Financhill
Buy
57

PNTG Quote, Financials, Valuation and Earnings

Last price:
$23.49
Seasonality move :
-2.17%
Day range:
$23.11 - $23.85
52-week range:
$18.28 - $37.13
Dividend yield:
0%
P/E ratio:
33.59x
P/S ratio:
1.08x
P/B ratio:
2.76x
Volume:
172.1K
Avg. volume:
211.9K
1-year change:
26.88%
Market cap:
$809.4M
Revenue:
$695.2M
EPS (TTM):
$0.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $391M $439.7M $473.2M $544.9M $695.2M
Revenue Growth (YoY) 15.49% 12.47% 7.63% 15.14% 27.59%
 
Cost of Revenues $336.1M $391.1M $414.7M $477.9M $601.5M
Gross Profit $54.9M $48.6M $58.6M $67M $93.8M
Gross Profit Margin 14.04% 11.05% 12.38% 12.3% 13.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $36.3M $34M $36.7M $50.2M
Other Inc / (Exp) $225K -$2.9M -$7M $269K $889K
Operating Expenses $36M $41M $38.9M $41.8M $56.3M
Operating Income $18.9M $7.6M $19.7M $25.2M $37.4M
 
Net Interest Expenses $1.2M $1.9M $3.8M $5.9M $7M
EBT. Incl. Unusual Items $17.9M $2.7M $8.9M $19.6M $31.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $582K $1.6M $5.7M $7M
Net Income to Company $15.6M $2.1M $7.2M $13.9M $24.3M
 
Minority Interest in Earnings $191K $548K -$600K -$531K -$1.8M
Net Income to Common Excl Extra Items $15.7M $2.7M $6.6M $13.4M $22.6M
 
Basic EPS (Cont. Ops) $0.56 $0.09 $0.23 $0.45 $0.72
Diluted EPS (Cont. Ops) $0.52 $0.09 $0.22 $0.44 $0.70
Weighted Average Basic Share $28M $28.4M $29.1M $29.9M $31.2M
Weighted Average Diluted Share $30.2M $30.6M $30.2M $30.2M $32M
 
EBITDA $23.8M $9.5M $17.6M $30.6M $44.4M
EBIT $19.1M $4.7M $12.7M $25.5M $38.3M
 
Revenue (Reported) $391M $439.7M $473.2M $544.9M $695.2M
Operating Income (Reported) $18.9M $7.6M $19.7M $25.2M $37.4M
Operating Income (Adjusted) $19.1M $4.7M $12.7M $25.5M $38.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $108M $111.8M $124.7M $146M $188.9M
Revenue Growth (YoY) 20.64% 3.52% 11.54% 17.08% 29.42%
 
Cost of Revenues $93M $100.7M $108.5M $127.3M $163.9M
Gross Profit $14.9M $11M $16.2M $18.7M $25M
Gross Profit Margin 13.83% 9.87% 12.98% 12.81% 13.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $9.1M $8.3M $9.8M $13.9M
Other Inc / (Exp) -- -$2.9M -$233K $245K -$54K
Operating Expenses $10.8M $10.4M $9.6M $11.1M $15.7M
Operating Income $4.1M $668K $6.6M $7.6M $9.3M
 
Net Interest Expenses $343K $597K $1.3M $1.6M $650K
EBT. Incl. Unusual Items $3.7M -$2.8M $5.1M $6.3M $8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$80K -$431K $1.4M $1.8M $2.1M
Net Income to Company $3.8M -$2.4M $3.7M $4.5M $6.5M
 
Minority Interest in Earnings $191K $206K -$213K -$180K -$772K
Net Income to Common Excl Extra Items $4M -$2.1M $3.5M $4.3M $5.8M
 
Basic EPS (Cont. Ops) $0.14 -$0.08 $0.12 $0.15 $0.17
Diluted EPS (Cont. Ops) $0.13 -$0.08 $0.12 $0.14 $0.16
Weighted Average Basic Share $28.2M $28.5M $29.7M $30M $34.3M
Weighted Average Diluted Share $31M $30.4M $30.1M $30.2M $35.4M
 
EBITDA $5.3M -$950K $7.6M $9.2M $11.1M
EBIT $4.1M -$2.2M $6.4M $7.9M $9.3M
 
Revenue (Reported) $108M $111.8M $124.7M $146M $188.9M
Operating Income (Reported) $4.1M $668K $6.6M $7.6M $9.3M
Operating Income (Adjusted) $4.1M -$2.2M $6.4M $7.9M $9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $391M $439.7M $473.2M $544.9M $695.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $336.1M $391.1M $414.7M $477.9M $601.5M
Gross Profit $54.9M $48.6M $58.6M $67M $93.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $36.3M $34M $36.7M $50.2M
Other Inc / (Exp) $225K -$2.9M -$7M $269K $889K
Operating Expenses $36M $41M $38.9M $41.8M $56.3M
Operating Income $18.9M $7.6M $19.7M $25.2M $37.4M
 
Net Interest Expenses $1.2M $1.9M $3.8M $5.9M $7M
EBT. Incl. Unusual Items $17.9M $2.7M $8.9M $19.6M $31.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $582K $1.6M $5.7M $7M
Net Income to Company $15.6M $2.1M $7.2M $13.9M $24.3M
 
Minority Interest in Earnings $191K $548K -$600K -$531K -$1.8M
Net Income to Common Excl Extra Items $15.7M $2.7M $6.6M $13.4M $22.6M
 
Basic EPS (Cont. Ops) $0.57 $0.08 $0.23 $0.45 $0.72
Diluted EPS (Cont. Ops) $0.53 $0.08 $0.22 $0.44 $0.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $23.8M $9.5M $17.6M $30.6M $44.4M
EBIT $19.1M $4.7M $12.7M $25.5M $38.3M
 
Revenue (Reported) $391M $439.7M $473.2M $544.9M $695.2M
Operating Income (Reported) $18.9M $7.6M $19.7M $25.2M $37.4M
Operating Income (Adjusted) $19.1M $4.7M $12.7M $25.5M $38.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $439.7M $473.2M $544.9M $695.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $391.1M $414.7M $477.9M $601.5M --
Gross Profit $48.6M $58.6M $67M $93.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.3M $34M $36.7M $50.2M --
Other Inc / (Exp) -$2.9M -$7M $269K $889K --
Operating Expenses $41M $38.9M $41.8M $56.3M --
Operating Income $7.6M $19.7M $25.2M $37.4M --
 
Net Interest Expenses $1.9M $3.8M $5.9M $7M --
EBT. Incl. Unusual Items $2.7M $8.9M $19.6M $31.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $582K $1.6M $5.7M $7M --
Net Income to Company $2.1M $7.2M $13.9M $24.3M --
 
Minority Interest in Earnings $548K -$600K -$531K -$1.8M --
Net Income to Common Excl Extra Items $2.7M $6.6M $13.4M $22.6M --
 
Basic EPS (Cont. Ops) $0.08 $0.23 $0.45 $0.72 --
Diluted EPS (Cont. Ops) $0.08 $0.22 $0.44 $0.70 --
Weighted Average Basic Share $113.6M $116.2M $119.4M $124.8M --
Weighted Average Diluted Share $122.5M $119M $120.8M $127.9M --
 
EBITDA $9.5M $17.6M $30.6M $44.4M --
EBIT $4.7M $12.7M $25.5M $38.3M --
 
Revenue (Reported) $439.7M $473.2M $544.9M $695.2M --
Operating Income (Reported) $7.6M $19.7M $25.2M $37.4M --
Operating Income (Adjusted) $4.7M $12.7M $25.5M $38.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43K $5.2M $2.1M $6.1M $24.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.2M $53.9M $53.4M $61.1M $81.3M
Inventory -- -- -- -- --
Prepaid Expenses $12.3M -- -- -- --
Other Current Assets -- $16.7M $18.3M $12.9M $17.3M
Total Current Assets $59.6M $75.8M $73.8M $80.1M $122.9M
 
Property Plant And Equipment $326.5M $317.8M $287.5M $291.5M $313.9M
Long-Term Investments -- -- -- -- --
Goodwill $66.4M $74.3M $79.5M $91M $129.1M
Other Intangibles $47.5M $53.7M $58.6M $67.7M $96.2M
Other Long-Term Assets $4.8M $4.8M $10.5M $9.3M $17.5M
Total Assets $507M $530.3M $512.1M $539.7M $679.5M
 
Accounts Payable $9.8M $10.6M $13.6M $10.8M $18.7M
Accrued Expenses $37.5M $33.1M $33.6M $38.3M $56.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.1M $16.1M $16.6M $17.1M $19.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $89M $71.6M $70.2M $71.5M $101.7M
 
Long-Term Debt $8.3M $51.4M $62.9M $63.9M --
Capital Leases -- -- -- -- --
Total Liabilities $405.8M $416.1M $386.5M $394.2M $367.6M
 
Common Stock $28K $28K $29K $29K $35K
Other Common Equity Adj -- -- -- -- --
Common Equity $96.6M $110.2M $121M $140.3M $293.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4M $4.6M $5.2M $18.7M
Total Equity $101.2M $114.2M $125.7M $145.5M $312M
 
Total Liabilities and Equity $507M $530.3M $512.1M $539.7M $679.5M
Cash and Short Terms $43K $5.2M $2.1M $6.1M $24.2M
Total Debt $8.3M $51.4M $62.9M $63.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43K $5.2M $2.1M $6.1M $24.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $47.2M $53.9M $53.4M $61.1M $81.3M
Inventory -- -- -- -- --
Prepaid Expenses $12.3M -- -- -- --
Other Current Assets -- $16.7M $18.3M $12.9M $17.3M
Total Current Assets $59.6M $75.8M $73.8M $80.1M $122.9M
 
Property Plant And Equipment $326.5M $317.8M $287.5M $291.5M $313.9M
Long-Term Investments -- -- -- -- --
Goodwill $66.4M $74.3M $79.5M $91M $129.1M
Other Intangibles $47.5M $53.7M $58.6M $67.7M $96.2M
Other Long-Term Assets $4.8M $4.8M $10.5M $9.3M $17.5M
Total Assets $507M $530.3M $512.1M $539.7M $679.5M
 
Accounts Payable $9.8M $10.6M $13.6M $10.8M $18.7M
Accrued Expenses $37.5M $33.1M $33.6M $38.3M $56.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.1M $16.1M $16.6M $17.1M $19.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $89M $71.6M $70.2M $71.5M $101.7M
 
Long-Term Debt $8.3M $51.4M $62.9M $63.9M --
Capital Leases -- -- -- -- --
Total Liabilities $405.8M $416.1M $386.5M $394.2M $367.6M
 
Common Stock $28K $28K $29K $29K $35K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4M $4.6M $5.2M $18.7M
Total Equity $101.2M $114.2M $125.7M $145.5M $312M
 
Total Liabilities and Equity $507M $530.3M $512.1M $539.7M $679.5M
Cash and Short Terms $43K $5.2M $2.1M $6.1M $24.2M
Total Debt $8.3M $51.4M $62.9M $63.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.6M $2.1M $7.2M $13.9M $24.3M
Depreciation & Amoritzation $4.7M $4.8M $4.9M $5.1M $6.1M
Stock-Based Compensation $8.3M $10M $3.1M $5.4M $7.8M
Change in Accounts Receivable -$15.7M -$7.3M -$361K -$7.4M -$21.1M
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M -$18.2M $9M $33.1M $39.3M
 
Capital Expenditures $7.3M $6.3M $14.2M $8.1M $9M
Cash Acquisitions -$33.2M -$13.6M -$10.1M -$21.4M -$48.4M
Cash From Investing -$41.6M -$20.1M -$24.2M -$30.2M -$70.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $52.7M $125.5M $129.5M $182M $309.5M
Long-Term Debt Repaid -$63.2M -$81.5M -$118.5M -$181.5M -$374.5M
Repurchase of Common Stock -$65K -- -- -- --
Other Financing Activities $477K -$1.4M -- $33K -$4.4M
Cash From Financing -$8.9M $43.5M $12.1M $1.1M $49.6M
 
Beginning Cash (CF) $402K $43K $5.2M $2.1M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$359K $5.1M -$3.1M $4M $18.2M
Ending Cash (CF) $43K $5.2M $2.1M $6.1M $24.2M
 
Levered Free Cash Flow $43M -$24.5M -$5.1M $25M $30.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.8M -$2.4M $3.7M $4.5M $6.5M
Depreciation & Amoritzation $1.2M $1.2M $1.2M $1.3M $1.8M
Stock-Based Compensation $2.3M $2.6M $1M $1.4M $2.4M
Change in Accounts Receivable -$11.5M -$627K -$2.1M -$1.8M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M -$5.2M -$3.9M $5.2M $20.6M
 
Capital Expenditures -$439K $2.2M $3.7M $2.4M $3.3M
Cash Acquisitions -$19.1M -- -$450K -$9.7M --
Cash From Investing -$14M -$2.1M -$4.1M -$12.6M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.2M $28.5M $47.5M $50.5M --
Long-Term Debt Repaid -$16.7M -$20M -$40.5M -$40.5M -$113M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $555K -- -- -- -$514K
Cash From Financing $8.6M $8.7M $7.1M $10.1M $3.6M
 
Beginning Cash (CF) $8.3M $3.7M $3M $3.4M $4.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.3M $1.5M -$876K $2.7M $19.8M
Ending Cash (CF) $43K $5.2M $2.1M $6.1M $24.2M
 
Levered Free Cash Flow -$2.4M -$7.3M -$7.7M $2.8M $17.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.6M $2.1M $7.2M $13.9M $24.3M
Depreciation & Amoritzation $4.7M $4.8M $4.9M $5.1M $6.1M
Stock-Based Compensation $8.3M $10M $3.1M $5.4M $7.8M
Change in Accounts Receivable -$15.7M -$7.3M -$361K -$7.4M -$21.1M
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M -$18.2M $9M $33.1M $39.3M
 
Capital Expenditures $7.3M $6.3M $14.2M $8.1M $9M
Cash Acquisitions -$33.2M -$13.6M -$10.1M -$21.4M -$48.4M
Cash From Investing -$41.6M -$20.1M -$24.2M -$30.2M -$70.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $52.7M $125.5M $129.5M $182M $309.5M
Long-Term Debt Repaid -$63.2M -$81.5M -$118.5M -$181.5M -$374.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $477K -$1.4M -- -- --
Cash From Financing -$8.9M $43.5M $12.1M $1.1M $49.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$359K $5.1M -$3.1M $4M $18.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43M -$24.5M -$5.1M $25M $30.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.1M $7.2M $13.9M $24.3M --
Depreciation & Amoritzation $4.8M $4.9M $5.1M $6.1M --
Stock-Based Compensation $10M $3.1M $5.4M $7.8M --
Change in Accounts Receivable -$7.3M -$361K -$7.4M -$21.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$18.2M $9M $33.1M $39.3M --
 
Capital Expenditures $6.3M $14.2M $8.1M $9M --
Cash Acquisitions -$13.6M -$10.1M -$21.4M -$48.4M --
Cash From Investing -$20.1M -$24.2M -$30.2M -$70.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125.5M $129.5M $182M $309.5M --
Long-Term Debt Repaid -$81.5M -$118.5M -$181.5M -$374.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -- -- -$4.4M --
Cash From Financing $43.5M $12.1M $1.1M $49.6M --
 
Beginning Cash (CF) $12.2M $15M $11.3M $16.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M -$3.1M $4M $18.2M --
Ending Cash (CF) $17.4M $11.9M $15.2M $34.5M --
 
Levered Free Cash Flow -$24.5M -$5.1M $25M $30.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock