Financhill
Buy
74

PAX Quote, Financials, Valuation and Earnings

Last price:
$15.50
Seasonality move :
3.68%
Day range:
$15.18 - $15.74
52-week range:
$9.43 - $16.24
Dividend yield:
3.87%
P/E ratio:
28.76x
P/S ratio:
6.12x
P/B ratio:
4.26x
Volume:
516K
Avg. volume:
493.1K
1-year change:
27.36%
Market cap:
$2.4B
Revenue:
$374.5M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.1M $234.8M $260.8M $329.4M $374.5M
Revenue Growth (YoY) -6.6% 103.9% 11.08% 26.31% 13.68%
 
Cost of Revenues $34.9M $89M $125.6M $154.1M $68M
Gross Profit $80.2M $145.8M $135.2M $175.3M $306.5M
Gross Profit Margin 69.65% 62.11% 51.84% 53.22% 81.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.3M -$14.3M -$25.4M -$43.4M -$66.7M
Operating Expenses $13M $12.3M $11.8M $51M $161.2M
Operating Income $67.2M $133.5M $123.4M $124.3M $145.3M
 
Net Interest Expenses $1M $1.5M $3.2M $2.9M $15.5M
EBT. Incl. Unusual Items $65M $121.6M $104.8M $118.8M $86.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $381K $8.3M -$2.8M $10.3M
Net Income to Company $61.8M $121.2M $94.1M $120.8M $75.7M
 
Minority Interest in Earnings -$369K -$1.3M $1.1M $2.4M $3.8M
Net Income to Common Excl Extra Items $61.8M $121.2M $94.1M $120.8M $75.7M
 
Basic EPS (Cont. Ops) $0.47 $0.90 $0.63 $0.80 $0.47
Diluted EPS (Cont. Ops) $0.47 $0.90 $0.63 $0.80 $0.47
Weighted Average Basic Share $133.7M $136M $147.2M $148.2M $153.3M
Weighted Average Diluted Share $133.7M $136M $147.2M $148.7M $153.9M
 
EBITDA $74.9M $142.3M $144.6M $151.4M $181.1M
EBIT $67.2M $133.5M $123.4M $124.3M $145.3M
 
Revenue (Reported) $115.1M $234.8M $260.8M $329.4M $374.5M
Operating Income (Reported) $67.2M $133.5M $123.4M $124.3M $145.3M
Operating Income (Adjusted) $67.2M $133.5M $123.4M $124.3M $145.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $119M $56.2M $79M $75M $81.9M
Revenue Growth (YoY) 383.67% -52.79% 40.68% -5.08% 9.09%
 
Cost of Revenues $43.6M $29.3M $19.3M $11.2M $12.6M
Gross Profit $75.4M $26.9M $59.7M $63.9M $69.3M
Gross Profit Margin 63.36% 47.93% 75.59% 85.14% 84.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $425K -$9.1M -$10.5M -$18.1M -$7.1M
Operating Expenses $3.6M $4.7M $32.3M $43.7M $48.2M
Operating Income $71.8M $22.2M $27.4M $20.1M $21M
 
Net Interest Expenses $284K $658K $553K $3.6M $4.8M
EBT. Incl. Unusual Items $72.2M $16.6M $28.3M $3.3M $15.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M -$341K -$7.7M $629K $829K
Net Income to Company $73.4M $15.9M $36M $2.5M $14.1M
 
Minority Interest in Earnings -$1K -- $325K $1.8M $1.3M
Net Income to Common Excl Extra Items $73.4M $15.9M $36M $2.5M $14.1M
 
Basic EPS (Cont. Ops) $0.54 $0.11 $0.24 $0.00 $0.08
Diluted EPS (Cont. Ops) $0.54 $0.11 $0.24 $0.00 $0.08
Weighted Average Basic Share $136.1M $147.2M $148.2M $151.4M $159.7M
Weighted Average Diluted Share $136.1M $147.2M $148.2M $153.4M $160.7M
 
EBITDA $73.8M $28.5M $34.2M $27.8M $31.8M
EBIT $71.8M $22.2M $27.4M $20.1M $21M
 
Revenue (Reported) $119M $56.2M $79M $75M $81.9M
Operating Income (Reported) $71.8M $22.2M $27.4M $20.1M $21M
Operating Income (Adjusted) $71.8M $22.2M $27.4M $20.1M $21M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $214.5M $197.1M $301.8M $315.3M $399.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.7M $91.4M $105.7M $84.2M $71.7M
Gross Profit $117.8M $105.6M $196.1M $231.1M $327.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$4.2M -$24.5M -$39M -$45.3M -$49.5M
Operating Expenses $37.5M $13.9M $62.8M $117.1M $182.7M
Operating Income $127.3M $91.7M $133.3M $114M $144.9M
 
Net Interest Expenses $830K $2.1M $3.2M $6.4M $20.6M
EBT. Incl. Unusual Items $102.3M $74.8M $115.3M $92.8M $92.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$619K $4.9M -$54K $6.6M $4.3M
Net Income to Company $122.7M $69M $113.5M $85.6M $88M
 
Minority Interest in Earnings -$513K -- $1.8M $4M $3.7M
Net Income to Common Excl Extra Items $123.9M $69M $113.5M $85.6M $88M
 
Basic EPS (Cont. Ops) $0.92 $0.48 $0.76 $0.55 $0.54
Diluted EPS (Cont. Ops) -- $0.48 $0.76 $0.55 $0.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $135.2M $109M $156.5M $142.2M $187.9M
EBIT $106.5M $91.7M $133.3M $114M $144.9M
 
Revenue (Reported) $214.5M $197.1M $301.8M $315.3M $399.3M
Operating Income (Reported) $127.3M $91.7M $133.3M $114M $144.9M
Operating Income (Adjusted) $106.5M $91.7M $133.3M $114M $144.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $149.6M $111.9M $152.8M $138.7M $163.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.1M $58.5M $36.8M $20.8M $24.5M
Gross Profit $93.6M $53.4M $116M $117.9M $139M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.9M -$12.2M -$25.8M -$27.7M -$13.7M
Operating Expenses $5.7M $7.3M $59.8M $73.1M $92.6M
Operating Income $87.9M $46.1M $56.2M $44.9M $46.3M
 
Net Interest Expenses $578K $1.2M $1.2M $4.7M $10.2M
EBT. Incl. Unusual Items $85.8M $39.1M $49.6M $23.6M $29.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$653K $3.9M -$4.6M $4.8M -$1.1M
Net Income to Company $86.5M $34.2M $53.6M $18.4M $30.7M
 
Minority Interest in Earnings -$1.3M -- $641K $2.2M $2.2M
Net Income to Common Excl Extra Items $86.5M $34.2M $53.6M $18.4M $30.7M
 
Basic EPS (Cont. Ops) $0.64 $0.23 $0.36 $0.11 $0.18
Diluted EPS (Cont. Ops) $0.64 $0.23 $0.36 $0.11 $0.18
Weighted Average Basic Share $272.3M $294.4M $295.7M $301.6M $317.9M
Weighted Average Diluted Share $272.3M $294.4M $295.8M $305.5M $320.7M
 
EBITDA $91.8M $58.6M $68.9M $59.8M $68.4M
EBIT $87.9M $46.1M $56.2M $44.9M $46.3M
 
Revenue (Reported) $149.6M $111.9M $152.8M $138.7M $163.5M
Operating Income (Reported) $87.9M $46.1M $56.2M $44.9M $46.3M
Operating Income (Adjusted) $87.9M $46.1M $56.2M $44.9M $46.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24M $167.1M $312.4M $223.8M $92.4M
Short Term Investments $9.9M $151.9M $45.5M $17.2M $5M
Accounts Receivable, Net $24M $97.1M $125.4M $127.4M $217.1M
Inventory -- -- -- -- --
Prepaid Expenses $4.1M $6.4M $12.1M $27M $20.4M
Other Current Assets $871K $338K $462K $2.4M $1.9M
Total Current Assets $53.7M $352.3M $479.6M $401.6M $355M
 
Property Plant And Equipment $3.8M $13.4M $24.6M $28.2M $32.6M
Long-Term Investments $2M $18.3M $49.6M $58.6M $78.8M
Goodwill -- $242.9M $276.8M $311.2M $356M
Other Intangibles $22.4M $116M $134.7M $175.8M $344.9M
Other Long-Term Assets -- -- $71K $1.5M $4.2M
Total Assets $107.2M $761.3M $976.2M $1B $1.2B
 
Accounts Payable $3M $7.2M $3.3M $4.8M $41.8M
Accrued Expenses -- $11.6M $10.4M $9.4M $31.9M
Current Portion Of Long-Term Debt -- -- -- -- $78.5M
Current Portion Of Capital Lease Obligations $780K $951K $2.2M $3M $3.7M
Other Current Liabilities $1.4M $217K $235.3M $269.5M $75.8M
Total Current Liabilities $44M $156.2M $336.9M $315.6M $375.6M
 
Long-Term Debt $802K $6.9M $13.9M $12.8M $168.2M
Capital Leases -- -- -- -- --
Total Liabilities $48.1M $197M $462.8M $490.2M $715.2M
 
Common Stock $1K $15K $15K $15K $15K
Other Common Equity Adj -- $764K $1.5M $3M $22M
Common Equity $57.3M $564.3M $552.8M $542.5M $481.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M -- -$39.3M -$21.1M $9.9M
Total Equity $59.1M $564.3M $513.5M $521.3M $490.9M
 
Total Liabilities and Equity $107.2M $761.3M $976.2M $1B $1.2B
Cash and Short Terms $24M $167.1M $312.4M $223.8M $92.4M
Total Debt $1.7M $7.9M $16.1M $15.8M $171.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $311.5M $341.9M $228M $99M $110.8M
Short Term Investments $286.3M $88.2M $24.9M $17.8M $136.7M
Accounts Receivable, Net $111M $80.1M $108.5M $118.2M $134.8M
Inventory -- -- -- -- --
Prepaid Expenses $4.1M $12.4M $16.2M $31.8M $12.1M
Other Current Assets $719K $473K $582K $35.3M $18.6M
Total Current Assets $428.2M $492.9M $377.8M $310.8M $257.6M
 
Property Plant And Equipment $4M $18.3M $25.4M $27.7M $38.5M
Long-Term Investments $8.6M $32.2M $61.4M $80.3M $117.2M
Goodwill -- $236.3M $304.6M $366.3M --
Other Intangibles $19.3M $103.5M $146.3M $346.4M --
Other Long-Term Assets -- $73K $395K $13.9M $9.3M
Total Assets $486.4M $900.7M $949.4M $1.2B $1.3B
 
Accounts Payable $4.4M $4.9M $4.1M $12.2M --
Accrued Expenses $30.4M $4.6M $10.3M $8.8M $11.6M
Current Portion Of Long-Term Debt -- -- -- $28.3M $85M
Current Portion Of Capital Lease Obligations $950K $1.2M $2.9M $3.4M --
Other Current Liabilities $446K $226.3M $181.2M $162.2M $152.1M
Total Current Liabilities $52.4M $312.4M $280.7M $287.6M $349.2M
 
Long-Term Debt $1.1M $8.8M $14.1M $162.7M $95.9M
Capital Leases -- -- -- -- --
Total Liabilities $56.3M $367.2M $442.2M $697.4M $729.2M
 
Common Stock $14K $15K $15K $15K $16K
Other Common Equity Adj $610K $1.1M $2.2M $9.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$43.9M -$30.1M $13.7M
Total Equity $430.1M $533.5M $507.2M $484.7M $588.8M
 
Total Liabilities and Equity $486.4M $900.7M $949.4M $1.2B $1.3B
Cash and Short Terms $311.5M $341.9M $228M $99M $110.8M
Total Debt $2M $10M $17M $166M $101.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $61.8M $121.2M $94.1M $120.8M $75.7M
Depreciation & Amoritzation $7.7M $8.8M $21.2M $27.1M $35.8M
Stock-Based Compensation -- $764K $731K $1.5M $19.1M
Change in Accounts Receivable -$22.9M -$65.3M -$25.5M -$10.7M -$92.7M
Change in Inventories -- -- -- -- --
Cash From Operations $52.7M $107.6M $81.1M $156.7M $145.9M
 
Capital Expenditures $660K $1.8M $6.7M $15M $8.3M
Cash Acquisitions -- $122.8M $34.7M $6.6M $112.2M
Cash From Investing $23.5M -$284.2M -$189.3M $65.8M $26.3M
 
Dividends Paid (Ex Special Dividend) $60.9M $119.8M $103.3M $145.1M $132.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25M $261M
Long-Term Debt Repaid -$893K -$832K -$1.7M -$28.4M -$48.4M
Repurchase of Common Stock -- -- -- $65.2M $141.3M
Other Financing Activities -- -$3.2M -$4.7M -$14.7M -$89.2M
Cash From Financing -$66.2M $177.9M $118.5M -$233.3M -$152.6M
 
Beginning Cash (CF) $14.1M $15.3M $23.1M $12.1M $33.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $1.2M $11.3M -$10.5M $17.4M
Ending Cash (CF) $23.9M $16.5M $35.4M $1.9M $48.5M
 
Levered Free Cash Flow $52M $105.7M $74.3M $141.7M $137.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $73.4M $15.9M $36M $2.5M $14.1M
Depreciation & Amoritzation $2M $5.1M $6.7M $7.7M $10.8M
Stock-Based Compensation $610K $125K $486K $5.7M $3.9M
Change in Accounts Receivable -$87.6M $12.2M $27.9M $19.6M -$3.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M $7.7M $42.7M $9.7M $72M
 
Capital Expenditures -$14K $3.1M $4.5M $2.2M $4M
Cash Acquisitions -- $16.4M $1.8M $52.5M --
Cash From Investing $14.2M $27.9M $47.2M $75.8M -$32M
 
Dividends Paid (Ex Special Dividend) $14.4M $29.7M $33.3M $26.6M $23.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $91M --
Long-Term Debt Repaid -$197K -$384K -$516K -$344K --
Repurchase of Common Stock -- -- $65.2M $141.3M --
Other Financing Activities -- -- $1.1M -$5.5M --
Cash From Financing -$14.9M -$30.5M -$98.2M -$83.1M -$48.4M
 
Beginning Cash (CF) $25.2M $16.4M $21.9M $28.9M $28.5M
Foreign Exchange Rate Adjustment $29K -$1.5M -$51K -$359K $855K
Additions / Reductions -$3.5M $3.5M -$8.4M $2M -$7.5M
Ending Cash (CF) $21.7M $18.5M $13.4M $30.6M $21.9M
 
Levered Free Cash Flow -$2.9M $4.6M $38.2M $7.4M $68M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $122.7M $69M $113.5M $85.6M $88M
Depreciation & Amoritzation $7.8M $15.1M $23.6M $29.3M $43M
Stock-Based Compensation $610K $479K $1.2M $6.9M $20.4M
Change in Accounts Receivable -$102.8M $37.1M -$39.6M -$1M -$17.5M
Change in Inventories -- -- -- -- --
Cash From Operations $65.8M $109.8M $119.1M $136.4M $262.6M
 
Capital Expenditures $214K $6.1M $7.3M $13.7M $10.5M
Cash Acquisitions -- $139.2M $20.1M $117.3M $733K
Cash From Investing -$281.5M -$204M $82M $20.4M -$38.2M
 
Dividends Paid (Ex Special Dividend) -$62.7M $135.4M $128.6M $153M $93.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $201M --
Long-Term Debt Repaid -$832K -$1.2M -$1.6M -$29.1M --
Repurchase of Common Stock -- -- $65.2M $141.3M --
Other Financing Activities -- -$6.1M -$230K -$21.1M --
Cash From Financing $236.5M $86M -$197.4M -$148.5M -$226.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.8M -$8.8M $5.9M $6.6M -$410K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.2M $103.7M $111.8M $122.7M $252.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $86.5M $34.2M $53.6M $18.4M $30.7M
Depreciation & Amoritzation $3.9M $10.3M $12.7M $14.9M $22M
Stock-Based Compensation $610K $325K $746K $6.1M $7.4M
Change in Accounts Receivable -$87.3M $15.1M $996K $10.7M $85.9M
Change in Inventories -- -- -- -- --
Cash From Operations $31.7M $33.9M $71.9M $51.6M $168.3M
 
Capital Expenditures $214K $4.5M $5M $4M $6.2M
Cash Acquisitions -- $16.4M $1.8M $112.5M $1.1M
Cash From Investing -$283.2M -$203M $68.4M $23M -$41.4M
 
Dividends Paid (Ex Special Dividend) $37.7M $53.3M $78.6M $86.5M $47.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $176M $55.4M
Long-Term Debt Repaid -$393K -$757K -$727K -$1.5M -$91.9M
Repurchase of Common Stock -- -- $65.2M $141.3M --
Other Financing Activities -$1.7M -$4.7M -$230K -$6.7M -$25.8M
Cash From Financing $262.4M $170.5M -$145.4M -$60.6M -$134.7M
 
Beginning Cash (CF) $53.9M $29.4M $46.9M $55.9M $64.6M
Foreign Exchange Rate Adjustment $224K -$314K $899K -$1.1M $3M
Additions / Reductions $11.1M $1.2M -$4.2M $12.9M -$4.9M
Ending Cash (CF) $65.3M $30.2M $43.6M $67.7M $62.7M
 
Levered Free Cash Flow $31.5M $29.4M $66.9M $47.6M $162M

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

GET BETTER TRADE IDEAS

Popular

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…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
44
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock