Motorcar Parts of America Reports Fiscal Second Quarter Results
Motorcar Parts of America (MPAA) reported fiscal 2025 second quarter results with record sales of $208.2 million, up 5.9% year-over-year, and record gross profit of $41.3 million. The company generated $22.9 million in operating cash flow and reduced net bank debt by $22.0 million. Despite these achievements, the quarter saw a net loss of $3.0 million ($0.15 per share), impacted by $8.0 million in non-cash expenses and $1.1 million in one-time expenses. The company maintains its fiscal 2025 guidance with projected sales between $746-766 million, representing 3.9-6.7% growth, and operating income expected between $79-84 million.
Motorcar Parts of America (MPAA) ha riportato i risultati del secondo trimestre dell’anno fiscale 2025 con vendite record di 208,2 milioni di dollari, in aumento del 5,9% rispetto all’anno precedente, e profitto lordo record di 41,3 milioni di dollari. L'azienda ha generato un flusso di cassa operativo di 22,9 milioni di dollari e ha ridotto il debito bancario netto di 22,0 milioni di dollari. Nonostante questi risultati, il trimestre ha registrato una perdita netta di 3,0 milioni di dollari (0,15 dollari per azione), influenzata da 8,0 milioni di dollari in spese non monetarie e 1,1 milioni di dollari in spese una tantum. L'azienda mantiene le sue previsioni per l’anno fiscale 2025 con vendite previste tra 746 e 766 milioni di dollari, che rappresentano una crescita del 3,9-6,7%, e un reddito operativo atteso tra 79 e 84 milioni di dollari.
Motorcar Parts of America (MPAA) reportó los resultados del segundo trimestre del año fiscal 2025 con ventas récord de 208,2 millones de dólares, un aumento del 5,9% en comparación con el año anterior, y ganancia bruta récord de 41,3 millones de dólares. La empresa generó 22,9 millones de dólares en flujo de caja operativo y redujo la deuda bancaria neta en 22,0 millones de dólares. A pesar de estos logros, el trimestre vio una pérdida neta de 3,0 millones de dólares (0,15 dólares por acción), afectada por 8,0 millones de dólares en gastos no monetarios y 1,1 millones de dólares en gastos únicos. La empresa mantiene su proyección para el año fiscal 2025 con ventas proyectadas entre 746 y 766 millones de dólares, lo que representa un crecimiento del 3,9-6,7%, y un ingreso operativo esperado entre 79 y 84 millones de dólares.
모터카 파트스 오브 아메리카 (MPAA)는 2025 회계 연도 2분기 실적을 발표하며 208.2 백만 달러의 기록적인 판매를 달성했다고 보고했으며, 이는 전년 대비 5.9% 증가한 수치입니다. 또한 41.3 백만 달러의 기록적인 총 이익을 기록했습니다. 회사는 22.9 백만 달러의 운영 현금 흐름을 창출하고, 순 은행 부채를 22.0 백만 달러 줄였습니다. 이러한 성과에도 불구하고, 해당 분기는 3.0 백만 달러(주당 0.15 달러)의 순손실을 기록하였으며, 이는 8.0 백만 달러의 비현금 비용과 1.1 백만 달러의 일회성 비용이 영향을 미쳤습니다. 회사는 2025 회계 연도 예측을 유지하며, 판매 예상치는 746-766 백만 달러로, 이는 3.9-6.7% 성장률을 나타내고, 운영 수익은 79-84 백만 달러로 예상됩니다.
Motorcar Parts of America (MPAA) a annoncé les résultats du deuxième trimestre de l’exercice 2025 avec des ventes record de 208,2 millions de dollars, en hausse de 5,9 % par rapport à l'année précédente, et un bénéfice brut record de 41,3 millions de dollars. La société a généré un flux de trésorerie opérationnel de 22,9 millions de dollars et réduit sa dette bancaire nette de 22,0 millions de dollars. Malgré ces réalisations, le trimestre a enregistré une perte nette de 3,0 millions de dollars (0,15 dollar par action), affectée par 8,0 millions de dollars de dépenses non monétaires et 1,1 million de dollars de dépenses uniques. La société maintient ses prévisions pour l'exercice 2025 avec des ventes projetées entre 746 et 766 millions de dollars, représentant une croissance de 3,9 à 6,7 %, et un résultat d'exploitation attendu entre 79 et 84 millions de dollars.
Motorcar Parts of America (MPAA) hat die Ergebnisse für das zweite Quartal des Geschäftsjahres 2025 veröffentlicht mit Rekordverkäufen von 208,2 Millionen Dollar, was einem Anstieg von 5,9 % im Vergleich zum Vorjahr entspricht, und Rekord-Bruttogewinn von 41,3 Millionen Dollar. Das Unternehmen erwirtschaftete 22,9 Millionen Dollar an operativem Cashflow und reduzierte die Nettobankverschuldung um 22,0 Millionen Dollar. Trotz dieser Erfolge verzeichnete das Quartal einen Nettoverlust von 3,0 Millionen Dollar (0,15 Dollar pro Aktie), beeinflusst durch 8,0 Millionen Dollar an nicht zahlungswirksamen Aufwendungen und 1,1 Millionen Dollar an einmaligen Aufwendungen. Das Unternehmen hält an seiner Prognose für das Geschäftsjahr 2025 fest, mit einem erwarteten Umsatz zwischen 746 und 766 Millionen Dollar, was einem Wachstum von 3,9-6,7 % entspricht, und einem operativen Einkommen von 79-84 Millionen Dollar.
- Record quarterly sales of $208.2 million, up 5.9% YoY
- Record gross profit of $41.3 million
- Generated $22.9 million in operating cash flow
- Reduced net bank debt by $22.0 million
- Interest expense decreased by $1.2 million to $14.2 million
- Net loss of $3.0 million ($0.15 per share) in Q2
- Gross margin declined to 19.8% from 20.9% YoY
- One-time expenses of $2.7 million for onboarding new business
- Six-month net loss increased to $21.0 million from $3.4 million YoY
Insights
The Q2 FY2025 results present a mixed picture. While achieving record sales of
Strong operational cash flow of
The strategic initiatives show promise for long-term operational improvement. The relocation of certain operations, while incurring
The
- Record Sales and Gross Profit with Strong Cash Flow Generation -
Full-Year Outlook Remains on Track
Key highlights for the fiscal second quarter.
-
Net sales increased 5.9 percent to a record
.$208.2 million -
Gross profit increased to a record
, impacted by certain one-time expenses of$41.3 million for onboarding new business, and$2.7 million of transition expenses related to the recent strategic relocation of certain operations with expected annualized savings of$1.3 million .$7.1 million -
Generated cash from operating activities of
and reduced net bank debt by$22.9 million .$22.0 million -
Results were impacted by non-cash items totaling
as detailed in the exhibits.$10.6 million
Fiscal 2025 Second Quarter Results
Net sales for the fiscal 2025 second quarter increased 5.9 percent to an all-time record
Gross profit for the fiscal 2025 second quarter increased to a record
Interest expense for the fiscal second quarter decreased by
Net loss for the fiscal 2025 second quarter was
“As we enter the second half of fiscal 2025, we remain optimistic about our year-over-year outlook. We anticipate continued improvements to gross margins, gross profit and cash flow in the quarters ahead, supported by opportunities to further leverage our leadership position within the non-discretionary aftermarket parts market. Our ongoing strategic actions throughout the entire organization are gaining traction as expected, enhanced by volume increases and improved operating efficiencies.
“While there are a variety of factors related to financial performance beyond our control, such as non-cash items and interest rates, which are improving, the underlying fundamentals of our business continue to be strong. We remain focused on enhancing shareholder value and continued success in the second half,” said Selwyn Joffe, chairman, president, and chief executive officer.
The company generated approximately
Six-Month Results
Net sales for the fiscal 2025 six-month period increased 6.1 percent to a record
Gross profit for the fiscal 2025 six-month period increased to a record
Interest expense increased by
Net loss for the fiscal 2025 six-month period was
Further Considerations
-
Continued sales volume increases:
- Ordering activity has gained momentum.
- The company’s fundamentals are improving.
-
Margin improvement:
- Enhanced by multiple rounds of price increases.
- Improving overhead absorption as brake-related business gains further momentum.
- Improving operational efficiencies.
- Positive cash flow outlook.
Fiscal 2025 Guidance
As noted in the company’s prior fiscal year 2024 earnings press release, net sales for the fiscal year ending March 31, 2025 are estimated to be between
Use of Non-GAAP Measure
This press release includes the following non-GAAP measure – EBITDA, which is not a measure of financial performance under GAAP and should not be considered as an alternative to net income as a measure of financial performance. The company believes this non-GAAP measure, when considered together with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to the company’s results of operations. However, this non-GAAP measure has significant limitations in that it does not reflect all the costs and other items associated with the operation of the company’s business as determined in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies. Therefore, investors should consider non-GAAP measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP. For a definition and reconciliation of EBITDA to net income, its corresponding GAAP measure, see the financial tables included in this press release. Also, refer to our Form 8-K to which this release is attached, and other filings we make with the SEC, for further information regarding this measure.
Earnings Conference Call and Webcast
Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 10:00 a.m. Pacific time to discuss the company’s financial results and operations. The call will be open to all interested investors either through a live audio webcast at www.motorcarparts.com or live by calling (888) 440-5584 (domestic) or (646) 960-0457 (international). For those who are not available to listen to the live broadcast, the call will be archived on Motorcar Parts of America’s website www.motorcarparts.com. A telephone playback of the conference call will also be available from approximately 1:00 p.m. Pacific time on November 12, 2024 through 8:59 p.m. Pacific time on November 19, 2024 by calling (800) 770-2030 (domestic) or (609) 800-9909 (toll) and using access code: 1545314.
About Motorcar Parts of America, Inc.
Motorcar Parts of America, Inc. is a remanufacturer, manufacturer, and distributor of automotive aftermarket parts -- including alternators, starters, wheel bearings and hub assemblies, brake calipers, brake pads, brake rotors, brake master cylinders, brake power boosters, turbochargers, and diagnostic testing equipment utilized in imported and domestic passenger vehicles, light trucks, and heavy-duty applications. Its products are sold to automotive retail outlets and the professional repair market throughout
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2024 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise.
(Financial tables follow)
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES |
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Net sales | $ |
208,186,000 |
|
$ |
196,639,000 |
|
$ |
378,073,000 |
|
$ |
356,344,000 |
|
||||
Cost of goods sold |
|
166,909,000 |
|
|
155,491,000 |
|
|
307,622,000 |
|
|
288,629,000 |
|
||||
Gross profit |
|
41,277,000 |
|
|
41,148,000 |
|
|
70,451,000 |
|
|
67,715,000 |
|
||||
Operating expenses: | ||||||||||||||||
General and administrative |
|
15,052,000 |
|
|
14,325,000 |
|
|
31,722,000 |
|
|
26,927,000 |
|
||||
Sales and marketing |
|
5,834,000 |
|
|
5,688,000 |
|
|
11,283,000 |
|
|
11,107,000 |
|
||||
Research and development |
|
2,443,000 |
|
|
2,438,000 |
|
|
4,876,000 |
|
|
4,813,000 |
|
||||
Foreign exchange impact of lease liabilities and forward contracts |
|
5,428,000 |
|
|
4,760,000 |
|
|
16,506,000 |
|
|
490,000 |
|
||||
Total operating expenses |
|
28,757,000 |
|
|
27,211,000 |
|
|
64,387,000 |
|
|
43,337,000 |
|
||||
Operating income |
|
12,520,000 |
|
|
13,937,000 |
|
|
6,064,000 |
|
|
24,378,000 |
|
||||
Other expenses: | ||||||||||||||||
Interest expense, net |
|
14,182,000 |
|
|
15,383,000 |
|
|
28,569,000 |
|
|
27,103,000 |
|
||||
Change in fair value of compound net derivative liability |
|
380,000 |
|
|
390,000 |
|
|
(2,200,000 |
) |
|
530,000 |
|
||||
Loss on extinguishment of debt |
|
- |
|
|
168,000 |
|
|
- |
|
|
168,000 |
|
||||
Total other expenses |
|
14,562,000 |
|
|
15,941,000 |
|
|
26,369,000 |
|
|
27,801,000 |
|
||||
Loss before income tax expense (benefit) |
|
(2,042,000 |
) |
|
(2,004,000 |
) |
|
(20,305,000 |
) |
|
(3,423,000 |
) |
||||
Income tax expense (benefit) |
|
912,000 |
|
|
(46,000 |
) |
|
734,000 |
|
|
(55,000 |
) |
||||
Net loss | $ |
(2,954,000 |
) |
$ |
(1,958,000 |
) |
$ |
(21,039,000 |
) |
$ |
(3,368,000 |
) |
||||
Basic net loss per share | $ |
(0.15 |
) |
$ |
(0.10 |
) |
$ |
(1.07 |
) |
$ |
(0.17 |
) |
||||
Diluted net loss per share | $ |
(0.15 |
) |
$ |
(0.10 |
) |
$ |
(1.07 |
) |
$ |
(0.17 |
) |
||||
Weighted average number of shares outstanding: | ||||||||||||||||
Basic |
|
19,760,028 |
|
|
19,599,162 |
|
|
19,717,517 |
|
|
19,554,142 |
|
||||
Diluted |
|
19,760,028 |
|
|
19,599,162 |
|
|
19,717,517 |
|
|
19,554,142 |
|
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES |
||||||
Consolidated Balance Sheets |
||||||
September 30, 2024 | March 31, 2024 | |||||
ASSETS | (Unaudited) | |||||
Current assets: | ||||||
Cash and cash equivalents | $ |
10,413,000 |
$ |
13,974,000 |
||
Short-term investments |
|
1,901,000 |
|
1,837,000 |
||
Accounts receivable — net |
|
112,699,000 |
|
96,296,000 |
||
Inventory — net |
|
378,776,000 |
|
397,328,000 |
||
Contract assets |
|
24,956,000 |
|
27,139,000 |
||
Prepaid expenses and other current assets |
|
19,457,000 |
|
23,885,000 |
||
Total current assets |
|
548,202,000 |
|
560,459,000 |
||
Plant and equipment — net |
|
32,561,000 |
|
38,338,000 |
||
Operating lease assets |
|
71,792,000 |
|
83,973,000 |
||
Long-term deferred income taxes |
|
5,637,000 |
|
2,976,000 |
||
Long-term contract assets |
|
321,303,000 |
|
320,282,000 |
||
Goodwill and intangible assets — net |
|
3,984,000 |
|
4,274,000 |
||
Other assets |
|
2,763,000 |
|
1,700,000 |
||
TOTAL ASSETS | $ |
986,242,000 |
$ |
1,012,002,000 |
||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
Current liabilities: | ||||||
Accounts payable and accrued liabilities | $ |
168,548,000 |
$ |
185,182,000 |
||
Customer finished goods returns accrual |
|
37,495,000 |
|
38,312,000 |
||
Contract liabilities |
|
45,517,000 |
|
37,591,000 |
||
Revolving loan |
|
124,691,000 |
|
128,000,000 |
||
Other current liabilities |
|
8,419,000 |
|
7,021,000 |
||
Operating lease liabilities |
|
9,272,000 |
|
8,319,000 |
||
Total current liabilities |
|
393,942,000 |
|
404,425,000 |
||
Convertible notes, related party |
|
32,340,000 |
|
30,776,000 |
||
Long-term contract liabilities |
|
219,891,000 |
|
212,068,000 |
||
Long-term deferred income taxes |
|
573,000 |
|
511,000 |
||
Long-term operating lease liabilities |
|
69,419,000 |
|
72,240,000 |
||
Other liabilities |
|
6,114,000 |
|
6,872,000 |
||
Total liabilities |
|
722,279,000 |
|
726,892,000 |
||
Commitments and contingencies | ||||||
Shareholders' equity: | ||||||
Preferred stock; par value |
|
- |
|
- |
||
Series A junior participating preferred stock; par value |
- |
- |
||||
Common stock; par value |
198,000 |
197,000 |
||||
Additional paid-in capital |
|
238,089,000 |
|
236,255,000 |
||
Retained earnings |
|
18,464,000 |
|
39,503,000 |
||
Accumulated other comprehensive income |
|
7,212,000 |
|
9,155,000 |
||
Total shareholders' equity |
|
263,963,000 |
|
285,110,000 |
||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ |
986,242,000 |
$ |
1,012,002,000 |
Additional Information and Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with
The company believes this information helps provide a more complete understanding of the company's results of operations and the factors and trends affecting the company's business. However, this information should be considered as a supplement to, and not as a substitute for, or superior to, information contained in the company’s financial statements prepared in accordance with GAAP. In addition, the company’s non-GAAP measures may be calculated differently and are therefore not comparable to similar measures by other companies.
The company defines EBITDA as earnings before interest, taxes, depreciation, and amortization. A reconciliation of EBITDA to net income is provided below along with information regarding such items.
Items Impacting Net Income for the Three Months Ended September 30, 2024 and 2023 |
Exhibit 1 |
||||||||||||||
Three Months Ended September 30, | |||||||||||||||
2024 |
2023 |
||||||||||||||
$ | Per Share | $ | Per Share | ||||||||||||
GAAP net loss | $ |
(2,954,000 |
) |
$ |
(0.15 |
) |
$ |
(1,958,000 |
) |
$ |
(0.10 |
) |
|||
Non-cash items impacting net income | |||||||||||||||
Core and finished goods premium amortization | $ |
2,621,000 |
|
$ |
0.13 |
|
$ |
2,707,000 |
|
$ |
0.14 |
|
|||
Revaluation - cores on customers' shelves |
|
1,164,000 |
|
|
0.06 |
|
|
1,995,000 |
|
|
0.10 |
|
|||
Share-based compensation expenses |
|
1,016,000 |
|
|
0.05 |
|
|
1,533,000 |
|
|
0.08 |
|
|||
Foreign exchange impact of lease liabilities and forward contracts |
|
5,428,000 |
|
|
0.27 |
|
|
4,760,000 |
|
|
0.24 |
|
|||
Change in fair value of compound net derivative liability and loss on extinguishment of debt |
|
380,000 |
|
|
0.02 |
|
|
558,000 |
|
|
0.03 |
|
|||
Tax effect (a) |
|
(2,652,000 |
) |
|
(0.13 |
) |
|
(2,888,000 |
) |
|
(0.15 |
) |
|||
Total non-cash items impacting net income | $ |
7,957,000 |
|
$ |
0.40 |
|
$ |
8,665,000 |
|
$ |
0.44 |
|
|||
Cash items impacting net income | |||||||||||||||
Supply chain disruptions and related costs (b) | $ |
- |
|
$ |
- |
|
$ |
3,199,000 |
|
$ |
0.16 |
|
|||
New product line start-up costs and transition expenses, and severance and other (c) |
|
1,498,000 |
|
|
0.08 |
|
|
349,000 |
|
|
0.02 |
|
|||
Tax effect (a) |
|
(375,000 |
) |
|
(0.02 |
) |
|
(887,000 |
) |
|
(0.05 |
) |
|||
Total cash items impacting net income | $ |
1,123,000 |
|
$ |
0.06 |
|
$ |
2,661,000 |
|
$ |
0.14 |
|
(a) |
Tax effect is calculated by applying an income tax rate of |
(b) |
For the three months ended September 30, 2023, consists of |
(c) |
For the three months ended September 30, 2024, consists of |
For the three months ended September 30, 2023, consists of |
Items Impacting Net Income for the Six Months Ended September 30, 2024 and 2023 |
Exhibit 2 |
||||||||||||||
Six Months Ended September 30, | |||||||||||||||
2024 |
2023 |
||||||||||||||
$ | Per Share | $ | Per Share | ||||||||||||
GAAP net loss | $ |
(21,039,000 |
) |
$ |
(1.07 |
) |
$ |
(3,368,000 |
) |
$ |
(0.17 |
) |
|||
Non-cash items impacting net income | |||||||||||||||
Core and finished goods premium amortization | $ |
5,349,000 |
|
$ |
0.27 |
|
$ |
5,364,000 |
|
$ |
0.27 |
|
|||
Revaluation - cores on customers' shelves |
|
1,558,000 |
|
|
0.08 |
|
|
2,773,000 |
|
|
0.14 |
|
|||
Share-based compensation expenses |
|
2,016,000 |
|
|
0.10 |
|
|
2,843,000 |
|
|
0.15 |
|
|||
Foreign exchange impact of lease liabilities and forward contracts |
|
16,506,000 |
|
|
0.84 |
|
|
490,000 |
|
|
0.03 |
|
|||
Change in fair value of compound net derivative liability and loss on extinguishment of debt |
|
(2,200,000 |
) |
|
(0.11 |
) |
|
698,000 |
|
|
0.04 |
|
|||
Tax effect (a) |
|
(5,807,000 |
) |
|
(0.29 |
) |
|
(3,042,000 |
) |
|
(0.16 |
) |
|||
Total non-cash items impacting net income | $ |
17,422,000 |
|
$ |
0.88 |
|
$ |
9,126,000 |
|
$ |
0.47 |
|
|||
Cash items impacting net income | |||||||||||||||
Supply chain disruptions and related costs (b) | $ |
- |
|
$ |
- |
|
$ |
5,183,000 |
|
$ |
0.27 |
|
|||
New product line start-up costs and transition expenses, and severance and other (c) |
|
4,438,000 |
|
|
0.23 |
|
|
684,000 |
|
|
0.03 |
|
|||
Tax effect (a) |
|
(1,110,000 |
) |
|
(0.06 |
) |
|
(1,467,000 |
) |
|
(0.08 |
) |
|||
Total cash items impacting net income | $ |
3,328,000 |
|
$ |
0.17 |
|
$ |
4,400,000 |
|
$ |
0.23 |
|
(a) |
Tax effect is calculated by applying an income tax rate of |
(b) |
For the six months ended September 30, 2023, consists of |
(c) |
For the six months ended September 30, 2024, consists of |
For the six months ended September 30, 2023, consists of |
Items Impacting Gross Profit for the Three Months Ended September 30, 2024 and 2023 |
Exhibit 3 |
||||||||||
Three Months Ended September 30, | |||||||||||
2024 |
2023 |
||||||||||
$ | Gross Margin | $ | Gross Margin | ||||||||
GAAP gross profit | $ |
41,277,000 |
19.8 |
% |
$ |
41,148,000 |
20.9 |
% |
|||
Non-cash items impacting gross profit | |||||||||||
Core and finished goods premium amortization | $ |
2,621,000 |
1.3 |
% |
$ |
2,707,000 |
1.4 |
% |
|||
Revaluation - cores on customers' shelves |
|
1,164,000 |
0.6 |
% |
|
1,995,000 |
1.0 |
% |
|||
Total non-cash items impacting gross profit | $ |
3,785,000 |
1.8 |
% |
$ |
4,702,000 |
2.4 |
% |
|||
Cash items impacting gross profit | |||||||||||
Supply chain disruptions and related costs | $ |
- |
- |
|
$ |
3,199,000 |
1.6 |
% |
|||
New product line start-up costs and transition expenses |
|
1,298,000 |
0.6 |
% |
|
- |
- |
|
|||
Total cash items impacting gross profit | $ |
1,298,000 |
0.6 |
% |
$ |
3,199,000 |
1.6 |
% |
Items Impacting Gross Profit for the Six Months Ended September 30, 2024 and 2023 |
Exhibit 4 |
||||||||||
Six Months Ended September 30, | |||||||||||
2024 |
2023 |
||||||||||
$ | Gross Margin |
$ | Gross Margin |
||||||||
GAAP gross profit | $ |
70,451,000 |
18.6 |
% |
$ |
67,715,000 |
19.0 |
% |
|||
Non-cash items impacting gross profit | |||||||||||
Core and finished goods premium amortization | $ |
5,349,000 |
1.4 |
% |
$ |
5,364,000 |
1.5 |
% |
|||
Revaluation - cores on customers' shelves |
|
1,558,000 |
0.4 |
% |
|
2,773,000 |
0.8 |
% |
|||
Total non-cash items impacting gross profit | $ |
6,907,000 |
1.8 |
% |
$ |
8,137,000 |
2.3 |
% |
|||
Cash items impacting gross profit | |||||||||||
Supply chain disruptions and related costs | $ |
- |
- |
|
$ |
5,183,000 |
1.5 |
% |
|||
New product line start-up costs and transition expenses |
|
1,298,000 |
0.3 |
% |
|
- |
- |
|
|||
Total cash items impacting gross profit | $ |
1,298,000 |
0.3 |
% |
$ |
5,183,000 |
1.5 |
% |
Items Impacting EBITDA for the Three and Six Months Ended September 30, 2024 and 2023 |
Exhibit 5 |
||||||||||||||
Three Months Ended September 30, | Six Months Ended September 30, | ||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
GAAP net loss | $ |
(2,954,000 |
) |
$ |
(1,958,000 |
) |
$ |
(21,039,000 |
) |
$ |
(3,368,000 |
) |
|||
Interest expense, net |
|
14,182,000 |
|
|
15,383,000 |
|
|
28,569,000 |
|
|
27,103,000 |
|
|||
Income tax expense (benefit) |
|
912,000 |
|
|
(46,000 |
) |
|
734,000 |
|
|
(55,000 |
) |
|||
Depreciation and amortization |
|
2,601,000 |
|
|
2,933,000 |
|
|
5,330,000 |
|
|
5,966,000 |
|
|||
EBITDA | $ |
14,741,000 |
|
$ |
16,312,000 |
|
$ |
13,594,000 |
|
$ |
29,646,000 |
|
|||
Non-cash items impacting EBITDA | |||||||||||||||
Core and finished goods premium amortization | $ |
2,621,000 |
|
$ |
2,707,000 |
|
$ |
5,349,000 |
|
$ |
5,364,000 |
|
|||
Revaluation - cores on customers' shelves |
|
1,164,000 |
|
|
1,995,000 |
|
|
1,558,000 |
|
|
2,773,000 |
|
|||
Share-based compensation expenses |
|
1,016,000 |
|
|
1,533,000 |
|
|
2,016,000 |
|
|
2,843,000 |
|
|||
Foreign exchange impact of lease liabilities and forward contracts |
|
5,428,000 |
|
|
4,760,000 |
|
|
16,506,000 |
|
|
490,000 |
|
|||
Change in fair value of compound net derivative liability and loss on extinguishment of debt |
|
380,000 |
|
|
558,000 |
|
|
(2,200,000 |
) |
|
698,000 |
|
|||
Total non-cash items impacting EBITDA | $ |
10,609,000 |
|
$ |
11,553,000 |
|
$ |
23,229,000 |
|
$ |
12,168,000 |
|
|||
Cash items impacting EBITDA | |||||||||||||||
Supply chain disruptions and related costs | $ |
- |
|
$ |
3,199,000 |
|
$ |
- |
|
$ |
5,183,000 |
|
|||
New product line start-up costs and transition expenses, and severance and other |
|
1,498,000 |
|
|
349,000 |
|
|
4,438,000 |
|
|
684,000 |
|
|||
Total cash items impacting EBITDA | $ |
1,498,000 |
|
$ |
3,548,000 |
|
$ |
4,438,000 |
|
$ |
5,867,000 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241112790410/en/
Gary S. Maier
Vice President, Corporate Communications & IR
(310) 972-5124
Source: Motorcar Parts of America, Inc.
FAQ
What was MPAA's revenue growth in Q2 fiscal 2025?
How much cash did MPAA generate from operations in Q2 2025?
What is MPAA's revenue guidance for fiscal 2025?