The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Motorcar Parts of America, Inc. Announces Third Quarter Fiscal Year 2006 Results

LOS ANGELES, Feb. 14, 2006 -- Motorcar Parts of America, Inc. ("MPA") , a leading provider of remanufactured alternators and starters for the automotive aftermarket, announced today financial results for the third quarter of fiscal 2006.

Revenues for the quarter ending December 31, 2005 were $30.3 million, up 25.2% from $24.2 million in the same quarter last year. Gross profit and gross margin were $6.9 million and 22.7%, respectively, as compared to $8.2 million and 33.8% in the third quarter of fiscal 2005. Gross profit in the third quarter of fiscal 2006 was negatively impacted by marketing allowances (accounted for as an offset to sales), which increased $2.3 million over the like quarter in the prior year. The gross margin in the third quarter of fiscal 2005 was positively affected by the recognition of under returned core revenue, which had a greater gross margin percentage than finished goods in that quarter.

Operating income for the third quarter of fiscal 2006 was $3.0 million, down 25% from $4.0 million in the same quarter in the prior year. Operating expenses declined 5.8% in the quarter, reflecting a reduction in the amount of outside professional and consulting fees associated with the SEC's review of the company's regulatory filings and the related restatement of its financial statements. In addition, the company did not incur any consulting fees related to its compliance with the Sarbanes-Oxley Act of 2002 in the most recent quarter. These savings were partially offset by additional sales, marketing, and research and development expenses to support new business. Interest expense increased for the third quarter of fiscal 2006 as a result of higher interest rates paid in connection with the company's discounting arrangements and increased utilization of its line of credit. Net income in the third quarter of fiscal 2006 was $1.2 million, or $0.14 per diluted share, compared to $2.2 million, or $0.26 per diluted share for the same quarter last fiscal year.

Selwyn Joffe, MPA's Chairman, President and CEO, said, "In the third quarter, we achieved significant growth in revenues, returned to positive cash flow from operations and continued to be profitable despite the substantial marketing allowances we incurred. We view these marketing allowances as desirable investments, despite their cash and accounting impact, as we expect them to result in enhanced future revenues and profitability. Our current per unit cost of manufacturing is consistent with our plan. We are pleased with the investments we have made in MPA and are excited about the future."

For the first nine months of fiscal 2006, revenues were $81.0 million, up 15.1% from the first nine months of fiscal 2005. Gross profit was $18.9 million in the first nine months of fiscal 2006, versus $19.4 million in the first nine months of fiscal 2005. Operating income was $4.7 million, versus $8.7 million in the first nine months of last year. Net income was $1.5 million for the nine months ended December 31, 2005, or $0.18 per diluted share, compared to $4.6 million, or $0.54 cents per diluted share in the first nine months of fiscal 2005.

Mervyn McCulloch, MPA's Chief Financial Officer, noted that "In the current nine month period, sales and gross margin were negatively impacted by front-loaded marketing allowances of $4.1 million. In addition, $1.5 million of expenses associated with our accounting restatement and Sarbanes-Oxley compliance and $1.4 million of start-up expenses incurred in connection with our new facilities in Mexico and Nashville also reduced our operating income."

Financial Condition

As of December 31, 2005, the company reported cash and short term investments of $1.3 million and working capital of $45.0 million. The company had debt and capital lease obligations of $8.0 million and shareholders' equity was $49.4 million.

Business Outlook

"During the most recent quarter, we continued to execute on our strategic initiatives of revenue enhancement, margin expansion and balance sheet strength. We are growing our revenue through both the retail and traditional channels. We are on track with our plans to source a larger percentage of our remanufacturing abroad in order to improve our margins. And we are pleased that we have returned to positive cash flow from operations," said Mr. Joffe. "We are confident that as we begin to realize the benefits of these strategic initiatives, the company will experience increased profitability."

Restatement of Financial Statements

The financial statements for the nine months ended December 31, 2004 contained in this release have been restated to correct an error in the calculation of core costs for purposes of determining the value of unreturned cores. As previously disclosed, the company's prior method of valuing unreturned cores was based upon the cost of the cores in its total inventory. The company has concluded that the valuation should instead be based upon the cost for the cores being invoiced and returned during the preceding twelve months.

Conference Call

MPA will host a conference call at 1:00 p.m. PT (4:00 p.m. ET) on Tuesday, February 14, 2006, to discuss results for the third quarter of fiscal 2006. To participate in the conference call, please dial the following number five to ten minutes prior to the scheduled conference call time: (800) 399-7496. International callers should dial (706) 634-6508. There is no pass code required for this call. If you are unable to participate in the call at this time, a replay will be available on Tuesday, February 14 at 5:00 p.m. PT, through Tuesday, February 21 at midnight PT. To access the replay dial (800) 642-1687 and enter the conference ID number 5133664. This conference call will be broadcast live over the Internet and can be accessed by all interested parties on the MPA website at www.motorcarparts.com. To listen to the live call, please go to the MPA website at least fifteen minutes prior to the start of the call to register, download and install any necessary audio software. For those unable to participate during the live broadcast, a replay will be available shortly after the call on MPA's website for 90 days.

About MPA

Motorcar Parts of America, Inc. is a leading remanufacturer of replacement alternators and starters for imported and domestic cars and light trucks in the United States and Canada. MPA has facilities in the United States in Torrance, California, and Nashville, Tennessee, as well as in Mexico, Singapore and Malaysia. MPA's websites are located at www.motorcarparts.com and www.quality-built.com.

Disclosure Regarding Private Securities Litigation Reform Act of 1995

This press release contains certain forward-looking statements with respect to our future performance that involve risks and uncertainties. Various factors could cause actual results to differ materially from those projected in such statements. These factors include, but are not limited to: concentration of sales to certain customers, changes in our relationship with any of our customers, including the increasing customer pressure for lower prices and more favorable payment and other terms, the increasing strain on our cash position, our ability to achieve positive cash flows from operations, potential future changes in our accounting policies that may be made as a result of an SEC review of our previously filed public reports, our failure to meet the financial covenants or the other obligations set forth in our bank credit agreement and the bank's refusal to waive any such defaults, any meaningful difference between projected production needs and ultimate sales to our customers, increases in interest rates, changes in the financial condition of any of our major customers, the impact of high gasoline prices, the potential for changes in consumer spending, consumer preferences and general economic conditions, increased competition in the automotive parts industry, political or economic instability in one of the foreign countries where we conduct operations, unforeseen increases in operating costs and other factors discussed herein and in our filings with the Securities and Exchange Commission.

             MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
                       Consolidated Balance Sheets
                               (Unaudited)

                                                 December 31,   March 31,
                                                    2005          2005
                             ASSETS
  Current assets:
    Cash and cash equivalents                     $619,000     $6,211,000
    Short term investments                         679,000        503,000
    Accounts receivable - net                    9,857,000     11,513,000
    Inventory - net                             56,654,000     48,587,000
    Deferred income tax asset                    5,590,000      6,378,000
    Inventory unreturned                         5,419,000      2,409,000
    Income tax receivable                           60,000             --
    Prepaid expenses and other current assets    1,788,000      1,365,000
        Total current assets                    80,666,000     76,966,000
  Plant and equipment - net                     11,739,000      5,483,000
  Other assets                                   1,208,000        899,000
    TOTAL ASSETS                               $93,613,000    $83,348,000

                          LIABILITIES
  Current liabilities:
    Accounts payable                           $20,251,000    $14,502,000
    Accrued liabilities                          1,206,000      1,378,000
    Accrued salaries and wages                   2,458,000      2,235,000
    Accrued workers' compensation claims         3,033,000      2,217,000
    Line of credit                               1,500,000             --
    Income tax payable                                  --        183,000
    Deferred compensation                          566,000        450,000
    Deferred income                                133,000        133,000
    Other current liabilities                      200,000         89,000
    Credit due customer                          4,919,000     12,543,000
    Current portion of capital
     lease obligations                           1,442,000        416,000
        Total current liabilities               35,708,000     34,146,000
  Deferred income, less current portion            421,000        521,000
  Deferred income tax liability                    477,000        519,000
  Deferred gain on sale-leaseback                2,506,000             --
  Other liabilities                                 48,000             --
  Capitalized lease obligations, less
   current portion                               5,085,000        938,000
      TOTAL LIABILITIES                         44,245,000     36,124,000

                       SHAREHOLDERS' EQUITY
  Preferred stock; par value $.01 per share,
   5,000,000 shares authorized; none issued             --             --
  Series A junior participating preferred
   stock; no par value, 20,000 shares
   authorized; none issued                              --             --
  Common stock; par value $.01 per share,
   20,000,000 shares authorized; 8,311,955
   and 8,183,955 shares issued and
   outstanding at December 31, 2005
   and March 31, 2005                               83,000         82,000
  Additional paid-in capital                    54,227,000     53,627,000
  Accumulated other comprehensive loss             (31,000)       (55,000)
  Accumulated deficit                           (4,911,000)    (6,430,000)
      TOTAL SHAREHOLDERS' EQUITY                49,368,000     47,224,000
    TOTAL LIABILITIES & SHAREHOLDERS' EQUITY   $93,613,000    $83,348,000

             MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
                  Consolidated Statements of Operations
                               (Unaudited)

                        Three Months Ended          Nine Months Ended
                           December 31,               December 31,
                        2005         2004         2005          2004
                                                             (restated)
  Net sales          $30,348,000  $24,159,000  $81,004,000  $70,388,000
  Cost of goods sold  23,481,000   15,985,000   62,116,000   51,029,000
    Gross margin       6,867,000    8,174,000   18,888,000   19,359,000
  Operating expenses:
    General and
     administrative    2,857,000    3,175,000   10,894,000    8,208,000
    Sales and
     marketing           836,000      806,000    2,466,000    1,940,000
    Research and
     development         219,000      174,000      808,000      561,000
    Total operating
     expenses          3,912,000    4,155,000   14,168,000   10,709,000
  Operating income     2,955,000    4,019,000    4,720,000    8,650,000
  Interest
   expense - net
   of interest income    958,000      526,000    2,160,000    1,326,000
  Income before
   income tax expense  1,997,000    3,493,000    2,560,000    7,324,000
  Income tax expense     818,000    1,299,000    1,041,000    2,724,000
  Net income          $1,179,000   $2,194,000   $1,519,000   $4,600,000
  Basic net
   income per share        $0.14        $0.27        $0.19        $0.56
  Diluted net
   income per share        $0.14        $0.26        $0.18        $0.54
  Weighted average
   number of shares
   outstanding:
    -- basic           8,249,308    8,174,748    8,209,728    8,142,297
    -- diluted         8,642,118    8,600,434    8,620,945    8,590,828

             MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
                  Consolidated Statements of Cash Flows
                               (Unaudited)

                                                    Nine Months Ended
                                                       December 31,
                                                   2005           2004
                                                               (restated)
  Cash flows from operating activities:
    Net income                                  $1,519,000     $4,600,000
    Adjustments to reconcile net income to
     net cash (used in) provided by
     operating activities:
      Depreciation and amortization              1,552,000      1,464,000
      Amortization of deferred gain
       on sale-leaseback                           (87,000)            --
      Deferred income taxes                        746,000      2,489,000
      Tax benefit from employee stock
       options exercised                           321,000        235,000
      Changes in current assets and liabilities:
        Accounts receivable                      1,656,000      4,888,000
        Inventory                               (8,067,000)   (18,461,000)
        Income tax receivable                     (243,000)       (55,000)
        Inventory unreturned                    (3,010,000)    (1,720,000)
        Prepaid expenses and other
         current assets                           (423,000)       212,000
        Other assets                              (309,000)       (49,000)
        Accounts payable and accrued
         liabilities                             6,616,000      3,584,000
        Deferred compensation                      116,000        180,000
        Deferred income                           (100,000)            --
        Credit due customer                     (7,624,000)    13,603,000
        Other liabilities                          159,000        (82,000)
          Net cash (used in) provided
           by operating activities              (7,178,000)    10,888,000
  Cash flows from investing activities:
    Purchase of property, plant and equipment   (3,275,000)    (1,666,000)
    Proceeds from sale-leaseback transaction     4,110,000             --
    Change in short term investments              (176,000)      (160,000)
          Net cash (used in) provided
           by investing activities                 659,000     (1,826,000)
  Cash flows from financing activities:
    Net borrowings (payments) under
     line of credit                              1,500,000     (3,000,000)
    Net payments on capital lease obligations     (639,000)      (209,000)
    Exercise of stock options                      280,000        248,000
          Net cash (used in) provided
           by financing activities               1,141,000     (2,961,000)
  Effect of exchange rate changes on cash         (214,000)         3,000
  NET (DECREASE) INCREASE IN CASH
   AND CASH EQUIVALENTS                         (5,592,000)     6,104,000
  CASH AND CASH EQUIVALENTS - BEGINNING
   OF PERIOD                                     6,211,000      7,630,000
  CASH AND CASH EQUIVALENTS - END OF PERIOD       $619,000    $13,734,000
  Supplemental disclosures of
   cash flow information:
    Cash paid during the period for:
      Interest                                  $2,112,000     $1,399,000
      Income taxes                                  $5,000        $54,000
    Non-cash investing and financing
     activities:
      Property acquired under capital lease     $5,812,000       $109,000