Financhill
Sell
25

PUBM Quote, Financials, Valuation and Earnings

Last price:
$15.40
Seasonality move :
18.72%
Day range:
$15.13 - $15.81
52-week range:
$13.18 - $25.36
Dividend yield:
0%
P/E ratio:
49.77x
P/S ratio:
2.95x
P/B ratio:
2.80x
Volume:
520.9K
Avg. volume:
432.2K
1-year change:
-9.02%
Market cap:
$737M
Revenue:
$267M
EPS (TTM):
$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $113.9M $148.7M $226.9M $256.4M $267M
Revenue Growth (YoY) 14.72% 30.63% 52.55% 12.99% 4.15%
 
Cost of Revenues $36.1M $41.2M $58.3M $81.5M $99.2M
Gross Profit $77.8M $107.6M $168.6M $174.9M $167.8M
Gross Profit Margin 68.29% 72.31% 74.3% 68.21% 62.84%
 
R&D Expenses $12.5M $12.3M $15.9M $20.8M $26.7M
Selling, General & Admin $56.8M $63.6M $93.9M $113.5M $139M
Other Inc / (Exp) -$577K -$712K $5.7M -$5.3M -$359K
Operating Expenses $69.3M $75.8M $109.8M $134.3M $165.7M
Operating Income $8.5M $31.8M $58.8M $40.5M $2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.2M $31.6M $64.8M $37.5M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $5M $8.2M $8.8M $1.6M
Net Income to Company $6.6M $26.6M $56.6M $28.7M $8.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.6M $26.6M $56.6M $28.7M $8.9M
 
Basic EPS (Cont. Ops) $0.15 $0.51 $1.13 $0.55 $0.17
Diluted EPS (Cont. Ops) $0.14 $0.46 $1.00 $0.50 $0.16
Weighted Average Basic Share $43.6M $12.6M $50.2M $52.3M $51.8M
Weighted Average Diluted Share $47.5M $17.1M $56.6M $56.9M $56M
 
EBITDA $21.2M $47.5M $81.9M $74.8M $46.8M
EBIT $8.5M $31.8M $58.8M $40.5M $2M
 
Revenue (Reported) $113.9M $148.7M $226.9M $256.4M $267M
Operating Income (Reported) $8.5M $31.8M $58.8M $40.5M $2M
Operating Income (Adjusted) $8.5M $31.8M $58.8M $40.5M $2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $37.8M $58.1M $64.5M $63.7M $71.8M
Revenue Growth (YoY) -- 53.68% 11.04% -1.28% 12.74%
 
Cost of Revenues $10.5M $16M $21.6M $26.1M $25.5M
Gross Profit $27.3M $42.1M $42.9M $37.6M $46.3M
Gross Profit Margin 72.24% 72.42% 66.53% 59.03% 64.47%
 
R&D Expenses $3.4M $4.1M $5.1M $6.6M $8.8M
Selling, General & Admin $16.1M $23.9M $28.2M $31.5M $38.8M
Other Inc / (Exp) -$22K $277K -$5.5M $210K -$930K
Operating Expenses $19.5M $28M $33.3M $38.2M $47.6M
Operating Income $7.8M $14M $9.6M -$571K -$1.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.9M $14.3M $4.7M $1.9M -$326K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $799K $1.4M $111K $586K
Net Income to Company $6.2M $13.5M $3.3M $1.8M -$912K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M $13.5M $3.3M $1.8M -$912K
 
Basic EPS (Cont. Ops) $0.13 $0.27 $0.06 $0.03 -$0.02
Diluted EPS (Cont. Ops) $0.13 $0.24 $0.06 $0.03 -$0.02
Weighted Average Basic Share $47.8M $50.6M $52.4M $51.6M $49.1M
Weighted Average Diluted Share $47.8M $56.5M $56.9M $56M $49.1M
 
EBITDA $12M $20.4M $18.7M $10.8M $10M
EBIT $7.8M $14M $9.6M -$571K -$1.4M
 
Revenue (Reported) $37.8M $58.1M $64.5M $63.7M $71.8M
Operating Income (Reported) $7.8M $14M $9.6M -$571K -$1.4M
Operating Income (Adjusted) $7.8M $14M $9.6M -$571K -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $126.9M $207.6M $257.6M $256.7M $290.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.1M $52.9M $75.5M $98M $100.3M
Gross Profit $87.8M $154.7M $182.2M $158.7M $190.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.4M $14.7M $19.1M $25.8M $32.3M
Selling, General & Admin $60M $87M $111.1M $134.8M $148.2M
Other Inc / (Exp) -$509K -$405K $1.1M -$1.4M $3.5M
Operating Expenses $72.4M $101.7M $130.2M $160.6M $180.5M
Operating Income $15.4M $53M $52M -$1.9M $9.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.7M $52.7M $54.4M $4.3M $22.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $5.6M $10.2M $1.3M $5.1M
Net Income to Company -- $47.2M $44.2M $3M $17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.9M $47.2M $44.2M $3M $17.3M
 
Basic EPS (Cont. Ops) $0.25 $0.96 $0.85 $0.05 $0.34
Diluted EPS (Cont. Ops) $0.24 $0.85 $0.78 $0.03 $0.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $30.3M $73.2M $82.6M $42.5M $54.5M
EBIT $15.4M $53M $52M -$1.9M $9.5M
 
Revenue (Reported) $126.9M $207.6M $257.6M $256.7M $290.4M
Operating Income (Reported) $15.4M $53M $52M -$1.9M $9.5M
Operating Income (Adjusted) $15.4M $53M $52M -$1.9M $9.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $92.5M $151.4M $182.1M $182.4M $205.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.7M $41.4M $58.6M $75M $76.1M
Gross Profit $62.8M $109.9M $123.5M $107.4M $129.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.3M $11.7M $14.9M $19.9M $25.4M
Selling, General & Admin $43.9M $67.4M $84.6M $105.9M $115.1M
Other Inc / (Exp) -$132K $175K -$4.4M -$476K $3.4M
Operating Expenses $53.2M $79.1M $99.5M $125.8M $140.5M
Operating Income $9.5M $30.8M $24M -$18.4M -$10.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.9M $31.1M $20.7M -$12.5M -$646K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $2.7M $4.7M -$2.7M $749K
Net Income to Company $7.8M $28.4M $15.9M -$9.8M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.8M $28.4M $15.9M -$9.8M -$1.4M
 
Basic EPS (Cont. Ops) $0.15 $0.57 $0.30 -$0.19 -$0.03
Diluted EPS (Cont. Ops) $0.15 $0.51 $0.28 -$0.19 -$0.03
Weighted Average Basic Share $135.1M $149.2M $156.5M $156.4M $148.9M
Weighted Average Diluted Share $142.9M $169.7M $170.7M $160.7M $154.7M
 
EBITDA $21.1M $46.8M $47.6M $15.4M $23.1M
EBIT $9.5M $30.8M $24M -$18.4M -$10.9M
 
Revenue (Reported) $92.5M $151.4M $182.1M $182.4M $205.8M
Operating Income (Reported) $9.5M $30.8M $24M -$18.4M -$10.9M
Operating Income (Adjusted) $9.5M $30.8M $24M -$18.4M -$10.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $34.3M $81.2M $82.5M $92.4M $78.5M
Short Term Investments $21.2M $19.8M $77.1M $82M $96.8M
Accounts Receivable, Net $117.7M $219.5M $286.9M $314.3M $375.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.5M $6.6M $14.2M $14.8M $11.1M
Total Current Assets $177.6M $327.1M $460.7M $503.5M $562M
 
Property Plant And Equipment $20.3M $30M $71.8M $97.4M $81.8M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $6.3M $6.3M $29.6M $29.6M
Other Intangibles -- -- -- $8.3M $5.9M
Other Long-Term Assets $1.1M $7.1M $10.9M $2.4M $2.1M
Total Assets $207.4M $371.2M $550.2M $642.2M $695.2M
 
Accounts Payable $99.4M $176.7M $244.3M $277.4M $347.7M
Accrued Expenses $1.1M $1.5M $1.5M $4.3M $6.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.9M $5.7M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $110.5M $191.6M $267M $302M $379.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $175.1M $195.8M $293M $330M $399M
 
Common Stock $19M $6K $6K $6K $6K
Other Common Equity Adj $6K $1K -$36K -$9K -$4K
Common Equity $32.3M $175.4M $257.2M $312.2M $296.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.3M $175.4M $257.2M $312.2M $296.2M
 
Total Liabilities and Equity $207.4M $371.2M $550.2M $642.2M $695.2M
Cash and Short Terms $55.5M $101M $159.6M $174.4M $175.3M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $40.6M $89.4M $52.2M $97.7M $78.9M
Short Term Investments $14.6M $47.4M $113.9M $73.6M $61.5M
Accounts Receivable, Net $140.5M $228.4M $277.3M $291.4M $376.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.5M $13M $14.9M $11.6M $12.6M
Total Current Assets $203.2M $378.1M $458.2M $474.4M $529.8M
 
Property Plant And Equipment $27.5M $51.9M $102.7M $83.7M $97.7M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $6.3M $29.8M $29.6M $29.6M
Other Intangibles -- -- $8.8M $6.3M $4.7M
Other Long-Term Assets $1M $2.1M $2.1M $4.4M $2.7M
Total Assets $240.1M $438.8M $602.2M $613M $689.1M
 
Accounts Payable $118.5M $195.3M $258.5M $273.2M $360.7M
Accrued Expenses $1.8M $4.5M $2.3M $9.7M $6.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $5.7M $5.7M $6.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $129.6M $213M $279M $303.9M $392.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $132M $218M $309.6M $324.4M $425.9M
 
Common Stock $5K $6K $6K $6K $6K
Other Common Equity Adj $2K -- -$221K -$12K -$29K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $108.1M $220.8M $292.6M $288.6M $263.2M
 
Total Liabilities and Equity $240.1M $438.8M $602.2M $613M $689.1M
Cash and Short Terms $55.2M $136.7M $166.1M $171.4M $140.4M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $6.6M $26.6M $56.6M $28.7M $8.9M
Depreciation & Amoritzation $12.7M $15.7M $23.1M $34.2M $44.8M
Stock-Based Compensation $2M $3.6M $14.1M $20.6M $28.9M
Change in Accounts Receivable -$11.9M -$102.2M -$67.4M -$24.4M -$75.7M
Change in Inventories -- -- -- -- --
Cash From Operations $35.1M $24.3M $88.7M $87.2M $81.1M
 
Capital Expenditures $15M $31.4M $39.4M $48.9M $28.3M
Cash Acquisitions -- -- -- -$28.1M --
Cash From Investing -$22.1M -$29.9M -$96.7M -$81.4M -$39M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$10K -$119K -$126K
Repurchase of Common Stock -$5K -$3K -$858K -- -$59.3M
Other Financing Activities -- $4.3M -- -- --
Cash From Financing -$1K $52.5M $9.4M $4M -$56M
 
Beginning Cash (CF) $21.2M $34.3M $81.2M $82.5M $92.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M $46.9M $1.3M $9.9M -$13.9M
Ending Cash (CF) $34.3M $81.2M $82.5M $92.4M $78.5M
 
Levered Free Cash Flow $20.1M -$7.1M $49.3M $38.3M $52.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.2M $13.5M $3.3M $1.8M -$912K
Depreciation & Amoritzation $4.2M $6.3M $9.1M $11.4M $11.4M
Stock-Based Compensation $1.4M $3.7M $4.7M $7.2M $9.5M
Change in Accounts Receivable -$48.9M -$33M -$10.3M -$33.4M -$25.2M
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M $26.4M $28.1M $23.8M $19.1M
 
Capital Expenditures $6.9M $13M $17.4M $6.7M $16.3M
Cash Acquisitions -- -- -$28.1M -- --
Cash From Investing -$7.5M -$28.9M -$28M -$13.9M $15.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$32K -$31K -$33K
Repurchase of Common Stock -$1K -- -- -$18M -$29.5M
Other Financing Activities $2.4M -- -- -- --
Cash From Financing $2.4M $1.2M $190K -$17.8M -$29.3M
 
Beginning Cash (CF) $42.1M $90.6M $51.9M $105.5M $73.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$1.2M $283K -$7.8M $5.4M
Ending Cash (CF) $40.6M $89.4M $52.2M $97.7M $78.9M
 
Levered Free Cash Flow -$3.3M $13.5M $10.7M $17.2M $2.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $47.2M $44.2M $3M $17.3M
Depreciation & Amoritzation -- $20.2M $30.7M $44.4M $45M
Stock-Based Compensation $2.4M $11.6M $18.8M $27M $35.6M
Change in Accounts Receivable -- -$87.9M -$45.9M -$28.7M -$85.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $68.8M $96.3M $71.8M $84.1M
 
Capital Expenditures $18.5M $42.5M $46.3M $31.5M $38.5M
Cash Acquisitions -- -- -$28.1M -- --
Cash From Investing -- -$75.2M -$141.2M $12.5M -$21.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$98K -$124K -$131K
Repurchase of Common Stock -- -$54K -$806K -$41.5M -$83.2M
Other Financing Activities -- $1.1M -- -- --
Cash From Financing -- $55.1M $7.6M -$38.7M -$81.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $48.8M -$37.2M $45.6M -$18.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $26.3M $50M $40.3M $45.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.8M $28.4M $15.9M -$9.8M -$1.4M
Depreciation & Amoritzation $11.6M $16M $23.6M $33.7M $33.9M
Stock-Based Compensation $2.4M $10.5M $15.2M $21.5M $28.3M
Change in Accounts Receivable -$23.2M -$8.9M $12.6M $8.4M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $15.7M $60.2M $67.9M $52.4M $55.4M
 
Capital Expenditures $18.5M $29.6M $36.6M $19.1M $29.3M
Cash Acquisitions -- -- -$28.1M -- --
Cash From Investing -$11.8M -$57.1M -$101.6M -$7.7M $9.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$88K -$93K -$98K
Repurchase of Common Stock -$1K -$52K -- -$41.5M -$65.4M
Other Financing Activities $2.4M -$805K -- -- -$2.1M
Cash From Financing $2.4M $5.1M $3.4M -$39.4M -$64.6M
 
Beginning Cash (CF) $125.5M $248.5M $208.9M $277.2M $232.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M $8.2M -$30.3M $5.3M $405K
Ending Cash (CF) $131.9M $256.6M $178.5M $282.5M $232.6M
 
Levered Free Cash Flow -$2.8M $30.6M $31.3M $33.3M $26M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 0.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.35% over the past day.

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

Show me the best stock