Financhill
Buy
61

PRTS Quote, Financials, Valuation and Earnings

Last price:
$1.05
Seasonality move :
-12.48%
Day range:
$1.00 - $1.07
52-week range:
$0.68 - $3.25
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.10x
P/B ratio:
0.56x
Volume:
497.5K
Avg. volume:
370.3K
1-year change:
-66.77%
Market cap:
$54.7M
Revenue:
$675.7M
EPS (TTM):
-$0.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $280.7M $443.9M $582.4M $661.6M $675.7M
Revenue Growth (YoY) -3.04% 58.16% 31.22% 13.59% 2.14%
 
Cost of Revenues $196.4M $288.5M $385.2M $430.7M $446.3M
Gross Profit $84.2M $155.4M $197.3M $230.9M $229.4M
Gross Profit Margin 30.01% 35% 33.87% 34.9% 33.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36K $213K $238K $467K $3.2M
Operating Expenses $92.5M $155.1M $206.4M $230.2M $239.3M
Operating Income -$8.3M $295K -$9.1M $651K -$9.9M
 
Net Interest Expenses $1.9M $1.7M $1.1M $1.4M $1.4M
EBT. Incl. Unusual Items -$10.1M -$1.2M -$10M -$319K -$8.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.4M $307K $351K $632K $145K
Net Income to Company -$31.5M -$1.5M -$10.3M -$951K -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.5M -$1.5M -$10.3M -$951K -$8.2M
 
Basic EPS (Cont. Ops) -$0.89 -$0.04 -$0.20 -$0.02 -$0.15
Diluted EPS (Cont. Ops) -$0.89 -$0.04 -$0.20 -$0.02 -$0.15
Weighted Average Basic Share $35.7M $42.3M $51.4M $54.1M $56.6M
Weighted Average Diluted Share $35.7M $42.3M $51.4M $54.1M $56.6M
 
EBITDA -$1.9M $8.3M $1.1M $14.8M $10M
EBIT -$8.2M $508K -$8.9M $1.1M -$6.7M
 
Revenue (Reported) $280.7M $443.9M $582.4M $661.6M $675.7M
Operating Income (Reported) -$8.3M $295K -$9.1M $651K -$9.9M
Operating Income (Adjusted) -$8.2M $508K -$8.9M $1.1M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $117.4M $141.8M $164.8M $166.9M $144.8M
Revenue Growth (YoY) 69.48% 20.82% 16.19% 1.25% -13.25%
 
Cost of Revenues $74.3M $94.5M $108.7M $112M $93.8M
Gross Profit $43.1M $47.3M $56.1M $54.8M $51M
Gross Profit Margin 36.73% 33.37% 34.07% 32.85% 35.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6K $24K $117K $874K $345K
Operating Expenses $41.4M $51.7M $56.7M $57.7M $60.9M
Operating Income $1.7M -$4.3M -$581K -$2.9M -$9.9M
 
Net Interest Expenses $308K $309K $435K $360K $310K
EBT. Incl. Unusual Items $1.4M -$4.6M -$899K -$2.4M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45K $39K $49K $114K $135K
Net Income to Company $1.4M -$4.7M -$948K -$2.5M -$10M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M -$4.7M -$948K -$2.5M -$10M
 
Basic EPS (Cont. Ops) $0.03 -$0.09 -$0.02 -$0.04 -$0.17
Diluted EPS (Cont. Ops) $0.03 -$0.09 -$0.02 -$0.04 -$0.17
Weighted Average Basic Share $44.7M $52.3M $54.5M $57.2M $57.3M
Weighted Average Diluted Share $53.6M $52.3M $54.5M $57.2M $57.3M
 
EBITDA $3.5M -$1.7M $3M $2.4M -$4.6M
EBIT $1.7M -$4.3M -$464K -$2M -$9.6M
 
Revenue (Reported) $117.4M $141.8M $164.8M $166.9M $144.8M
Operating Income (Reported) $1.7M -$4.3M -$581K -$2.9M -$9.9M
Operating Income (Adjusted) $1.7M -$4.3M -$464K -$2M -$9.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $387.1M $563.9M $645.3M $673.9M $611.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $252.2M $372.4M $418.7M $444.4M $406.8M
Gross Profit $134.9M $191.5M $226.7M $229.5M $204.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $75K $354K $380K $2.5M $1.9M
Operating Expenses $133.5M $199.3M $225.2M $238M $236.8M
Operating Income $1.4M -$7.8M $1.5M -$8.6M -$31.9M
 
Net Interest Expenses $1.9M $1.1M $1.4M $1.4M $1.2M
EBT. Incl. Unusual Items -$458K -$8.5M $505K -$7.5M -$31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $315K $262K $910K $9K
Net Income to Company -$23.1M -$8.8M $243K -$8.4M -$31.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.1M -$8.8M $243K -$8.4M -$31.3M
 
Basic EPS (Cont. Ops) -$0.67 -$0.20 -- -$0.15 -$0.54
Diluted EPS (Cont. Ops) -$0.68 -$0.20 -$0.01 -$0.15 -$0.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.6M $2.2M $14.4M $10.5M -$12.4M
EBIT $1.5M -$7.4M $1.9M -$6M -$30M
 
Revenue (Reported) $387.1M $563.9M $645.3M $673.9M $611.7M
Operating Income (Reported) $1.4M -$7.8M $1.5M -$8.6M -$31.9M
Operating Income (Adjusted) $1.5M -$7.4M $1.9M -$6M -$30M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $324.2M $444.2M $507.1M $519.3M $455.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $210.4M $294.3M $327.8M $341.5M $302M
Gross Profit $113.7M $149.9M $179.2M $177.8M $153.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $80K $221K $363K $2.4M $1.1M
Operating Expenses $110.2M $154.4M $173.1M $180.9M $178.5M
Operating Income $3.6M -$4.5M $6.1M -$3.1M -$25.2M
 
Net Interest Expenses $1.5M $826K $1.1M $1M $896K
EBT. Incl. Unusual Items $2.2M -$5.1M $5.4M -$1.7M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199K $207K $118K $396K $260K
Net Income to Company $2M -$5.3M $5.3M -$2.1M -$25.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2M -$5.3M $5.3M -$2.1M -$25.2M
 
Basic EPS (Cont. Ops) $0.04 -$0.11 $0.10 -$0.03 -$0.43
Diluted EPS (Cont. Ops) $0.03 -$0.11 $0.09 -$0.03 -$0.43
Weighted Average Basic Share $120.9M $152.7M $161.9M $168.8M $170.7M
Weighted Average Diluted Share $137.8M $158.1M $168.9M $171.7M $170.7M
 
EBITDA $9M $2.9M $16.2M $11.9M -$10.6M
EBIT $3.6M -$4.3M $6.5M -$698K -$24M
 
Revenue (Reported) $324.2M $444.2M $507.1M $519.3M $455.3M
Operating Income (Reported) $3.6M -$4.5M $6.1M -$3.1M -$25.2M
Operating Income (Adjusted) $3.6M -$4.3M $6.5M -$698K -$24M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.3M $35.8M $18.1M $18.8M $51M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $6.3M $5M $6.4M $7.4M
Inventory $52.5M $89.3M $138.9M $136M $128.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.9M $7.9M $6.6M $6.7M $6.1M
Total Current Assets $62.4M $139.4M $168.6M $167.9M $193.3M
 
Property Plant And Equipment $23.2M $44.7M $64.5M $68M $61.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4M $2.9M $2.2M $2.5M $3.3M
Total Assets $87.9M $187M $235.3M $238.4M $257.9M
 
Accounts Payable $44.4M $45.3M $67.4M $57.6M $77.9M
Accrued Expenses $9.5M $18.2M $17.5M $16.5M $20.8M
Current Portion Of Long-Term Debt $729K -- -- -- --
Current Portion Of Capital Lease Obligations $2M $4.1M $7.2M $9.3M $9.1M
Other Current Liabilities $2.6M $3.7M $4.8M $4.6M $5.3M
Total Current Liabilities $59.9M $72M $96.8M $88M $113M
 
Long-Term Debt $1.1M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $75.6M $103.5M $139.8M $128.3M $145M
 
Common Stock $41K $51K $56K $57K $60K
Other Common Equity Adj $214K -$215K $274K $1.1M $783K
Common Equity $12.4M $83.5M $95.6M $110.1M $112.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.4M $83.5M $95.6M $110.1M $112.8M
 
Total Liabilities and Equity $87.9M $187M $235.3M $238.4M $257.9M
Cash and Short Terms $2.3M $35.8M $18.1M $18.8M $51M
Total Debt $1.8M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $59M $20.7M $16.7M $66.7M $38.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7M $8.1M $9.5M $9.4M $8.4M
Inventory $76.7M $131.8M $154.8M $124M $97.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $6.4M $6.7M $6.7M $6.5M
Total Current Assets $149.6M $166.9M $187.6M $206.8M $150.2M
 
Property Plant And Equipment $41M $52.7M $69.8M $60.8M $74.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.3M $2.2M $2.6M $3.3M $3.1M
Total Assets $192.8M $221.8M $260M $270.8M $227.6M
 
Accounts Payable $49.4M $59.4M $68.2M $83.4M $59.7M
Accrued Expenses $22.6M $23.4M $20M $21.9M $19M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $6M $9M $9.3M $9.3M
Other Current Liabilities $3.2M $3.9M $4.2M $5M $4.8M
Total Current Liabilities $78.9M $93.5M $101.7M $119.6M $92.9M
 
Long-Term Debt -- -- $5M -- --
Capital Leases -- -- -- -- --
Total Liabilities $108.3M $127.3M $148.4M $153.2M $130.4M
 
Common Stock $50K $55K $57K $60K $61K
Other Common Equity Adj $139K -$57K $228K $1.2M $870K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $84.6M $94.5M $111.6M $117.7M $97.2M
 
Total Liabilities and Equity $192.8M $221.8M $260M $270.8M $227.6M
Cash and Short Terms $59M $20.7M $16.7M $66.7M $38.1M
Total Debt -- -- $5M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$31.5M -$1.5M -$10.3M -$951K -$8.2M
Depreciation & Amoritzation $6.4M $7.8M $10M $13.7M $16.7M
Stock-Based Compensation $3.7M $7.8M $15.7M $11.3M $11.7M
Change in Accounts Receivable $1.1M -$3.7M $1.3M -$1.4M -$1.1M
Change in Inventories -$2.9M -$36.8M -$49.5M $2.8M $6.7M
Cash From Operations $6.9M -$19.1M -$7M $15.4M $50M
 
Capital Expenditures $6.2M $9.8M $11.6M $12.6M $12M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2M -$9.8M -$11.6M -$12.5M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$80K -$33K -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.9M $5.5M $131K $10.4M $244K
Long-Term Debt Repaid -$15.4M -$7.8M -$2.3M -$14.6M -$5M
Repurchase of Common Stock -- -- -$524K -- -$4.3M
Other Financing Activities -$302K -$93K -$71K -- --
Cash From Financing -$465K $62.4M $902K -$2.2M -$5.9M
 
Beginning Cash (CF) $2M $2.3M $35.8M $18.1M $18.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $252K $33.5M -$17.6M $698K $32.2M
Ending Cash (CF) $2.3M $35.8M $18.1M $18.8M $51M
 
Levered Free Cash Flow $717K -$28.8M -$18.6M $2.8M $38M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4M -$4.7M -$948K -$2.5M -$10M
Depreciation & Amoritzation $1.8M $2.6M $3.4M $4.4M $5M
Stock-Based Compensation $1.6M $4M $3.3M $1.5M $3.1M
Change in Accounts Receivable -$1.7M -$1.1M -$2.6M -$2.1M -$2.3M
Change in Inventories -$11.3M -$17.8M $8.3M -$10.7M $12.1M
Cash From Operations -$23.6M -$9.3M $243K -$8.5M $8.5M
 
Capital Expenditures $3.1M $3M $2.7M $2.7M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$3M -$2.7M -$2.7M -$3.5M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $121K $15K $5.1M $42K $41K
Long-Term Debt Repaid -$366K -$591K -$1.2M -$1.2M -$1.1M
Repurchase of Common Stock -- -- -- -$1.1M --
Other Financing Activities -$6K -- -- -- -$32K
Cash From Financing $60.8M -$125K $4.4M -$1.3M -$961K
 
Beginning Cash (CF) $24.9M $33.1M $15.2M $79.2M $34.1M
Foreign Exchange Rate Adjustment $13K -$5K -$477K -- --
Additions / Reductions $34.1M -$12.5M $1.9M -$12.5M $4M
Ending Cash (CF) $59M $20.7M $16.7M $66.7M $38.1M
 
Levered Free Cash Flow -$26.7M -$12.4M -$2.5M -$11.2M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23.1M -$8.8M $243K -$8.4M -$31.3M
Depreciation & Amoritzation $7.1M $9.6M $12.6M $16.6M $17.6M
Stock-Based Compensation $7.7M $13.1M $12.2M $11.7M $12.5M
Change in Accounts Receivable -$2.6M -$1.1M -$1.6M $15K $1M
Change in Inventories -$29M -$55M -$23M $30.3M $26.7M
Cash From Operations $4.2M -$29M $7.1M $67.5M $678K
 
Capital Expenditures $8.4M $11.3M $13.7M $9.4M $22.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.4M -$11.2M -$13.6M -$9.3M -$22.7M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.7M $126K $10.4M $225K $253K
Long-Term Debt Repaid -$10.7M -$2.1M -$9.1M -$10M -$4.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$103K -$5K -- -- --
Cash From Financing $62.1M $2M $3M -$8.6M -$6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.9M -$38.3M -$3.5M $49.6M -$28.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.3M -$40.3M -$6.6M $58.1M -$22.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2M -$5.3M $5.3M -$2.1M -$25.2M
Depreciation & Amoritzation $5.4M $7.2M $9.8M $12.6M $13.5M
Stock-Based Compensation $6M $11.3M $7.8M $8.2M $9M
Change in Accounts Receivable -$4.3M -$1.7M -$4.6M -$3.2M -$1.1M
Change in Inventories -$24.2M -$42.5M -$15.9M $11.6M $31.7M
Cash From Operations $1.6M -$8.3M $5.7M $57.9M $8.5M
 
Capital Expenditures $6.9M $8.4M $10.5M $7.4M $18.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9M -$8.4M -$10.5M -$7.3M -$18.1M
 
Dividends Paid (Ex Special Dividend) -$33K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.5M $105K $10.4M $159K $168K
Long-Term Debt Repaid -$7.3M -$1.7M -$8.5M -$3.8M -$3.4M
Repurchase of Common Stock -- -- -- -$2.2M --
Other Financing Activities -$91K -$3K -- -- -$461K
Cash From Financing $62M $1.7M $3.8M -$2.7M -$3.3M
 
Beginning Cash (CF) $41.3M $114.8M $58.4M $147.3M $131.1M
Foreign Exchange Rate Adjustment $5K -$27K -$498K -- $87K
Additions / Reductions $56.7M -$15.1M -$992K $47.9M -$12.9M
Ending Cash (CF) $98M $99.7M $56.9M $195.2M $118.2M
 
Levered Free Cash Flow -$5.3M -$16.8M -$4.8M $50.5M -$9.7M

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

GET BETTER TRADE IDEAS

Popular

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock