Financhill
Sell
41

PARR Quote, Financials, Valuation and Earnings

Last price:
$13.66
Seasonality move :
2.08%
Day range:
$12.60 - $14.63
52-week range:
$11.86 - $35.76
Dividend yield:
0%
P/E ratio:
2.70x
P/S ratio:
0.10x
P/B ratio:
0.65x
Volume:
1.7M
Avg. volume:
1.8M
1-year change:
-60.07%
Market cap:
$779.6M
Revenue:
$8B
EPS (TTM):
-$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.7B $7.3B $8.2B $8B
Revenue Growth (YoY) -42.15% 50.73% 55.45% 12.43% -3.13%
 
Cost of Revenues $3B $4.4B $6.5B $7B $7.2B
Gross Profit $87.1M $277.4M $846M $1.3B $741.7M
Gross Profit Margin 2.79% 5.89% 11.56% 15.48% 9.3%
 
R&D Expenses -- $9.6M $9M $11.4M $12.5M
Selling, General & Admin $41.3M $48.1M $62.4M $91.4M $108.8M
Other Inc / (Exp) -$128M $56.6M -$8.2M $171K $7.7M
Operating Expenses $318.7M $347.8M $404.6M $588.4M $705.7M
Operating Income -$231.6M -$70.4M $441.4M $685.6M $36M
 
Net Interest Expenses $70.2M $66.5M $68.3M $72.5M $82.8M
EBT. Incl. Unusual Items -$429.8M -$80.3M $364.9M $613.3M -$39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.7M $1M $710K -$115.3M -$5.7M
Net Income to Company -$409.1M -$81.3M $364.2M $728.6M -$33.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$409.1M -$81.3M $364.2M $728.6M -$33.3M
 
Basic EPS (Cont. Ops) -$7.68 -$1.40 $6.12 $12.14 -$0.59
Diluted EPS (Cont. Ops) -$7.68 -$1.40 $6.08 $11.94 -$0.59
Weighted Average Basic Share $53.3M $58.3M $59.5M $60M $56.8M
Weighted Average Diluted Share $53.3M $58.3M $59.9M $61M $56.8M
 
EBITDA -$269.5M $80.5M $533M $805.6M $175.4M
EBIT -$359.6M -$13.8M $433.2M $685.8M $43.8M
 
Revenue (Reported) $3.1B $4.7B $7.3B $8.2B $8B
Operating Income (Reported) -$231.6M -$70.4M $441.4M $685.6M $36M
Operating Income (Adjusted) -$359.6M -$13.8M $433.2M $685.8M $43.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $715.5M $1.3B $1.8B $2.2B $1.8B
Revenue Growth (YoY) -48.86% 80.78% 39.84% 20.71% -16.09%
 
Cost of Revenues $734.7M $1.2B $1.6B $1.8B $1.7B
Gross Profit -$19.2M $115.4M $209.4M $351.7M $119M
Gross Profit Margin -2.69% 8.92% 11.58% 16.11% 6.5%
 
R&D Expenses -- -- $3.3M $2.9M $3.5M
Selling, General & Admin $9.5M $11.5M $14.8M $25.3M $21.5M
Other Inc / (Exp) -$17.9M -$1.6M -$2.8M $19.7M -$4.9M
Operating Expenses $77M $90.1M $105M $183.6M $164.9M
Operating Income -$96.2M $25.3M $104.4M $168M -$45.9M
 
Net Interest Expenses $17.6M $15.8M $16.9M $20.5M $21.1M
EBT. Incl. Unusual Items -$131.8M $7.9M $84.7M $167.2M -$71.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $135K -$172K -$46K -$122.1M -$16.2M
Net Income to Company -$131.9M $8.1M $84.7M $289.3M -$55.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$131.9M $8.1M $84.7M $289.3M -$55.7M
 
Basic EPS (Cont. Ops) -$2.47 $0.14 $1.42 $4.87 -$1.01
Diluted EPS (Cont. Ops) -$2.47 $0.14 $1.40 $4.77 -$1.01
Weighted Average Basic Share $53.4M $59.9M $59.7M $59.4M $55.3M
Weighted Average Diluted Share $53.4M $59.9M $60.4M $60.6M $55.3M
 
EBITDA -$90.4M $47.9M $126.8M $219.7M -$15.9M
EBIT -$114.2M $23.7M $101.6M $187.7M -$50.8M
 
Revenue (Reported) $715.5M $1.3B $1.8B $2.2B $1.8B
Operating Income (Reported) -$96.2M $25.3M $104.4M $168M -$45.9M
Operating Income (Adjusted) -$114.2M $23.7M $101.6M $187.7M -$50.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.7B $7.3B $8.2B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $4.4B $6.5B $7B $7.2B
Gross Profit $87.1M $277.4M $846M $1.3B $741.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $7.6M $11.4M $12.5M
Selling, General & Admin $41.3M $48.1M $62.4M $91.4M $108.8M
Other Inc / (Exp) -$128M $56.6M -$8.2M $171K $7.7M
Operating Expenses $318.7M $347.8M $404.6M $588.4M $705.7M
Operating Income -$231.6M -$70.4M $441.4M $685.6M $36M
 
Net Interest Expenses $70.2M $66.5M $68.3M $72.5M $82.8M
EBT. Incl. Unusual Items -$429.8M -$80.3M $364.9M $613.3M -$39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.7M $1M $710K -$115.3M -$5.7M
Net Income to Company -$409.1M -$81.3M $364.2M $728.6M -$33.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$409.1M -$81.3M $364.2M $728.6M -$33.3M
 
Basic EPS (Cont. Ops) -$7.68 -$1.47 $6.11 $12.18 -$0.61
Diluted EPS (Cont. Ops) -$7.68 -$1.48 $6.06 $11.95 -$0.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$269.5M $80.5M $533M $805.6M $175.4M
EBIT -$359.6M -$13.8M $433.2M $685.8M $43.8M
 
Revenue (Reported) $3.1B $4.7B $7.3B $8.2B $8B
Operating Income (Reported) -$231.6M -$70.4M $441.4M $685.6M $36M
Operating Income (Adjusted) -$359.6M -$13.8M $433.2M $685.8M $43.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $7.3B $8.2B $8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $6.5B $7B $7.2B --
Gross Profit $277.4M $846M $1.3B $741.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $7.6M $11.4M $12.5M --
Selling, General & Admin $48.1M $62.4M $91.4M $108.8M --
Other Inc / (Exp) $56.6M -$8.2M $171K $7.7M --
Operating Expenses $347.8M $404.6M $588.4M $705.7M --
Operating Income -$70.4M $441.4M $685.6M $36M --
 
Net Interest Expenses $66.5M $68.3M $72.5M $82.8M --
EBT. Incl. Unusual Items -$80.3M $364.9M $613.3M -$39M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $710K -$115.3M -$5.7M --
Net Income to Company -$81.3M $364.2M $728.6M -$33.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$81.3M $364.2M $728.6M -$33.3M --
 
Basic EPS (Cont. Ops) -$1.47 $6.11 $12.18 -$0.61 --
Diluted EPS (Cont. Ops) -$1.48 $6.06 $11.95 -$0.62 --
Weighted Average Basic Share $233M $238.2M $240.2M $227.2M --
Weighted Average Diluted Share $233.3M $239.3M $244.1M $228.5M --
 
EBITDA $80.5M $533M $805.6M $175.4M --
EBIT -$13.8M $433.2M $685.8M $43.8M --
 
Revenue (Reported) $4.7B $7.3B $8.2B $8B --
Operating Income (Reported) -$70.4M $441.4M $685.6M $36M --
Operating Income (Adjusted) -$13.8M $433.2M $685.8M $43.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.3M $112.2M $490.9M $279.1M $191.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.7M $195.1M $252.9M $367.2M $398.1M
Inventory $429.9M $790.3M $1B $1.2B $1.1B
Prepaid Expenses $14.9M $14.1M $45.6M $106.5M $19.7M
Other Current Assets $6.9M $4.3M $5.6M $10.8M $21.3M
Total Current Assets $636.5M $1.1B $1.9B $2B $1.8B
 
Property Plant And Equipment $1.3B $1.2B $1.2B $1.4B $1.6B
Long-Term Investments -- -- -- $101.8M $98.8M
Goodwill $128M $127.3M $129.3M $129.3M $129.3M
Other Intangibles $18.9M $16.2M $13.6M $10.9M $9.5M
Other Long-Term Assets $60.6M $56.3M $69.3M $186.7M $235.1M
Total Assets $2.1B $2.6B $3.3B $3.9B $3.8B
 
Accounts Payable $106.9M $154.5M $151.4M $391.3M $436.8M
Accrued Expenses $53.2M $59.4M $68.3M $91.9M $76.4M
Current Portion Of Long-Term Debt $59.9M $10.8M $11M $4.3M $4.9M
Current Portion Of Capital Lease Obligations $57M $53.6M $66.1M $72.8M $80.2M
Other Current Liabilities $423.7M $737.7M $904.1M $622.1M $213.7M
Total Current Liabilities $878.7M $1.4B $1.8B $1.5B $1.1B
 
Long-Term Debt $648.7M $553.7M $494.6M $646.6M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.3B $2.6B $2.5B $2.6B
 
Common Stock $540K $602K $604K $597K $552K
Other Common Equity Adj -- -- -- -- --
Common Equity $246.3M $265.7M $644.5M $1.3B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $246.3M $265.7M $644.5M $1.3B $1.2B
 
Total Liabilities and Equity $2.1B $2.6B $3.3B $3.9B $3.8B
Cash and Short Terms $68.3M $112.2M $490.9M $279.1M $191.9M
Total Debt $708.6M $564.6M $505.5M $650.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.3M $112.2M $490.9M $279.1M $191.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.7M $195.1M $252.9M $367.2M $398.1M
Inventory $429.9M $790.3M $1B $1.2B $1.1B
Prepaid Expenses $14.9M $14.1M $45.6M $106.5M $19.7M
Other Current Assets $6.9M $4.3M $5.6M $10.8M $21.3M
Total Current Assets $636.5M $1.1B $1.9B $2B $1.8B
 
Property Plant And Equipment $1.3B $1.2B $1.2B $1.4B $1.6B
Long-Term Investments -- -- -- $101.8M $98.8M
Goodwill $128M $127.3M $129.3M $129.3M $129.3M
Other Intangibles $18.9M $16.2M $13.6M $10.9M $9.5M
Other Long-Term Assets $60.6M $56.3M $69.3M $186.7M $235.1M
Total Assets $2.1B $2.6B $3.3B $3.9B $3.8B
 
Accounts Payable $106.9M $154.5M $151.4M $391.3M $436.8M
Accrued Expenses $53.2M $59.4M $68.3M $91.9M $76.4M
Current Portion Of Long-Term Debt $59.9M $10.8M $11M $4.3M $4.9M
Current Portion Of Capital Lease Obligations $57M $53.6M $66.1M $72.8M $80.2M
Other Current Liabilities $423.7M $737.7M $904.1M $622.1M $213.7M
Total Current Liabilities $878.7M $1.4B $1.8B $1.5B $1.1B
 
Long-Term Debt $648.7M $553.7M $494.6M $646.6M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.3B $2.6B $2.5B $2.6B
 
Common Stock $540K $602K $604K $597K $552K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $246.3M $265.7M $644.5M $1.3B $1.2B
 
Total Liabilities and Equity $2.1B $2.6B $3.3B $3.9B $3.8B
Cash and Short Terms $68.3M $112.2M $490.9M $279.1M $191.9M
Total Debt $708.6M $564.6M $505.5M $650.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$409.1M -$81.3M $364.2M $728.6M -$33.3M
Depreciation & Amoritzation $90M $94.2M $99.8M $119.8M $131.6M
Stock-Based Compensation $7.3M $8.2M $9.4M $11.6M $25.7M
Change in Accounts Receivable $117.8M -$84M -$57.4M -$112.4M -$26M
Change in Inventories $171.9M -$350.7M -$254.4M $180.2M $62.9M
Cash From Operations -$37.2M -$27.6M $452.6M $579.2M $83.8M
 
Capital Expenditures $63.5M $29.5M $53M $82.3M $135.5M
Cash Acquisitions -- -- -$35.5M -$595.4M --
Cash From Investing -$63.5M $74.6M -$87.3M -$659M -$134M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250.4M $186.8M $384.9M $1.5B $4.7B
Long-Term Debt Repaid -$159.5M -$329.3M -$446.9M -$1.3B -$4.1B
Repurchase of Common Stock -$1.2M -$2.1M -$7.8M -$67.8M -$142M
Other Financing Activities -$47.2M $56.3M $76.8M -$230M -$556.2M
Cash From Financing $42.6M -$1.1M $13.4M -$135.6M -$37M
 
Beginning Cash (CF) $128.4M $70.3M $116.2M $494.9M $279.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.1M $45.9M $378.7M -$215.5M -$87.2M
Ending Cash (CF) $70.3M $116.2M $494.9M $279.4M $192.3M
 
Levered Free Cash Flow -$100.7M -$57.2M $399.6M $496.9M -$51.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$131.9M $8.1M $84.7M $289.3M -$55.7M
Depreciation & Amoritzation -- $24.2M $25.3M $31.9M $34.9M
Stock-Based Compensation $2M $2.1M $2M $2.7M $3.2M
Change in Accounts Receivable $5.6M -$427K $34M $160.1M $31.2M
Change in Inventories $73.1M -$155.5M -$130M $66.6M -$9.8M
Cash From Operations -$63.2M -$82.2M $83.6M -$2.3M -$15.5M
 
Capital Expenditures $21.1M $8.5M $15M $28.6M $47.7M
Cash Acquisitions -- -- -$35.5M -- --
Cash From Investing -$21M -$7.7M -$49.6M -$27.3M -$47.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $44.4M $60.4M $15.7M $549.1M $1.3B
Long-Term Debt Repaid -$39M -$54.2M -$5.4M -$416.6M -$853.5M
Repurchase of Common Stock -$1.2M -$807K -$504K -$35.6M -$15.3M
Other Financing Activities $20.9M -$4.5M $31.7M -$157.5M -$382.9M
Cash From Financing $25.2M $860K $47.9M -$56.6M $72.1M
 
Beginning Cash (CF) $129.3M $205.3M $413.1M $365.6M $183.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$59M -$89.1M $81.8M -$86.1M $8.9M
Ending Cash (CF) $70.3M $116.2M $494.9M $279.4M $192.3M
 
Levered Free Cash Flow -$84.2M -$90.7M $68.6M -$30.8M -$63.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$409.1M -$81.3M $364.2M $728.6M -$33.3M
Depreciation & Amoritzation -- -- $99.8M $119.8M $131.6M
Stock-Based Compensation $7.3M $8.2M $9.4M $11.6M $25.7M
Change in Accounts Receivable $117.8M -$84M -$57.4M -$112.4M -$26M
Change in Inventories $171.9M -$350.7M -$254.4M $180.2M $62.9M
Cash From Operations -$37.2M -$27.6M $452.6M $579.2M $83.8M
 
Capital Expenditures $63.5M $29.5M $53M $82.3M $135.5M
Cash Acquisitions -- -- -$35.5M -$595.4M --
Cash From Investing -$63.5M $74.6M -$87.3M -$659M -$134M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250.4M $186.8M $384.9M $1.5B $4.7B
Long-Term Debt Repaid -$159.5M -$329.3M -$446.9M -$1.3B -$4.1B
Repurchase of Common Stock -$1.2M -$2.1M -$7.8M -$67.8M -$142M
Other Financing Activities -$47.2M $56.3M $76.8M -$230M -$556.2M
Cash From Financing $42.6M -$1.1M $13.4M -$135.6M -$37M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.1M $45.9M $378.7M -$215.5M -$87.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$100.7M -$57.2M $399.6M $496.9M -$51.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$81.3M $364.2M $728.6M -$33.3M --
Depreciation & Amoritzation $94.2M $99.8M $119.8M $131.6M --
Stock-Based Compensation $8.2M $9.4M $11.6M $25.7M --
Change in Accounts Receivable -$84M -$57.4M -$112.4M -$26M --
Change in Inventories -$350.7M -$254.4M $180.2M $62.9M --
Cash From Operations -$27.6M $452.6M $579.2M $83.8M --
 
Capital Expenditures $29.5M $53M $82.3M $135.5M --
Cash Acquisitions -- -$35.5M -$595.4M -- --
Cash From Investing $74.6M -$87.3M -$659M -$134M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $186.8M $384.9M $1.5B $4.7B --
Long-Term Debt Repaid -$329.3M -$446.9M -$1.3B -$4.1B --
Repurchase of Common Stock -$2.1M -$7.8M -$67.8M -$142M --
Other Financing Activities $56.3M $76.8M -$230M -$556.2M --
Cash From Financing -$1.1M $13.4M -$135.6M -$37M --
 
Beginning Cash (CF) $668.7M $864.4M $1.7B $871.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.9M $378.7M -$215.5M -$87.2M --
Ending Cash (CF) $714.6M $1.2B $1.5B $784.2M --
 
Levered Free Cash Flow -$57.2M $399.6M $496.9M -$51.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock