Financhill
Sell
46

PMDKF Quote, Financials, Valuation and Earnings

Last price:
$0.10
Seasonality move :
3.52%
Day range:
$0.10 - $0.10
52-week range:
$0.10 - $0.12
Dividend yield:
0.48%
P/E ratio:
15.50x
P/S ratio:
0.68x
P/B ratio:
2.33x
Volume:
--
Avg. volume:
--
1-year change:
-14.07%
Market cap:
$1.7B
Revenue:
$2.4B
EPS (TTM):
$0.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B $1.1B $1.4B $2B $2.4B
Revenue Growth (YoY) 13.72% -35.75% 24.78% 41.97% 20.15%
 
Cost of Revenues $1B $700.9M $870.9M $1.2B $1.4B
Gross Profit $728.5M $426.3M $535.6M $810.2M $990.3M
Gross Profit Margin 41.53% 37.82% 38.08% 40.58% 41.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $153.9M $109.5M $128.1M $172.1M $227.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $589.5M $435.7M $454M $602.4M $760.3M
Operating Income $139M -$9.4M $81.6M $207.9M $230M
 
Net Interest Expenses $11.7M $33.3M $30.6M $28.4M $25.3M
EBT. Incl. Unusual Items $114.8M -$49.9M $47M $213.7M $210.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.6M -$9.6M $14.5M $44.6M $56.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$16.2M $2.2M -$3.3M -$26.5M -$29.6M
Net Income to Common Excl Extra Items $65.9M -$38.2M $29.3M $142.7M $124.2M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.01 $0.01
Weighted Average Basic Share $16.5B $16.5B $16.5B $16.5B $16.5B
Weighted Average Diluted Share $16.5B $16.5B $16.5B $16.5B $16.5B
 
EBITDA $187.8M $144M $232M $403.7M $408.2M
EBIT $127.8M -$13.5M $79.8M $244.3M $238.8M
 
Revenue (Reported) $1.8B $1.1B $1.4B $2B $2.4B
Operating Income (Reported) $139M -$9.4M $81.6M $207.9M $230M
Operating Income (Adjusted) $127.8M -$13.5M $79.8M $244.3M $238.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $251.5M $219.6M $483.2M $591.1M $655.3M
Revenue Growth (YoY) -41.39% -12.69% 120.09% 22.34% 10.86%
 
Cost of Revenues $158.4M $141.6M $278.8M $342.5M $400M
Gross Profit $93.1M $78M $204.4M $248.6M $255.3M
Gross Profit Margin 37.02% 35.52% 42.3% 42.06% 38.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24M $25.3M $44.8M $57.7M $58.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $100.7M $98.5M $147.3M $194M $206.4M
Operating Income -$7.6M -$20.5M $57.1M $54.7M $48.9M
 
Net Interest Expenses $8.7M $7.5M $10.7M $6.4M $8.1M
EBT. Incl. Unusual Items -$17.8M -$32.2M $48.5M $47.8M $44.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M -$4.3M $10.4M $13.1M $9.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.3M $3.3M -$7M -$8.4M -$9M
Net Income to Common Excl Extra Items -$13.4M -$24.6M $31.1M $26.3M $25.4M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 $0.00 $0.00
Weighted Average Basic Share $16.5B $16.5B $16.5B $16.5B $16.5B
Weighted Average Diluted Share $16.5B $16.5B $16.5B $16.5B $16.5B
 
EBITDA $31.9M $12.3M $103.5M $94M $97.8M
EBIT -$8M -$24.2M $59.5M $54.6M $51.9M
 
Revenue (Reported) $251.5M $219.6M $483.2M $591.1M $655.3M
Operating Income (Reported) -$7.6M -$20.5M $57.1M $54.7M $48.9M
Operating Income (Adjusted) -$8M -$24.2M $59.5M $54.6M $51.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.3B $1.9B $2.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $795.7M $785M $1.1B $1.4B $1.5B
Gross Profit $506.4M $476.5M $765.9M $946M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $141.8M $117.3M $161.7M $212.4M $233.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $490.1M $430.8M $562.7M $717.6M $805.3M
Operating Income $16.3M $45.7M $203.2M $228.4M $210.4M
 
Net Interest Expenses $28.9M $29.9M $29.6M $23.6M $32.1M
EBT. Incl. Unusual Items -$22M $5.2M $207.3M $211.7M $184.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$699K $7.2M $40.8M $52.2M $45.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $331.9K -$220K -$24M -$30.2M -$27.3M
Net Income to Common Excl Extra Items -$21M -$2.3M $142.4M $129.3M $112.4M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.01 $0.01 $0.01
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.01 $0.01 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $151M $181.3M $396.9M $398.2M $405.5M
EBIT $9.7M $37.5M $238.9M $238M $220.9M
 
Revenue (Reported) $1.3B $1.3B $1.9B $2.3B $2.5B
Operating Income (Reported) $16.3M $45.7M $203.2M $228.4M $210.4M
Operating Income (Adjusted) $9.7M $37.5M $238.9M $238M $220.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $918.8M $1.4B $1.7B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $569.3M $834.8M $1B $1.1B --
Gross Profit $349.5M $579.4M $718.6M $744.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87.1M $120.7M $161.9M $167.7M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $322.4M $431M $548.5M $594.5M --
Operating Income $27.1M $148.4M $170.1M $150.3M --
 
Net Interest Expenses $23.1M $22.1M $17.4M $24.2M --
EBT. Incl. Unusual Items -$4.2M $155.9M $154.4M $128.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $30.1M $38M $27M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.2M -$18.5M -$22.5M -$20.1M --
Net Income to Common Excl Extra Items -$5.8M $107.3M $93.9M $81.8M --
 
Basic EPS (Cont. Ops) -$0.00 $0.01 $0.01 $0.00 --
Diluted EPS (Cont. Ops) -$0.00 $0.01 $0.01 $0.00 --
Weighted Average Basic Share $49.6B $49.6B $49.6B $49.6B --
Weighted Average Diluted Share $49.6B $49.6B $49.6B $49.6B --
 
EBITDA $131.5M $296.1M $291.6M $289.2M --
EBIT $20.8M $179.5M $173.8M $155.8M --
 
Revenue (Reported) $918.8M $1.4B $1.7B $1.9B --
Operating Income (Reported) $27.1M $148.4M $170.1M $150.3M --
Operating Income (Adjusted) $20.8M $179.5M $173.8M $155.8M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $130.8M $195.2M $194.5M $246.5M $235.2M
Short Term Investments $32.7M $21.3M $25.6M $20.2M $28.4M
Accounts Receivable, Net $29.4M $23.9M $28.3M $44.1M $48.9M
Inventory $260.3M $260.1M $261.2M $300.7M $517.6M
Prepaid Expenses $120.8M $59.4M $51.1M $65.9M $108.5M
Other Current Assets -- $96.5K $113.8K $78.5K $189.3K
Total Current Assets $587.5M $571.6M $575M $687.2M $959.5M
 
Property Plant And Equipment $274.3M $521.6M $464.1M $516.9M $651.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $3.3M $5M
Other Intangibles -- -- -- $1.8M $2.1M
Other Long-Term Assets $10.6M -- $2.1M $1.9M $277.9K
Total Assets $1B $1.2B $1.2B $1.3B $1.8B
 
Accounts Payable $126.6M $113.5M $123M $152.7M $166.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $93M $85.5M $103.9M $115.5M
Other Current Liabilities $596.6K $357.1K $199.7K $244.4K $817.2K
Total Current Liabilities $408.5M $514.1M $466.3M $484.1M $707.3M
 
Long-Term Debt -- $26.3M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $472.8M $775.1M $673.9M $720.4M $966.7M
 
Common Stock $59.8M $58.1M $58.1M $53.1M $53.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $444.3M $379.8M $417.4M $520.7M $639.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $86.4M $80.3M $84.7M $103.6M $154.5M
Total Equity $530.7M $460.2M $502.1M $624.4M $794.3M
 
Total Liabilities and Equity $1B $1.2B $1.2B $1.3B $1.8B
Cash and Short Terms $163.5M $216.5M $220.1M $266.6M $263.6M
Total Debt $136.4M $201.1M $108.2M $66M $210.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $116M $144.8M $219.6M $192.3M $231.1M
Short Term Investments $28M $24.6M $17.7M $24.7M $38.6M
Accounts Receivable, Net $20M $20.9M $30.4M $41.5M $40M
Inventory $284.8M $300.2M $286.4M $456.4M $568.5M
Prepaid Expenses $83.2M $59.4M $71.9M $109.1M $129.8M
Other Current Assets -- -- -- -- --
Total Current Assets $546.8M $563.6M $638.7M $835.9M $1B
 
Property Plant And Equipment $547.7M $465M $475.7M $603.6M $706.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $3.6M $3.4M $9.4M $5.3M
Other Intangibles -- $1.9M $1.8M $1.8M $1.9M
Other Long-Term Assets $16.6M -- -- -- $19.9K
Total Assets $1.2B $1.2B $1.2B $1.6B $1.9B
 
Accounts Payable $106.4M $101.3M $123.4M $151.6M $182.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $78.1M $88.1M $103.3M $110.6M $129.7M
Other Current Liabilities $408.4K $238.1K $75.9K $757.1K $960.2K
Total Current Liabilities $519.5M $471M $453.8M $584.2M $727.9M
 
Long-Term Debt $26.3M $27.4M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $810M $719.2M $666.2M $821.8M $981.2M
 
Common Stock $55.6M $57.3M $54.8M $54M $54.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $74.9M $78.3M $99M $153.7M $178.4M
Total Equity $428.7M $445.4M $583.5M $775.8M $916.4M
 
Total Liabilities and Equity $1.2B $1.2B $1.2B $1.6B $1.9B
Cash and Short Terms $144M $169.4M $237.3M $217M $269.7M
Total Debt $198.1M $170.4M $79.2M $135.2M $219.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $68.5M $24.8M $27M $61.4M $117.8M
Cash Acquisitions $21.5M -$4.1M -- $19M -$15.6M
Cash From Investing -$56.4M -$16.9M -$25.2M -$43.2M -$147.5M
 
Dividends Paid (Ex Special Dividend) -$11.7M -- -- -- -$11M
Special Dividend Paid
Long-Term Debt Issued $211.8M $398.8M $244.4M $174.1M $648.5M
Long-Term Debt Repaid -$275.4M -$335.4M -$338.4M -$210.9M -$498.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8M -$10.3M -$11.1M -$5.7M $23.3M
Cash From Financing -$95.7M -$7.6M -$186.6M -$163M $8.8M
 
Beginning Cash (CF) $99.7M $125.3M $194.1M $187.1M $252.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28M $68.3M -$518.2K $69.6M -$11M
Ending Cash (CF) $128.3M $192.3M $193.4M $259.4M $241.1M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $3.9M $6.1M $16.6M $34.5M $26.8M
Cash Acquisitions -$3.5M -- -$475.1K -$15.3M $3.1M
Cash From Investing -$6.3M -$5.4M -$13.2M -$56.2M -$24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$11M -$11.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $47.5M $69.5M $32M $167.2M $288.9M
Long-Term Debt Repaid -$76.2M -$77.3M -$54.1M -$122.6M -$314.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.8M -$2.8M -$711.8K $2.6M $260.2K
Cash From Financing -$31.7M -$26.1M -$43.1M -$2.7M -$81.8M
 
Beginning Cash (CF) $145.3M $146.1M $216.6M $200.4M $181.5M
Foreign Exchange Rate Adjustment $2.1M -$916.5K $414.6K $1.2M -$2.4M
Additions / Reductions -$27.3M $153.8K $10.2M -$1.2M $37.2M
Ending Cash (CF) $117.3M $145.4M $222.6M $194.3M $222M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $39M $20.7M $50.3M $101.5M $110.9M
Cash Acquisitions -$5.7M -$651.9K $18.9M -$15.2M $2.8M
Cash From Investing -$42.6M -$10M -$28.1M -$129.8M -$121M
 
Dividends Paid (Ex Special Dividend) $12.1K -- -- -$11M -$11.2M
Special Dividend Paid
Long-Term Debt Issued $326.3M $325.2M $187.5M $391.3M $1.1B
Long-Term Debt Repaid -$258.3M -$357.1M -$276.7M -$334.4M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.2M -$11.9M -$12.1M -$8.6M $5.3M
Cash From Financing $7.8M -$111.1M -$213.9M -$122.8M -$83.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.1M $28.8M $82.6M -$23.7M $36.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $14.8M $38M $78.1M $71.3M --
Cash Acquisitions -- $18.9M -$15.3M $3.1M --
Cash From Investing -$12.4M -$15.3M -$101.9M -$75.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -$11M -$11.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $196.4M $139.4M $356.6M $796.4M --
Long-Term Debt Repaid -$225.4M -$163.7M -$287.3M -$792.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.2M -$10.2M -$13.2M -$31.2M --
Cash From Financing -$83.4M -$110.7M -$70.5M -$162.6M --
 
Beginning Cash (CF) $495.3M $581.9M $643.3M $596.5M --
Foreign Exchange Rate Adjustment $205.2K $1.5M -$485.1K -$712.7K --
Additions / Reductions -$48M $35.2M -$58.1M -$10.2M --
Ending Cash (CF) $445.1M $611M $585.2M $584M --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock