Financhill
Buy
75

PNRG Quote, Financials, Valuation and Earnings

Last price:
$208.76
Seasonality move :
4.16%
Day range:
$203.10 - $232.78
52-week range:
$92.40 - $243.49
Dividend yield:
0%
P/E ratio:
8.85x
P/S ratio:
2.50x
P/B ratio:
1.73x
Volume:
14.8K
Avg. volume:
9.9K
1-year change:
102.24%
Market cap:
$353.6M
Revenue:
$123.1M
EPS (TTM):
$23.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $104.8M $58.4M $72.5M $137.1M $123.1M
Revenue Growth (YoY) -11.24% -44.27% 24.03% 89.21% -10.19%
 
Cost of Revenues $85.1M $60.2M $59.9M $76.3M $81.7M
Gross Profit $19.8M -$1.8M $12.6M $60.8M $41.4M
Gross Profit Margin 18.85% -3.06% 17.34% 44.34% 33.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $15M $9.1M $20.2M $15.6M
Other Inc / (Exp) $4.6M $15.8M $3.2M $19.8M $9.3M
Operating Expenses $15.6M $15M $9.1M $20.9M $16.3M
Operating Income $4.1M -$16.8M $3.5M $39.9M $25.1M
 
Net Interest Expenses $3.6M $1.9M $2M $642K $118K
EBT. Incl. Unusual Items $5.1M -$2.9M $4.6M $59M $34.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M -$517K $2.5M $10.3M $6.1M
Net Income to Company $3.7M -$2.4M $2.1M $48.7M $28.1M
 
Minority Interest in Earnings -$183K $47K -$28K -- --
Net Income to Common Excl Extra Items $3.5M -$2.3M $2.1M $48.7M $28.1M
 
Basic EPS (Cont. Ops) $1.72 -$1.16 $1.05 $24.91 $15.19
Diluted EPS (Cont. Ops) $1.25 -$1.16 $0.76 $17.95 $10.77
Weighted Average Basic Share $2M $2M $2M $2M $1.8M
Weighted Average Diluted Share $2.8M $2M $2.7M $2.7M $2.6M
 
EBITDA $44.9M $27.2M $33M $87.3M $65.7M
EBIT $8.7M -$978K $6.6M $59.9M $34.8M
 
Revenue (Reported) $104.8M $58.4M $72.5M $137.1M $123.1M
Operating Income (Reported) $4.1M -$16.8M $3.5M $39.9M $25.1M
Operating Income (Adjusted) $8.7M -$978K $6.6M $59.9M $34.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.8M $17.3M $39.3M $35.4M $66.7M
Revenue Growth (YoY) -58.16% 46.8% 127.1% -10.06% 88.53%
 
Cost of Revenues $15.2M $16.2M $18.9M $21.4M $36.9M
Gross Profit -$3.4M $1.1M $20.4M $13.9M $29.8M
Gross Profit Margin -28.98% 6.4% 51.89% 39.39% 44.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $2M $2.5M $2.7M $3.9M
Other Inc / (Exp) $14.8M $5K $494K $2.1M $2.8M
Operating Expenses $2.6M $2M $2.6M $2.9M $4.1M
Operating Income -$6M -$877K $17.8M $11M $25.7M
 
Net Interest Expenses $469K $462K $245K $20K $399K
EBT. Incl. Unusual Items $8.3M -$1.3M $18M $13.1M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M -$186K $4.9M $2.4M $6M
Net Income to Company $6.9M -$1.1M $13.2M $10.7M $22.1M
 
Minority Interest in Earnings -$443K -$15K -- -- --
Net Income to Common Excl Extra Items $6.5M -$1.2M $13.2M $10.7M $22.1M
 
Basic EPS (Cont. Ops) $3.26 -$0.58 $6.79 $5.84 $12.63
Diluted EPS (Cont. Ops) $2.36 -$0.58 $4.88 $4.13 $8.80
Weighted Average Basic Share $2M $2M $1.9M $1.8M $1.7M
Weighted Average Diluted Share $2.8M $2M $2.7M $2.6M $2.5M
 
EBITDA $18.2M $6M $25.8M $22.2M $46.7M
EBIT $8.8M -$872K $18.3M $13.2M $28.5M
 
Revenue (Reported) $11.8M $17.3M $39.3M $35.4M $66.7M
Operating Income (Reported) -$6M -$877K $17.8M $11M $25.7M
Operating Income (Adjusted) $8.8M -$872K $18.3M $13.2M $28.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $65.9M $55.5M $130.9M $123.5M $209.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.6M $53.3M $75.2M $78.6M $120.6M
Gross Profit -$3.7M $2.2M $55.7M $44.9M $89M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.9M $8.3M $14.4M $16.8M $18.4M
Other Inc / (Exp) $17.7M $982K $18.4M $13M $4.1M
Operating Expenses $15.9M $8.3M $14.9M $17.4M $19.1M
Operating Income -$19.6M -$6.1M $40.8M $27.4M $69.9M
 
Net Interest Expenses $2.4M $1.7M $1.3M $2K $707K
EBT. Incl. Unusual Items -$4.2M -$6.9M $57.9M $40.5M $73.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M $447K $15.5M $4.9M $14.3M
Net Income to Company -$1.7M -$7.3M $42.4M $35.6M $59M
 
Minority Interest in Earnings -$3K -$68K -$24K -- --
Net Income to Common Excl Extra Items -$1.7M -$7.4M $42.4M $35.6M $59M
 
Basic EPS (Cont. Ops) -$0.86 -$3.70 $21.55 $18.90 $33.22
Diluted EPS (Cont. Ops) -$1.76 -$3.70 $16.54 $13.47 $23.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31M $18.5M $86.9M $69.9M $128.2M
EBIT -$1.8M -$5.1M $59.2M $41.1M $74.3M
 
Revenue (Reported) $65.9M $55.5M $130.9M $123.5M $209.6M
Operating Income (Reported) -$19.6M -$6.1M $40.8M $27.4M $69.9M
Operating Income (Adjusted) -$1.8M -$5.1M $59.2M $41.1M $74.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.2M $42.3M $100.7M $87.2M $173.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.4M $41.5M $56.8M $59M $97.9M
Gross Profit -$3.2M $825K $44M $28.1M $75.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.9M $6.2M $11.5M $8.1M $10.9M
Other Inc / (Exp) $15M $111K $15.3M $8.6M $3.4M
Operating Expenses $12.9M $6.2M $12M $8.6M $11.4M
Operating Income -$16M -$5.4M $31.9M $19.5M $64.4M
 
Net Interest Expenses $1.6M $1.5M $744K $104K $693K
EBT. Incl. Unusual Items -$2.7M -$6.7M $46.5M $28M $67.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.7M -$1.7M $11.2M $5.8M $14M
Net Income to Company -$46K -$5M $35.3M $22.2M $53.1M
 
Minority Interest in Earnings $111K -$4K -- -- --
Net Income to Common Excl Extra Items $65K -$5M $35.3M $22.2M $53.1M
 
Basic EPS (Cont. Ops) $0.03 -$2.51 $17.98 $11.94 $29.98
Diluted EPS (Cont. Ops) -$0.87 -$2.51 $12.97 $8.48 $20.98
Weighted Average Basic Share $6M $6M $5.9M $5.6M $5.3M
Weighted Average Diluted Share $6.7M $6M $8.2M $7.9M $7.6M
 
EBITDA $23.4M $14.7M $68.7M $51.3M $113.8M
EBIT -$1.1M -$5.2M $47.3M $28.4M $67.9M
 
Revenue (Reported) $45.2M $42.3M $100.7M $87.2M $173.7M
Operating Income (Reported) -$16M -$5.4M $31.9M $19.5M $64.4M
Operating Income (Adjusted) -$1.1M -$5.2M $47.3M $28.4M $67.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1M $996K $10.3M $26.5M $11.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.5M $4.5M $12.6M -- --
Inventory -- -- -- -- --
Prepaid Expenses $625K $590K $733K $32.8M $376K
Other Current Assets $127K $104K $40K $38K $38K
Total Current Assets $16.4M $8.9M $25.3M $72.2M $31.8M
 
Property Plant And Equipment $212.1M $191.1M $184.7M $174M $256.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $923K $985K $673K
Total Assets $229.4M $200.5M $210.9M $247.1M $288.6M
 
Accounts Payable $6.6M $5.2M $7.3M $11.5M $15.4M
Accrued Expenses $3.2M $2.4M $3M $6.7M $37.4M
Current Portion Of Long-Term Debt -- $487K -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $753K $724K $4.9M $1.2M --
Total Current Liabilities $15.6M $14.1M $21.7M $41M $64.8M
 
Long-Term Debt $53.5M $38.3M $36M $11M --
Capital Leases -- -- -- -- --
Total Liabilities $126M $102.5M $111.8M $106.8M $127.6M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity $100.1M $97.1M $99.1M $140.4M $161M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2M $874K -- -- --
Total Equity $103.4M $98M $99.1M $140.4M $161M
 
Total Liabilities and Equity $229.4M $200.5M $210.9M $247.1M $288.6M
Cash and Short Terms $1M $996K $10.3M $26.5M $11.1M
Total Debt $53.5M $38.8M $36M $11M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1M $3.6M $24.1M $19.8M $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5M $12M $14.9M $15.7M $30.5M
Inventory -- -- -- -- --
Prepaid Expenses $687K $781K $783K $413K $1.1M
Other Current Assets $110K $568K $348K $38K $5K
Total Current Assets $10.3M $19.3M $42.1M $37.6M $37M
 
Property Plant And Equipment $197.9M $182.3M $170M $215.6M $307.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $461K $593K -- $403K $703K
Total Assets $208.7M $202.2M $212.9M $253.6M $345.6M
 
Accounts Payable $6.2M $11.4M $6.2M $11.9M $42.2M
Accrued Expenses $1.6M $2.8M $3.1M $20.6M $7.5M
Current Portion Of Long-Term Debt $40.3M $1.4M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $4.5M
Other Current Liabilities $648K $6.2M $4M -- --
Total Current Liabilities $53.7M $26.7M $22.2M $41.7M $68M
 
Long-Term Debt $1.5M $32.2M -- -- $3M
Capital Leases -- -- -- -- --
Total Liabilities $106.1M $109.2M $83.5M $97.6M $141.8M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $853K -- -- --
Total Equity $102.6M $93M $129.4M $156M $203.8M
 
Total Liabilities and Equity $208.7M $202.2M $212.9M $253.6M $345.6M
Cash and Short Terms $4.1M $3.6M $24.1M $19.8M $1.6M
Total Debt $41.8M $33.5M -- -- $3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.7M -$2.4M $2.1M $48.7M $28.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $601K $7.1M -$6.9M $1.7M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations $27.2M $16.4M $28.6M $33.1M $109M
 
Capital Expenditures $18M $10.5M $20.7M $16M $113.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M $339K -$19.2M $15.5M -$105.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $6.8M $11.2M $11M --
Long-Term Debt Repaid -$37.7M -$22M -$10.2M -$36M -$11.3M
Repurchase of Common Stock -$5.5M -$710K -$145K -$7.4M -$7.5M
Other Financing Activities -$811K -$799K -$873K -- --
Cash From Financing -$19M -$16.7M -$18K -$32.4M -$18.8M
 
Beginning Cash (CF) $6.3M $1M $996K $10.3M $26.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3M -$19K $9.4M $16.2M -$15.5M
Ending Cash (CF) $1M $996K $10.3M $26.5M $11.1M
 
Levered Free Cash Flow $9.2M $5.9M $7.9M $17.2M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.9M -$1.1M $13.2M $10.7M $22.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.7M -$4.1M $457K -$18M $12.2M
Change in Inventories -- -- -- -- --
Cash From Operations $9.1M $7.4M $19.9M $35.3M $39.6M
 
Capital Expenditures $7.1M $7.6M $5.6M $20.1M $42M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.5M -$7.6M -$5.1M -$19.1M -$38.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $513K -- -- -$4M $27M
Long-Term Debt Repaid -$13.5M -- -- $3.7M -$24M
Repurchase of Common Stock -- -- -$1.8M -$1.2M -$4.5M
Other Financing Activities -- -$6K -- -- --
Cash From Financing -$13M -$6K -$1.8M -$1.5M -$1.5M
 
Beginning Cash (CF) $4.5M $3.8M $11.1M $5.1M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$414K -$173K $13M $14.7M -$433K
Ending Cash (CF) $4.1M $3.6M $24.1M $19.8M $1.6M
 
Levered Free Cash Flow $2M -$172K $14.3M $15.2M -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7M -$7.3M $42.4M $35.6M $59M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.4M -$9.1M -$2.5M -$394K -$17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $23.6M $17.3M $57.1M $56.5M $130.3M
 
Capital Expenditures $15.1M $8.7M $17.4M $75.1M $145.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$8.5M -$700K -$51.5M -$140.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $3M -- $11M $57.5M
Long-Term Debt Repaid -$26.5M -$11.5M -$38.2M -$11.3M -$54.5M
Repurchase of Common Stock -$2.1M -$1K -$5.1M -$9M -$11.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$22.3M -$9.3M -$36M -$9.3M -$8.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$271K -$462K $20.4M -$4.3M -$18.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.5M $8.6M $39.7M -$18.6M -$14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$46K -$5M $35.3M $22.2M $53.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.1M -$7.1M -$2.7M -$4.8M -$14M
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M $18.8M $47.3M $70.7M $92M
 
Capital Expenditures $13.1M $11.3M $8M $67.1M $98.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$11.2M $7.4M -$59.6M -$94.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.8M $3M -- -- $57.5M
Long-Term Debt Repaid -$18.5M -$8M -$36M -$11.3M -$54.5M
Repurchase of Common Stock -$709K -- -$5M -$6.6M -$10.2M
Other Financing Activities -- -$6K -- -- --
Cash From Financing -$12.5M -$5M -$41M -$17.8M -$7.2M
 
Beginning Cash (CF) $11.7M $8.8M $25.5M $45.3M $14.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $2.6M $13.7M -$6.8M -$9.5M
Ending Cash (CF) $14.8M $11.4M $39.2M $38.6M $5.3M
 
Levered Free Cash Flow $4.7M $7.5M $39.4M $3.7M -$6.4M

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

GET BETTER TRADE IDEAS

Popular

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Stock Ideas

Sell
48
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: 116x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
47
DRUG alert for Jan 3

Bright Minds Biosciences [DRUG] is down 4.28% over the past day.

Buy
88
BMA alert for Jan 3

Banco Macro SA [BMA] is up 0.88% over the past day.

Sell
50
AGFY alert for Jan 3

Agrify [AGFY] is down 5.86% over the past day.

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

Show me the best stock