Motorcar Parts of America Reports Record Fiscal Third Quarter Results
Motorcar Parts of America (MPAA) reported record results for fiscal 2025 third quarter ended December 31, 2024. Net sales increased 8.3% to $186.2 million, while gross profit surged 49.4% to $44.9 million. The company reported net income of $2.3 million, or $0.11 per diluted share.
Key highlights include strong cash flow generation of $34.4 million from operating activities and reduction of net bank debt by $30.3 million to $84.0 million. The company repurchased 268,130 shares for $2.1 million at an average price of $7.82. Gross margin improved to 24.1% compared to 17.5% in the previous year, while interest expense decreased by $3.9 million to $14.4 million.
For the nine-month period, net sales grew 6.8% to $564.2 million, though the company recorded a net loss of $18.7 million, or $0.95 per share.
Motorcar Parts of America (MPAA) ha riportato risultati record per il terzo trimestre dell'esercizio fiscale 2025, concluso il 31 dicembre 2024. Le vendite nette sono aumentate dell'8,3% a 186,2 milioni di dollari, mentre il profitto lordo è salito del 49,4% a 44,9 milioni di dollari. L'azienda ha registrato un utile netto di 2,3 milioni di dollari, ovvero 0,11 dollari per azione diluita.
Tra i punti salienti vi sono una forte generazione di flusso di cassa di 34,4 milioni di dollari dalle attività operative e una riduzione del debito bancario netto di 30,3 milioni di dollari, sceso a 84 milioni di dollari. L'azienda ha riacquistato 268.130 azioni per 2,1 milioni di dollari a un prezzo medio di 7,82 dollari. Il margine lordo è migliorato al 24,1% rispetto al 17,5% dell'anno precedente, mentre le spese per interessi sono diminuite di 3,9 milioni di dollari, fissandosi a 14,4 milioni di dollari.
Per il periodo di nove mesi, le vendite nette sono cresciute del 6,8% a 564,2 milioni di dollari, sebbene l'azienda abbia registrato una perdita netta di 18,7 milioni di dollari, equivalente a 0,95 dollari per azione.
Motorcar Parts of America (MPAA) reportó resultados récord para el tercer trimestre del ejercicio fiscal 2025, finalizado el 31 de diciembre de 2024. Las ventas netas aumentaron un 8,3% hasta 186,2 millones de dólares, mientras que la ganancia bruta se disparó un 49,4% hasta 44,9 millones de dólares. La compañía reportó un ingreso neto de 2,3 millones de dólares, o 0,11 dólares por acción diluida.
Entre los aspectos destacados se incluye una fuerte generación de flujo de caja de 34,4 millones de dólares de actividades operativas y una reducción de la deuda bancaria neta de 30,3 millones de dólares, dejándola en 84 millones de dólares. La compañía recompró 268,130 acciones por 2,1 millones de dólares a un precio promedio de 7,82 dólares. El margen bruto mejoró al 24,1% en comparación con el 17,5% del año anterior, mientras que los gastos por intereses disminuyeron en 3,9 millones de dólares, alcanzando los 14,4 millones de dólares.
Para el período de nueve meses, las ventas netas crecieron un 6,8% hasta 564,2 millones de dólares, aunque la compañía registró una pérdida neta de 18,7 millones de dólares, o 0,95 dólares por acción.
Motorcar Parts of America (MPAA)는 2024년 12월 31일 종료된 2025 회계연도 3분기 동안의 기록적인 실적을 보고했습니다. 순매출은 8.3% 증가하여 1억 8620만 달러에 달했으며, 총 이익은 49.4% 급증하여 4490만 달러에 도달했습니다. 회사는 230만 달러의 순이익을 기록했으며, 이는 주당 0.11 달러에 해당합니다.
주요 하이라이트로는 운영 활동에서 발생한 3440만 달러의 강력한 현금 흐름 생성 및 순은행 부채가 3030만 달러 감소하여 8400만 달러에 이르렀습니다. 회사는 평균 가격 7.82달러에 213,130주를 210만 달러에 재매입했습니다. 총 이익률은 전년도 17.5%에 비해 24.1%로 개선되었으며, 이자 비용은 390만 달러 감소하여 1440만 달러가 되었습니다.
9개월 동안의 기간에 대해, 순매출은 6.8% 증가하여 5억 6420만 달러에 달했으나, 회사는 1870만 달러의 순손실을 기록했으며, 이는 주당 0.95달러에 해당합니다.
Motorcar Parts of America (MPAA) a annoncé des résultats record pour le troisième trimestre de l'exercice fiscal 2025, s'achevant le 31 décembre 2024. Les ventes nettes ont augmenté de 8,3 % pour atteindre 186,2 millions de dollars, tandis que le bénéfice brut a bondi de 49,4 % pour atteindre 44,9 millions de dollars. La société a rapporté un bénéfice net de 2,3 millions de dollars, soit 0,11 dollar par action diluée.
Les points saillants incluent une solide génération de flux de trésorerie de 34,4 millions de dollars provenant des activités opérationnelles et une réduction de la dette bancaire nette de 30,3 millions de dollars, pour atteindre 84 millions de dollars. L'entreprise a racheté 268 130 actions pour 2,1 millions de dollars à un prix moyen de 7,82 dollars. La marge brute s'est améliorée à 24,1 % par rapport à 17,5 % l'année précédente, tandis que les charges d'intérêt ont diminué de 3,9 millions de dollars pour atteindre 14,4 millions de dollars.
Pour la période de neuf mois, les ventes nettes ont augmenté de 6,8 % pour atteindre 564,2 millions de dollars, bien que la société ait enregistré une perte nette de 18,7 millions de dollars, soit 0,95 dollar par action.
Motorcar Parts of America (MPAA) berichtete für das dritte Quartal des Geschäftsjahres 2025, das am 31. Dezember 2024 endete, von Rekordergebnissen. Nettoverkaufszahlen stiegen um 8,3% auf 186,2 Millionen Dollar, während der Bruttogewinn um 49,4% auf 44,9 Millionen Dollar anstieg. Das Unternehmen berichtete von einem netto Gewinn von 2,3 Millionen Dollar oder 0,11 Dollar pro verwässerter Aktie.
Wesentliche Highlights sind ein starker Cashflow von 34,4 Millionen Dollar aus der operativen Tätigkeit und eine Reduzierung der Nettobankverschuldung um 30,3 Millionen Dollar auf 84 Millionen Dollar. Das Unternehmen hat 268.130 Aktien für 2,1 Millionen Dollar zu einem durchschnittlichen Preis von 7,82 Dollar zurückgekauft. Die Bruttomarge verbesserte sich auf 24,1% im Vergleich zu 17,5% im Vorjahr, während die Zinsaufwendungen um 3,9 Millionen Dollar auf 14,4 Millionen Dollar sanken.
Im neunstündigen Zeitraum stiegen die Nettoerlöse um 6,8% auf 564,2 Millionen Dollar, während das Unternehmen einen Nettoverlust von 18,7 Millionen Dollar oder 0,95 Dollar pro Aktie verzeichnete.
- Record quarterly net sales increase of 8.3% to $186.2 million
- Gross profit surge of 49.4% to $44.9 million
- Strong cash flow generation of $34.4 million from operations
- Reduction in net bank debt by $30.3 million
- Gross margin improvement to 24.1% from 17.5% year-over-year
- Interest expense reduction of $3.9 million
- Nine-month net loss of $18.7 million ($0.95 per share)
- $4.0 million one-time expenses for onboarding new business
- Non-cash expenses impact of $5.0 million on quarterly net income
Insights
MPAA's Q3 results demonstrate remarkable operational improvements, particularly in profitability metrics. The
The substantial reduction in net bank debt by
However, investors should note that non-cash expenses of
The results indicate MPAA is successfully navigating the automotive aftermarket sector, with record sales of
- Record Sales and Gross Profit with Strong Cash Flow Generation -
Key highlights for the fiscal third quarter.
-
Net sales increased 8.3 percent to a fiscal third quarter record
.$186.2 million -
Gross profit increased 49.4 percent to a record
.$44.9 million -
Net income for the quarter was
.$2.3 million -
Generated cash from operating activities of
and reduced net bank debt by$34.4 million .$30.3 million -
Repurchased 268,130 shares for
.$2.1 million -
Non-cash items reduced net income by
and gross profit by$5.0 million for the quarter, as detailed in the exhibits.$3.4 million
Fiscal 2025 Third Quarter Results
Net sales for the fiscal 2025 third quarter increased 8.3 percent to a third quarter record
Gross profit for the fiscal 2025 third quarter increased 49.4 percent to a record
Interest expense for the fiscal third quarter decreased by
Net income for the fiscal 2025 third quarter was
“We achieved solid results for the quarter and continue to benefit from strategic initiatives designed to enhance our performance. While customer specific internal dynamics can have a short-term impact on suppliers, we are optimistic about our ability to further leverage our leadership position within the non-discretionary aftermarket parts market – supported by quality products, customer-centric service and an industry recognized commitment to excellence,” said Selwyn Joffe, chairman, president, and chief executive officer.
“The underlying fundamentals of our business continue to be strong and we remain focused on enhancing shareholder value and achieving continued success,” Joffe added.
He highlighted that the company generated approximately
Nine-Month Results
Net sales for the fiscal 2025 nine-month period increased 6.8 percent to a record
Gross profit for the fiscal 2025 nine-month period increased 18.0 percent to a record
Interest expense decreased by
Net loss for the fiscal 2025 nine-month period was
During the fiscal third quarter, the company repurchased 268,130 shares for
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 February 10, 2025 through 8:59 p.m. Pacific time on February 17, 2025 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 | Nine Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||||
Net sales | $ |
186,176,000 |
|
$ |
171,862,000 |
|
$ |
564,249,000 |
|
$ |
528,206,000 |
|
||||
Cost of goods sold |
|
141,294,000 |
|
|
141,819,000 |
|
|
448,916,000 |
|
|
430,448,000 |
|
||||
Gross profit |
|
44,882,000 |
|
|
30,043,000 |
|
|
115,333,000 |
|
|
97,758,000 |
|
||||
Operating expenses: | ||||||||||||||||
General and administrative |
|
16,212,000 |
|
|
15,198,000 |
|
|
47,934,000 |
|
|
42,125,000 |
|
||||
Sales and marketing |
|
5,621,000 |
|
|
5,931,000 |
|
|
16,904,000 |
|
|
17,038,000 |
|
||||
Research and development |
|
3,008,000 |
|
|
2,539,000 |
|
|
7,884,000 |
|
|
7,352,000 |
|
||||
Foreign exchange impact of lease liabilities and forward contracts |
|
2,460,000 |
|
|
(3,149,000 |
) |
|
18,966,000 |
|
|
(2,659,000 |
) |
||||
Total operating expenses |
|
27,301,000 |
|
|
20,519,000 |
|
|
91,688,000 |
|
|
63,856,000 |
|
||||
Operating income |
|
17,581,000 |
|
|
9,524,000 |
|
|
23,645,000 |
|
|
33,902,000 |
|
||||
Other expenses: | ||||||||||||||||
Interest expense, net |
|
14,435,000 |
|
|
18,297,000 |
|
|
43,004,000 |
|
|
45,400,000 |
|
||||
Change in fair value of compound net derivative liability |
|
(260,000 |
) |
|
1,160,000 |
|
|
(2,460,000 |
) |
|
1,690,000 |
|
||||
Loss on extinguishment of debt |
|
- |
|
|
- |
|
|
- |
|
|
168,000 |
|
||||
Total other expenses |
|
14,175,000 |
|
|
19,457,000 |
|
|
40,544,000 |
|
|
47,258,000 |
|
||||
Income (loss) before income tax expense |
|
3,406,000 |
|
|
(9,933,000 |
) |
|
(16,899,000 |
) |
|
(13,356,000 |
) |
||||
Income tax expense |
|
1,115,000 |
|
|
37,281,000 |
|
|
1,849,000 |
|
|
37,226,000 |
|
||||
Net income (loss) | $ |
2,291,000 |
|
$ |
(47,214,000 |
) |
$ |
(18,748,000 |
) |
$ |
(50,582,000 |
) |
||||
Basic net income (loss) per share | $ |
0.12 |
|
$ |
(2.40 |
) |
$ |
(0.95 |
) |
$ |
(2.58 |
) |
||||
Diluted net income (loss) per share | $ |
0.11 |
|
$ |
(2.40 |
) |
$ |
(0.95 |
) |
$ |
(2.58 |
) |
||||
Weighted average number of shares outstanding: | ||||||||||||||||
Basic |
|
19,783,170 |
|
|
19,634,306 |
|
|
19,739,481 |
|
|
19,580,960 |
|
||||
Diluted |
|
20,416,958 |
|
|
19,634,306 |
|
|
19,739,481 |
|
|
19,580,960 |
|
||||
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES Consolidated Balance Sheets |
||||||||
December 31, 2024 | March 31, 2024 | |||||||
ASSETS | (Unaudited) | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ |
10,810,000 |
$ |
13,974,000 |
||||
Short-term investments |
|
1,909,000 |
|
1,837,000 |
||||
Accounts receivable — net |
|
82,040,000 |
|
96,296,000 |
||||
Inventory — net |
|
367,028,000 |
|
397,328,000 |
||||
Contract assets |
|
22,213,000 |
|
27,139,000 |
||||
Prepaid expenses and other current assets |
|
20,304,000 |
|
23,885,000 |
||||
Total current assets |
|
504,304,000 |
|
560,459,000 |
||||
Plant and equipment — net |
|
30,954,000 |
|
38,338,000 |
||||
Operating lease assets |
|
67,552,000 |
|
83,973,000 |
||||
Long-term deferred income taxes |
|
5,664,000 |
|
2,976,000 |
||||
Long-term contract assets |
|
334,424,000 |
|
320,282,000 |
||||
Goodwill and intangible assets — net |
|
3,846,000 |
|
4,274,000 |
||||
Other assets |
|
2,764,000 |
|
1,700,000 |
||||
TOTAL ASSETS | $ |
949,508,000 |
$ |
1,012,002,000 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ |
158,113,000 |
$ |
185,182,000 |
||||
Customer finished goods returns accrual |
|
40,732,000 |
|
38,312,000 |
||||
Contract liabilities |
|
36,239,000 |
|
37,591,000 |
||||
Revolving loan |
|
94,802,000 |
|
128,000,000 |
||||
Other current liabilities |
|
9,417,000 |
|
7,021,000 |
||||
Operating lease liabilities |
|
9,308,000 |
|
8,319,000 |
||||
Total current liabilities |
|
348,611,000 |
|
404,425,000 |
||||
Convertible notes, related party |
|
32,377,000 |
|
30,776,000 |
||||
Long-term contract liabilities |
|
231,962,000 |
|
212,068,000 |
||||
Long-term deferred income taxes |
|
524,000 |
|
511,000 |
||||
Long-term operating lease liabilities |
|
66,833,000 |
|
72,240,000 |
||||
Other liabilities |
|
6,530,000 |
|
6,872,000 |
||||
Total liabilities |
|
686,837,000 |
|
726,892,000 |
||||
Commitments and contingencies | ||||||||
Shareholders' equity: | ||||||||
Preferred stock; par value |
|
- |
|
- |
||||
Series A junior participating preferred stock; par value |
|
- |
|
- |
||||
Common stock; par value |
|
196,000 |
|
197,000 |
||||
Additional paid-in capital |
|
236,988,000 |
|
236,255,000 |
||||
Retained earnings |
|
20,755,000 |
|
39,503,000 |
||||
Accumulated other comprehensive income |
|
4,732,000 |
|
9,155,000 |
||||
Total shareholders' equity |
|
262,671,000 |
|
285,110,000 |
||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ |
949,508,000 |
$ |
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 December 31, 2024 and 2023 |
|
Exhibit 1 |
|||||||||||||
Three Months Ended December 31, | |||||||||||||||
2024 |
2023 |
||||||||||||||
$ |
Per Share |
$ |
Per Share |
||||||||||||
GAAP net income (loss) | $ |
2,291,000 |
|
$ |
0.11 |
|
$ |
(47,214,000 |
) |
$ |
(2.40 |
) |
|||
Non-cash items impacting net income | |||||||||||||||
Core and finished goods premium amortization | $ |
2,664,000 |
|
$ |
0.13 |
|
$ |
2,838,000 |
|
$ |
0.14 |
|
|||
Revaluation - cores on customers' shelves |
|
758,000 |
|
|
0.04 |
|
|
1,607,000 |
|
|
0.08 |
|
|||
Share-based compensation expenses |
|
993,000 |
|
|
0.05 |
|
|
1,425,000 |
|
|
0.07 |
|
|||
Foreign exchange impact of lease liabilities and forward contracts |
|
2,460,000 |
|
|
0.12 |
|
|
(3,149,000 |
) |
|
(0.16 |
) |
|||
Change in fair value of compound net derivative liability |
|
(260,000 |
) |
|
(0.01 |
) |
|
1,160,000 |
|
|
0.06 |
|
|||
Tax effect (a) |
|
(1,654,000 |
) |
|
(0.08 |
) |
|
(970,000 |
) |
|
(0.05 |
) |
|||
Tax valuation allowance |
|
37,461,000 |
|
|
1.91 |
|
|||||||||
Total non-cash items impacting net income | $ |
4,961,000 |
|
$ |
0.24 |
|
$ |
40,372,000 |
|
$ |
2.06 |
|
|||
Cash items impacting net income | |||||||||||||||
Supply chain disruptions and related costs (b) | $ |
- |
|
$ |
- |
|
$ |
1,555,000 |
|
$ |
0.08 |
|
|||
New product line start-up costs and transition expenses, and severance and other (c) |
|
- |
|
|
- |
|
|
296,000 |
|
|
0.02 |
|
|||
Tax effect (a) |
|
- |
|
|
- |
|
|
(463,000 |
) |
|
(0.02 |
) |
|||
Total cash items impacting net income | $ |
- |
|
$ |
- |
|
$ |
1,388,000 |
|
$ |
0.07 |
|
|||
(a) Tax effect is calculated by applying an income tax rate of |
|||||||||||||||
(b) For the three months ended December 31, 2023, consists of |
|||||||||||||||
(c) For the three months ended December 31, 2023, consists of |
|||||||||||||||
Items Impacting Net Income for the Nine Months Ended December 31, 2024 and 2023 |
|
|
|
Exhibit 2 |
|||||||||||
Nine Months Ended December 30, | |||||||||||||||
2024 |
2023 |
||||||||||||||
$ | Per Share | $ | Per Share | ||||||||||||
GAAP net loss | $ |
(18,748,000 |
) |
$ |
(0.95 |
) |
$ |
(50,582,000 |
) |
$ |
(2.58 |
) |
|||
Non-cash items impacting net income | |||||||||||||||
Core and finished goods premium amortization | $ |
8,013,000 |
|
$ |
0.41 |
|
$ |
8,202,000 |
|
$ |
0.42 |
|
|||
Revaluation - cores on customers' shelves |
|
2,316,000 |
|
|
0.12 |
|
|
4,380,000 |
|
|
0.22 |
|
|||
Share-based compensation expenses |
|
3,009,000 |
|
|
0.15 |
|
|
4,268,000 |
|
|
0.22 |
|
|||
Foreign exchange impact of lease liabilities and forward contracts |
|
18,966,000 |
|
|
0.96 |
|
|
(2,659,000 |
) |
|
(0.14 |
) |
|||
Change in fair value of compound net derivative liability and loss on extinguishment of debt |
|
(2,460,000 |
) |
|
(0.12 |
) |
|
1,858,000 |
|
|
0.09 |
|
|||
Tax effect (a) |
|
(7,461,000 |
) |
|
(0.38 |
) |
|
(4,012,000 |
) |
|
(0.20 |
) |
|||
Tax valuation allowance |
|
- |
|
|
- |
|
|
37,461,000 |
|
|
1.91 |
|
|||
Total non-cash items impacting net income | $ |
22,383,000 |
|
$ |
1.13 |
|
$ |
49,498,000 |
|
$ |
2.53 |
|
|||
Cash items impacting net income | |||||||||||||||
Supply chain disruptions and related costs (b) | $ |
- |
|
$ |
- |
|
$ |
6,738,000 |
|
$ |
0.34 |
|
|||
New product line start-up costs and transition expenses, and severance and other (c) |
|
4,438,000 |
|
|
0.22 |
|
|
980,000 |
|
|
0.05 |
|
|||
Tax effect (a) |
|
(1,110,000 |
) |
|
(0.06 |
) |
|
(1,930,000 |
) |
|
(0.10 |
) |
|||
Total cash items impacting net income | $ |
3,328,000 |
|
$ |
0.17 |
|
$ |
5,788,000 |
|
$ |
0.30 |
|
|||
(a) Tax effect is calculated by applying an income tax rate of |
|||||||||||||||
(b) For the nine months ended December 31, 2023, consists of |
|||||||||||||||
(c) For the nine months ended December 31, 2024, consists of |
|||||||||||||||
For the nine months ended December 31, 2023, consists of |
|||||||||||||||
Items Impacting Gross Profit for the Three Months Ended December 31, 2024 and 2023 |
|
|
Exhibit 3 |
||||||||
Three Months Ended December 31, | |||||||||||
2024 |
2023 |
||||||||||
$ |
Gross Margin |
$ |
Gross Margin |
||||||||
GAAP gross profit | $ |
44,882,000 |
24.1 |
% |
$ |
30,043,000 |
17.5 |
% |
|||
Non-cash items impacting gross profit | |||||||||||
Core and finished goods premium amortization | $ |
2,664,000 |
1.4 |
% |
$ |
2,838,000 |
1.7 |
% |
|||
Revaluation - cores on customers' shelves |
|
758,000 |
0.4 |
% |
|
1,607,000 |
0.9 |
% |
|||
Total non-cash items impacting gross profit | $ |
3,422,000 |
1.8 |
% |
$ |
4,445,000 |
2.6 |
% |
|||
Cash items impacting gross profit | |||||||||||
Supply chain disruptions and related costs | $ |
- |
- |
|
$ |
1,555,000 |
0.9 |
% |
|||
Total cash items impacting gross profit | $ |
- |
- |
|
$ |
1,555,000 |
0.9 |
% |
|||
Items Impacting Gross Profit for the Nine Months Ended December 31, 2024 and 2023 |
|
Exhibit 4 |
|||||||||
Nine Months Ended December 31, | |||||||||||
2024 |
2023 |
||||||||||
$ | Gross Margin | $ | Gross Margin | ||||||||
GAAP gross profit | $ |
115,333,000 |
20.4 |
% |
$ |
97,758,000 |
18.5 |
% |
|||
Non-cash items impacting gross profit | |||||||||||
Core and finished goods premium amortization | $ |
8,013,000 |
1.4 |
% |
$ |
8,202,000 |
1.6 |
% |
|||
Revaluation - cores on customers' shelves |
|
2,316,000 |
0.4 |
% |
|
4,380,000 |
0.8 |
% |
|||
Total non-cash items impacting gross profit | $ |
10,329,000 |
1.8 |
% |
$ |
12,582,000 |
2.4 |
% |
|||
Cash items impacting gross profit | |||||||||||
Supply chain disruptions and related costs | $ |
- |
- |
|
$ |
6,738,000 |
1.3 |
% |
|||
New product line start-up costs and transition expenses |
|
1,298,000 |
0.2 |
% |
|
- |
- |
|
|||
Total cash items impacting gross profit | $ |
1,298,000 |
0.2 |
% |
$ |
6,738,000 |
1.3 |
% |
|||
Items Impacting EBITDA for the Three and Nine Months Ended December 31, 2024 and 2023 | Exhibit 5 |
||||||||||||||
Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
GAAP net income (loss) | $ |
2,291,000 |
|
$ |
(47,214,000 |
) |
$ |
(18,748,000 |
) |
$ |
(50,582,000 |
) |
|||
Interest expense, net |
|
14,435,000 |
|
|
18,297,000 |
|
|
43,004,000 |
|
|
45,400,000 |
|
|||
Income tax expense |
|
1,115,000 |
|
|
37,281,000 |
|
|
1,849,000 |
|
|
37,226,000 |
|
|||
Depreciation and amortization |
|
2,532,000 |
|
|
2,878,000 |
|
|
7,862,000 |
|
|
8,844,000 |
|
|||
EBITDA | $ |
20,373,000 |
|
$ |
11,242,000 |
|
$ |
33,967,000 |
|
$ |
40,888,000 |
|
|||
Non-cash items impacting EBITDA | |||||||||||||||
Core and finished goods premium amortization | $ |
2,664,000 |
|
$ |
2,838,000 |
|
$ |
8,013,000 |
|
$ |
8,202,000 |
|
|||
Revaluation - cores on customers' shelves |
|
758,000 |
|
|
1,607,000 |
|
|
2,316,000 |
|
|
4,380,000 |
|
|||
Share-based compensation expenses |
|
993,000 |
|
|
1,425,000 |
|
|
3,009,000 |
|
|
4,268,000 |
|
|||
Foreign exchange impact of lease liabilities and forward contracts |
|
2,460,000 |
|
|
(3,149,000 |
) |
|
18,966,000 |
|
|
(2,659,000 |
) |
|||
Change in fair value of compound net derivative liability and loss on extinguishment of debt |
|
(260,000 |
) |
|
1,160,000 |
|
|
(2,460,000 |
) |
|
1,858,000 |
|
|||
Total non-cash items impacting EBITDA | $ |
6,615,000 |
|
$ |
3,881,000 |
|
$ |
29,844,000 |
|
$ |
16,049,000 |
|
|||
Cash items impacting EBITDA | |||||||||||||||
Supply chain disruptions and related costs | $ |
- |
|
$ |
1,555,000 |
|
$ |
- |
|
$ |
6,738,000 |
|
|||
New product line start-up costs and transition expenses, and severance and other |
|
- |
|
|
296,000 |
|
|
4,438,000 |
|
|
980,000 |
|
|||
Total cash items impacting EBITDA | $ |
- |
|
$ |
1,851,000 |
|
$ |
4,438,000 |
|
$ |
7,718,000 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250210234843/en/
Gary S. Maier
Vice President, Corporate Communications & IR
(310) 972-5124
Source: Motorcar Parts of America, Inc.
FAQ
What were MPAA's Q3 2025 revenue and profit figures?
How much debt did MPAA reduce in Q3 2025?
What was MPAA's share repurchase activity in Q3 2025?
How did MPAA's gross margin change in Q3 2025?