.89
52-week range:
$12.15 - $28.08
Dividend yield:
0%
P/E ratio:
44.71x
P/S ratio:
2.74x
P/B ratio:
4.03x
Volume:
2.3K
Avg. volume:
5.6K
1-year change:
12.59%
Market cap:
$102.2B
Revenue:
$47B
EPS (TTM):
$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.6B $27.7B $32.7B $39.1B $47B
Revenue Growth (YoY) 17.81% 66.79% 18.03% 19.48% 20.26%
 
Cost of Revenues $11.7B $21.2B $23.6B $25.4B $29B
Gross Profit $4.9B $6.6B $9.2B $13.7B $18.1B
Gross Profit Margin 29.66% 23.71% 28.08% 35.12% 38.44%
 
R&D Expenses $1.6B $2.6B $3.1B $3B $2.9B
Selling, General & Admin $3.8B $7.6B $7.4B $9.3B $10.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.2B $10B $10.2B $12.6B $13.3B
Operating Income -$279.8M -$3.4B -$963.4M $1.1B $4.7B
 
Net Interest Expenses -- $90.6M $144.5M $85.7M $6.3M
EBT. Incl. Unusual Items $643.1M -$3.6B -$1B $2B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39.1M -$4.7M -$10.5M $23.3M $303.4M
Net Income to Company $643.1M -$3.6B -$1B $2B $5.3B
 
Minority Interest in Earnings $101.6K -$337.8K -$117.2K -$212.5K -$159.3K
Net Income to Common Excl Extra Items $682.3M -$3.6B -$995.4M $2B $5B
 
Basic EPS (Cont. Ops) $0.12 -$0.60 -$0.16 $0.32 $0.82
Diluted EPS (Cont. Ops) $0.11 -$0.60 -$0.16 $0.30 $0.79
Weighted Average Basic Share $5.8B $6B $6.2B $6.2B $6.1B
Weighted Average Diluted Share $6B $6B $6.2B $6.3B $6.2B
 
EBITDA $1.4B -$2.1B $678.6M $3.3B $6.7B
EBIT $693.1M -$3.5B -$770M $2.2B $5.5B
 
Revenue (Reported) $16.6B $27.7B $32.7B $39.1B $47B
Operating Income (Reported) -$279.8M -$3.4B -$963.4M $1.1B $4.7B
Operating Income (Adjusted) $693.1M -$3.5B -$770M $2.2B $5.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.7B $7.3B $8.6B $10.2B $11.9B
Revenue Growth (YoY) 137.74% 27.59% 13.59% 19.58% 63.46%
 
Cost of Revenues $4.6B $5.6B $5.7B -- $7.4B
Gross Profit $1.1B $1.7B $2.9B -- $4.5B
Gross Profit Margin 19.45% 23.21% 33.81% -- 37.45%
 
R&D Expenses $535.9M $767.6M $737.4M -- $793.4M
Selling, General & Admin $1.4B $1.8B $1.8B -- $2.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $2.6B $2.6B -- $3.3B
Operating Income -$804.7M -$874.2M $342.2M -- $1.2B
 
Net Interest Expenses $13.6M $34.6M $24.7M -- --
EBT. Incl. Unusual Items -$748.6M -$905.8M $491.9M -- $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$8.7M $1.2M -- $74.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$157.4K $12.1K -$37.7K -- -$7.3K
Net Income to Common Excl Extra Items -$747.1M -$897.1M $490.7M -- $1.4B
 
Basic EPS (Cont. Ops) -$0.13 -$0.15 $0.08 -- $0.23
Diluted EPS (Cont. Ops) -$0.13 -$0.15 $0.08 -- $0.23
Weighted Average Basic Share $5.9B $6.2B $6.2B -- $6.1B
Weighted Average Diluted Share $5.9B $6.2B $6.2B -- $6.1B
 
EBITDA -$723M -$853.9M $543.6M -- $1.5B
EBIT -$723M -$853.9M $543.6M -- $1.5B
 
Revenue (Reported) $5.7B $7.3B $8.6B $10.2B $11.9B
Operating Income (Reported) -$804.7M -$874.2M $342.2M -- $1.2B
Operating Income (Adjusted) -$723M -$853.9M $543.6M -- $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20B $29.3B $31.3B $40.7B $37.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.7B $22.2B $22.5B -- $24.5B
Gross Profit $5.3B $7.2B $8.8B -- $13.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8B $2.8B $3B -- $3.1B
Selling, General & Admin $4.6B $8.1B $7.5B -- $8.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.3B $10.9B $10.4B -- $11.4B
Operating Income -$975.6M -$3.7B -$1.6B -- $1.9B
 
