Financhill
Buy
56

PCYO Quote, Financials, Valuation and Earnings

Last price:
$12.03
Seasonality move :
13.8%
Day range:
$11.70 - $12.05
52-week range:
$8.94 - $14.63
Dividend yield:
0%
P/E ratio:
21.59x
P/S ratio:
9.94x
P/B ratio:
2.16x
Volume:
46.7K
Avg. volume:
47.7K
1-year change:
19.2%
Market cap:
$288.4M
Revenue:
$28.7M
EPS (TTM):
$0.55
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $25.9M $17.1M $23M $14.6M $28.7M
Revenue Growth (YoY) 26.98% -33.77% 34.32% -36.59% 97.09%
 
Cost of Revenues $18.3M $6.4M $6.6M $6.5M $9M
Gross Profit $7.5M $10.7M $16.4M $8M $19.8M
Gross Profit Margin 29.18% 62.62% 71.18% 55.12% 68.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $5.1M $5.9M $5.5M $6.9M
Other Inc / (Exp) $5.8M $18.4M $730K $1.9M $992K
Operating Expenses $4.6M $5.5M $6.3M $6M $7.5M
Operating Income $2.9M $5.3M $10.1M $2.1M $12.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.9M $26.6M $12.7M $6.2M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $6.5M $3.1M $1.5M $4M
Net Income to Company $6.8M $20.1M $9.6M $4.7M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $20.1M $9.6M $4.7M $11.6M
 
Basic EPS (Cont. Ops) $0.28 $0.84 $0.40 $0.20 $0.48
Diluted EPS (Cont. Ops) $0.28 $0.83 $0.40 $0.19 $0.48
Weighted Average Basic Share $23.8M $23.9M $24M $24M $24.1M
Weighted Average Diluted Share $24.1M $24.1M $24.2M $24.1M $24.1M
 
EBITDA $4.7M $28.4M $14.9M $8.6M $18.2M
EBIT $2.9M $26.6M $12.8M $6.4M $16.1M
 
Revenue (Reported) $25.9M $17.1M $23M $14.6M $28.7M
Operating Income (Reported) $2.9M $5.3M $10.1M $2.1M $12.2M
Operating Income (Adjusted) $2.9M $26.6M $12.8M $6.4M $16.1M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $4.9M $4.3M $1.3M $5.4M $5.8M
Revenue Growth (YoY) -53.46% -12.22% -68.64% 301.94% 6.8%
 
Cost of Revenues $2.7M $1.4M $1.3M $2M $2.1M
Gross Profit $2.1M $2.9M $14K $3.3M $3.7M
Gross Profit Margin 43.61% 67.63% 1.05% 62.05% 63.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.3M $1.4M $1.4M $1.8M
Other Inc / (Exp) $137K $156K $1.4M $122K $2.9M
Operating Expenses $1.2M $1.4M $1.5M $1.6M $1.9M
Operating Income $953K $1.5M -$1.5M $1.8M $1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1M $2M $289K $2.8M $5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $477K $130K $737K $1.3M
Net Income to Company $845K $1.5M $159K $2.1M $3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $845K $1.5M $159K $2.1M $3.9M
 
Basic EPS (Cont. Ops) $0.04 $0.06 $0.01 $0.09 $0.16
Diluted EPS (Cont. Ops) $0.04 $0.06 $0.01 $0.09 $0.16
Weighted Average Basic Share $23.9M $23.9M $24M $24.1M $24.1M
Weighted Average Diluted Share $24M $24.2M $24.1M $24.2M $24.2M
 
EBITDA $1.6M $2.4M $832K $3.4M $5.8M
EBIT $1.1M $2M $339K $2.9M $5.3M
 
Revenue (Reported) $4.9M $4.3M $1.3M $5.4M $5.8M
Operating Income (Reported) $953K $1.5M -$1.5M $1.8M $1.7M
Operating Income (Adjusted) $1.1M $2M $339K $2.9M $5.3M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $20.3M $16.5M $20.1M $18.6M $29.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5M $5M $6.6M $7.3M $9M
Gross Profit $7.8M $11.5M $13.5M $11.4M $20.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $5.4M $6M $5.5M $7.3M
Other Inc / (Exp) -$668K $20M $1.9M $619K $3.7M
Operating Expenses $4.9M $5.7M $6.4M $6.1M $7.9M
Operating Income $2.9M $5.8M $7.1M $5.3M $12.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.4M $28.2M $11M $8.7M $18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $542K $6.9M $2.7M $2.1M $4.6M
Net Income to Company $1.8M $20.8M $8.3M $6.6M $13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $21.3M $8.3M $6.6M $13.5M
 
Basic EPS (Cont. Ops) $0.08 $0.89 $0.34 $0.29 $0.55
Diluted EPS (Cont. Ops) $0.08 $0.88 $0.34 $0.28 $0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9M $30M $13.3M $11.1M $20.6M
EBIT $3.1M $28.2M $11.1M $9M $18.5M
 
Revenue (Reported) $20.3M $16.5M $20.1M $18.6M $29.1M
Operating Income (Reported) $2.9M $5.8M $7.1M $5.3M $12.2M
Operating Income (Adjusted) $3.1M $28.2M $11.1M $9M $18.5M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $4.9M $4.3M $1.3M $5.4M $5.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $1.4M $1.3M $2M $2.1M
Gross Profit $2.1M $2.9M $14K $3.3M $3.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.3M $1.4M $1.4M $1.8M
Other Inc / (Exp) $137K $156K $1.4M $122K $2.9M
Operating Expenses $1.2M $1.4M $1.5M $1.6M $1.9M
Operating Income $953K $1.5M -$1.5M $1.8M $1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1M $2M $289K $2.8M $5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $260K $477K $130K $737K $1.3M
Net Income to Company $845K $1.5M $159K $2.1M $3.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $845K $1.5M $159K $2.1M $3.9M
 
Basic EPS (Cont. Ops) $0.04 $0.06 $0.01 $0.09 $0.16
Diluted EPS (Cont. Ops) $0.04 $0.06 $0.01 $0.09 $0.16
Weighted Average Basic Share $23.9M $23.9M $24M $24.1M $24.1M
Weighted Average Diluted Share $24M $24.2M $24.1M $24.2M $24.2M
 
EBITDA $1.6M $2.4M $832K $3.4M $5.8M
EBIT $1.1M $2M $339K $2.9M $5.3M
 
Revenue (Reported) $4.9M $4.3M $1.3M $5.4M $5.8M
Operating Income (Reported) $953K $1.5M -$1.5M $1.8M $1.7M
Operating Income (Adjusted) $1.1M $2M $339K $2.9M $5.3M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $21.8M $20.1M $34.9M $26M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.5M $2.4M $1.1M $1.5M
Inventory $481K -- -- $1.7M $3.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.1M $467K $346K $530K
Total Current Assets $26M $38.7M $37.8M $29.7M $37.9M
 
Property Plant And Equipment $60.2M $63.1M $66.9M $68.3M $67.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $451K $451K $451K $451K
Other Long-Term Assets $2M $6.1M $6.9M $9.8M $10.7M
Total Assets $89.8M $117.2M $129.2M $133.2M $147.4M
 
Accounts Payable $180K $1.8M $849K $2M $1.9M
Accrued Expenses $125K $2.4M $692K $831K $1.6M
Current Portion Of Long-Term Debt -- -- $10K $31K $64K
Current Portion Of Capital Lease Obligations $74K $84K $76K $118K $73K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2M $12.5M $10.8M $6.5M $9.3M
 
Long-Term Debt -- -- $4M $6.9M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $14.4M $16.2M $15M $17.7M
 
Common Stock $80K $80K $80K $80K $80K
Other Common Equity Adj -- -- -- -- --
Common Equity $82M $102.7M $113M $118.2M $129.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82M $102.7M $113M $118.2M $129.7M
 
Total Liabilities and Equity $89.8M $117.2M $129.2M $133.2M $147.4M
Cash and Short Terms $21.8M $20.1M $34.9M $26M $22.1M
Total Debt -- -- $4M $6.9M $6.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $21.3M $12.9M $16.8M $21.8M $19M
Short Term Investments -- -- $15.1M $167K --
Accounts Receivable, Net $713K $1.2M $1.2M $4.8M $5M
Inventory -- $1M -- $2.2M $3.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $887K $289K $314K $249K $460K
Total Current Assets $24.4M $31.5M $33.5M $29.1M $28.2M
 
Property Plant And Equipment $60.6M $64M $68.6M $68.6M $72.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $451K $451K $451K $451K
Other Long-Term Assets $2.5M $5.9M $7M $10.8M $13M
Total Assets $89M $116.4M $128M $137.3M $149.7M
 
Accounts Payable $184K $2M $1M $2.8M $2.2M
Accrued Expenses $701K $2.1M $795K $650K $837K
Current Portion Of Long-Term Debt -- $7K $10K $34K $161K
Current Portion Of Capital Lease Obligations $78K $85K $77K $68K $82K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4M $9M $9.6M $8.8M $7.9M
 
Long-Term Debt -- $993K $3.9M $6.9M $6.7M
Capital Leases -- -- -- -- --
Total Liabilities $6M $12M $14.8M $17.1M $16.1M
 
Common Stock $80K $80K $80K $80K $80K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $83M $104.4M $113.2M $120.2M $133.6M
 
Total Liabilities and Equity $89M $116.4M $128M $137.3M $149.7M
Cash and Short Terms $21.3M $12.9M $32M $22M $19M
Total Debt -- $1M $4M $6.9M $6.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $6.8M $20.1M $9.6M $4.7M $11.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $517K $497K $603K $539K $436K
Change in Accounts Receivable -$24K -$414K $6.7M -$3.3M -$10.5M
Change in Inventories $6.5M -- -- -- --
Cash From Operations $20.7M $3.5M $17.5M -$2.3M $2.2M
 
Capital Expenditures $8.6M $2.9M $5.8M $7.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$2.9M -$6.7M -$9.2M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4M $3M --
Long-Term Debt Repaid -- -- -$40K -$44K -$31K
Repurchase of Common Stock -- -- -- -- -$581K
Other Financing Activities -$5K -$2K -$2K -$111K --
Cash From Financing $45K $87K $4M $2.8M -$612K
 
Beginning Cash (CF) $4.5M $21.8M $22.4M $37.2M $28.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $647K $14.8M -$8.7M -$3.1M
Ending Cash (CF) $21.8M $22.4M $37.2M $28.5M $25.4M
 
Levered Free Cash Flow $12.1M $560K $11.6M -$10.2M -$461K
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $845K $1.5M $159K $2.1M $3.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $86K $112K $93K $81K $56K
Change in Accounts Receivable $411K -$4.3M -$216K -$5.3M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations $6K -$6M -$758K -$1.2M $5.7M
 
Capital Expenditures $499K $829K $639K $821K $6.1M
Cash Acquisitions -- -- -$1M -$176K -$19K
Cash From Investing -$499K -$2.2M -$17.2M -$2.4M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -- -- -$3K -$8K -$5K
Repurchase of Common Stock -- -- -- -$198K -$108K
Other Financing Activities -$1K -- -$111K -- --
Cash From Financing -$1K $1M -$114K -$206K -$113K
 
Beginning Cash (CF) $21.8M $22.4M $37.2M $28.5M $25.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$494K -$7.2M -$18.1M -$3.8M -$991K
Ending Cash (CF) $21.3M $15.2M $19.2M $24.7M $24.4M
 
Levered Free Cash Flow -$493K -$6.8M -$1.4M -$2M -$434K
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1.8M $20.8M $8.3M $6.6M $13.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $498K $523K $584K $527K $411K
Change in Accounts Receivable $166K -$5.1M $10.8M -$8.3M $771K
Change in Inventories -- -- -- -- --
Cash From Operations $6M -$2.5M $22.7M -$2.8M $9.1M
 
Capital Expenditures $6.8M $3.2M $5.6M $8M $8M
Cash Acquisitions -- -- -$1M $850K $157K
Cash From Investing -$6.8M -$4.6M -$21.6M $5.5M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -- -- -$43K -$49K -$28K
Repurchase of Common Stock -- -- -- -$198K -$491K
Other Financing Activities -$4K -- -$113K -- --
Cash From Financing $46K $1.1M $2.9M $2.8M -$519K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$769K -$6.1M $3.9M $5.5M -$297K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$815K -$5.7M $17M -$10.8M $1.2M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $845K $1.5M $159K $2.1M $3.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $86K $112K $93K $81K $56K
Change in Accounts Receivable $411K -$4.3M -$216K -$5.3M $5.9M
Change in Inventories -- -- -- -- --
Cash From Operations $6K -$6M -$758K -$1.2M $5.7M
 
Capital Expenditures $499K $829K $639K $821K $6.1M
Cash Acquisitions -- -- -$1M -$176K -$19K
Cash From Investing -$499K -$2.2M -$17.2M -$2.4M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -- -- -$3K -$8K -$5K
Repurchase of Common Stock -- -- -- -$198K -$108K
Other Financing Activities -$1K -- -$111K -- --
Cash From Financing -$1K $1M -$114K -$206K -$113K
 
Beginning Cash (CF) $21.8M $22.4M $37.2M $28.5M $25.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$494K -$7.2M -$18.1M -$3.8M -$991K
Ending Cash (CF) $21.3M $15.2M $19.2M $24.7M $24.4M
 
Levered Free Cash Flow -$493K -$6.8M -$1.4M -$2M -$434K

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

GET BETTER TRADE IDEAS

Popular

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock