Financhill
Sell
28

PSKY Quote, Financials, Valuation and Earnings

Last price:
$14.57
Seasonality move :
5.01%
Day range:
$13.53 - $14.76
52-week range:
$9.95 - $20.86
Dividend yield:
1.5%
P/E ratio:
--
P/S ratio:
0.36x
P/B ratio:
1.23x
Volume:
27.1M
Avg. volume:
7.9M
1-year change:
23.64%
Market cap:
$14.7B
Revenue:
$29.2B
EPS (TTM):
-$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25.3B $28.6B $30.2B $29.7B $29.2B
Revenue Growth (YoY) -6.35% 13.06% 5.49% -1.67% -1.48%
 
Cost of Revenues $15.4B $18.1B $20.3B $22.8B $20.9B
Gross Profit $9.9B $10.5B $9.9B $6.8B $8.3B
Gross Profit Margin 39.15% 36.56% 32.85% 23.09% 28.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $6.4B $7B $7.2B $6.7B
Other Inc / (Exp) -$425M $2.1B -$809M -$71M -$7.1B
Operating Expenses $5.3B $6.4B $7B $7.2B $6.7B
Operating Income $4.6B $4.1B $2.9B -$399M $1.6B
 
Net Interest Expenses $1B $986M $931M $920M $860M
EBT. Incl. Unusual Items $3.1B $5.2B $1.3B -$1.3B -$6.2B
Earnings of Discontinued Ops. $117M $162M $379M $676M $14M
Income Tax Expense $535M $646M $227M -$361M -$305M
Net Income to Company $2.6B $4.5B $835M -$1.3B -$6.2B
 
Minority Interest in Earnings $279M $88M $110M $32M $41M
Net Income to Common Excl Extra Items $2.6B $4.5B $835M -$1.3B -$6.2B
 
Basic EPS (Cont. Ops) $3.93 $7.02 $1.61 -$1.69 -$9.34
Diluted EPS (Cont. Ops) $3.92 $6.87 $1.61 -$1.69 -$9.34
Weighted Average Basic Share $616M $641M $649M $652M $664M
Weighted Average Diluted Share $618M $655M $650M $652M $664M
 
EBITDA $16B $17.8B $3.3B $19M $2B
EBIT $4.6B $4.1B $2.9B -$399M $1.6B
 
Revenue (Reported) $25.3B $28.6B $30.2B $29.7B $29.2B
Operating Income (Reported) $4.6B $4.1B $2.9B -$399M $1.6B
Operating Income (Adjusted) $4.6B $4.1B $2.9B -$399M $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.6B $6.9B $7.1B $6.7B $6.7B
Revenue Growth (YoY) 13.24% 4.63% 3.14% -5.64% -0.43%
 
Cost of Revenues $4.2B $4.6B $4.8B $4.4B $4.6B
Gross Profit $2.5B $2.4B $2.3B $2.3B $2.1B
Gross Profit Margin 37.08% 34.18% 32.9% 34.07% 31.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.7B $1.5B $1.4B
Other Inc / (Exp) -$77M -$173M -$32M -$464M --
Operating Expenses $1.5B $1.7B $1.7B $1.5B $1.4B
Operating Income $925M $694M $611M $762M $697M
 
Net Interest Expenses $243M $231M $232M $209M $223M
EBT. Incl. Unusual Items $616M $323M $376M $120M $114M
Earnings of Discontinued Ops. $73M $78M $48M $5M --
Income Tax Expense $120M $101M $40M $45M -$144M
Net Income to Company $478M $164M $295M $21M $194M
 
Minority Interest in Earnings $13M $11M $14M $20M $451M
Net Income to Common Excl Extra Items $478M $164M $261M $16M $194M
 
Basic EPS (Cont. Ops) $0.81 $0.33 $0.43 $0.00 -$0.23
Diluted EPS (Cont. Ops) $0.80 $0.33 $0.43 $0.00 -$0.23
Weighted Average Basic Share $646M $649M $652M $667M $1.1B
Weighted Average Diluted Share $651M $650M $652M $670M $1.1B
 
EBITDA $1B $786M $716M $858M $952M
EBIT $925M $694M $611M $762M $697M
 
Revenue (Reported) $6.6B $6.9B $7.1B $6.7B $6.7B
Operating Income (Reported) $925M $694M $611M $762M $697M
Operating Income (Adjusted) $925M $694M $611M $762M $697M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $27.5B $30B $30.1B $28.9B $28.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.9B $20.2B $23.2B $20.4B $20.1B
Gross Profit $10.6B $9.8B $7B $8.5B $8.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9B $7B $7.3B $6.7B $6.2B
Other Inc / (Exp) $83M $1.7B -$393M -$6.9B --
Operating Expenses $5.9B $7B $7.3B $6.7B $6.2B
Operating Income $4.6B $2.8B -$320M $1.7B $2.3B
 
Net Interest Expenses $1B $942M $928M $867M $869M
EBT. Incl. Unusual Items $3.8B $3.7B -$1.5B -$5.9B $511M
Earnings of Discontinued Ops. $153M $217M $364M $524M --
Income Tax Expense $495M $598M -$473M -$267M $43M
Net Income to Company $3.2B $3B -$1.2B -$6.1B $194M
 
Minority Interest in Earnings $57M $72M $117M $42M $466M
Net Income to Common Excl Extra Items $3.2B $3B -$1.3B -$5.9B $194M
 
Basic EPS (Cont. Ops) $5.17 $4.76 -$1.78 -$8.89 -$0.26
Diluted EPS (Cont. Ops) $5.12 $4.69 -$1.78 -$8.89 -$0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5B $3.2B $113M $2.1B $2.9B
EBIT $4.6B $2.8B -$320M $1.7B $2.3B
 
Revenue (Reported) $27.5B $30B $30.1B $28.9B $28.7B
Operating Income (Reported) $4.6B $2.8B -$320M $1.7B $2.3B
Operating Income (Adjusted) $4.6B $2.8B -$320M $1.7B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.6B $22B $22B $21.2B $20.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6B $14.6B $17.6B $15.2B $14.4B
Gross Profit $8B $7.4B $4.5B $6.1B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $5B $5.3B $4.8B $4.4B
Other Inc / (Exp) -$77M -$440M -$24M -$6.8B -$464M
Operating Expenses $4.4B $5B $5.3B $4.8B $4.4B
Operating Income $3.6B $2.4B -$811M $1.3B $2B
 
Net Interest Expenses $745M $701M $698M $645M $654M
EBT. Incl. Unusual Items $2.8B $1.3B -$1.4B -$6.1B $626M
Earnings of Discontinued Ops. $126M $181M $166M $14M --
Income Tax Expense $312M $264M -$436M -$342M $6M
Net Income to Company $2.4B $924M -$1.1B -$5.9B $416M
 
Minority Interest in Earnings $38M $22M $29M $39M $464M
Net Income to Common Excl Extra Items $2.4B $924M -$1.3B -$5.9B $416M
 
Basic EPS (Cont. Ops) $3.86 $1.60 -$1.79 -$8.98 $0.08
Diluted EPS (Cont. Ops) $3.81 $1.60 -$1.79 -$8.98 $0.07
Weighted Average Basic Share $1.9B $1.9B $2B $2B $2.4B
Weighted Average Diluted Share $1.9B $2B $2B $2B $2.5B
 
EBITDA $3.9B $2.7B -$501M $1.6B $2.5B
EBIT $3.6B $2.4B -$811M $1.3B $2B
 
Revenue (Reported) $20.6B $22B $22B $21.2B $20.7B
Operating Income (Reported) $3.6B $2.4B -$811M $1.3B $2B
Operating Income (Adjusted) $3.6B $2.4B -$811M $1.3B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $6.3B $2.9B $2.5B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7B $7B $7.4B $7.1B $6.9B
Inventory $1.8B $1.5B $1.3B $1.4B $1.4B
Prepaid Expenses $622M -- -- -- --
Other Current Assets $1.4B $1.2B $1.3B $1.7B $1.5B
Total Current Assets $13.8B $16.7B $13.7B $12.7B $12.5B
 
Property Plant And Equipment $3.6B $3.4B $3.2B $2.8B $2.6B
Long-Term Investments $2.6B $2.5B $3.5B $3.3B $2.5B
Goodwill $16.6B $16.6B $16.5B $16.5B $10.5B
Other Intangibles $2.8B $2.8B $2.7B $2.6B $2.4B
Other Long-Term Assets $14.9B $18B $21.1B $17.6B $16.8B
Total Assets $52.7B $58.6B $58.4B $53.5B $46.2B
 
Accounts Payable $1.7B $2.1B $3.5B $2.9B $2.7B
Accrued Expenses $2.9B $3.7B $4.1B $3.9B $3.9B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $1.8B $2B $1.2B $1.4B
Total Current Liabilities $8.3B $9.5B $11.2B $9.7B $9.6B
 
Long-Term Debt $21.3B $19.3B $17B $15.9B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $35.5B $34.8B $30.5B $29.4B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$1.8B -$1.9B -$1.8B -$1.6B -$1.6B
Common Equity $15.4B $22.4B $23B $22.5B $16.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $882M $675M $570M $524M $462M
Total Equity $16.3B $23.1B $23.6B $23.1B $16.8B
 
Total Liabilities and Equity $52.7B $58.6B $58.4B $53.5B $46.2B
Cash and Short Terms $3B $6.3B $2.9B $2.5B $2.7B
Total Debt $21.6B $19.3B $17.3B $15.9B $15.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.8B $3.4B $1.8B $2.4B $3.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6B $6.6B $6.9B $6.3B $6.3B
Inventory $1.6B $1.5B $1.8B $1.7B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.3B $1.5B $1.5B --
Total Current Assets $14.8B $13.5B $12.7B $11.9B $13.2B
 
Property Plant And Equipment $3.3B $3.2B $2.9B $2.6B $3.2B
Long-Term Investments $1.7B $1.6B $2B $1.6B $988M
Goodwill $16.6B $16.4B $16.5B $10.5B --
Other Intangibles $2.8B $2.7B $2.7B $2.5B --
Other Long-Term Assets $17.2B $20.2B $18.6B $17.4B --
Total Assets $55.9B $57.3B $54.6B $46.3B $43.2B
 
Accounts Payable $2.2B $2.8B $2.6B $2.5B $689M
Accrued Expenses $3.3B $3.9B $3.8B $3.7B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.6B $1.9B $1.7B $1.4B --
Total Current Liabilities $8.9B $10.3B $10.1B $9.4B $9.9B
 
Long-Term Debt $19.2B $17.1B $16.9B $15.6B $14.4B
Capital Leases -- -- -- -- --
Total Liabilities $34.7B $34.1B $32.3B $29.2B $29.9B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$1.9B -$2.3B -$1.7B -$1.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $613M $586M $514M $447M $1.3B
Total Equity $21.2B $23.2B $22.4B $17.1B $13.3B
 
Total Liabilities and Equity $55.9B $57.3B $54.6B $46.3B $43.2B
Cash and Short Terms $4.8B $3.4B $1.8B $2.4B $3.3B
Total Debt $19.2B $17.3B $17B $15.7B $14.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.6B $4.5B $835M -$1.3B -$6.2B
Depreciation & Amoritzation $11.4B $13.7B $405M $418M $392M
Stock-Based Compensation $274M $192M $172M $177M $245M
Change in Accounts Receivable -$68M $179M -$180M $523M $548M
Change in Inventories -$12.2B -$16.6B -$17.2B -$15.5B -$15.8B
Cash From Operations $2.3B $953M $219M $475M $752M
 
Capital Expenditures $324M $354M $358M $328M $263M
Cash Acquisitions $147M $289M $218M $93M $127M
Cash From Investing $56M $2.2B -$744M $849M -$115M
 
Dividends Paid (Ex Special Dividend) $600M $647M $689M $447M $168M
Special Dividend Paid
Long-Term Debt Issued $4.4B $58M $1.1B $45M --
Long-Term Debt Repaid -$2.9B -$2.2B -$3.1B -$1.3B -$126M
Repurchase of Common Stock $58M -- -- -- --
Other Financing Activities -$205M -$396M -$290M -$162M -$213M
Cash From Financing -$90M $83M -$2.8B -$1.7B -$380M
 
Beginning Cash (CF) $3B $6.3B $2.9B $2.5B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B $3.1B -$3.4B -$425M $201M
Ending Cash (CF) $5.3B $9.4B -$591M $2B $2.8B
 
Levered Free Cash Flow $2B $599M -$139M $147M $489M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $478M $164M $295M $21M $194M
Depreciation & Amoritzation $95M $92M $105M $96M $255M
Stock-Based Compensation $53M $50M $43M $66M $85M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$139M -$265M $432M $265M $93M
 
Capital Expenditures $93M $77M $73M $51M $78M
Cash Acquisitions $242M $29M $4M $23M -$31M
Cash From Investing -$360M -$154M -$121M -$143M -$103M
 
Dividends Paid (Ex Special Dividend) $171M $170M $48M $34M $64M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -$2M -- -- --
Long-Term Debt Repaid -$20M -- -$139M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$69M -$11M -$10M -$27M --
Cash From Financing -$35M -$154M -$193M -$38M -$850M
 
Beginning Cash (CF) $4.8B $3.4B $1.8B $2.4B $3.3B
Foreign Exchange Rate Adjustment -$22M -$81M -$28M $44M -$7M
Additions / Reductions -$556M -$654M $90M $128M -$867M
Ending Cash (CF) $4.2B $2.6B $1.9B $2.6B $2.4B
 
Levered Free Cash Flow -$232M -$342M $359M $214M $15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.2B $3B -$1.2B -$6.1B $194M
Depreciation & Amoritzation $11.4B $13.7B $433M $405M $525M
Stock-Based Compensation $240M $165M $176M $221M $242M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B -$373M -$76M $1B $600M
 
Capital Expenditures $345M $351M $343M $266M $292M
Cash Acquisitions $203M $153M $209M $116M $41M
Cash From Investing $138M $1.9B -$696M $853M -$30M
 
Dividends Paid (Ex Special Dividend) $623M $688M $569M $184M $171M
Special Dividend Paid
Long-Term Debt Issued $58M $999M $194M -- --
Long-Term Debt Repaid -$1.5B -$3B -$369M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$373M -$225M -$300M -$173M --
Cash From Financing $76M -$2.8B -$835M -$1.3B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.4B -$1.6B $639M -$571M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B -$724M -$419M $762M $308M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B $924M -$1.1B -$5.9B $416M
Depreciation & Amoritzation $289M $282M $310M $297M $430M
Stock-Based Compensation $154M $127M $131M $175M $172M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $326M $31M $584M $432M
 
Capital Expenditures $231M $228M $213M $151M $180M
Cash Acquisitions $242M $106M $97M $120M $34M
Cash From Investing -$231M -$489M -$441M -$437M -$352M
 
Dividends Paid (Ex Special Dividend) $473M $514M $394M $131M $134M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $989M $45M -- --
Long-Term Debt Repaid -$20M -$3B -$239M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$69M -$146M -$156M -$167M -$91M
Cash From Financing $316M -$2.6B -$647M -$178M -$946M
 
Beginning Cash (CF) $15.7B $12.7B $5.6B $7.1B $8.7B
Foreign Exchange Rate Adjustment -$30M -$146M -$24M $14M $77M
Additions / Reductions $1.7B -$2.9B -$1.1B -$17M -$789M
Ending Cash (CF) $17.4B $9.7B $4.5B $7.1B $8B
 
Levered Free Cash Flow $1.4B $98M -$182M $433M $252M

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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…

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 59.64% over the past day.

Buy
72
KYMR alert for Dec 8

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

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

Show me the best stock