Net Interest Expenses -- $111.7M $121.1M -- $76.5M
EBT. Incl. Unusual Items $111.6M -$3.8B -$1.4B -- $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27.6M -$11.7M -$9M -- $76.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$193.3K -$167.3K -$94.1K -- -$226.3K
Net Income to Common Excl Extra Items $139M -$3.8B -$1.4B -- $2.4B
 
Basic EPS (Cont. Ops) $0.02 -$0.62 -$0.24 -- $0.38
Diluted EPS (Cont. Ops) $0.02 -$0.62 -$0.24 -- $0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $183M -$3.6B -$1.2B -- $2.7B
EBIT $183M -$3.6B -$1.2B -- $2.7B
 
Revenue (Reported) $20B $29.3B $31.3B $40.7B $37.9B
Operating Income (Reported) -$975.6M -$3.7B -$1.6B -- $1.9B
Operating Income (Adjusted) $183M -$3.6B -$1.2B -- $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.7B $7.3B $8.6B $10.2B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $5.6B $5.7B -- $7.4B
Gross Profit $1.1B $1.7B $2.9B -- $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $535.9M $767.6M $737.4M -- $793.4M
Selling, General & Admin $1.4B $1.8B $1.8B -- $2.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $2.6B $2.6B -- $3.3B
Operating Income -$804.7M -$874.2M $342.2M -- $1.2B
 
Net Interest Expenses $13.6M $34.6M $24.7M -- --
EBT. Incl. Unusual Items -$748.6M -$905.8M $491.9M -- $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$8.7M $1.2M -- $74.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$157.4K $12.1K -$37.7K -- -$7.3K
Net Income to Common Excl Extra Items -$747.1M -$897.1M $490.7M -- $1.4B
 
Basic EPS (Cont. Ops) -$0.13 -$0.15 $0.08 -- $0.23
Diluted EPS (Cont. Ops) -$0.13 -$0.15 $0.08 -- $0.23
Weighted Average Basic Share $5.9B $6.2B $6.2B -- $6.1B
Weighted Average Diluted Share $5.9B $6.2B $6.2B -- $6.1B
 
EBITDA -$723M -$853.9M $543.6M -- $1.5B
EBIT -$723M -$853.9M $543.6M -- $1.5B
 
Revenue (Reported) $5.7B $7.3B $8.6B $10.2B $11.9B
Operating Income (Reported) -$804.7M -$874.2M $342.2M -- $1.2B
Operating Income (Adjusted) -$723M -$853.9M $543.6M -- $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $5.1B $2.9B $4.7B $9.7B
Short Term Investments $6.7B $13.2B $13.3B $15.8B $13.3B
Accounts Receivable, Net $157.8M $281.3M $297.5M $387M $363.4M
Inventory $71.4M $106.9M $168.5M $184M $237.5M
Prepaid Expenses $196.1M $364.4M $291.1M $514.9M $559.4M
Other Current Assets $38.7M $216.2M $209.7M $102.8M $91.8M
Total Current Assets $13.5B $23.2B $20.7B $25.8B $28.7B
 
Property Plant And Equipment $3B $2.7B $3.4B $3.8B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.2B $4.4B $4B $3.9B $3.8B
Other Intangibles $616.7M $1.6B $415.9M $370.2M $336.5M
Other Long-Term Assets $41.1M $72.2M $6.7M $52.6M $6.8M
Total Assets $25.5B $37.8B $35.4B $41.3B $44.4B
 
Accounts Payable $1.8B $2.4B $2.5B $3.2B $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $166.8M $275.6M $313.9M $349.8M $359.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.8B $10.8B $11.1B $14.2B $14.8B
 
Long-Term Debt $2.3B $6.7B $5.1B $5B $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $18.1B $16.8B $19.9B $20.8B
 
Common Stock $60.5K $64.5K $60.2K $59K $55.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $15B $19.7B $18.7B $21.4B $23.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$9M -$8.9M -$8.1M -$8M -$8.1M
Total Equity $14.9B $19.7B $18.7B $21.4B $23.6B
 
Total Liabilities and Equity $25.5B $37.8B $35.4B $41.3B $44.4B
Cash and Short Terms $9.4B $18.3B $16.2B $20.5B $23B
Total Debt $3.3B $8.5B $7.6B $7.7B $7.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.7B $5.6B $3.9B -- $15.8B
Short Term Investments $5.4B $10.7B $12.3B -- $9B
Accounts Receivable, Net $186.3M $294.4M $334.9M -- $399M
Inventory $72.6M $115.3M $150.4M -- $261.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9B $2.7B $1.8B -- $2.5B
Total Current Assets $12B $21.2B $20.4B -- $30.4B
 
Property Plant And Equipment $2.1B $3.6B $3.2B -- $4.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6B $625M $767.7M -- $440.3M
Total Assets $24.3B $36.3B $36.3B -- $46B
 
Accounts Payable $1.5B $2.2B $2.2B -- $3.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $197.7M $283.3M $301.9M -- $369.9M
Other Current Liabilities $333.7M -- -- -- --
Total Current Liabilities $7.3B $9.5B $11.2B -- $14.5B
 
Long-Term Debt $2.3B $7.2B $5.1B -- $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $10.1B $17.3B $16.8B -- $20.6B
 
Common Stock $60K $64.7K $60.7K -- $56.3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$8.8M -$8.9M -$8.1M -- -$8.1M
Total Equity $14.3B $19B $19.5B -- $25.3B
 
Total Liabilities and Equity $24.3B $36.3B $36.3B -- $46B
Cash and Short Terms $8.1B $16.3B $16.2B -- $24.8B
Total Debt $3.4B $9B $7.6B -- $7.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $643.1M -$3.6B -$1B $2B $5.3B
Depreciation & Amoritzation $752.6M $1.4B $1.4B $1.1B $1.2B
Stock-Based Compensation $474.9M $804.4M $1.3B $1.2B $1.1B
Change in Accounts Receivable -$55.3M -$115.6M -$56.2M -$102.9M -$25.1M
Change in Inventories -$27.7M -$6.3M -$71.6M -$20.1M -$59.8M
Cash From Operations $1.2B -$621.3M $1.7B $5.7B $8B
 
Capital Expenditures $2.3B $1.4B $853.2M $972.6M $1.5B
Cash Acquisitions -$259.8M -$125.5M -$8.2M $55.9M $226.8M
Cash From Investing -$3.1B -$9.1B -$2.2B -$3.5B $1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5B $6.9B $3.8B $6.1B $2.8B
Long-Term Debt Repaid -$909.8M -$1.5B -$4.9B -$6B -$3B
Repurchase of Common Stock -- -- -- -- -$3.6B
Other Financing Activities $16.6M $122.6M $71.5M -$12.5M $39.1M
Cash From Financing $2.5B $12.2B -$1.5B -$393.2M -$4.2B
 
Beginning Cash (CF) $1.9B $2.6B $4.8B $2.8B $4.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $675.4M $2.5B -$2B $1.8B $5.1B
Ending Cash (CF) $2.5B $5B $3B $4.7B $9.9B
 
Levered Free Cash Flow -$1.1B -$2B $845.6M $4.8B $6.4B
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 -$682.8M -$1.8B $1.2B -- $1.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $730.1M $1.8B -$115.5M -- $4.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $68.1M $446.3M -$82.7M -- -$69.6M
 
Beginning Cash (CF) $2.6B $5.1B $2.9B -- $9.7B
Foreign Exchange Rate Adjustment -$7.6M -$8.2M $1.6M -- -$26.8M
Additions / Reductions $115.4M $463.2M $977.9M -- $6.1B
Ending Cash (CF) $2.7B $5.6B $3.9B -- $15.8B
 
Levered Free Cash Flow -$682.8M -$1.8B $1.2B -- $1.4B
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 -- -$1.7B $1.1B $5.4B $5.6B
 
Capital Expenditures -- $1.4B $1.9B -- $764.7M
Cash Acquisitions -- -$125.5M -$145.5M -- -$17M
Cash From Investing -- -$8B -$4.1B -- $354.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $12.6B $99.7M -- -$446.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.8B -$2.9B -- $5.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$3.1B -$774.1M -- $5.6B
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 -$682.8M -$1.8B $1.2B -- $1.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $730.1M $1.8B -$115.5M -- $4.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $68.1M $446.3M -$82.7M -- -$69.6M
 
Beginning Cash (CF) $2.6B $5.1B $2.9B -- $9.7B
Foreign Exchange Rate Adjustment -$7.6M -$8.2M $1.6M -- -$26.8M
Additions / Reductions $115.4M $463.2M $977.9M -- $6.1B
Ending Cash (CF) $2.7B $5.6B $3.9B -- $15.8B
 
Levered Free Cash Flow -$682.8M -$1.8B $1.2B -- $1.4B

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Stock Overvalued or a Buy for the Next Decade?
Is Tesla Stock Overvalued or a Buy for the Next Decade?

Shares of EV major Tesla (NASDAQ:TSLA) have experienced extreme volatility…

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is up 1.57% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.27% over the past day.

Buy
88
SMR alert for May 28

NuScale Power [SMR] is down 0.37% over the past day.

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

Show me the best stock