Financhill
Buy
55

PX Quote, Financials, Valuation and Earnings

Last price:
$10.86
Seasonality move :
18.95%
Day range:
$10.61 - $11.00
52-week range:
$7.88 - $14.28
Dividend yield:
1.29%
P/E ratio:
72.27x
P/S ratio:
4.35x
P/B ratio:
3.64x
Volume:
532.3K
Avg. volume:
570K
1-year change:
34.24%
Market cap:
$1.2B
Revenue:
$296.4M
EPS (TTM):
$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.4M $150.5M $198.4M $241.7M $296.4M
Revenue Growth (YoY) 50.03% 123.45% 31.77% 21.87% 22.63%
 
Cost of Revenues $24.5M $54.8M $94.3M $154.3M $155.3M
Gross Profit $42.8M $95.8M $104.1M $87.4M $141.1M
Gross Profit Margin 63.59% 63.63% 52.46% 36.18% 47.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.7M $21.4M $31.4M $35.3M $50.2M
Other Inc / (Exp) -$21K -$18.1M -$850K -$4.2M -$11.4M
Operating Expenses $34.1M $51.8M $58.2M $64.5M $75.9M
Operating Income $8.7M $44M $45.8M $23M $65.3M
 
Net Interest Expenses $11.7M $22.2M $9.5M $21.9M $25.5M
EBT. Incl. Unusual Items -$3M $3.7M $35.5M -$3.1M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.8M -$7.1M $6.1M $4.6M $8.7M
Net Income to Company $23.8M $10.8M $29.4M -$7.8M $19.7M
 
Minority Interest in Earnings -- -- -$193K $639K -$967K
Net Income to Common Excl Extra Items $23.8M $10.8M $29.2M -$7.1M $18.7M
 
Basic EPS (Cont. Ops) $0.20 $0.13 $0.25 -$0.06 $0.17
Diluted EPS (Cont. Ops) $0.20 $0.08 $0.24 -$0.06 $0.16
Weighted Average Basic Share $117.2M $72.7M $116.8M $116.1M $112.5M
Weighted Average Diluted Share $117.2M $112.3M $121.7M $116.1M $120.4M
 
EBITDA $24.3M $56.6M $72.3M $48.7M $80.4M
EBIT $8.7M $25.9M $45M $18.7M $53.9M
 
Revenue (Reported) $67.4M $150.5M $198.4M $241.7M $296.4M
Operating Income (Reported) $8.7M $44M $45.8M $23M $65.3M
Operating Income (Adjusted) $8.7M $25.9M $45M $18.7M $53.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $32.8M $43.3M $57.3M $66.1M $67.7M
Revenue Growth (YoY) 7% 32.08% 32.28% 15.48% 2.35%
 
Cost of Revenues $11.9M $18.5M $35.6M $37.1M $37.1M
Gross Profit $20.8M $24.8M $21.6M $29M $30.6M
Gross Profit Margin 63.57% 57.27% 37.75% 43.87% 45.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $6.7M $8.7M $9.8M $13.3M
Other Inc / (Exp) $260K $50K -$680K $33K -$551K
Operating Expenses $12.3M $12.9M $15.9M $16.3M $18.7M
Operating Income $8.6M $11.9M $5.7M $12.7M $11.9M
 
Net Interest Expenses $5.5M $1.4M $5.2M $5.8M $6.4M
EBT. Incl. Unusual Items $3.4M $10.5M -$188K $7M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $661K $2.8M -$957K $1.8M $265K
Net Income to Company $2.7M $7.8M $769K $5.2M $4.7M
 
Minority Interest in Earnings -- -- -$164K -$222K -$174K
Net Income to Common Excl Extra Items $2.7M $7.8M $605K $5M $4.5M
 
Basic EPS (Cont. Ops) $0.02 $0.07 $0.01 $0.04 $0.04
Diluted EPS (Cont. Ops) $0.02 $0.06 $0.01 $0.04 $0.04
Weighted Average Basic Share $117.2M $117.2M $115.9M $115.1M $110.9M
Weighted Average Diluted Share $117.2M $121.5M $123.9M $122.8M $119.4M
 
EBITDA $16.4M $18.2M $12.4M $19.4M $17.1M
EBIT $8.8M $11.9M $5M $12.8M $11.4M
 
Revenue (Reported) $32.8M $43.3M $57.3M $66.1M $67.7M
Operating Income (Reported) $8.6M $11.9M $5.7M $12.7M $11.9M
Operating Income (Adjusted) $8.8M $11.9M $5M $12.8M $11.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $88.3M $161M $212.3M $250.6M $298M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.4M $61.3M $111.4M $155.8M $155.3M
Gross Profit $55.9M $99.7M $100.9M $94.8M $142.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $23.3M $33.4M $36.4M $53.8M
Other Inc / (Exp) $217K -$18.3M -$1.6M -$3.5M -$12M
Operating Expenses $42M $52.5M $61.3M $64.8M $78.3M
Operating Income $13.9M $47.3M $39.6M $30.1M $64.5M
 
Net Interest Expenses $14.6M $18.1M $13.3M $22.5M $26.2M
EBT. Incl. Unusual Items -$431K $10.9M $24.7M $4M $26.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25.1M -$5M $2.4M $7.3M $7.2M
Net Income to Company -- $15.9M $22.4M -$3.3M $19.1M
 
Minority Interest in Earnings -- -- -$357K $581K -$919K
Net Income to Common Excl Extra Items $24.7M $15.9M $22M -$2.7M $18.2M
 
Basic EPS (Cont. Ops) $0.20 $0.13 $0.20 -$0.02 $0.16
Diluted EPS (Cont. Ops) $0.20 $0.12 $0.18 -$0.02 $0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $34.8M $58.4M $66.5M $55.7M $78.1M
EBIT $14.1M $29M $38M $26.5M $52.5M
 
Revenue (Reported) $88.3M $161M $212.3M $250.6M $298M
Operating Income (Reported) $13.9M $47.3M $39.6M $30.1M $64.5M
Operating Income (Adjusted) $14.1M $29M $38M $26.5M $52.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $32.8M $43.3M $57.3M $66.1M $67.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.9M $18.5M $35.6M $37.1M $37.1M
Gross Profit $20.8M $24.8M $21.6M $29M $30.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8M $6.7M $8.7M $9.8M $13.3M
Other Inc / (Exp) $260K $50K -$680K $33K -$551K
Operating Expenses $12.3M $12.9M $15.9M $16.3M $18.7M
Operating Income $8.6M $11.9M $5.7M $12.7M $11.9M
 
Net Interest Expenses $5.5M $1.4M $5.2M $5.8M $6.4M
EBT. Incl. Unusual Items $3.4M $10.5M -$188K $7M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $661K $2.8M -$957K $1.8M $265K
Net Income to Company $2.7M $7.8M $769K $5.2M $4.7M
 
Minority Interest in Earnings -- -- -$164K -$222K -$174K
Net Income to Common Excl Extra Items $2.7M $7.8M $605K $5M $4.5M
 
Basic EPS (Cont. Ops) $0.02 $0.07 $0.01 $0.04 $0.04
Diluted EPS (Cont. Ops) $0.02 $0.06 $0.01 $0.04 $0.04
Weighted Average Basic Share $117.2M $117.2M $115.9M $115.1M $110.9M
Weighted Average Diluted Share $117.2M $121.5M $123.9M $122.8M $119.4M
 
EBITDA $16.4M $18.2M $12.4M $19.4M $17.1M
EBIT $8.8M $11.9M $5M $12.8M $11.4M
 
Revenue (Reported) $32.8M $43.3M $57.3M $66.1M $67.7M
Operating Income (Reported) $8.6M $11.9M $5.7M $12.7M $11.9M
Operating Income (Adjusted) $8.8M $11.9M $5M $12.8M $11.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8M $40.9M $20M $30.5M $67.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2.9M $16.6M $20.6M $32.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.9M $61.2M $86.8M $116.1M $189.9M
 
Property Plant And Equipment $7.6M $15.8M $18.8M $20.4M $24.3M
Long-Term Investments $2.2M $1.8M $2.3M $1.7M $2.8M
Goodwill $370M $418.7M $506.6M $506M $506M
Other Intangibles $143.7M $128.8M $151.8M $123.2M $97.6M
Other Long-Term Assets $3.4M $4.8M $18.7M $29M $15.1M
Total Assets $582.4M $676.2M $826.4M $834.1M $869.3M
 
Accounts Payable $1.1M $401K $2.6M $15.1M $30.2M
Accrued Expenses $11.9M $6M $22.4M $16.2M $23.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $283.8M $109.5M $117.9M $135M $66.8M
 
Long-Term Debt $31.9M $124.6M $211.1M $201M $323.1M
Capital Leases -- -- -- -- --
Total Liabilities $522.6M $281.1M $392.5M $408.9M $482.4M
 
Common Stock $63K $117K $115K $116K $111K
Other Common Equity Adj -- -- -- -- --
Common Equity $59.8M $395.2M $393.1M $385.6M $347M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $40.7M $39.6M $39.9M
Total Equity $59.8M $395.2M $433.9M $425.2M $386.9M
 
Total Liabilities and Equity $582.4M $676.2M $826.4M $834.1M $869.3M
Cash and Short Terms $11.8M $40.9M $20M $30.5M $67.5M
Total Debt $290.1M $212.5M $289.2M $289.8M $319.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $23.7M $25.1M $29M $74.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.6M $17.5M $23.3M $22.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $49.9M $98.8M $121.9M $192.2M
 
Property Plant And Equipment -- $15.3M $21.9M $23.1M $28.9M
Long-Term Investments -- $2M $2.4M $2.8M $2.7M
Goodwill -- $418.7M $506.6M $506M $506M
Other Intangibles -- $122.6M $144.6M $116.8M $92.3M
Other Long-Term Assets -- $4.1M $17.9M $26M $21.8M
Total Assets -- $655.5M $834.6M $832.8M $877.4M
 
Accounts Payable -- $742K $3M $14.3M $28M
Accrued Expenses -- $10.7M $25.3M $16.2M $24.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $86.9M $120.2M $159.6M $99.6M
 
Long-Term Debt -- $124.6M $208.5M $198.5M $323.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $263.6M $404.2M $432.7M $503.1M
 
Common Stock -- $117K $116K $113K $111K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $40.8M $39.6M $39.9M
Total Equity -- $391.9M $430.4M $400.1M $374.3M
 
Total Liabilities and Equity -- $655.5M $834.6M $832.8M $877.4M
Cash and Short Terms $4.1B $23.7M $25.1M $29M $74.4M
Total Debt -- $187.7M $283.9M $314M $357.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.8M $10.8M $29.4M -$7.8M $19.7M
Depreciation & Amoritzation $15.6M $30.7M $27.4M $30M $26.6M
Stock-Based Compensation $714K $4.9M $18.6M $34.7M $30.5M
Change in Accounts Receivable $1.5M -$9.4M -$25.2M -$25.2M -$35.9M
Change in Inventories -- -- -- -- --
Cash From Operations $10.7M $49M $61.7M $47.7M $101M
 
Capital Expenditures $34K $159K $1.5M $1.5M $4.7M
Cash Acquisitions -$214.2M -$44.7M -$96.5M -$3K -$45K
Cash From Investing -$214.2M -$47.4M -$98.6M -$2.3M -$5.8M
 
Dividends Paid (Ex Special Dividend) -- -$2.3M -$10.5M -$14.8M -$15.5M
Special Dividend Paid
Long-Term Debt Issued $159.4M $252.9M $120.7M $62.2M $386.8M
Long-Term Debt Repaid -$4.8M -$336.4M -$43.2M -$63M -$356.6M
Repurchase of Common Stock -- -- -$22.4M -$18.6M -$67.8M
Other Financing Activities $42.3M -$21.9M -$9.2M -$8.6M -$6.9M
Cash From Financing $196.8M $29.1M $22.9M -$42.9M -$59.1M
 
Beginning Cash (CF) $19.5M $12.8M $43.5M $29.5M $32.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $30.7M -$14M $2.6M $36.1M
Ending Cash (CF) $12.8M $43.5M $29.5M $32.1M $68.1M
 
Levered Free Cash Flow $10.6M $48.9M $60.2M $46.2M $96.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.7M $7.8M $769K $5.2M $4.7M
Depreciation & Amoritzation $7.6M $6.3M $7.4M $6.7M $5.7M
Stock-Based Compensation $424K $1.5M $7.1M $6.7M $6.6M
Change in Accounts Receivable -$319K -$6.3M -$5.4M -$7.7M $5M
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M $7.6M $20.8M $11M -$4.7M
 
Capital Expenditures $22K $298K $514K $258K $1.4M
Cash Acquisitions $46K $98K $22K -$3K -$3K
Cash From Investing -$1.2M -$424K -$701K -$260K -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$3.5M -$3.8M -$3.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16M $47.5M $37M
Long-Term Debt Repaid -$7.3M -$25M -$21.7M -$23.7M --
Repurchase of Common Stock -- -- -$3.9M -$32.2M -$19.7M
Other Financing Activities -$441K -$8K -$688K -$550K -$175K
Cash From Financing -$7.7M -$25M -$13.7M -$12.7M $13.3M
 
Beginning Cash (CF) $12.8M $43.5M $29.5M $32.1M $68.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $594K -$17.8M $6.4M -$2M $7.3M
Ending Cash (CF) $13.4M $25.7M $35.9M $30M $75.4M
 
Levered Free Cash Flow $9.5M $7.3M $20.3M $10.7M -$6.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $15.9M $22.4M -$3.3M $19.1M
Depreciation & Amoritzation -- $29.4M $28.5M $29.2M $25.6M
Stock-Based Compensation $424K $6M $24.2M $34.3M $30.3M
Change in Accounts Receivable -- -$15.3M -$24.4M -$27.5M -$23.2M
Change in Inventories -- -- -- -- --
Cash From Operations $8.2B $47.2M $74.8M $37.9M $85.3M
 
Capital Expenditures $22K $435K $1.7M $1.2M $5.9M
Cash Acquisitions $46K -$44.6M -$96.5M -$28K -$45K
Cash From Investing -- -$46.6M -$98.9M -$1.8M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -$2.3M -$14M -$15.1M -$15.6M
Special Dividend Paid
Long-Term Debt Issued -- $252.9M $136.7M $93.7M $376.3M
Long-Term Debt Repaid -- -$354.2M -$39.8M -$65M -$332.9M
Repurchase of Common Stock -- -- -$26.2M -$47M -$55.2M
Other Financing Activities -- -$21.5M -$9.9M -$8.4M -$6.6M
Cash From Financing -- $11.8M $34.2M -$41.9M -$33.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $12.3M $10.2M -$5.8M $45.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $46.7M $73.1M $36.7M $79.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.7M $7.8M $769K $5.2M $4.7M
Depreciation & Amoritzation $7.6M $6.3M $7.4M $6.7M $5.7M
Stock-Based Compensation $424K $1.5M $7.1M $6.7M $6.6M
Change in Accounts Receivable -$319K -$6.3M -$5.4M -$7.7M $5M
Change in Inventories -- -- -- -- --
Cash From Operations $9.5M $7.6M $20.8M $11M -$4.7M
 
Capital Expenditures $22K $298K $514K $258K $1.4M
Cash Acquisitions $46K $98K $22K -$3K -$3K
Cash From Investing -$1.2M -$424K -$701K -$260K -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$3.5M -$3.8M -$3.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16M $47.5M $37M
Long-Term Debt Repaid -$7.3M -$25M -$21.7M -$23.7M --
Repurchase of Common Stock -- -- -$3.9M -$32.2M -$19.7M
Other Financing Activities -$441K -$8K -$688K -$550K -$175K
Cash From Financing -$7.7M -$25M -$13.7M -$12.7M $13.3M
 
Beginning Cash (CF) $12.8M $43.5M $29.5M $32.1M $68.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $594K -$17.8M $6.4M -$2M $7.3M
Ending Cash (CF) $13.4M $25.7M $35.9M $30M $75.4M
 
Levered Free Cash Flow $9.5M $7.3M $20.3M $10.7M -$6.1M

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
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for May 31

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

Buy
55
RGC alert for May 31

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

Buy
56
SVT alert for May 31

Servotronics [SVT] is up 0.17% over the past day.

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

Show me the best stock