Financhill
Sell
13

PSN Quote, Financials, Valuation and Earnings

Last price:
$66.64
Seasonality move :
-0.49%
Day range:
$62.33 - $68.99
52-week range:
$54.56 - $99.53
Dividend yield:
0%
P/E ratio:
18.97x
P/S ratio:
1.13x
P/B ratio:
2.77x
Volume:
11.7M
Avg. volume:
1.3M
1-year change:
-32.6%
Market cap:
$7.1B
Revenue:
$6.8B
EPS (TTM):
$3.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $3.7B $4.2B $5.4B $6.8B
Revenue Growth (YoY) -0.91% -6.59% 14.6% 29.74% 24.03%
 
Cost of Revenues $3B $2.8B $3.2B $4.2B $5.3B
Gross Profit $876.9M $852.8M $946.7M $1.2B $1.4B
Gross Profit Margin 22.38% 23.3% 22.57% 22.16% 20.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $729.1M $757.2M $777.4M $869.9M $955M
Other Inc / (Exp) $33.8M $34.3M $19.1M -$42.8M -$43.6M
Operating Expenses $729.1M $753.8M $769.7M $865.7M $948.3M
Operating Income $147.8M $99M $177M $340.3M $458.1M
 
Net Interest Expenses $21M $17.7M $23.2M $31.5M $51.6M
EBT. Incl. Unusual Items $161.4M $112.6M $166.2M $264.1M $367.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.5M $23.6M $39.7M $56.1M $77M
Net Income to Company $118.9M $89M $126.6M $207.9M $290.7M
 
Minority Interest in Earnings $20.4M $24.9M $29.9M $46.8M $55.6M
Net Income to Common Excl Extra Items $118.9M $89M $126.6M $207.9M $290.7M
 
Basic EPS (Cont. Ops) $0.98 $0.62 $0.93 $1.53 $2.21
Diluted EPS (Cont. Ops) $0.97 $0.57 $0.85 $1.42 $2.12
Weighted Average Basic Share $100.8M $102.5M $103.8M $105M $106.3M
Weighted Average Diluted Share $101.2M $112.1M $113.5M $115.1M $112.2M
 
EBITDA $275.7M $243.2M $297.5M $460.3M $557.4M
EBIT $147.8M $99M $177M $340.3M $458.1M
 
Revenue (Reported) $3.9B $3.7B $4.2B $5.4B $6.8B
Operating Income (Reported) $147.8M $99M $177M $340.3M $458.1M
Operating Income (Adjusted) $147.8M $99M $177M $340.3M $458.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $956.1M $1.1B $1.4B $1.8B $1.6B
Revenue Growth (YoY) -4.8% 18.65% 25.05% 27.6% -10.41%
 
Cost of Revenues $734.7M $872.4M $1.1B $1.4B $1.3B
Gross Profit $221.4M $261.9M $294.3M $360.3M $359.9M
Gross Profit Margin 23.16% 23.09% 20.74% 19.9% 22.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $191.2M $197M $221.2M $246.2M $260.2M
Other Inc / (Exp) $9.8M -$1.7M $10.1M $2.8M --
Operating Expenses $191.2M $197M $221.1M $246.2M $260.2M
Operating Income $30.2M $65M $73.2M $114.1M $99.7M
 
Net Interest Expenses $4.1M $6.3M $8.6M $13M $13.5M
EBT. Incl. Unusual Items $35.9M $57.4M $75M $108.1M $97.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $13.8M $15.2M $22.5M $16M
Net Income to Company $26.8M $43.6M $59.8M $85.6M $81.8M
 
Minority Interest in Earnings $7.4M $14M $12.4M $13.6M $17.7M
Net Income to Common Excl Extra Items $26.8M $43.6M $59.8M $85.6M $81.8M
 
Basic EPS (Cont. Ops) $0.19 $0.29 $0.45 $0.68 $0.60
Diluted EPS (Cont. Ops) $0.17 $0.26 $0.42 $0.65 $0.59
Weighted Average Basic Share $102.5M $103.6M $105M $106.3M $106.8M
Weighted Average Diluted Share $112.1M $113.4M $115.1M $111.1M $109.1M
 
EBITDA $67.4M $94.6M $102.2M $136.9M $127.2M
EBIT $30.2M $65M $73.2M $114.1M $99.7M
 
Revenue (Reported) $956.1M $1.1B $1.4B $1.8B $1.6B
Operating Income (Reported) $30.2M $65M $73.2M $114.1M $99.7M
Operating Income (Adjusted) $30.2M $65M $73.2M $114.1M $99.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7B $4B $5.1B $6.5B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.1B $4B $5.1B $5.1B
Gross Profit $855.9M $930.8M $1.1B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $758.7M $772.2M $827.8M $927.9M $1B
Other Inc / (Exp) $30.6M $18.9M $15.4M -$85.8M --
Operating Expenses $758.1M $769.4M $827.3M $927.4M $1B
Operating Income $97.8M $161.4M $254.1M $476.5M $415M
 
Net Interest Expenses $20.8M $19M $30.8M $48.2M $50.9M
EBT. Incl. Unusual Items $107.6M $159.3M $240.2M $351.8M $568.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.9M $32.9M $54M $72.5M $118M
Net Income to Company $79.7M $126.4M $186.2M $279.4M $450.5M
 
Minority Interest in Earnings $23M $28.9M $41.8M $53.6M $63.7M
Net Income to Common Excl Extra Items $79.7M $126.4M $186.2M $279.4M $450.5M
 
Basic EPS (Cont. Ops) $0.56 $0.94 $1.38 $2.13 $3.63
Diluted EPS (Cont. Ops) $0.53 $0.86 $1.26 $2.02 $3.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $236.9M $289.8M $368.9M $578.1M $522.3M
EBIT $97.8M $161.4M $254.1M $476.5M $415M
 
Revenue (Reported) $3.7B $4B $5.1B $6.5B $6.5B
Operating Income (Reported) $97.8M $161.4M $254.1M $476.5M $415M
Operating Income (Adjusted) $97.8M $161.4M $254.1M $476.5M $415M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $3.1B $3.9B $5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.4B $3.1B $4B $3.7B
Gross Profit $626M $704.1M $838.8M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $567M $582M $632.4M $690.4M $756.3M
Other Inc / (Exp) $25.3M $9.9M $6.2M -$36.9M $5.3M
Operating Expenses $566.4M $582M $631.9M $690.4M $756.3M
Operating Income $59.7M $122.1M $206.9M $346.3M $305.9M
 
Net Interest Expenses $13.5M $14.8M $22.4M $39M $38.4M
EBT. Incl. Unusual Items $71.2M $117.9M $191.8M $279.6M $287.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $27.6M $41.9M $58.3M $53.7M
Net Income to Company $52.8M $90.2M $149.9M $221.3M $234.1M
 
Minority Interest in Earnings $17.7M $21.7M $33.6M $40.4M $48.5M
Net Income to Common Excl Extra Items $52.8M $90.2M $149.9M $221.3M $234.1M
 
Basic EPS (Cont. Ops) $0.34 $0.66 $1.11 $1.70 $1.74
Diluted EPS (Cont. Ops) $0.31 $0.60 $1.02 $1.62 $1.69
Weighted Average Basic Share $307.4M $311.1M $314.7M $318.6M $320.6M
Weighted Average Diluted Share $336.2M $340.2M $344.5M $336M $330.2M
 
EBITDA $166.2M $212.8M $291.9M $415.2M $387.5M
EBIT $59.7M $122.1M $206.9M $346.3M $305.9M
 
Revenue (Reported) $2.7B $3.1B $3.9B $5B $4.8B
Operating Income (Reported) $59.7M $122.1M $206.9M $346.3M $305.9M
Operating Income (Adjusted) $59.7M $122.1M $206.9M $346.3M $305.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $487.2M $343.9M $262.5M $272.9M $453.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.4B $1.7B $1.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $80.8M $110.9M $105.9M $191.4M $167M
Total Current Assets $1.8B $1.6B $1.7B $2.1B $2.5B
 
Property Plant And Equipment $334.8M $291.3M $255.1M $265.9M $274.5M
Long-Term Investments $69M $110.7M $107.4M $128.2M $138.8M
Goodwill $1.3B $1.4B $1.7B $1.8B $2.1B
Other Intangibles $246M $207.8M $254.1M $275.6M $349.9M
Other Long-Term Assets $56M $46.1M $66.1M $71.8M $56.1M
Total Assets $3.9B $3.8B $4.2B $4.8B $5.5B
 
Accounts Payable $225.7M $196.3M $201.4M $242.8M $207.6M
Accrued Expenses $324.5M $310.4M $305.9M $434.5M $505.3M
Current Portion Of Long-Term Debt $50M -- -- -- $463.4M
Current Portion Of Capital Lease Obligations $54.1M $55.9M $59.1M $58.6M $52.7M
Other Current Liabilities $32.4M $23.7M $25.4M $24.2M $17.7M
Total Current Liabilities $1.2B $1B $1.1B $1.4B $1.9B
 
Long-Term Debt $724.2M $743.2M $857.3M $868.6M $904.9M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.9B $2.1B $2.4B $3B
 
Common Stock $146.6M $146.3M $146.1M $146.3M $146.7M
Other Common Equity Adj -$13.9M -$9.6M -$17.8M -$14.9M -$26.6M
Common Equity $1.8B $1.9B $2B $2.3B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $47.6M $36.3M $52.4M $89.5M $118.1M
Total Equity $1.9B $1.9B $2.1B $2.4B $2.5B
 
Total Liabilities and Equity $3.9B $3.8B $4.2B $4.8B $5.5B
Cash and Short Terms $487.2M $343.9M $262.5M $272.9M $453.5M
Total Debt $829.8M $745.1M $859M $871.3M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $276.7M $147.5M $205.4M $558.8M $422.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.7B $1.8B $2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $113.1M $110.3M $146.8M $170.9M --
Total Current Assets $1.6B $1.6B $2B $2.6B $2.6B
 
Property Plant And Equipment $297.9M $259.9M $264.3M $245.9M $268.9M
Long-Term Investments $102.7M $99.4M $164.9M $194.5M $156.4M
Goodwill $1.4B $1.7B $1.8B $1.9B --
Other Intangibles $235.9M $273.4M $282.1M $308M --
Other Long-Term Assets $45.6M $54.2M $66.9M $55M --
Total Assets $3.8B $4.1B $4.7B $5.4B $5.7B
 
Accounts Payable $188.8M $200.8M $266.3M $300.2M $271.4M
Accrued Expenses $626.2M $682.7M $771.9M $876.6M --
Current Portion Of Long-Term Debt -- -- -- $115.4M --
Current Portion Of Capital Lease Obligations $54.5M $59.1M $56.9M $52M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.1B $1.4B $1.6B $1.6B
 
Long-Term Debt $750.7M $818M $943.8M $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.1B $2.5B $3B $3.1B
 
Common Stock $146.5M $146.1M $146.3M $146.7M $146.4M
Other Common Equity Adj -$10.1M -$19.3M -$16.8M -$16.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.8M $52M $75.4M $102M $106.8M
Total Equity $1.9B $2B $2.2B $2.4B $2.7B
 
Total Liabilities and Equity $3.8B $4.1B $4.7B $5.4B $5.7B
Cash and Short Terms $276.7M $147.5M $205.4M $558.8M $422.6M
Total Debt $806.8M $819.7M $946.2M $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $118.9M $89M $126.6M $207.9M $290.7M
Depreciation & Amoritzation $128M $144.2M $120.5M $120M $99.3M
Stock-Based Compensation $15.2M $20.2M $23M $34.4M $56.1M
Change in Accounts Receivable -$8.6M $101.4M -$149.4M -$296.1M -$131.3M
Change in Inventories -- -- -- -- --
Cash From Operations $289.2M $205.6M $237.5M $407.7M $523.6M
 
Capital Expenditures $34M $21.1M $30.6M $40.4M $49.2M
Cash Acquisitions $302.9M $198.3M $379.5M $221.9M $428.7M
Cash From Investing -$344.2M -$239.2M -$407.2M -$373.1M -$554.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $612.9M -- $1.3B $620.9M $953.2M
Long-Term Debt Repaid -$212.9M -$50M -$1.2B -$620.9M -$650.8M
Repurchase of Common Stock -- $21.7M $22M $11M $25M
Other Financing Activities -$70M -$40.4M -$33M -$16.9M $38.4M
Cash From Financing $346M -$108.3M $90.1M -$24.7M $216.6M
 
Beginning Cash (CF) $487.2M $343.9M $262.5M $272.9M $453.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291.8M -$143.3M -$81.3M $10.4M $180.6M
Ending Cash (CF) $779.9M $199.1M $179.4M $283.9M $629.1M
 
Levered Free Cash Flow $255.1M $184.5M $206.9M $367.3M $474.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.8M $43.6M $59.8M $85.6M $81.8M
Depreciation & Amoritzation $37.2M $29.6M $30.2M $24.5M $29.8M
Stock-Based Compensation $4.2M $6.6M $7.9M $19.3M $9.8M
Change in Accounts Receivable $17.1M -$26.2M $16.6M $33.3M -$44.7M
Change in Inventories -- -- -- -- --
Cash From Operations $77.3M $123M $203.6M $299M $162.9M
 
Capital Expenditures $3.6M $6.2M $12.9M $11.7M $13.1M
Cash Acquisitions $197.7M -- $173.2M $198.8M $436K
Cash From Investing -$209.8M $6.6M -$241.7M -$254.9M -$22.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $333.8M $324.1M -- --
Long-Term Debt Repaid -$50M -$432.6M -$249.1M -$15K --
Repurchase of Common Stock $8.7M $4M -- -- $25M
Other Financing Activities -$14.7M $484K -$8.4M -$13.1M --
Cash From Financing -$74.2M -$107.7M $65.2M -$14.1M -$128.4M
 
Beginning Cash (CF) $276.7M $147.5M $205.4M $558.8M $422.6M
Foreign Exchange Rate Adjustment -$1.1M -$1.3M -$301K $326K -$354K
Additions / Reductions -$207.9M $20.7M $26.8M $30.4M $11.2M
Ending Cash (CF) $67.7M $166.9M $231.9M $589.5M $433.4M
 
Levered Free Cash Flow $73.6M $116.8M $190.7M $287.3M $149.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $79.7M $126.4M $186.2M $279.4M $450.5M
Depreciation & Amoritzation $139.1M $128.3M $117M $106.3M $111.6M
Stock-Based Compensation $19.7M $19.6M $31.9M $50.5M $48.8M
Change in Accounts Receivable $216.4M -$136M -$285M -$152.8M -$146.6M
Change in Inventories -- -- -- -- --
Cash From Operations $291.4M $238.2M $306.7M $587M $437.6M
 
Capital Expenditures $17.7M $28.1M $41.7M $40M $54.8M
Cash Acquisitions $500.6M $379.9M $215.7M $205.3M $348.1M
Cash From Investing -$537.3M -$404.8M -$338.5M -$391M -$397.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $680.9M $1.2B $1.1B --
Long-Term Debt Repaid -- -$579.7M -$1B -$833.2M --
Repurchase of Common Stock $8.7M $32.5M $10.5M $13M $80M
Other Financing Activities -$39.3M -$24.9M -$26.3M $41.4M --
Cash From Financing -$95.9M $41M $89.1M $157.3M -$174.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$341.1M -$129.2M $57.9M $353.4M -$136.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $273.8M $210.1M $265M $547M $382.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.8M $90.2M $149.9M $221.3M $234.1M
Depreciation & Amoritzation $106.5M $90.7M $87.2M $73.5M $85.8M
Stock-Based Compensation $15.5M $15M $23.9M $40M $32.7M
Change in Accounts Receivable $83.6M -$153.8M -$289.4M -$146.1M -$161.4M
Change in Inventories -- -- -- -- --
Cash From Operations $115.7M $148.4M $217.6M $396.8M $310.9M
 
Capital Expenditures $12.8M $19.8M $30.9M $30.4M $36M
Cash Acquisitions $197.7M $379.3M $215.5M $198.9M $118.3M
Cash From Investing -$228.8M -$394.4M -$325.7M -$343.6M -$186.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $680.9M $511.5M $953.2M $693.7M
Long-Term Debt Repaid -$50M -$579.7M -$436.5M -$648.8M -$622.2M
Repurchase of Common Stock $8.7M $19.5M $8M $10M $65M
Other Financing Activities -$39.7M -$24.2M -$17.6M $40.8M -$65.5M
Cash From Financing -$97.4M $51.9M $50.8M $232.9M -$158M
 
Beginning Cash (CF) $1.2B $561.2M $604.4M $1.5B $1.1B
Foreign Exchange Rate Adjustment -$97K -$2.2M $166K -$312K $2.9M
Additions / Reductions -$210.5M -$196.3M -$57.1M $285.9M -$31M
Ending Cash (CF) $950.1M $362.6M $547.5M $1.8B $1.1B
 
Levered Free Cash Flow $102.9M $128.6M $186.7M $366.4M $274.8M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock