Financhill
Buy
68

PEGA Quote, Financials, Valuation and Earnings

Last price:
$93.95
Seasonality move :
9.26%
Day range:
$91.19 - $93.04
52-week range:
$55.71 - $113.67
Dividend yield:
0.13%
P/E ratio:
45.17x
P/S ratio:
5.27x
P/B ratio:
12.96x
Volume:
741.9K
Avg. volume:
1M
1-year change:
51.73%
Market cap:
$7.9B
Revenue:
$1.5B
EPS (TTM):
$2.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.2B $1.3B $1.4B $1.5B
Revenue Growth (YoY) 11.65% 19.08% 8.76% 8.71% 4.51%
 
Cost of Revenues $310.9M $336.4M $368.6M $378.5M $390.7M
Gross Profit $706.6M $875.3M $949.2M $1.1B $1.1B
Gross Profit Margin 69.44% 72.24% 72.03% 73.58% 73.91%
 
R&D Expenses $237M $260.6M $294.3M $295.5M $298.1M
Selling, General & Admin $613.1M $709.4M $742.5M $655.9M $647.6M
Other Inc / (Exp) $36.8M -$30M -$68M -$9.6M -$37.1M
Operating Expenses $850.1M $970M $1B $951.4M $945.7M
Operating Income -$143.5M -$94.7M -$87.7M $102.7M $160.8M
 
Net Interest Expenses $18.1M $7.3M $6.1M -- --
EBT. Incl. Unusual Items -$124.9M -$132M -$161.8M $95.4M $142.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$63.5M -$68.9M $183.8M $27.6M $43.4M
Net Income to Company -$61.4M -$63M -$345.6M $67.8M $99.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.4M -$63M -$345.6M $67.8M $99.2M
 
Basic EPS (Cont. Ops) -$0.76 -$0.77 -$4.22 $0.82 $1.16
Diluted EPS (Cont. Ops) -$0.76 -$0.77 -$4.22 $0.73 $1.11
Weighted Average Basic Share $80.3M $81.4M $81.9M $83.2M $85.3M
Weighted Average Diluted Share $80.3M $81.4M $81.9M $84.9M $89.6M
 
EBITDA -$84.2M -$95.4M -$119.3M $137M $184.9M
EBIT -$105.5M -$124M -$154M $102.3M $149.5M
 
Revenue (Reported) $1B $1.2B $1.3B $1.4B $1.5B
Operating Income (Reported) -$143.5M -$94.7M -$87.7M $102.7M $160.8M
Operating Income (Adjusted) -$105.5M -$124M -$154M $102.3M $149.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $313.5M $376.3M $325.5M $330.1M $475.6M
Revenue Growth (YoY) 18.04% 20.04% -13.51% 1.44% 44.07%
 
Cost of Revenues $82.4M $88.2M $97.9M $94.7M $102.5M
Gross Profit $231.1M $288.1M $227.5M $235.5M $373.2M
Gross Profit Margin 73.7% 76.56% 69.91% 71.33% 78.46%
 
R&D Expenses $62.4M $71.5M $75.4M $72.1M $74.3M
Selling, General & Admin $167M $198M $172.9M $151.2M $171.9M
Other Inc / (Exp) -$24.1M -$24.9M $5.7M -$30.8M -$5M
Operating Expenses $229.5M $269.5M $248.3M $223.3M $246.2M
Operating Income $1.6M $18.6M -$20.7M $12.2M $127M
 
Net Interest Expenses $1.7M $1.7M $433K -- --
EBT. Incl. Unusual Items -$24.2M -$8.1M -$15.5M -$15.2M $126.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M -$7.7M $5.2M -$3M $40.9M
Net Income to Company -$6.6M -$379K -$20.8M -$12.1M $85.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$379K -$20.8M -$12.1M $85.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.00 -$0.25 -$0.14 $0.99
Diluted EPS (Cont. Ops) -$0.08 -$0.00 -$0.25 -$0.14 $0.91
Weighted Average Basic Share $81M $81.7M $82.6M $84.3M $85.9M
Weighted Average Diluted Share $81M $81.7M $82.6M $84.3M $94.4M
 
EBITDA -$15.3M -$1.9M -$8.9M -$5.7M $133.3M
EBIT -$22.4M -$6.1M -$13.6M -$13.4M $127.3M
 
Revenue (Reported) $313.5M $376.3M $325.5M $330.1M $475.6M
Operating Income (Reported) $1.6M $18.6M -$20.7M $12.2M $127M
Operating Income (Adjusted) -$22.4M -$6.1M -$13.6M -$13.4M $127.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.1B $1.3B $1.3B $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $313.8M $342.1M $378.4M $375.2M $398.5M
Gross Profit $751.6M $932.3M $888.6M $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $240.7M $269.7M $298.2M $292.2M $300.2M
Selling, General & Admin $628.5M $740.4M $717.4M $634.2M $668.3M
Other Inc / (Exp) $35.8M -$30.8M -$37.4M -$46.1M -$11.3M
Operating Expenses $869.2M $1B $1B $926.5M $968.6M
Operating Income -$117.6M -$77.7M -$127M $135.6M $275.7M
 
Net Interest Expenses $18.2M $7.3M $4.8M -- --
EBT. Incl. Unusual Items -$99.9M -$115.8M -$169.3M $95.8M $284.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$57.3M -$59M $196.7M $19.3M $87.4M
Net Income to Company -$42.6M -$56.8M -$366M $76.5M $196.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42.6M -$56.8M -$366M $76.5M $196.7M
 
Basic EPS (Cont. Ops) -$0.53 -$0.69 -$4.47 $0.93 $2.28
Diluted EPS (Cont. Ops) -$0.53 -$0.72 -$4.48 $0.84 $2.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$57.6M -$82M -$126.2M $140.2M $323.9M
EBIT -$81M -$107.8M -$161.5M $102.5M $290.2M
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.4B $1.6B
Operating Income (Reported) -$117.6M -$77.7M -$127M $135.6M $275.7M
Operating Income (Adjusted) -$81M -$107.8M -$161.5M $102.5M $290.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $313.5M $376.3M $325.5M $330.1M $475.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.4M $88.2M $97.9M $94.7M $102.5M
Gross Profit $231.1M $288.1M $227.5M $235.5M $373.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $62.4M $71.5M $75.4M $72.1M $74.3M
Selling, General & Admin $167M $198M $172.9M $151.2M $171.9M
Other Inc / (Exp) -$24.1M -$24.9M $5.7M -$30.8M -$5M
Operating Expenses $229.5M $269.5M $248.3M $223.3M $246.2M
Operating Income $1.6M $18.6M -$20.7M $12.2M $127M
 
Net Interest Expenses $1.7M $1.7M $433K -- --
EBT. Incl. Unusual Items -$24.2M -$8.1M -$15.5M -$15.2M $126.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.6M -$7.7M $5.2M -$3M $40.9M
Net Income to Company -$6.6M -$379K -$20.8M -$12.1M $85.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$379K -$20.8M -$12.1M $85.4M
 
Basic EPS (Cont. Ops) -$0.08 -$0.00 -$0.25 -$0.14 $0.99
Diluted EPS (Cont. Ops) -$0.08 -$0.00 -$0.25 -$0.14 $0.91
Weighted Average Basic Share $81M $81.7M $82.6M $84.3M $85.9M
Weighted Average Diluted Share $81M $81.7M $82.6M $84.3M $94.4M
 
EBITDA -$15.3M -$1.9M -$8.9M -$5.7M $133.3M
EBIT -$22.4M -$6.1M -$13.6M -$13.4M $127.3M
 
Revenue (Reported) $313.5M $376.3M $325.5M $330.1M $475.6M
Operating Income (Reported) $1.6M $18.6M -$20.7M $12.2M $127M
Operating Income (Adjusted) -$22.4M -$6.1M -$13.6M -$13.4M $127.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $171.9M $160M $145.1M $229.9M $337.1M
Short Term Investments $293.3M $202.8M $152.2M $193.4M $402.9M
Accounts Receivable, Net $215.8M $182.7M $255.2M $300.2M $305.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $33.6M $38.2M
Other Current Assets $29.3M $29.8M $37.5M $9.6M $2.4M
Total Current Assets $976.9M $840.2M $846.5M $1B $1.3B
 
Property Plant And Equipment $108M $114.4M $131.2M $111.5M $104.2M
Long-Term Investments -- -- $13.1M $19.5M $21.2M
Goodwill $79.2M $81.9M $81.4M $81.6M $81.1M
Other Intangibles $15.7M $14.1M $10.9M $7M $3.8M
Other Long-Term Assets $106.6M $26M $24.8M $16.8M $21.5M
Total Assets $1.6B $1.6B $1.4B $1.5B $1.8B
 
Accounts Payable $24M $15.3M $18.2M $11.3M $6.2M
Accrued Expenses $59.3M $63.9M $50.4M $20M $21.7M
Current Portion Of Long-Term Debt -- -- -- -- $467.5M
Current Portion Of Capital Lease Obligations $18.5M $7M $15M $15M $14.6M
Other Current Liabilities -- -- -- $3.8M $1.7M
Total Current Liabilities $460.1M $485.4M $538.9M $577.1M $1.1B
 
Long-Term Debt $518.2M $590.7M $593.6M $499.4M --
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.2B $1.2B $1.2B
 
Common Stock $809K $817K $824K $838K $861K
Other Common Equity Adj -- -- -- -- --
Common Equity $542.2M $416.1M $130.8M $353.8M $585.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $542.2M $416.1M $130.8M $353.8M $585.5M
 
Total Liabilities and Equity $1.6B $1.6B $1.4B $1.5B $1.8B
Cash and Short Terms $465.2M $362.8M $297.2M $423.3M $740M
Total Debt $518.2M $590.7M $593.6M $499.4M $467.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $172.7M $132.8M $168.3M $291.9M $231.1M
Short Term Investments $269.7M $199.4M $155.6M $327M $140.6M
Accounts Receivable, Net $159.3M $171.2M $201.6M $192M $202.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $47.4M
Other Current Assets $91.9M $35M $37.2M $45M $2.4M
Total Current Assets $922.2M $803.8M $795.7M $1.1B $846.5M
 
Property Plant And Equipment -- $115.8M $128.3M $106.4M $100.8M
Long-Term Investments -- -- $16.3M $20.9M $21.7M
Goodwill $82M $82M $81.4M $81.5M $81.2M
Other Intangibles -- $13.1M $9.9M $6M $3.1M
Other Long-Term Assets $416.3M $34.7M $24.7M $37.1M $21.8M
Total Assets $1.5B $1.5B $1.3B $1.5B $1.3B
 
Accounts Payable $24.4M $18.6M $12.6M $6.4M $16.6M
Accrued Expenses $59.8M $63.4M $45.4M $80.6M $39.8M
Current Portion Of Long-Term Debt -- -- -- $500M --
Current Portion Of Capital Lease Obligations -- $4.9M $15.3M $14.2M $14.1M
Other Current Liabilities $16.6M -- -- $2.4M $679K
Total Current Liabilities $404.5M $435M $475M $1B $609.1M
 
Long-Term Debt $588.4M $591.4M $561.7M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.1B $1.1B $1.1B $710.7M
 
Common Stock $812K $818K $829K $850K $856K
Other Common Equity Adj -$2.7M -$9.5M -$21.5M -$22.1M -$21.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $478.9M $406.7M $154.5M $390.2M $611.3M
 
Total Liabilities and Equity $1.5B $1.5B $1.3B $1.5B $1.3B
Cash and Short Terms $442.4M $332.2M $323.9M $618.9M $371.7M
Total Debt $588.4M $591.4M $561.7M $500M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$61.4M -$63M -$345.6M $67.8M $99.2M
Depreciation & Amoritzation $21.3M $28.6M $34.7M $34.7M $35.4M
Stock-Based Compensation $103.1M $115.9M $122.2M $143.4M $142.7M
Change in Accounts Receivable -$32.3M -$12M -$51.2M -$57.6M $79M
Change in Inventories -- -- -- -- --
Cash From Operations -$563K $39.1M $22.3M $217.8M $345.9M
 
Capital Expenditures $25.4M $10.5M $35.4M $16.8M $7.7M
Cash Acquisitions -- -$5M -$922K -- --
Cash From Investing -$321.7M $72.5M $13.1M -$50.8M -$202.6M
 
Dividends Paid (Ex Special Dividend) -$9.6M -$9.8M -$9.8M -$10M -$10.2M
Special Dividend Paid
Long-Term Debt Issued $600M -- -- -- --
Long-Term Debt Repaid -- -- -- -$89M -$33.9M
Repurchase of Common Stock -$103.5M -$122.6M -$46.3M -$1.9M -$73.5M
Other Financing Activities -$66.4M -- -- $341K $7K
Cash From Financing $423.4M -$121.8M -$47M -$82M -$30.2M
 
Beginning Cash (CF) $68.4M $171.9M $160M $145.1M $232.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101.2M -$10.2M -$11.6M $85.1M $113.1M
Ending Cash (CF) $171.9M $160M $145.1M $232.8M $341.5M
 
Levered Free Cash Flow -$25.9M $28.7M -$13M $201M $338.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.6M -$379K -$20.8M -$12.1M $85.4M
Depreciation & Amoritzation $7M $4.2M $4.7M $7.7M $6M
Stock-Based Compensation $30.1M $28.2M $42.6M $34.8M $41.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.7M $15.1M $68.1M $180.1M $204.2M
 
Capital Expenditures $1.8M $6.7M $11.5M $604K $1.9M
Cash Acquisitions -$5M -- -- -- --
Cash From Investing $15.5M -$6.1M -$14.4M -$132.4M $261.9M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$2.5M -$2.5M -$2.5M -$2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$29.9M -- -$467.9M
Repurchase of Common Stock -$34.7M -$35.9M -$1.1M -$2M -$119.5M
Other Financing Activities -- -- $188K -- --
Cash From Financing -$34.8M -$35.9M -$29.4M $17.9M -$576M
 
Beginning Cash (CF) $171.9M $160M $145.1M $232.8M $341.5M
Foreign Exchange Rate Adjustment -$1.5M -$310K $782K -$2.8M $3.6M
Additions / Reductions $2.3M -$26.9M $24.3M $65.6M -$109.9M
Ending Cash (CF) $172.7M $132.8M $170.2M $295.7M $235.2M
 
Levered Free Cash Flow $19.9M $8.5M $56.6M $179.5M $202.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$42.6M -$56.8M -$366M $76.5M $196.7M
Depreciation & Amoritzation $23.4M $25.8M $35.3M $37.7M $33.7M
Stock-Based Compensation $110M $114.1M $136.5M $135.6M $149.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.4M $32.6M $75.3M $329.8M $370M
 
Capital Expenditures $14.7M $15.3M $40.2M $5.9M $9M
Cash Acquisitions -$5M -- -$922K -- --
Cash From Investing -$293.6M $50.9M $4.7M -$168.7M $191.7M
 
Dividends Paid (Ex Special Dividend) -$9.7M -$9.8M -$9.9M -$10M -$10.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$29.9M -$59.1M -$501.8M
Repurchase of Common Stock -$109.2M -$123.9M -$11.5M -$2.8M -$191M
Other Financing Activities -- -- -- -- --
Cash From Financing -$113.5M -$123M -$40.4M -$34.7M -$624.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$367.7M -$39.5M $39.6M $126.4M -$62.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.8M $17.3M $35.1M $323.9M $361M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.6M -$379K -$20.8M -$12.1M $85.4M
Depreciation & Amoritzation $7M $4.2M $4.7M $7.7M $6M
Stock-Based Compensation $30.1M $28.2M $42.6M $34.8M $41.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.7M $15.1M $68.1M $180.1M $204.2M
 
Capital Expenditures $1.8M $6.7M $11.5M $604K $1.9M
Cash Acquisitions -$5M -- -- -- --
Cash From Investing $15.5M -$6.1M -$14.4M -$132.4M $261.9M
 
Dividends Paid (Ex Special Dividend) -$2.4M -$2.5M -$2.5M -$2.5M -$2.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$29.9M -- -$467.9M
Repurchase of Common Stock -$34.7M -$35.9M -$1.1M -$2M -$119.5M
Other Financing Activities -- -- $188K -- --
Cash From Financing -$34.8M -$35.9M -$29.4M $17.9M -$576M
 
Beginning Cash (CF) $171.9M $160M $145.1M $232.8M $341.5M
Foreign Exchange Rate Adjustment -$1.5M -$310K $782K -$2.8M $3.6M
Additions / Reductions $2.3M -$26.9M $24.3M $65.6M -$109.9M
Ending Cash (CF) $172.7M $132.8M $170.2M $295.7M $235.2M
 
Levered Free Cash Flow $19.9M $8.5M $56.6M $179.5M $202.3M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock