Financhill
Buy
57

PYCR Quote, Financials, Valuation and Earnings

Last price:
$19.12
Seasonality move :
-5.06%
Day range:
$19.04 - $19.97
52-week range:
$10.92 - $22.14
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.00x
P/B ratio:
2.63x
Volume:
2.4M
Avg. volume:
925.1K
1-year change:
-11.97%
Market cap:
$3.4B
Revenue:
$654.9M
EPS (TTM):
-$0.26
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $327.9M $352.8M $429.4M $552.7M $654.9M
Revenue Growth (YoY) -- 7.58% 21.72% 28.72% 18.5%
 
Cost of Revenues $139.7M $154.5M $168.2M $187.1M $223.2M
Gross Profit $188.2M $198.3M $261.2M $365.6M $431.7M
Gross Profit Margin 57.4% 56.21% 60.83% 66.14% 65.92%
 
R&D Expenses $45.9M $36M $43.1M $54.3M $61.4M
Selling, General & Admin $237.1M $251.6M $357.7M $415.9M $425.7M
Other Inc / (Exp) $9M -$1.4M $1.6M $4.6M $418K
Operating Expenses $282.9M $287.6M $400.8M $470.2M $487.2M
Operating Income -$94.7M -$89.3M -$139.6M -$104.7M -$55.5M
 
Net Interest Expenses $1.8M $2.5M $541K $4.6M $4.7M
EBT. Incl. Unusual Items -$87.5M -$93.3M -$138.6M -$104.7M -$59.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.2M -$20.8M -$30.6M -$11.4M -$773K
Net Income to Company -$67.3M -$72.5M -$108M -$93.2M -$58.9M
 
Minority Interest in Earnings -$22.9M -$24.4M -$11.6M -- --
Net Income to Common Excl Extra Items -$90.2M -$96.9M -$119.6M -$93.2M -$58.9M
 
Basic EPS (Cont. Ops) -$0.61 -$0.57 -$0.69 -$0.53 -$0.33
Diluted EPS (Cont. Ops) -$0.61 -$0.57 -$0.69 -$0.53 -$0.33
Weighted Average Basic Share $148.1M $171.3M $172.6M $176M $177.7M
Weighted Average Diluted Share $148.1M $171.3M $172.6M $176M $177.7M
 
EBITDA $47.5M $55.5M -$7.6M $31.1M $86.1M
EBIT -$85.7M -$90.8M -$138.1M -$100M -$55M
 
Revenue (Reported) $327.9M $352.8M $429.4M $552.7M $654.9M
Operating Income (Reported) -$94.7M -$89.3M -$139.6M -$104.7M -$55.5M
Operating Income (Adjusted) -$85.7M -$90.8M -$138.1M -$100M -$55M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.1M $92.7M $118.3M $143.6M $167.5M
Revenue Growth (YoY) -- 17.29% 27.58% 21.37% 16.64%
 
Cost of Revenues $34.5M $45.6M $43.2M $51.4M $59.2M
Gross Profit $44.6M $47.1M $75.1M $92.2M $108.3M
Gross Profit Margin 56.38% 50.81% 63.5% 64.22% 64.64%
 
R&D Expenses $8.3M $10.2M $12.4M $14.1M $17.4M
Selling, General & Admin $57.8M $89.2M $96.1M $101.5M $105.1M
Other Inc / (Exp) $196K $1.2M $445K $931K $1.7M
Operating Expenses $66M $99.4M $108.5M $115.6M $122.5M
Operating Income -$21.5M -$52.3M -$33.4M -$23.4M -$14.3M
 
Net Interest Expenses $486K $235K $1.1M $1.2M $1.1M
EBT. Incl. Unusual Items -$21.8M -$51.3M -$34M -$23.7M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M -$9.2M -$5M -$3.1M -$6.4M
Net Income to Company -$17.3M -$42M -$29.1M -$20.6M -$7.3M
 
Minority Interest in Earnings -$5.1M -$11.6M -- -- --
Net Income to Common Excl Extra Items -$22.4M -$53.7M -$29.1M -$20.6M -$7.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.32 -$0.17 -$0.12 -$0.04
Diluted EPS (Cont. Ops) -$0.15 -$0.32 -$0.17 -$0.12 -$0.04
Weighted Average Basic Share $148.1M $166.5M $175.5M $177M $178.7M
Weighted Average Diluted Share $148.1M $166.5M $175.5M $177M $178.7M
 
EBITDA $13.6M -$12.5M -$2.1M $13.3M $23.2M
EBIT -$21.3M -$51M -$32.9M -$22.4M -$12.6M
 
Revenue (Reported) $79.1M $92.7M $118.3M $143.6M $167.5M
Operating Income (Reported) -$21.5M -$52.3M -$33.4M -$23.4M -$14.3M
Operating Income (Adjusted) -$21.3M -$51M -$32.9M -$22.4M -$12.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $366.4M $455M $578M $678.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $165.6M $165.8M $195.3M $231.1M
Gross Profit -- $200.8M $289.2M $382.6M $447.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $37.9M $45.4M $55.9M $64.8M
Selling, General & Admin -- $283M $364.6M $421.4M $429.3M
Other Inc / (Exp) $2.8M -$392K $791K $5.1M $1.2M
Operating Expenses -- $321M $409.9M $477.3M $494.1M
Operating Income -- -$120.1M -$120.7M -$94.6M -$46.3M
 
Net Interest Expenses $863K $2.3M $1.4M $4.8M $4.6M
EBT. Incl. Unusual Items -- -$122.8M -$121.3M -$94.3M -$49.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$25.6M -$26.3M -$9.6M -$4.1M
Net Income to Company -- -$97.2M -$95M -$84.8M -$45.6M
 
Minority Interest in Earnings -$10.2M -$31M -- -- --
Net Income to Common Excl Extra Items -- -$128.2M -$95M -$84.8M -$45.6M
 
Basic EPS (Cont. Ops) -- -$0.79 -$0.56 -$0.49 -$0.26
Diluted EPS (Cont. Ops) -- -$0.79 -$0.56 -$0.49 -$0.26
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $29.5M $2.8M $46.4M $96M
EBIT -- -$120.5M -$120M -$89.5M -$45.2M
 
Revenue (Reported) -- $366.4M $455M $578M $678.8M
Operating Income (Reported) -- -$120.1M -$120.7M -$94.6M -$46.3M
Operating Income (Adjusted) -- -$120.5M -$120M -$89.5M -$45.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.1M $92.7M $118.3M $143.6M $167.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.5M $45.6M $43.2M $51.4M $59.2M
Gross Profit $44.6M $47.1M $75.1M $92.2M $108.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.3M $10.2M $12.4M $14.1M $17.4M
Selling, General & Admin $57.8M $89.2M $96.1M $101.5M $105.1M
Other Inc / (Exp) $196K $1.2M $445K $931K $1.7M
Operating Expenses $66M $99.4M $108.5M $115.6M $122.5M
Operating Income -$21.5M -$52.3M -$33.4M -$23.4M -$14.3M
 
Net Interest Expenses $486K $235K $1.1M $1.2M $1.1M
EBT. Incl. Unusual Items -$21.8M -$51.3M -$34M -$23.7M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M -$9.2M -$5M -$3.1M -$6.4M
Net Income to Company -$17.3M -$42M -$29.1M -$20.6M -$7.3M
 
Minority Interest in Earnings -$5.1M -$11.6M -- -- --
Net Income to Common Excl Extra Items -$22.4M -$53.7M -$29.1M -$20.6M -$7.3M
 
Basic EPS (Cont. Ops) -$0.15 -$0.32 -$0.17 -$0.12 -$0.04
Diluted EPS (Cont. Ops) -$0.15 -$0.32 -$0.17 -$0.12 -$0.04
Weighted Average Basic Share $148.1M $166.5M $175.5M $177M $178.7M
Weighted Average Diluted Share $148.1M $166.5M $175.5M $177M $178.7M
 
EBITDA $13.6M -$12.5M -$2.1M $13.3M $23.2M
EBIT -$21.3M -$51M -$32.9M -$22.4M -$12.6M
 
Revenue (Reported) $79.1M $92.7M $118.3M $143.6M $167.5M
Operating Income (Reported) -$21.5M -$52.3M -$33.4M -$23.4M -$14.3M
Operating Income (Adjusted) -$21.3M -$51M -$32.9M -$22.4M -$12.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $828K $2.6M $133M $95.2M $118M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10M $16.5M $21.5M $30.8M $48.2M
Inventory -- -- -- -- --
Prepaid Expenses $4.9M $6.6M $9.4M $10.4M $12.7M
Other Current Assets $3.8M $1.5M $1.9M $2.6M $3.5M
Total Current Assets $659.7M $722M $1.9B $1.2B $1.4B
 
Property Plant And Equipment $44M $41.1M $31.7M $51.4M $49.6M
Long-Term Investments -- -- -- -- --
Goodwill $733.8M $750.8M $750.2M $767.7M $766.7M
Other Intangibles $485.6M $386.6M $303.1M $314.5M $238.9M
Other Long-Term Assets $26.7M $19.5M $1.2M $2.2M $2.6M
Total Assets $2B $2B $3.1B $2.5B $2.6B
 
Accounts Payable $12M $12M $13.9M $28.4M $27.3M
Accrued Expenses $26.5M $48.1M $58.5M $68M $71.4M
Current Portion Of Long-Term Debt $5.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $613.2M $670M $1.7B $1.1B $1.1B
Total Current Liabilities $679.6M $742M $1.8B $1.2B $1.2B
 
Long-Term Debt $18.6M $49.1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $821.1M $883.9M $1.8B $1.3B $1.3B
 
Common Stock $152K $262.9M $175K $177K $178K
Other Common Equity Adj $2.8M $3.2M -$1.8M -$3.1M -$1.4M
Common Equity $953.3M $615.9M $1.3B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $233.3M $248.4M -- -- --
Total Equity $1.2B $1.1B $1.3B $1.3B $1.3B
 
Total Liabilities and Equity $2B $2B $3.1B $2.5B $2.6B
Cash and Short Terms $828K $2.6M $133M $95.2M $118M
Total Debt $24.4M $49.1M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $125.8M $98.2M $54.3M $97.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $16M $23.4M $34.7M $48M
Inventory -- -- -- -- --
Prepaid Expenses -- $10.7M $11M $13.2M $14.7M
Other Current Assets -- $1.6M $2.5M $6.6M $8.7M
Total Current Assets -- $1.8B $1.1B $1.2B $1.2B
 
Property Plant And Equipment -- $40.1M $53.5M $53.6M $48.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $750.4M $749.2M $764.6M $766.8M
Other Intangibles -- $357.4M $365.3M $293.5M $218.1M
Other Long-Term Assets -- $18.4M $1.7M $3M $2.9M
Total Assets -- $3B $2.4B $2.5B $2.4B
 
Accounts Payable -- $12.8M $15.5M $20.3M $20.4M
Accrued Expenses -- $37.9M $44.7M $44.6M $51.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.6B $938.8M $1B $964M
Total Current Liabilities -- $1.6B $1B $1.1B $1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $1.7B $1.1B $1.2B $1.1B
 
Common Stock -- $174K $176K $177K $179K
Other Common Equity Adj -- $985K -$3.9M -$3.5M $2.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.3B $1.3B $1.3B $1.3B
 
Total Liabilities and Equity -- $3B $2.4B $2.5B $2.4B
Cash and Short Terms -- $125.8M $98.2M $54.3M $97.6M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$67.3M -$72.5M -$108M -$93.2M -$58.9M
Depreciation & Amoritzation $133.2M $146.3M $130.5M $131.1M $141.1M
Stock-Based Compensation $4.9M $4.2M $71.4M $78.2M $65.4M
Change in Accounts Receivable -$2.6M -$7.7M -$7.1M -$14.6M -$19.6M
Change in Inventories -- -- -- -- --
Cash From Operations $88K $10.8M $24.4M $48.1M $90M
 
Capital Expenditures $29.7M $34.6M $42.5M $66.8M $63.1M
Cash Acquisitions -- -$16.7M -- -$24.1M $12K
Cash From Investing $121.5M -$52.6M -$84.6M -$193M -$108.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $134.1M $197M $3.5M -- --
Long-Term Debt Repaid -$125M -$172.4M -$52.9M -$284K -$1.1M
Repurchase of Common Stock -- -$245.1M -$260M -- --
Other Financing Activities -$30M $13M $1B -$667.4M $43.7M
Cash From Financing -$20.9M $55.3M $1.2B -$659M $50.5M
 
Beginning Cash (CF) $445.7M $546.4M $560M $1.7B $879M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.7M $13.5M $1.1B -$803.9M $31.5M
Ending Cash (CF) $546.4M $560M $1.7B $879M $910.6M
 
Levered Free Cash Flow -$29.6M -$23.8M -$18.1M -$18.7M $26.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17.3M -$42M -$29.1M -$20.6M -$7.3M
Depreciation & Amoritzation $34.9M $38.6M $30.9M $35.7M $35.8M
Stock-Based Compensation $1.7M $21.8M $17M $12.9M $12.7M
Change in Accounts Receivable -$1.4M -$316K -$2.5M -$5.2M -$478K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M -$17.2M -$24.1M -$26.1M -$8.3M
 
Capital Expenditures $5.6M $8.5M $14.1M $14.7M $14.7M
Cash Acquisitions -$16.5M -- -- -- --
Cash From Investing -$22.1M -$5.3M -$119M -$13.6M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.5M $3.5M -- -- --
Long-Term Debt Repaid -$33.7M -$52.6M -$70K -$266K -$297K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.9M $646.2M -$777.2M -$20.4M -$146.3M
Cash From Financing -$62.1M $1.1B -$772.6M -$16.5M -$143.2M
 
Beginning Cash (CF) $546.4M $560M $1.7B $879M $910.6M
Foreign Exchange Rate Adjustment -$1K -$3K -$14K $1K -$2K
Additions / Reductions -$86.1M $1B -$915.7M -$56.2M -$171.3M
Ending Cash (CF) $460.4M $1.6B $767.2M $822.9M $739.3M
 
Levered Free Cash Flow -$7.5M -$25.8M -$38.2M -$40.8M -$23M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$97.2M -$95M -$84.8M -$45.6M
Depreciation & Amoritzation -- $150M $122.8M $136M $141.2M
Stock-Based Compensation $1.7M $24.3M $66.5M $74.2M $65.2M
Change in Accounts Receivable -- -$6.6M -$9.3M -$17.4M -$14.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$4.6M $17.5M $46.1M $107.8M
 
Capital Expenditures $5.6M $37.5M $48.1M $67.4M $63.1M
Cash Acquisitions -$16.5M -$229K -- -$24.1M $12K
Cash From Investing -- -$35.7M -$198.3M -$87.6M -$115.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $147M -- -- --
Long-Term Debt Repaid -- -$191.3M -$393K -$480K -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $741.1M -$389M $89.4M -$82.2M
Cash From Financing -- $1.2B -$641.7M $97.1M -$76.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.1B -$822.5M $55.6M -$83.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$42.1M -$30.6M -$21.3M $44.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$17.3M -$42M -$29.1M -$20.6M -$7.3M
Depreciation & Amoritzation $34.9M $38.6M $30.9M $35.7M $35.8M
Stock-Based Compensation $1.7M $21.8M $17M $12.9M $12.7M
Change in Accounts Receivable -$1.4M -$316K -$2.5M -$5.2M -$478K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M -$17.2M -$24.1M -$26.1M -$8.3M
 
Capital Expenditures $5.6M $8.5M $14.1M $14.7M $14.7M
Cash Acquisitions -$16.5M -- -- -- --
Cash From Investing -$22.1M -$5.3M -$119M -$13.6M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.5M $3.5M -- -- --
Long-Term Debt Repaid -$33.7M -$52.6M -$70K -$266K -$297K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$81.9M $646.2M -$777.2M -$20.4M -$146.3M
Cash From Financing -$62.1M $1.1B -$772.6M -$16.5M -$143.2M
 
Beginning Cash (CF) $546.4M $560M $1.7B $879M $910.6M
Foreign Exchange Rate Adjustment -$1K -$3K -$14K $1K -$2K
Additions / Reductions -$86.1M $1B -$915.7M -$56.2M -$171.3M
Ending Cash (CF) $460.4M $1.6B $767.2M $822.9M $739.3M
 
Levered Free Cash Flow -$7.5M -$25.8M -$38.2M -$40.8M -$23M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 4.28% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.4% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.15% over the past day.

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

Show me the best stock