Financhill
Sell
50

PNRG Quote, Financials, Valuation and Earnings

Last price:
$181.53
Seasonality move :
2.39%
Day range:
$175.67 - $183.24
52-week range:
$126.40 - $243.49
Dividend yield:
0%
P/E ratio:
17.30x
P/S ratio:
2.20x
P/B ratio:
1.38x
Volume:
16.7K
Avg. volume:
46.3K
1-year change:
-10.08%
Market cap:
$295.8M
Revenue:
$233.9M
EPS (TTM):
$10.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $52.4M $82.4M $93.3M $123.1M $233.9M
Revenue Growth (YoY) -51.88% 57.17% 13.17% 32.01% 89.97%
 
Cost of Revenues $60.2M $59.9M $77M $82.4M $146.2M
Gross Profit -$7.8M $22.5M $16.3M $40.7M $87.7M
Gross Profit Margin -14.82% 27.33% 17.47% 33.07% 37.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $9.1M $20.2M $15.6M $18.9M
Other Inc / (Exp) $15.8M $3.2M $19.8M $9.3M $3.7M
Operating Expenses $15M $9.1M $20.2M $15.6M $18.9M
Operating Income -$22.8M $13.4M -$3.9M $25.1M $68.8M
 
Net Interest Expenses $1.9M $2M $909K $535K $1.5M
EBT. Incl. Unusual Items -$2.9M $4.6M $59M $34.2M $71.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$517K $2.5M $10.3M $6.1M $15.8M
Net Income to Company -$2.4M $2.1M $48.7M $28.1M $55.4M
 
Minority Interest in Earnings -$47K $28K -- -- --
Net Income to Common Excl Extra Items -$2.4M $2.1M $48.7M $28.1M $55.4M
 
Basic EPS (Cont. Ops) -$1.16 $1.05 $24.91 $15.19 $31.43
Diluted EPS (Cont. Ops) -$1.16 $0.76 $17.95 $10.77 $21.95
Weighted Average Basic Share $2M $2M $2M $1.8M $1.8M
Weighted Average Diluted Share $2M $2.7M $2.7M $2.6M $2.5M
 
EBITDA $5.4M $39.8M $24.1M $56.7M $146M
EBIT -$22.8M $13.4M -$3.9M $25.1M $68.8M
 
Revenue (Reported) $52.4M $82.4M $93.3M $123.1M $233.9M
Operating Income (Reported) -$22.8M $13.4M -$3.9M $25.1M $68.8M
Operating Income (Adjusted) -$22.8M $13.4M -$3.9M $25.1M $68.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.5M $37.5M $35.4M $66.7M $44.7M
Revenue Growth (YoY) 62.95% 82.91% -5.64% 88.53% -33%
 
Cost of Revenues $16.2M $19.1M $21.6M $37M $29.2M
Gross Profit $4.3M $18.4M $13.7M $29.6M $15.5M
Gross Profit Margin 20.91% 49.09% 38.87% 44.45% 34.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $2.5M $2.7M $3.9M $3M
Other Inc / (Exp) $5K $494K $2.1M $2.8M --
Operating Expenses $2M $2.5M $2.7M $3.9M $3M
Operating Income $2.3M $15.9M $11M $25.7M $12.5M
 
Net Interest Expenses $462K $253K $133K $414K $482K
EBT. Incl. Unusual Items -$1.3M $18M $13.1M $28.1M $13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$186K $4.9M $2.4M $6M $2.7M
Net Income to Company -$1.1M $13.2M $10.7M $22.1M $10.6M
 
Minority Interest in Earnings $15K -- -- -- --
Net Income to Common Excl Extra Items -$1.1M $13.2M $10.7M $22.1M $10.6M
 
Basic EPS (Cont. Ops) -$0.58 $6.79 $5.84 $12.63 $6.41
Diluted EPS (Cont. Ops) -$0.58 $4.88 $4.13 $8.80 $4.38
Weighted Average Basic Share $2M $1.9M $1.8M $1.7M $1.6M
Weighted Average Diluted Share $2M $2.7M $2.6M $2.5M $2.4M
 
EBITDA $9.2M $23.7M $20.1M $44.1M $26.7M
EBIT $2.3M $15.9M $11M $25.7M $12.5M
 
Revenue (Reported) $20.5M $37.5M $35.4M $66.7M $44.7M
Operating Income (Reported) $2.3M $15.9M $11M $25.7M $12.5M
Operating Income (Adjusted) $2.3M $15.9M $11M $25.7M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.7M $142.9M $110.7M $208.6M $196.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.3M $75.7M $78.5M $121.3M $146.2M
Gross Profit $12.4M $67.2M $32.2M $87.3M $49.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.3M $14.4M $16.8M $18.4M $16.9M
Other Inc / (Exp) $982K $18.4M $13M $4.1M --
Operating Expenses $8.3M $14.4M $16.8M $18.4M $16.9M
Operating Income $4.1M $52.7M $15.4M $68.9M $32.9M
 
Net Interest Expenses $1.7M $1.3M $585K $972K $2.5M
EBT. Incl. Unusual Items -$6.9M $57.9M $40.5M $73.3M $32.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $447K $15.5M $4.9M $14.3M $7.7M
Net Income to Company -$7.3M $42.4M $35.6M $59M $25.2M
 
Minority Interest in Earnings $68K $24K -- -- --
Net Income to Common Excl Extra Items -$7.3M $42.4M $35.6M $59M $25.2M
 
Basic EPS (Cont. Ops) -$3.71 $21.55 $18.90 $33.21 $15.08
Diluted EPS (Cont. Ops) -$3.71 $16.26 $13.47 $24.21 $10.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $27.7M $81M $44.9M $123.5M $119.5M
EBIT $4.1M $52.7M $15.4M $68.9M $32.9M
 
Revenue (Reported) $65.7M $142.9M $110.7M $208.6M $196.1M
Operating Income (Reported) $4.1M $52.7M $15.4M $68.9M $32.9M
Operating Income (Adjusted) $4.1M $52.7M $15.4M $68.9M $32.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $52.4M $112.8M $87.2M $173.7M $135.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.5M $57.3M $59.6M $98.5M $98.5M
Gross Profit $10.9M $55.5M $27.6M $75.2M $37.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $11.5M $8.1M $10.9M $8.9M
Other Inc / (Exp) $111K $15.3M $8.6M $3.4M $619K
Operating Expenses $6.2M $11.5M $8.1M $10.9M $8.9M
Operating Income $4.7M $44M $19.5M $64.4M $28.5M
 
Net Interest Expenses $1.5M $752K $428K $865K $1.8M
EBT. Incl. Unusual Items -$6.7M $46.5M $28M $67.1M $28.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $11.2M $5.8M $14M $5.9M
Net Income to Company -$5M $35.3M $22.2M $53.1M $22.9M
 
Minority Interest in Earnings $4K -- -- -- --
Net Income to Common Excl Extra Items -$5M $35.3M $22.2M $53.1M $22.9M
 
Basic EPS (Cont. Ops) -$2.52 $17.98 $11.94 $29.98 $13.75
Diluted EPS (Cont. Ops) -$2.52 $12.97 $8.48 $20.98 $9.43
Weighted Average Basic Share $6M $5.9M $5.6M $5.3M $5M
Weighted Average Diluted Share $6M $8.2M $7.9M $7.6M $7.3M
 
EBITDA $24.7M $65.9M $42.9M $110.7M $84.2M
EBIT $4.7M $44M $19.5M $64.4M $28.5M
 
Revenue (Reported) $52.4M $112.8M $87.2M $173.7M $135.8M
Operating Income (Reported) $4.7M $44M $19.5M $64.4M $28.5M
Operating Income (Adjusted) $4.7M $44M $19.5M $64.4M $28.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $996K $10.3M $26.5M $11.1M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.9M $12.2M $10.3M $16.1M $21.8M
Inventory -- -- -- -- --
Prepaid Expenses $590K $733K $32.8M $376K $1.4M
Other Current Assets $104K $40K $38K $38K $11K
Total Current Assets $8.9M $25.3M $72.2M $31.8M $28.3M
 
Property Plant And Equipment $191.1M $184.7M $174M $256.1M $295.8M
Long-Term Investments $97K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $923K $985K $673K $515K
Total Assets $200.5M $212.9M $248.2M $289.5M $325.3M
 
Accounts Payable $876K $2.4M $5.1M $9.8M $12M
Accrued Expenses $2.4M $3M $6.7M $33.5M $8.6M
Current Portion Of Long-Term Debt $487K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $3.9M $4.3M
Other Current Liabilities $724K $4.9M $1.2M -- --
Total Current Liabilities $14.1M $21.7M $41M $64.8M $49.7M
 
Long-Term Debt $38.3M $36M $11.2M $38K $4M
Capital Leases -- -- -- -- --
Total Liabilities $102.5M $113.8M $107.8M $128.5M $122.4M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity $97.1M $99.1M $140.4M $161M $202.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $874K -- -- -- --
Total Equity $98M $99.1M $140.4M $161M $202.9M
 
Total Liabilities and Equity $200.5M $212.9M $248.2M $289.5M $325.3M
Cash and Short Terms $996K $10.3M $26.5M $11.1M $2.5M
Total Debt $38.8M $36M $11.2M $38K $4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.6M $24.1M $19.8M $1.6M $3.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.4M $14.5M $15.4M $29.4M $16.6M
Inventory -- -- -- -- --
Prepaid Expenses $781K $783K $413K $1.1M $1.2M
Other Current Assets $568K $348K $38K $5K --
Total Current Assets $19.3M $42.1M $37.6M $37M $24M
 
Property Plant And Equipment $182.3M $170M $215.6M $307.9M $307M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $593K -- $403K $703K --
Total Assets $202.2M $212.9M $253.6M $345.6M $332M
 
Accounts Payable $7M $1.4M $7.2M $36.6M $22.9M
Accrued Expenses $2.8M $3.1M $20.6M $7.5M --
Current Portion Of Long-Term Debt $1.4M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $4.5M --
Other Current Liabilities $6.2M $4M -- -- --
Total Current Liabilities $26.7M $22.2M $41.7M $68M $45.3M
 
Long-Term Debt $32.5M -- $77K $3M $163K
Capital Leases -- -- -- -- --
Total Liabilities $109.2M $83.5M $97.6M $141.8M $118.2M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $853K -- -- -- --
Total Equity $93M $129.4M $156M $203.8M $213.8M
 
Total Liabilities and Equity $202.2M $212.9M $253.6M $345.6M $332M
Cash and Short Terms $3.6M $24.1M $19.8M $1.6M $3.7M
Total Debt $33.8M -- $77K $3M $163K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.4M $2.1M $48.7M $28.1M $55.4M
Depreciation & Amoritzation $28.2M $26.3M $28.1M $31.7M $77.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $7.1M -$6.9M $1.7M -$8.1M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $16.4M $28.6M $33.1M $109M $115.9M
 
Capital Expenditures $10.5M $20.7M $16M $113.8M $119.2M
Cash Acquisitions $742K $676K -- -- --
Cash From Investing -$403K -$19.9M $15.5M -$105.7M -$115M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $11.2M $11M -- $110.5M
Long-Term Debt Repaid -$22M -$10.2M -$36M -$11.3M -$106.5M
Repurchase of Common Stock $710K $145K $7.4M $7.5M $13.4M
Other Financing Activities -$799K -$873K -- -- --
Cash From Financing -$16M $658K -$32.4M -$18.8M -$9.4M
 
Beginning Cash (CF) $996K $10.3M $26.5M $11.1M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19K $9.4M $16.2M -$15.5M -$8.5M
Ending Cash (CF) $977K $19.7M $42.7M -$4.4M -$6M
 
Levered Free Cash Flow $5.9M $7.9M $17.2M -$4.8M -$3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.1M $13.2M $10.7M $22.1M $10.6M
Depreciation & Amoritzation $6.9M $7.7M $9.1M $18.4M $14.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.1M $708K $9.8M $11.2M $9.8M
Change in Inventories -- -- -- -- --
Cash From Operations $7.4M $19.9M $35.3M $39.6M $54.7M
 
Capital Expenditures $7.6M $5.6M $20.1M $42M $39.3M
Cash Acquisitions $6K -- -- -- --
Cash From Investing -$7.6M -$5.1M -$19.1M -$38.5M -$39.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$4M $27M --
Long-Term Debt Repaid -- -- $3.7M -$24M --
Repurchase of Common Stock -- $1.8M $1.2M $4.5M $2M
Other Financing Activities -$6K -- -- -- --
Cash From Financing -- -$1.8M -$1.5M -$1.5M -$14M
 
Beginning Cash (CF) $3.6M $24.1M $19.8M $1.6M $3.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$173K $13M $14.7M -$433K $1.3M
Ending Cash (CF) $3.5M $37.1M $34.5M $1.1M $5M
 
Levered Free Cash Flow -$172K $14.3M $15.2M -$2.4M $15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.3M $42.4M $35.6M $59M $25.2M
Depreciation & Amoritzation $23.6M $28.3M $29.5M $54.6M $86.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.1M -$2.6M -$429K -$17.3M $15.5M
Change in Inventories -- -- -- -- --
Cash From Operations $17.3M $57.1M $56.5M $130.3M $108.4M
 
Capital Expenditures $8.7M $17.4M $75.1M $145.1M $88.8M
Cash Acquisitions $748K $670K -- -- --
Cash From Investing -$9.2M -$1.4M -$51.5M -$140.3M -$88.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3M -- $11M $57.5M --
Long-Term Debt Repaid -$11.5M -$38.2M -$11.3M -$54.5M --
Repurchase of Common Stock $1K $5.1M $9M $11.2M $15.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.5M -$35.3M -$9.3M -$8.2M -$18.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$462K $20.4M -$4.3M -$18.2M $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.6M $39.7M -$18.6M -$14.8M $19.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5M $35.3M $22.2M $53.1M $22.9M
Depreciation & Amoritzation $20M $21.9M $23.4M $46.4M $55.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$7.1M -$2.7M -$4.8M -$14M $5.2M
Change in Inventories -- -- -- -- --
Cash From Operations $18.8M $47.3M $70.7M $92M $84.5M
 
Capital Expenditures $11.3M $8M $67.1M $98.4M $68M
Cash Acquisitions $6K -- -- -- --
Cash From Investing -$11.2M $7.4M -$59.6M -$94.2M -$67.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- $57.5M $24M
Long-Term Debt Repaid -$8M -$36M -$11.3M -$54.5M -$21.5M
Repurchase of Common Stock -- $5M $6.6M $10.2M $12.1M
Other Financing Activities -$6K -- -- -- --
Cash From Financing -$5M -$41M -$17.8M -$7.2M -$16.1M
 
Beginning Cash (CF) $11.4M $39.2M $38.6M $5.3M $8.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M $13.7M -$6.8M -$9.5M $1.1M
Ending Cash (CF) $14.1M $52.9M $31.8M -$4.1M $9.3M
 
Levered Free Cash Flow $7.5M $39.4M $3.7M -$6.4M $16.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock