Financhill
Buy
74

PRVA Quote, Financials, Valuation and Earnings

Last price:
$23.79
Seasonality move :
-3.44%
Day range:
$23.71 - $24.14
52-week range:
$18.77 - $26.51
Dividend yield:
0%
P/E ratio:
167.89x
P/S ratio:
1.49x
P/B ratio:
4.14x
Volume:
435.1K
Avg. volume:
774.4K
1-year change:
12.35%
Market cap:
$2.9B
Revenue:
$1.7B
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $817.1M $966.2M $1.4B $1.7B $1.7B
Revenue Growth (YoY) 3.91% 18.25% 40.41% 22.19% 4.75%
 
Cost of Revenues $736.3M $905M $1.2B $1.5B $1.6B
Gross Profit $80.7M $61.2M $130.2M $155M $169.6M
Gross Profit Margin 9.88% 6.33% 9.6% 9.35% 9.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.4M $278.6M $149.3M $134.3M $152.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $55.4M $278.6M $149.3M $134.3M $152.6M
Operating Income $25.4M -$217.4M -$19.1M $20.6M $17M
 
Net Interest Expenses $1.9M $1.1M -- -- --
EBT. Incl. Unusual Items $23.5M -$218.5M -$18.6M $29M $27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.4M -$27.9M -$6.5M $8M $10.8M
Net Income to Company $30.9M -$190.6M -$12.1M $21M $17M
 
Minority Interest in Earnings -$340K -$2.4M -$3.5M -$2.1M $2.7M
Net Income to Common Excl Extra Items $30.9M -$190.6M -$12.1M $21M $17M
 
Basic EPS (Cont. Ops) $0.30 -$1.75 -$0.08 $0.20 $0.12
Diluted EPS (Cont. Ops) $0.30 -$1.75 -$0.08 $0.19 $0.11
Weighted Average Basic Share $105.7M $107.8M $110.7M $116.7M $119.4M
Weighted Average Diluted Share $105.7M $107.8M $110.7M $124.7M $125.6M
 
EBITDA $27.2M -$215M -$14.6M $27.2M $24.3M
EBIT $25.4M -$217.4M -$19.1M $20.6M $17M
 
Revenue (Reported) $817.1M $966.2M $1.4B $1.7B $1.7B
Operating Income (Reported) $25.4M -$217.4M -$19.1M $20.6M $17M
Operating Income (Adjusted) $25.4M -$217.4M -$19.1M $20.6M $17M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $251.5M $342.9M $417.3M $437.9M $580.4M
Revenue Growth (YoY) 21.41% 36.33% 21.69% 4.95% 32.54%
 
Cost of Revenues $225.8M $310.2M $377.3M $394.4M $519.4M
Gross Profit $25.7M $32.7M $40M $43.6M $61M
Gross Profit Margin 10.21% 9.55% 9.59% 9.95% 10.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.5M $37.3M $34.5M $37.7M $46.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $38.5M $37.3M $34.5M $37.7M $46.6M
Operating Income -$12.8M -$4.6M $5.5M $5.8M $14.4M
 
Net Interest Expenses $292K -- -- -- --
EBT. Incl. Unusual Items -$13.1M -$4.3M $8.4M $8M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$4.8M $2.5M $4M $6.9M
Net Income to Company -$10.9M $556K $5.9M $4M $9.8M
 
Minority Interest in Earnings -$1.8M -$1.1M $299K $443K $2.9M
Net Income to Common Excl Extra Items -$10.9M $556K $5.9M $4M $9.8M
 
Basic EPS (Cont. Ops) -$0.09 $0.01 $0.05 $0.03 $0.06
Diluted EPS (Cont. Ops) -$0.09 $0.01 $0.05 $0.03 $0.05
Weighted Average Basic Share $105.9M $111.6M $117.6M $119.7M $122.8M
Weighted Average Diluted Share $105.9M $124.8M $124.9M $125.8M $128.8M
 
EBITDA -$12.3M -$3.4M $7.3M $7.6M $17.2M
EBIT -$12.8M -$4.6M $5.5M $5.8M $14.4M
 
Revenue (Reported) $251.5M $342.9M $417.3M $437.9M $580.4M
Operating Income (Reported) -$12.8M -$4.6M $5.5M $5.8M $14.4M
Operating Income (Adjusted) -$12.8M -$4.6M $5.5M $5.8M $14.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $904.6M $1.3B $1.6B $1.7B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $844.2M $1.1B $1.4B $1.6B $1.8B
Gross Profit $60.4M $118.4M $153.3M $160.7M $198.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.3M $159.1M $131.8M $147.6M $170.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $254.3M $159.1M $131.8M $147.6M $170.5M
Operating Income -$193.9M -$40.7M $21.5M $13.2M $28.2M
 
Net Interest Expenses $1.3M $1.1M -- -- --
EBT. Incl. Unusual Items -$195.2M -$41.5M $28.2M $24.1M $38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.3M -$712K -$7.4M $10.1M $14.1M
Net Income to Company -$175M -$40.8M $35.6M $14M $24.5M
 
Minority Interest in Earnings -$2.6M -$2.5M -$2.5M $1.2M $6.3M
Net Income to Common Excl Extra Items -$175M -$40.8M $35.6M $14M $24.5M
 
Basic EPS (Cont. Ops) -$1.63 -$0.35 $0.33 $0.11 $0.15
Diluted EPS (Cont. Ops) -$1.63 -$0.36 $0.31 $0.10 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$192.1M -$36.2M $27.4M $20.4M $37.3M
EBIT -$193.9M -$40.7M $21.5M $13.2M $28.2M
 
Revenue (Reported) $904.6M $1.3B $1.6B $1.7B $2B
Operating Income (Reported) -$193.9M -$40.7M $21.5M $13.2M $28.2M
Operating Income (Adjusted) -$193.9M -$40.7M $21.5M $13.2M $28.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $690.9M $992.2M $1.2B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $653.5M $897.6M $1.1B $1.2B $1.4B
Gross Profit $37.4M $94.6M $117.7M $123.5M $152.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $235.5M $116M $98.5M $111.7M $129.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $235.5M $116M $98.5M $111.7M $129.6M
Operating Income -$198.1M -$21.4M $19.2M $11.7M $23M
 
Net Interest Expenses $885K $895K -- -- --
EBT. Incl. Unusual Items -$199M -$22M $24.8M $19.8M $30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.2M $6.9M $6M $8.2M $11.4M
Net Income to Company -$178.8M -$28.9M $18.7M $11.7M $19.1M
 
Minority Interest in Earnings -$2.5M -$2.6M -$1.5M $1.7M $5.4M
Net Income to Common Excl Extra Items -$178.8M -$28.9M $18.7M $11.7M $19.1M
 
Basic EPS (Cont. Ops) -$1.67 -$0.24 $0.17 $0.08 $0.11
Diluted EPS (Cont. Ops) -$1.67 -$0.25 $0.16 $0.08 $0.11
Weighted Average Basic Share $317.4M $328.3M $348.8M $357.5M $365.5M
Weighted Average Diluted Share $317.4M $341.6M $373.8M $376.1M $385M
 
EBITDA -$196.7M -$17.9M $24M $17.2M $30.2M
EBIT -$198.1M -$21.4M $19.2M $11.7M $23M
 
Revenue (Reported) $690.9M $992.2M $1.2B $1.3B $1.6B
Operating Income (Reported) -$198.1M -$21.4M $19.2M $11.7M $23M
Operating Income (Adjusted) -$198.1M -$21.4M $19.2M $11.7M $23M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $84.6M $320.6M $348M $389.5M $491.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $99.1M $117.4M $189.6M $290.8M $316.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.3M $8.7M $14.4M $20.5M $27.5M
Total Current Assets $190.1M $446.7M $552M $700.8M $834.8M
 
Property Plant And Equipment $4.8M $14.1M $11.5M $8.9M $6.1M
Long-Term Investments -- -- -- -- --
Goodwill $118.7M $127.9M $126.9M $138.7M $141.6M
Other Intangibles $6M $59.7M $57.4M $107.6M $109.8M
Other Long-Term Assets $4.5M $4.5M $4.7M $8.6M $17.1M
Total Assets $335M $695.6M $804.3M $1B $1.1B
 
Accounts Payable $112M $143.7M $215.2M $334M $374.4M
Accrued Expenses $17.4M $23.2M $24.7M $28.9M $45.8M
Current Portion Of Long-Term Debt $875K $875K -- -- --
Current Portion Of Capital Lease Obligations -- $2.9M $3M $3M $2.6M
Other Current Liabilities $106.8M $140.7M $208.4M $326.1M $364.6M
Total Current Liabilities $146.9M $190.5M $264.3M $387M $449.1M
 
Long-Term Debt $32.8M $42.7M $8.5M $5.2M $3M
Capital Leases -- -- -- -- --
Total Liabilities $191.3M $245.5M $285.3M $401.6M $462.3M
 
Common Stock $960K $1.1M $1.1M $1.2M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $146.7M $426.9M $499.1M $561.4M $635.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.1M $23.3M $20M $46M $48.3M
Total Equity $143.7M $450.2M $519M $607.4M $683.4M
 
Total Liabilities and Equity $335M $695.6M $804.3M $1B $1.1B
Cash and Short Terms $84.6M $320.6M $348M $389.5M $491.1M
Total Debt $33.7M $43.6M $8.5M $5.2M $3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $362.1M $316.9M $330.4M $422M $441.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.4M $246.3M $350.1M $409M $499M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.9M $16.4M $17.2M $22.8M --
Total Current Assets $469.4M $579.6M $697.7M $853.8M $970.9M
 
Property Plant And Equipment $9.7M $12.2M $9.7M $6.7M $6.3M
Long-Term Investments -- -- -- -- --
Goodwill $118.7M $126.9M $135.6M $139.5M --
Other Intangibles $5.5M $58.2M $107.2M $103.1M --
Other Long-Term Assets $3.4M $4M $6.9M $15M --
Total Assets $632.1M $807.8M $992.3M $1.1B $1.4B
 
Accounts Payable $148.3M $259.5M $343.8M $418.2M $505.9M
Accrued Expenses $17.8M $24.5M $29.8M $37.5M --
Current Portion Of Long-Term Debt $875K -- -- -- --
Current Portion Of Capital Lease Obligations $2.2M $3M $3.2M $2.6M --
Other Current Liabilities $149.6M $254.3M $336.6M $411.3M --
Total Current Liabilities $187.2M $304.5M $394.2M $479.5M $582.9M
 
Long-Term Debt $39.5M $9.2M $5.8M $3.6M $3.7M
Capital Leases -- -- -- -- --
Total Liabilities $227.1M $316.7M $401.3M $483.4M $588.2M
 
Common Stock $1.1M $1.1M $1.2M $1.2M $1.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.6M $20.9M $46.4M $47.3M $53.6M
Total Equity $405M $491.1M $591.1M $662.2M $762.8M
 
Total Liabilities and Equity $632.1M $807.8M $992.3M $1.1B $1.4B
Cash and Short Terms $362.1M $316.9M $330.4M $422M $441.4M
Total Debt $42.6M $9.2M $5.8M $3.6M $3.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.9M -$190.6M -$12.1M $21M $17M
Depreciation & Amoritzation $1.8M $2.5M $4.6M $6.5M $7.3M
Stock-Based Compensation $484K $253.5M $67.4M $37.1M $56.7M
Change in Accounts Receivable -$21.8M -$14.6M -$72.2M -$96.9M -$19.8M
Change in Inventories -- -- -- -- --
Cash From Operations $38.9M $55.1M $47.2M $80.8M $109.3M
 
Capital Expenditures $380K $547K $104K $113K $5M
Cash Acquisitions -- $32.2M -- $48.6M $7M
Cash From Investing -$380K -$32.8M $21K -$48M -$10.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$10.9M -$875K -$33.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$13M $125K -$5M $1.7M
Cash From Financing -$767K $213.7M -$19.8M $8.7M $2.7M
 
Beginning Cash (CF) $84.6M $320.6M $348M $389.5M $491.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.7M $235.9M $27.4M $41.5M $101.6M
Ending Cash (CF) $122.4M $556.5M $375.4M $431M $592.8M
 
Levered Free Cash Flow $38.5M $54.5M $47.1M $80.7M $104.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10.9M $556K $5.9M $4M $9.8M
Depreciation & Amoritzation $467K $1.2M $1.7M $1.8M $2.8M
Stock-Based Compensation $25.8M $14.8M $10.8M $15.1M $19M
Change in Accounts Receivable $28.5M -$32.5M -$26M -$38.9M -$55M
Change in Inventories -- -- -- -- --
Cash From Operations $62.7M $16.1M $22.5M $33.2M $52M
 
Capital Expenditures $197K $16K $18K -- $1.2M
Cash Acquisitions -- -- $13M -- --
Cash From Investing -$197K -$16K -$13M $653K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$218K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$523K -- -- $653K --
Cash From Financing -$93K $8.6M $3M $838K $431K
 
Beginning Cash (CF) $362.1M $316.9M $330.4M $422M $441.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.4M $24.7M $12.4M $34.6M $51.2M
Ending Cash (CF) $424.5M $341.6M $342.8M $456.6M $492.6M
 
Levered Free Cash Flow $62.5M $16.1M $22.4M $33.2M $50.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$175M -$40.8M $35.6M $14M $24.5M
Depreciation & Amoritzation $1.8M $4.5M $5.9M $7.2M $9.1M
Stock-Based Compensation $228.6M $83.3M $34.6M $53.1M $70.9M
Change in Accounts Receivable -$10.9M -$144.3M -$99.5M -$58.8M -$78.2M
Change in Inventories -- -- -- -- --
Cash From Operations $64M $5.7M $45.8M $98.6M $110.7M
 
Capital Expenditures $396K $240K $105K $5M $1.2M
Cash Acquisitions -- $32.2M $43.6M $5.7M $95.3M
Cash From Investing -$396K -$32.5M -$43M -$9M -$96.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$875K -$33.5M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $328K -- -- --
Cash From Financing $210.3M -$18.5M $10.6M $2M $5.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $273.9M -$45.2M $13.5M $91.6M $19.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $63.6M $5.5M $45.7M $93.6M $109.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$178.8M -$28.9M $18.7M $11.7M $19.1M
Depreciation & Amoritzation $1.4M $3.4M $4.8M $5.4M $7.3M
Stock-Based Compensation $228.5M $58.2M $25.4M $41.4M $55.6M
Change in Accounts Receivable $734K -$128.9M -$156.2M -$118.2M -$176.5M
Change in Inventories -- -- -- -- --
Cash From Operations $67.4M $18M $16.7M $34.5M $35.9M
 
Capital Expenditures $396K $89K $90K $5M $1.2M
Cash Acquisitions -- -- $43.6M $707K $89.1M
Cash From Investing -$396K -$89K -$43.1M -$4.1M -$90.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$656K -$33.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.2M $125K -$5.1M $1.7M --
Cash From Financing $210.5M -$21.6M $8.8M $2.1M $4.6M
 
Beginning Cash (CF) $743.8M $925M $959.6M $1.2B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $277.5M -$3.7M -$17.6M $32.5M -$49.8M
Ending Cash (CF) $1B $921.3M $942M $1.2B $1.3B
 
Levered Free Cash Flow $67M $18M $16.6M $29.5M $34.7M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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 8

SMX (Security Matters) Plc [SMX] is down 67.45% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.86% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.22% over the past day.

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

Show me the best stock