Financhill
Buy
80

PNTG Quote, Financials, Valuation and Earnings

Last price:
$28.75
Seasonality move :
15.77%
Day range:
$27.67 - $28.38
52-week range:
$21.18 - $37.13
Dividend yield:
0%
P/E ratio:
36.91x
P/S ratio:
1.24x
P/B ratio:
3.18x
Volume:
92K
Avg. volume:
181.8K
1-year change:
20.96%
Market cap:
$966.9M
Revenue:
$695.2M
EPS (TTM):
$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $391M $439.7M $473.2M $544.9M $695.2M
Revenue Growth (YoY) 15.49% 12.47% 7.63% 15.14% 27.59%
 
Cost of Revenues $336.1M $391.1M $414.7M $477.9M $601.5M
Gross Profit $54.9M $48.6M $58.6M $67M $93.8M
Gross Profit Margin 14.04% 11.05% 12.38% 12.3% 13.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $36.3M $34M $36.7M $50.2M
Other Inc / (Exp) $225K -$2.9M -$7M $269K $889K
Operating Expenses $36M $41M $38.9M $41.8M $56.3M
Operating Income $18.9M $7.6M $19.7M $25.2M $37.4M
 
Net Interest Expenses $1.2M $1.9M $3.8M $5.9M $7M
EBT. Incl. Unusual Items $17.9M $2.7M $8.9M $19.6M $31.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $582K $1.6M $5.7M $7M
Net Income to Company $15.6M $2.1M $7.2M $13.9M $24.3M
 
Minority Interest in Earnings $191K $548K -$600K -$531K -$1.8M
Net Income to Common Excl Extra Items $15.7M $2.7M $6.6M $13.4M $22.6M
 
Basic EPS (Cont. Ops) $0.56 $0.09 $0.23 $0.45 $0.72
Diluted EPS (Cont. Ops) $0.52 $0.09 $0.22 $0.44 $0.70
Weighted Average Basic Share $28M $28.4M $29.1M $29.9M $31.2M
Weighted Average Diluted Share $30.2M $30.6M $30.2M $30.2M $32M
 
EBITDA $23.8M $9.5M $17.6M $30.6M $44.4M
EBIT $19.1M $4.7M $12.7M $25.5M $38.3M
 
Revenue (Reported) $391M $439.7M $473.2M $544.9M $695.2M
Operating Income (Reported) $18.9M $7.6M $19.7M $25.2M $37.4M
Operating Income (Adjusted) $19.1M $4.7M $12.7M $25.5M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $105.7M $113.9M $126.5M $156.9M $209.8M
Revenue Growth (YoY) 15.04% 7.81% 11.02% 24.08% 33.73%
 
Cost of Revenues $93.6M $100.3M $112.2M $136.4M $180.5M
Gross Profit $12.1M $13.6M $14.3M $20.5M $29.4M
Gross Profit Margin 11.43% 11.94% 11.28% 13.09% 14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $10M $8.7M $11.4M $14.8M
Other Inc / (Exp) -- -$89K $30K $840K -$69K
Operating Expenses $10.5M $11.2M $10M $12.8M $16.7M
Operating Income $1.6M $2.4M $4.3M $7.8M $12.7M
 
Net Interest Expenses $360K $629K $1.4M $1.8M $1.2M
EBT. Incl. Unusual Items $1.3M $1.7M $2.9M $6.8M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $340K $542K $907K $1.8M $2.9M
Net Income to Company $913K $1.2M $2M $5.1M $8.5M
 
Minority Interest in Earnings $37K -$144K -$147K -$152K -$747K
Net Income to Common Excl Extra Items $950K $1M $1.9M $4.9M $7.8M
 
Basic EPS (Cont. Ops) $0.03 $0.04 $0.06 $0.16 $0.23
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.06 $0.16 $0.22
Weighted Average Basic Share $28.3M $28.6M $29.8M $30M $34.5M
Weighted Average Diluted Share $30.9M $30.1M $30.1M $30.4M $35.2M
 
EBITDA $2.8M $3.5M $5.6M $9.9M $14.5M
EBIT $1.6M $2.3M $4.3M $8.6M $12.6M
 
Revenue (Reported) $105.7M $113.9M $126.5M $156.9M $209.8M
Operating Income (Reported) $1.6M $2.4M $4.3M $7.8M $12.7M
Operating Income (Adjusted) $1.6M $2.3M $4.3M $8.6M $12.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $404.8M $447.9M $485.8M $575.3M $748.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $349.8M $397.8M $426.5M $502M $645.6M
Gross Profit $55M $50.1M $59.3M $73.3M $102.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.9M $37M $32.7M $39.4M $53.6M
Other Inc / (Exp) $225K -$3M -$6.9M $1.1M -$20K
Operating Expenses $38.8M $41.8M $37.7M $44.6M $60.3M
Operating Income $16.3M $8.4M $21.6M $28.7M $42.3M
 
Net Interest Expenses $1.2M $2.2M $4.6M $6.3M $6.4M
EBT. Incl. Unusual Items $15.3M $3.2M $10.1M $23.5M $35.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $784K $2M $6.5M $8.1M
Net Income to Company $13.5M $2.4M $8.1M $17M $27.8M
 
Minority Interest in Earnings $228K $367K -$603K -$536K -$2.4M
Net Income to Common Excl Extra Items $13.7M $2.8M $7.5M $16.4M $25.4M
 
Basic EPS (Cont. Ops) $0.49 $0.09 $0.25 $0.55 $0.79
Diluted EPS (Cont. Ops) $0.46 $0.08 $0.25 $0.54 $0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $21.3M $10.1M $19.7M $35M $49M
EBIT $16.5M $5.4M $14.7M $29.8M $42.3M
 
Revenue (Reported) $404.8M $447.9M $485.8M $575.3M $748.2M
Operating Income (Reported) $16.3M $8.4M $21.6M $28.7M $42.3M
Operating Income (Adjusted) $16.5M $5.4M $14.7M $29.8M $42.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $105.7M $113.9M $126.5M $156.9M $209.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.6M $100.3M $112.2M $136.4M $180.5M
Gross Profit $12.1M $13.6M $14.3M $20.5M $29.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $10M $8.7M $11.4M $14.8M
Other Inc / (Exp) -- -$89K $30K $840K -$69K
Operating Expenses $10.5M $11.2M $10M $12.8M $16.7M
Operating Income $1.6M $2.4M $4.3M $7.8M $12.7M
 
Net Interest Expenses $360K $629K $1.4M $1.8M $1.2M
EBT. Incl. Unusual Items $1.3M $1.7M $2.9M $6.8M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $340K $542K $907K $1.8M $2.9M
Net Income to Company $913K $1.2M $2M $5.1M $8.5M
 
Minority Interest in Earnings $37K -$144K -$147K -$152K -$747K
Net Income to Common Excl Extra Items $950K $1M $1.9M $4.9M $7.8M
 
Basic EPS (Cont. Ops) $0.03 $0.04 $0.06 $0.16 $0.23
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.06 $0.16 $0.22
Weighted Average Basic Share $28.3M $28.6M $29.8M $30M $34.5M
Weighted Average Diluted Share $30.9M $30.1M $30.1M $30.4M $35.2M
 
EBITDA $2.8M $3.5M $5.6M $9.9M $14.5M
EBIT $1.6M $2.3M $4.3M $8.6M $12.6M
 
Revenue (Reported) $105.7M $113.9M $126.5M $156.9M $209.8M
Operating Income (Reported) $1.6M $2.4M $4.3M $7.8M $12.7M
Operating Income (Adjusted) $1.6M $2.3M $4.3M $8.6M $12.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43K $5.2M $2.1M $6.1M $24.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.2M $53.9M $53.4M $61.1M $81.3M
Inventory -- -- -- -- --
Prepaid Expenses $12.3M -- -- -- --
Other Current Assets -- $16.7M $18.3M $12.9M $17.3M
Total Current Assets $59.6M $75.8M $73.8M $80.1M $122.9M
 
Property Plant And Equipment $326.5M $317.8M $287.5M $291.5M $313.9M
Long-Term Investments -- -- -- -- --
Goodwill $66.4M $74.3M $79.5M $91M $129.1M
Other Intangibles $47.5M $53.7M $58.6M $67.7M $96.2M
Other Long-Term Assets $4.8M $4.8M $10.5M $9.3M $17.5M
Total Assets $507M $530.3M $512.1M $539.7M $679.5M
 
Accounts Payable $9.8M $10.6M $13.6M $10.8M $18.7M
Accrued Expenses $37.5M $33.1M $33.6M $38.3M $56.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.1M $16.1M $16.6M $17.1M $19.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $89M $71.6M $70.2M $71.5M $101.7M
 
Long-Term Debt $8.3M $51.4M $62.9M $63.9M --
Capital Leases -- -- -- -- --
Total Liabilities $405.8M $416.1M $386.5M $394.2M $367.6M
 
Common Stock $28K $28K $29K $29K $35K
Other Common Equity Adj -- -- -- -- --
Common Equity $96.6M $110.2M $121M $140.3M $293.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4M $4.6M $5.2M $18.7M
Total Equity $101.2M $114.2M $125.7M $145.5M $312M
 
Total Liabilities and Equity $507M $530.3M $512.1M $539.7M $679.5M
Cash and Short Terms $43K $5.2M $2.1M $6.1M $24.2M
Total Debt $8.3M $51.4M $62.9M $63.9M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.6M $3.6M $3M $2.7M $5.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50.8M $56.9M $50.7M $71.4M $95M
Inventory -- -- -- -- --
Prepaid Expenses $15.3M $21M -- -- --
Other Current Assets -- -- $13.1M $13M $23.7M
Total Current Assets $71.7M $81.5M $66.8M $87.1M $123.9M
 
Property Plant And Equipment $323.3M $290.4M $291.1M $299.4M $321.7M
Long-Term Investments -- -- -- -- --
Goodwill $68.2M $74.3M $79.5M $107.2M $154.9M
Other Intangibles $49.4M $53.7M $58.8M $74.9M $118.9M
Other Long-Term Assets $4.8M $5.4M $10.7M $9.7M $24.2M
Total Assets $519.3M $507.4M $508.2M $578.2M $743.6M
 
Accounts Payable $8.6M $10.9M $12.2M $13.1M $18.8M
Accrued Expenses $32.4M $33.9M $30.9M $39.6M $42.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.6M $16.4M $16.9M $17.4M $20.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $88.4M $68.6M $65.6M $75.2M $88M
 
Long-Term Debt $25M $56.5M $57M $83.3M $52.5M
Capital Leases -- -- -- -- --
Total Liabilities $414.6M $389.5M $378.9M $414M $420.6M
 
Common Stock $28K $29K $29K $30K $35K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4.2M $4.8M $17.1M $19.4M
Total Equity $104.7M $117.9M $129.2M $164.2M $323M
 
Total Liabilities and Equity $519.3M $507.4M $508.2M $578.2M $743.6M
Cash and Short Terms $5.6M $3.6M $3M $2.7M $5.2M
Total Debt $25M $56.5M $57M $83.3M $52.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.6M $2.1M $7.2M $13.9M $24.3M
Depreciation & Amoritzation $4.7M $4.8M $4.9M $5.1M $6.1M
Stock-Based Compensation $8.3M $10M $3.1M $5.4M $7.8M
Change in Accounts Receivable -$15.7M -$7.3M -$361K -$7.4M -$21.1M
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M -$18.2M $9M $33.1M $39.3M
 
Capital Expenditures $7.3M $6.3M $14.2M $8.1M $9M
Cash Acquisitions -$33.2M -$13.6M -$10.1M -$21.4M -$48.4M
Cash From Investing -$41.6M -$20.1M -$24.2M -$30.2M -$70.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $52.7M $125.5M $129.5M $182M $309.5M
Long-Term Debt Repaid -$63.2M -$81.5M -$118.5M -$181.5M -$374.5M
Repurchase of Common Stock -$65K -- -- -- --
Other Financing Activities $477K -$1.4M -- $33K -$4.4M
Cash From Financing -$8.9M $43.5M $12.1M $1.1M $49.6M
 
Beginning Cash (CF) $402K $43K $5.2M $2.1M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$359K $5.1M -$3.1M $4M $18.2M
Ending Cash (CF) $43K $5.2M $2.1M $6.1M $24.2M
 
Levered Free Cash Flow $43M -$24.5M -$5.1M $25M $30.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $913K $1.2M $2M $5.1M $8.5M
Depreciation & Amoritzation $1.2M $1.1M $1.3M $1.3M $1.9M
Stock-Based Compensation $2.4M $2.4M $1.4M $1.4M $2.1M
Change in Accounts Receivable -$3.8M -$3.2M $3.2M -$10.5M -$13.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.3M -$4.1M $9M $545K -$21.2M
 
Capital Expenditures $754K $2.4M $2.3M $3.1M $2M
Cash Acquisitions -$3.1M -- -- -$11.7M -$47.6M
Cash From Investing -$4M -$2.6M -$2.3M -$23.6M -$50.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $11M $40.5M $69M $96.5M
Long-Term Debt Repaid -$21M -$6M -$46.5M -$49.8M -$44M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -- -- $11K -$387K
Cash From Financing $16.8M $5.1M -$5.8M $19.8M $52.5M
 
Beginning Cash (CF) $43K $5.2M $2.1M $6.1M $24.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$1.6M $873K -$3.3M -$19M
Ending Cash (CF) $5.6M $3.6M $3M $2.7M $5.2M
 
Levered Free Cash Flow -$8M -$6.5M $6.7M -$2.6M -$23.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $13.5M $2.4M $8.1M $17M $27.8M
Depreciation & Amoritzation $4.8M $4.8M $5M $5.2M $6.7M
Stock-Based Compensation $8.8M $10.1M $2M $5.4M $8.5M
Change in Accounts Receivable -$15.8M -$6.7M $6M -$21M -$24.5M
Change in Inventories -- -- -- -- --
Cash From Operations $40.8M -$15M $22.1M $24.6M $17.5M
 
Capital Expenditures $5.1M $7.9M $14.1M $8.9M $7.8M
Cash Acquisitions -$33.3M -$10.5M -$10.1M -$33.1M -$84.4M
Cash From Investing -$38.8M -$18.7M -$24M -$51.5M -$97.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $68.2M $97.5M $159M $210.5M $337M
Long-Term Debt Repaid -$69.7M -$66.5M -$159M -$184.8M -$368.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$891K -- -- -- -$4.8M
Cash From Financing -$1.2M $31.8M $1.2M $26.7M $82.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $773K -$2M -$675K -$230K $2.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $35.8M -$23M $8M $15.7M $9.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $913K $1.2M $2M $5.1M $8.5M
Depreciation & Amoritzation $1.2M $1.1M $1.3M $1.3M $1.9M
Stock-Based Compensation $2.4M $2.4M $1.4M $1.4M $2.1M
Change in Accounts Receivable -$3.8M -$3.2M $3.2M -$10.5M -$13.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.3M -$4.1M $9M $545K -$21.2M
 
Capital Expenditures $754K $2.4M $2.3M $3.1M $2M
Cash Acquisitions -$3.1M -- -- -$11.7M -$47.6M
Cash From Investing -$4M -$2.6M -$2.3M -$23.6M -$50.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $11M $40.5M $69M $96.5M
Long-Term Debt Repaid -$21M -$6M -$46.5M -$49.8M -$44M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -- -- $11K -$387K
Cash From Financing $16.8M $5.1M -$5.8M $19.8M $52.5M
 
Beginning Cash (CF) $43K $5.2M $2.1M $6.1M $24.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$1.6M $873K -$3.3M -$19M
Ending Cash (CF) $5.6M $3.6M $3M $2.7M $5.2M
 
Levered Free Cash Flow -$8M -$6.5M $6.7M -$2.6M -$23.2M

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock