Financhill
Sell
29

PHIN Quote, Financials, Valuation and Earnings

Last price:
$47.81
Seasonality move :
28.98%
Day range:
$47.25 - $48.29
52-week range:
$27.86 - $57.23
Dividend yield:
2.08%
P/E ratio:
20.61x
P/S ratio:
0.64x
P/B ratio:
1.19x
Volume:
201.8K
Avg. volume:
582.5K
1-year change:
59.15%
Market cap:
$2B
Revenue:
$3.5B
EPS (TTM):
$2.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $1B $3.2B $3.3B $3.5B
Revenue Growth (YoY) -- -- 212.09% 3.75% 4.54%
 
Cost of Revenues -- $859M $2.6B $2.6B $2.8B
Gross Profit -- $175M $676M $721M $724M
Gross Profit Margin -- 16.93% 20.95% 21.54% 20.69%
 
R&D Expenses -- -$2M -$10M -$11M -$2M
Selling, General & Admin -- $147M $421M $375M $415M
Other Inc / (Exp) -- -$125M -$69M -$36M -$82M
Operating Expenses -- $139M $387M $324M $393M
Operating Income -- $36M $289M $397M $331M
 
Net Interest Expenses -- $16M $34M $14M $43M
EBT. Incl. Unusual Items -- -$105M $186M $347M $206M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $19M $33M $85M $104M
Net Income to Company -- -$124M $153M $262M $102M
 
Minority Interest in Earnings -- -- -$1M -- --
Net Income to Common Excl Extra Items -- -$124M $152M $262M $102M
 
Basic EPS (Cont. Ops) -- -$2.66 $3.26 $5.62 $2.17
Diluted EPS (Cont. Ops) -- -$2.66 $3.26 $5.62 $2.17
Weighted Average Basic Share -- $46.6M $46.6M $46.6M $46.9M
Weighted Average Diluted Share -- $46.6M $46.6M $46.6M $47M
 
EBITDA -- -$26M $425M $537M $433M
EBIT -- -$88M $221M $367M $262M
 
Revenue (Reported) -- $1B $3.2B $3.3B $3.5B
Operating Income (Reported) -- $36M $289M $397M $331M
Operating Income (Adjusted) -- -$88M $221M $367M $262M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $859M $896M $839M
Revenue Growth (YoY) -- -- -- 4.31% -6.36%
 
Cost of Revenues -- -- $658M $719M $652M
Gross Profit -- -- $201M $177M $187M
Gross Profit Margin -- -- 23.4% 19.76% 22.29%
 
R&D Expenses -- -- -$3M -- --
Selling, General & Admin -- -- $100M $104M $108M
Other Inc / (Exp) -- -- $5M -$27M -$11M
Operating Expenses -- -- $82M $102M $107M
Operating Income -- -- $119M $75M $80M
 
Net Interest Expenses -- -- $3M $18M $16M
EBT. Incl. Unusual Items -- -- $121M $30M $53M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $32M $31M $22M
Net Income to Company -- -- $89M -$1M $31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $89M -$1M $31M
 
Basic EPS (Cont. Ops) -- -- $1.91 -$0.02 $0.72
Diluted EPS (Cont. Ops) -- -- $1.91 -$0.02 $0.70
Weighted Average Basic Share -- -- $46.6M $47M $43.1M
Weighted Average Diluted Share -- -- $46.6M $47M $44.1M
 
EBITDA -- -- $169M $94M $113M
EBIT -- -- $126M $52M $73M
 
Revenue (Reported) -- -- $859M $896M $839M
Operating Income (Reported) -- -- $119M $75M $80M
Operating Income (Adjusted) -- -- $126M $52M $73M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $3.5B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $2.7B $2.7B
Gross Profit -- -- -- $726M $753M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $379M $434M
Other Inc / (Exp) -- -- $3M -$115M -$28M
Operating Expenses -- -- -- $345M $430M
Operating Income -- -- -- $381M $323M
 
Net Interest Expenses -- -- $11M $28M $87M
EBT. Incl. Unusual Items -- -- -- $238M $208M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $94M $101M
Net Income to Company -- -- -- $144M $107M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $144M $107M
 
Basic EPS (Cont. Ops) -- -- -- $3.07 $2.37
Diluted EPS (Cont. Ops) -- -- -- $3.07 $2.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- $444M $477M
EBIT -- -- -- $278M $311M
 
Revenue (Reported) -- -- -- $3.5B $3.5B
Operating Income (Reported) -- -- -- $381M $323M
Operating Income (Adjusted) -- -- -- $278M $311M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $2.5B $2.6B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $2B $2.1B $2B
Gross Profit -- -- $533M $538M $567M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -$3M -- --
Selling, General & Admin -- -- $301M $305M $325M
Other Inc / (Exp) -- -- $3M -$86M -$31M
Operating Expenses -- -- $272M $283M $321M
Operating Income -- -- $261M $255M $246M
 
Net Interest Expenses -- -- $11M $25M $69M
EBT. Incl. Unusual Items -- -- $253M $144M $146M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $66M $75M $72M
Net Income to Company -- -- $187M $69M $74M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $187M $69M $74M
 
Basic EPS (Cont. Ops) -- -- $4.01 $1.46 $1.66
Diluted EPS (Cont. Ops) -- -- $4.01 $1.46 $1.63
Weighted Average Basic Share -- -- $139.8M $141M $134M
Weighted Average Diluted Share -- -- $139.8M $141M $136.3M
 
EBITDA -- -- $396M $304M $348M
EBIT -- -- $266M $178M $227M
 
Revenue (Reported) -- -- $2.5B $2.6B $2.6B
Operating Income (Reported) -- -- $261M $255M $246M
Operating Income (Adjusted) -- -- $266M $178M $227M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $259M $251M $365M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $567M $620M $658M
Inventory -- -- $417M $459M $487M
Prepaid Expenses -- -- $25M $20M $43M
Other Current Assets -- -- $14M $20M $15M
Total Current Assets -- -- $1.6B $1.6B $1.9B
 
Property Plant And Equipment -- -- $990M $922M $921M
Long-Term Investments -- -- $42M $46M $52M
Goodwill -- -- $496M $490M $499M
Other Intangibles -- -- $470M $432M $417M
Other Long-Term Assets -- -- $46M $25M $38M
Total Assets -- -- $4.2B $4.1B $4B
 
Accounts Payable -- -- $455M $686M $639M
Accrued Expenses -- -- $81M $94M $113M
Current Portion Of Long-Term Debt -- -- -- -- $89M
Current Portion Of Capital Lease Obligations -- -- $19M $18M $17M
Other Current Liabilities -- -- $191M $165M $192M
Total Current Liabilities -- -- $1.2B $1.2B $1.1B
 
Long-Term Debt -- -- $27M $26M $709M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.5B $2.4B $2.2B
 
Common Stock -- -- $1.6B $1.7B $1M
Other Common Equity Adj -- -- $62M -$88M -$131M
Common Equity -- -- $1.7B $1.6B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3M -- --
Total Equity -- -- $1.7B $1.6B $1.9B
 
Total Liabilities and Equity -- -- $4.2B $4.1B $4B
Cash and Short Terms -- -- $259M $251M $365M
Total Debt -- -- $27M $125M $798M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- $367M $477M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.2B $633M
Inventory -- -- -- $529M $486M
Prepaid Expenses -- -- -- $35M $77M
Other Current Assets -- -- -- $18M $16M
Total Current Assets -- -- -- $2.1B $2B
 
Property Plant And Equipment -- -- -- $889M $882M
Long-Term Investments -- -- -- $50M $52M
Goodwill -- -- -- $486M $496M
Other Intangibles -- -- -- $411M $397M
Other Long-Term Assets -- -- -- $29M $36M
Total Assets -- -- -- $4.2B $4B
 
Accounts Payable -- -- -- $817M $588M
Accrued Expenses -- -- -- $105M $137M
Current Portion Of Long-Term Debt -- -- -- $87M --
Current Portion Of Capital Lease Obligations -- -- -- $17M $17M
Other Current Liabilities -- -- -- $199M $202M
Total Current Liabilities -- -- -- $1.3B $1B
 
Long-Term Debt -- -- -- $713M $985M
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $2.3B $2.3B
 
Common Stock -- -- -- $1M $1M
Other Common Equity Adj -- -- -- -$122M -$115M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- $1.9B $1.7B
 
Total Liabilities and Equity -- -- -- $4.2B $4B
Cash and Short Terms -- -- -- $367M $477M
Total Debt -- -- -- $800M $985M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$124M $153M $262M $102M
Depreciation & Amoritzation -- $62M $204M $170M $171M
Stock-Based Compensation -- $3M $11M $11M $10M
Change in Accounts Receivable -- -$37M $16M -$103M $79M
Change in Inventories -- $4M -$84M -$60M -$4M
Cash From Operations -- -$97M $147M $303M $250M
 
Capital Expenditures -- $54M $146M $107M $150M
Cash Acquisitions -- $422M -- -- --
Cash From Investing -- $369M -$140M -$105M -$150M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$23M
Special Dividend Paid
Long-Term Debt Issued -- $95M $126M $140M $819M
Long-Term Debt Repaid -- -$112M -$178M -$118M -$732M
Repurchase of Common Stock -- -- -- -- -$24M
Other Financing Activities -- $19M $8M -$207M -$19M
Cash From Financing -- $2M -$44M -$185M $20M
 
Beginning Cash (CF) -- $4M $292M $259M $251M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $274M -$37M $13M $120M
Ending Cash (CF) -- $292M $259M $251M $365M
 
Levered Free Cash Flow -- -$151M $1M $196M $100M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $89M -$1M $31M
Depreciation & Amoritzation -- -- $43M $42M $40M
Stock-Based Compensation -- -- $2M $3M $3M
Change in Accounts Receivable -- -- -$87M -$59M $61M
Change in Inventories -- -- -$4M -$8M -$2M
Cash From Operations -- -- $45M $155M $95M
 
Capital Expenditures -- -- $26M $37M $25M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$22M -$37M -$25M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$12M -$10M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $9M $783M $450M
Long-Term Debt Repaid -- -- $7M -$635M -$294M
Repurchase of Common Stock -- -- -- -$9M -$78M
Other Financing Activities -- -- -$16M -$77M -$6M
Cash From Financing -- -- -- $50M $65M
 
Beginning Cash (CF) -- -- $169M $213M $339M
Foreign Exchange Rate Adjustment -- -- -$22M -$14M $3M
Additions / Reductions -- -- $23M $168M $135M
Ending Cash (CF) -- -- $170M $367M $477M
 
Levered Free Cash Flow -- -- $19M $118M $70M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- $144M $107M
Depreciation & Amoritzation -- -- -- $166M $166M
Stock-Based Compensation -- -- $7M $11M $14M
Change in Accounts Receivable -- -- -- -$77M $282M
Change in Inventories -- -- -- -$45M $58M
Cash From Operations -- -- -- $369M $297M
 
Capital Expenditures -- -- $86M $138M $118M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$142M -$117M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$12M -$44M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $930M $975M
Long-Term Debt Repaid -- -- -- -$734M -$800M
Repurchase of Common Stock -- -- -- -$9M -$206M
Other Financing Activities -- -- -- -$207M --
Cash From Financing -- -- -- -$32M -$91M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $195M $89M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $231M $179M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $187M $69M $74M
Depreciation & Amoritzation -- -- $130M $126M $121M
Stock-Based Compensation -- -- $7M $7M $11M
Change in Accounts Receivable -- -- -$149M -$123M $80M
Change in Inventories -- -- -$75M -$60M $2M
Cash From Operations -- -- $122M $188M $235M
 
Capital Expenditures -- -- $86M $117M $85M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$80M -$117M -$84M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$12M -$33M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $29M $819M $975M
Long-Term Debt Repaid -- -- -$113M -$729M -$797M
Repurchase of Common Stock -- -- -- -$9M -$191M
Other Financing Activities -- -- -$19M -$19M -$15M
Cash From Financing -- -- -$103M $50M -$61M
 
Beginning Cash (CF) -- -- $621M $645M $1B
Foreign Exchange Rate Adjustment -- -- -$28M -$5M $22M
Additions / Reductions -- -- -$61M $121M $90M
Ending Cash (CF) -- -- $532M $761M $1.1B
 
Levered Free Cash Flow -- -- $36M $71M $150M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 2.23% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.83% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is up 0.53% over the past day.

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

Show me the best stock