Financhill
Buy
66

PX Quote, Financials, Valuation and Earnings

Last price:
$13.27
Seasonality move :
-11.66%
Day range:
$13.54 - $13.89
52-week range:
$7.08 - $14.28
Dividend yield:
1.01%
P/E ratio:
136.50x
P/S ratio:
5.95x
P/B ratio:
4.30x
Volume:
796.8K
Avg. volume:
666K
1-year change:
50.66%
Market cap:
$1.5B
Revenue:
$241.7M
EPS (TTM):
$0.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $44.9M $67.4M $150.5M $198.4M $241.7M
Revenue Growth (YoY) -- 50.03% 123.45% 31.77% 21.87%
 
Cost of Revenues $12.3M $24.5M $54.8M $94.3M $154.3M
Gross Profit $32.6M $42.8M $95.8M $104.1M $87.4M
Gross Profit Margin 72.51% 63.59% 63.63% 52.46% 36.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $18.7M $21.4M $31.4M $35.3M
Other Inc / (Exp) -- -$21K -$18.1M -$850K -$4.2M
Operating Expenses $19.7M $34.1M $51.8M $58.2M $64.5M
Operating Income $12.8M $8.7M $44M $45.8M $23M
 
Net Interest Expenses $11.4M $11.7M $22.2M $9.5M $21.9M
EBT. Incl. Unusual Items $1.4M -$3M $3.7M $35.5M -$3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.5M -$26.8M -$7.1M $6.1M $4.6M
Net Income to Company $11.9M $23.8M $10.8M $29.4M -$7.8M
 
Minority Interest in Earnings -- -- -- -$193K $639K
Net Income to Common Excl Extra Items $11.9M $23.8M $10.8M $29.2M -$7.1M
 
Basic EPS (Cont. Ops) $0.10 $0.20 $0.13 $0.25 -$0.06
Diluted EPS (Cont. Ops) $0.10 $0.20 $0.08 $0.24 -$0.06
Weighted Average Basic Share $117.2M $117.2M $72.7M $116.8M $116.1M
Weighted Average Diluted Share $117.2M $117.2M $112.3M $121.7M $116.1M
 
EBITDA $23.4M $24.3M $56.6M $72.3M $48.7M
EBIT $12.8M $8.7M $25.9M $45M $18.7M
 
Revenue (Reported) $44.9M $67.4M $150.5M $198.4M $241.7M
Operating Income (Reported) $12.8M $8.7M $44M $45.8M $23M
Operating Income (Adjusted) $12.8M $8.7M $25.9M $45M $18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.4M $38.1M $50M $58.9M $74.2M
Revenue Growth (YoY) -2% 148% 31.07% 17.89% 25.96%
 
Cost of Revenues $5.9M $14.1M $24M $42.2M $42.5M
Gross Profit $9.5M $24.1M $26M $16.8M $31.7M
Gross Profit Margin 61.52% 63.15% 52.03% 28.45% 42.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $5.6M $8.1M $8.7M $15.8M
Other Inc / (Exp) -$1K $283K -$1.3M -$2.2M -$220K
Operating Expenses $7.3M $13.1M $14.2M $16M $22.2M
Operating Income $2.2M $11M $11.8M $776K $9.5M
 
Net Interest Expenses $2.3M $5.5M $2.4M $5.5M $6.7M
EBT. Incl. Unusual Items -$110K $5.8M $8.1M -$7M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$175K $1.8M $2.5M $1.8M $1.3M
Net Income to Company -- $4.1M $5.6M -$8.8M $1.3M
 
Minority Interest in Earnings -- -- -- $334K $73K
Net Income to Common Excl Extra Items $65K $4.1M $5.6M -$8.4M $1.4M
 
Basic EPS (Cont. Ops) -$0.00 $0.03 $0.05 -$0.07 $0.01
Diluted EPS (Cont. Ops) -$0.00 $0.03 $0.05 -$0.07 $0.01
Weighted Average Basic Share $117.2M $117.2M $117.2M $116.2M $111.4M
Weighted Average Diluted Share $117.2M $117.2M $121.5M $116.2M $119.3M
 
EBITDA $5.8M $18.9M $16.7M $6.1M $15.9M
EBIT $2.2M $11.3M $10.4M -$1.5M $9.3M
 
Revenue (Reported) $15.4M $38.1M $50M $58.9M $74.2M
Operating Income (Reported) $2.2M $11M $11.8M $776K $9.5M
Operating Income (Adjusted) $2.2M $11.3M $10.4M -$1.5M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.1B $129.6M $185.6M $237M $274.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $47M $76.7M $148.1M $156.1M
Gross Profit -- $82.5M $108.9M $88.9M $118.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $26.3M $27.2M $35M $46M
Other Inc / (Exp) -$1K $626K -$19.2M -$4.6M -$802K
Operating Expenses -- $54.6M $53.7M $65.2M $72.6M
Operating Income -- $28M $55.2M $23.6M $45.8M
 
Net Interest Expenses $4.6M $20.9M $11M $20.3M $24.4M
EBT. Incl. Unusual Items -- $7.7M $24.9M -$1.3M $20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$22.2M -$1.1M -$231K $8.6M
Net Income to Company -- -- $26.1M -$1M $12.1M
 
Minority Interest in Earnings -- -- -- -$362K $262K
Net Income to Common Excl Extra Items -- $29.9M $26.1M -$1.4M $12.3M
 
Basic EPS (Cont. Ops) -- $0.24 $0.23 -- $0.10
Diluted EPS (Cont. Ops) -- $0.24 $0.21 -$0.01 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $57.2M $62.9M $50M $72.5M
EBIT -- $28.6M $36M $19M $45M
 
Revenue (Reported) $27.1B $129.6M $185.6M $237M $274.5M
Operating Income (Reported) -- $28M $55.2M $23.6M $45.8M
Operating Income (Adjusted) -- $28.6M $36M $19M $45M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $104.9M $140M $178.7M $211.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $38.3M $60.3M $114.1M $115.9M
Gross Profit $19.1M $66.6M $79.7M $64.5M $95.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $16M $21.8M $25.4M $36.2M
Other Inc / (Exp) -$1K $668K -$493K -$4.2M -$797K
Operating Expenses $13.5M $38.4M $40.3M $47.3M $55.5M
Operating Income $5.5M $28.2M $39.4M $17.2M $40.1M
 
Net Interest Expenses $4.6M $16.4M $5.3M $16.1M $18.6M
EBT. Incl. Unusual Items $903K $12.4M $33.7M -$3.1M $20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$442K $3.2M $9.1M $2.8M $6.7M
Net Income to Company -- $9.3M $24.6M -$5.9M $14M
 
Minority Interest in Earnings -- -- -- -$169K -$546K
Net Income to Common Excl Extra Items $1.3M $9.3M $24.6M -$6M $13.4M
 
Basic EPS (Cont. Ops) $0.01 $0.07 $0.22 -$0.04 $0.11
Diluted EPS (Cont. Ops) $0.01 $0.07 $0.20 -$0.04 $0.11
Weighted Average Basic Share $234.3M $351.5M $351.6M $348.3M $338.9M
Weighted Average Diluted Share $234.3M $351.5M $364.1M $364M $362.2M
 
EBITDA $12.7M $51.5M $57.8M $35.4M $59.2M
EBIT $5.5M $28.8M $38.9M $13M $39.3M
 
Revenue (Reported) $6.8B $104.9M $140M $178.7M $211.4M
Operating Income (Reported) $5.5M $28.2M $39.4M $17.2M $40.1M
Operating Income (Adjusted) $5.5M $28.8M $38.9M $13M $39.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $18.7M $11.8M $40.9M $20M $30.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $704K $2.5M $2.9M $16.6M $20.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $22.1M $17.9M $61.2M $86.8M $116.1M
 
Property Plant And Equipment $5.8M $7.6M $15.8M $18.8M $20.4M
Long-Term Investments -- $2.2M $1.8M $2.3M $1.7M
Goodwill $97.3M $370M $418.7M $506.6M $506M
Other Intangibles $54.8M $143.7M $128.8M $151.8M $123.2M
Other Long-Term Assets $1.1M $3.4M $4.8M $18.7M $29M
Total Assets $202.8M $582.4M $676.2M $826.4M $834.1M
 
Accounts Payable $106K $1.1M $401K $2.6M $1.5M
Accrued Expenses $6.3M $11.9M $6M $22.4M $29.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $119.1M $283.8M $109.5M $117.9M $135M
 
Long-Term Debt $40.9M $31.9M $124.6M $211.1M $201M
Capital Leases -- -- -- -- --
Total Liabilities $166.8M $522.6M $281.1M $392.5M $408.9M
 
Common Stock $89K $63K $117K $115K $116K
Other Common Equity Adj -- -- -- -- --
Common Equity $36M $59.8M $395.2M $393.1M $385.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $40.7M $39.6M
Total Equity $36M $59.8M $395.2M $433.9M $425.2M
 
Total Liabilities and Equity $202.8M $582.4M $676.2M $826.4M $834.1M
Cash and Short Terms $18.7M $11.8M $40.9M $20M $30.5M
Total Debt $145.8M $290.1M $212.5M $289.2M $289.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $21.7M $19.4M $20M $61.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $7.7M $5.4M $19.7M $27.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $41.6M $60.5M $99.2M $170.5M
 
Property Plant And Equipment -- $8.1M $15.6M $20.7M $24.3M
Long-Term Investments -- $2M $2.1M $1.6M $2.6M
Goodwill -- $417.4M $418.7M $506M $506M
Other Intangibles -- $136.3M $110.4M $130.5M $103.9M
Other Long-Term Assets -- $3.4M $3.6M $17.3M $16.9M
Total Assets -- $644.2M $648.3M $814.8M $857M
 
Accounts Payable -- $1.3M $1.9M $2.1M $24.6M
Accrued Expenses -- $12M $5M $27.5M $16.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $309.8M $68.2M $101.2M $51M
 
Long-Term Debt -- $32.5M $123.7M $203.5M $323M
Capital Leases -- -- -- -- --
Total Liabilities -- $575.2M $241.1M $387.2M $462.9M
 
Common Stock -- $63K $117K $116K $111K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $40.5M $39.6M
Total Equity -- $69.1M $407.2M $427.6M $394.1M
 
Total Liabilities and Equity -- $644.2M $648.3M $814.8M $857M
Cash and Short Terms $5.2B $21.7M $19.4M $20M $61.5M
Total Debt -- $315.5M $170.8M $261.9M $319.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $11.9M $23.8M $10.8M $29.4M -$7.8M
Depreciation & Amoritzation $10.6M $15.6M $30.7M $27.4M $30M
Stock-Based Compensation $417K $714K $4.9M $18.6M $34.7M
Change in Accounts Receivable -$897K $1.5M -$9.4M -$25.2M -$25.2M
Change in Inventories -- -- -- -- --
Cash From Operations $16.8M $10.7M $49M $61.7M $47.7M
 
Capital Expenditures $30K $34K $159K $1.5M $1.5M
Cash Acquisitions -$625K -$214.2M -$44.7M -$95.4M $744K
Cash From Investing -$655K -$214.2M -$47.4M -$98.6M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.3M -$10.5M -$15.4M
Special Dividend Paid
Long-Term Debt Issued $19.8M $159.4M $252.9M $120.7M $62.2M
Long-Term Debt Repaid -$25.4M -$4.8M -$336.4M -$43.2M -$63M
Repurchase of Common Stock -- -- -- -$22.4M -$18.6M
Other Financing Activities -- $42.3M -$21.9M -$9.2M -$8M
Cash From Financing -$5.6M $196.8M $29.1M $22.9M -$42.9M
 
Beginning Cash (CF) $9M $19.5M $12.8M $43.5M $29.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.5M -$6.7M $30.7M -$14M $2.6M
Ending Cash (CF) $19.5M $12.8M $43.5M $29.5M $32.1M
 
Levered Free Cash Flow $16.8M $10.6M $48.9M $60.2M $46.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $4.1M $5.6M -$8.8M $1.3M
Depreciation & Amoritzation -- $7.6M $6.3M $7.5M $6.7M
Stock-Based Compensation -- $1.9M $7.3M $3.4M $9.6M
Change in Accounts Receivable -- -$162K -$5.5M -$8.4M -$9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $23.1M $20.8M $16.6M $27.5M
 
Capital Expenditures -- $69K $346K $161K $2.3M
Cash Acquisitions -- -$45.4M $302K $50K $181K
Cash From Investing -- -$46.2M -$1.2M -$100K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -$1K -$3.5M -$3.5M -$3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M -- $6M $322.8M
Long-Term Debt Repaid -- -$2.1M -$16M -$16.2M -$302.7M
Repurchase of Common Stock -- -- -$3.2M -$185K -$7.1M
Other Financing Activities -- -$915K -$1.4M -$5.3M -$3.8M
Cash From Financing -- $32M -$24.1M -$19.1M $5.8M
 
Beginning Cash (CF) -- $19.2M $25.3M $24.9M $32.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.9M -$4.6M -$2.6M $31.1M
Ending Cash (CF) -- $28.1M $20.8M $22.2M $63.3M
 
Levered Free Cash Flow -- $23M $20.4M $16.4M $25.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $26.1M -$1M $12.1M
Depreciation & Amoritzation -- -- $26.9M $31M $27.5M
Stock-Based Compensation -- $2.8M $13.6M $25.7M $39.1M
Change in Accounts Receivable -- -- -$24.5M -$24.2M -$28.6M
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $8.9B $52.3M $63.5M $75.1M
 
Capital Expenditures -- $108K $1.1M $1.4M $4.1M
Cash Acquisitions -- -$44.5M $756K -$95.9M $907K
Cash From Investing -- -- -$2.1M -$97.8M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -$720K -$8.6M -$14.5M -$16M
Special Dividend Paid
Long-Term Debt Issued -- -- $216.9M $148.7M $421M
Long-Term Debt Repaid -- -- -$365.1M -$58.5M -$363.2M
Repurchase of Common Stock -- -- -$3.2M -$25.2M -$64.9M
Other Financing Activities -- -- -$21.8M -$14.8M -$6.1M
Cash From Financing -- -- -$57.5M $35.7M -$29.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$7.3M $1.5M $41.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $51.1M $62.1M $71M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $9.3M $24.6M -$5.9M $14M
Depreciation & Amoritzation -- $22.7M $18.8M $22.4M $20M
Stock-Based Compensation -- $2.8M $11.5M $18.6M $23M
Change in Accounts Receivable -- -$5.4M -$20.6M -$19.5M -$22.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $40.7M $43.9M $45.8M $73.3M
 
Capital Expenditures -- $108K $1.1M $1M $3.7M
Cash Acquisitions -- -$44.5M $962K $516K $679K
Cash From Investing -- -$46.9M -$1.6M -$727K -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -$720K -$7M -$11M -$11.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $36M -- $28M $386.8M
Long-Term Debt Repaid -- -$12.3M -$41M -$56.4M -$356.6M
Repurchase of Common Stock -- -- -$3.2M -$6M -$52.3M
Other Financing Activities -- -$1.5M -$1.4M -$6.9M -$5.1M
Cash From Financing -- $21.5M -$65.1M -$52.4M -$38.7M
 
Beginning Cash (CF) -- $45.3M $94.5M $90.2M $94.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $15.3M -$22.7M -$7.3M $31.2M
Ending Cash (CF) -- $60.6M $71.8M $82.9M $125.5M
 
Levered Free Cash Flow -- $40.6M $42.9M $44.8M $69.6M

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

GET BETTER TRADE IDEAS

Popular

Is Philip Morris Stock Overvalued?
Is Philip Morris Stock Overvalued?

If there is one industry that can be termed truly…

What Quantum Stocks Should I Buy?
What Quantum Stocks Should I Buy?

The last several years have seen a series of tech…

Will Sirius XM Be a 10-Bagger Stock?
Will Sirius XM Be a 10-Bagger Stock?

Last year, Warren Buffett surprised practically everyone when he acquired…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

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

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Sell
32
FTAI alert for Jan 22

FTAI Aviation [FTAI] is up 8.49% over the past day.

Sell
2
EDU alert for Jan 22

New Oriental Education & Technology Group [EDU] is down 1.13% over the past day.

Buy
51
GH alert for Jan 22

Guardant Health [GH] is up 4.43% over the past day.

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

Show me the best stock