Financhill
Buy
62

PAM Quote, Financials, Valuation and Earnings

Last price:
$86.65
Seasonality move :
6.25%
Day range:
$82.74 - $87.00
52-week range:
$54.95 - $97.55
Dividend yield:
0%
P/E ratio:
10.13x
P/S ratio:
2.49x
P/B ratio:
1.33x
Volume:
658K
Avg. volume:
455.4K
1-year change:
24.62%
Market cap:
$4.7B
Revenue:
$1.9B
EPS (TTM):
$6.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.5B $1.9B $1.7B $1.9B
Revenue Growth (YoY) -18.96% 39.86% 21.92% -5.79% 8.47%
 
Cost of Revenues $625.4M $959.2M $1.1B $743.4M $1.3B
Gross Profit $460.8M $559.9M $776.3M $1B $613.8M
Gross Profit Margin 42.42% 36.86% 41.92% 57.4% 32.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119.1M $133M $198.3M $278.7M $321.5M
Other Inc / (Exp) $38.5M $108M $286M $545M $326M
Operating Expenses $100.8M $115.5M $222.4M $236.3M $279.4M
Operating Income $359.9M $444.4M $553.9M $765.1M $334.4M
 
Net Interest Expenses $173.6M $144.5M $191M $312.1M $155M
EBT. Incl. Unusual Items $84M $279.9M $521.6M $559.4M $359.4M
Earnings of Discontinued Ops. -$585.7M -$39.1M -- -- --
Income Tax Expense $44.2M $76.7M $148.3M $450.2M -$98.5M
Net Income to Company $132.5M $324.7M $496.3M $124.6M $616.8M
 
Minority Interest in Earnings -$8.3M $966.3K $313.5K $7.5M $221.7K
Net Income to Common Excl Extra Items $132.5M $324.7M $496.3M $124.6M $616.8M
 
Basic EPS (Cont. Ops) $2.24 $5.76 $8.98 $2.14 $11.33
Diluted EPS (Cont. Ops) $2.24 $5.76 $8.98 $2.14 $11.33
Weighted Average Basic Share $62.9M $56.2M $55.2M $54.6M $54.4M
Weighted Average Diluted Share $62.9M $56.2M $55.2M $54.6M $54.4M
 
EBITDA $564.9M $665.8M $766.4M $1B $681.9M
EBIT $359.9M $444.4M $553.9M $765.1M $334.4M
 
Revenue (Reported) $1.1B $1.5B $1.9B $1.7B $1.9B
Operating Income (Reported) $359.9M $444.4M $553.9M $765.1M $334.4M
Operating Income (Adjusted) $359.9M $444.4M $553.9M $765.1M $334.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $437.8M $509.7M $487M $542.8M $598.7M
Revenue Growth (YoY) 47.73% 16.44% -4.47% 11.46% 10.31%
 
Cost of Revenues $280.1M $296.6M $201.5M $357.2M $353M
Gross Profit $157.7M $213.1M $285.4M $185.6M $245.8M
Gross Profit Margin 36.02% 41.81% 58.62% 34.2% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.1M $49M $62.5M $77.5M --
Other Inc / (Exp) $50.7M $45.7M $8M $43M --
Operating Expenses $55.6M $24.1M $49.8M $87.4M $95.1M
Operating Income $102.1M $189M $235.6M $98.2M $150.7M
 
Net Interest Expenses $32.9M $58.8M $84.7M $34.9M --
EBT. Incl. Unusual Items $96.2M $165.7M $186.9M $91.8M $113.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.3M $38.3M $42.6M $10M $114.3M
Net Income to Company $133.1M $193.9M $176.6M $149.9M $19.2M
 
Minority Interest in Earnings -$997.5K $574.4K $385.9K -$72.3K $57.1K
Net Income to Common Excl Extra Items $130.7M $177.1M $161.8M $148.2M $30.3M
 
Basic EPS (Cont. Ops) $2.38 $3.20 $2.97 $2.72 $0.56
Diluted EPS (Cont. Ops) $2.38 $3.20 $2.97 $2.72 $0.56
Weighted Average Basic Share $55.3M $55.2M $54.4M $54.4M $54.4M
Weighted Average Diluted Share $55.3M $55.2M $54.4M $54.4M $54.4M
 
EBITDA $161M $242.7M $314.3M $203.6M $279.5M
EBIT $102.1M $189M $235.6M $98.2M $150.7M
 
Revenue (Reported) $437.8M $509.7M $487M $542.8M $598.7M
Operating Income (Reported) $102.1M $189M $235.6M $98.2M $150.7M
Operating Income (Adjusted) $102.1M $189M $235.6M $98.2M $150.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.8B $1.8B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $852.4M $1.1B $998M $1.2B $1.3B
Gross Profit $543.3M $696.8M $850.5M $664.6M $622.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113.9M $190.2M $242.9M $277.8M $246.6M
Other Inc / (Exp) $126.7M $49.6M $287.9M $598M --
Operating Expenses $132.7M $151.1M $247.6M $289.8M $313.7M
Operating Income $410.6M $545.7M $602.8M $374.9M $308.8M
 
Net Interest Expenses $165.5M $154.3M $304.3M $191.3M --
EBT. Incl. Unusual Items $275.8M $278.1M $706.8M $363.4M $416.9M
Earnings of Discontinued Ops. -$545.1M -- -- -- --
Income Tax Expense $87.5M $33.4M $159.7M $120.6M $235.8M
Net Income to Company $298.4M $403M $657.1M $141.8M $331.2M
 
Minority Interest in Earnings -$4.2M $1.9M -$724.6K $3.3M $260.4K
Net Income to Common Excl Extra Items $296.2M $389.2M $619.5M $327.1M $346.9M
 
Basic EPS (Cont. Ops) $4.65 $7.01 $11.33 $5.95 $6.37
Diluted EPS (Cont. Ops) $4.65 $7.01 $11.33 $5.95 $6.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $628.9M $762.7M $861.5M $694.6M $717.3M
EBIT $410.6M $545.7M $602.8M $374.9M $308.8M
 
Revenue (Reported) $1.4B $1.8B $1.8B $1.8B $1.9B
Operating Income (Reported) $410.6M $545.7M $602.8M $374.9M $308.8M
Operating Income (Adjusted) $410.6M $545.7M $602.8M $374.9M $308.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.4B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $671.3M $815.9M $740.5M $911.5M $963.9M
Gross Profit $435.6M $576.8M $655.5M $540M $546.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.2M $144.4M $189.9M $197.5M $128.3M
Other Inc / (Exp) $80.8M $65.8M $113.9M $91M $119M
Operating Expenses $105M $106.6M $145.1M $202.7M $250.4M
Operating Income $330.6M $470.2M $510.4M $337.2M $295.9M
 
Net Interest Expenses $116.4M $125.1M $245.3M $121.9M $83.9M
EBT. Incl. Unusual Items $275.6M $273M $498.4M $275.9M $334.1M
Earnings of Discontinued Ops. -$39.6M -- -- -- --
Income Tax Expense $82.6M $38.2M $72.4M -$135.3M $214.2M
Net Income to Company $283.4M $361.2M $505.2M $512.8M $221.8M
 
Minority Interest in Earnings $1.9M $2.7M $957.4K -$1.1M -$233.9K
Net Income to Common Excl Extra Items $279.1M $345M $483.1M $517.2M $234.4M
 
Basic EPS (Cont. Ops) $4.25 $6.20 $8.83 $9.53 $4.31
Diluted EPS (Cont. Ops) $4.25 $6.20 $8.83 $9.53 $4.31
Weighted Average Basic Share $169.1M $165.7M $164M $163.2M $163.2M
Weighted Average Diluted Share $169.1M $165.7M $164M $163.2M $163.2M
 
EBITDA $495.3M $629.6M $716.1M $589.8M $618.2M
EBIT $330.6M $470.2M $510.4M $337.2M $295.9M
 
Revenue (Reported) $1.1B $1.4B $1.4B $1.5B $1.5B
Operating Income (Reported) $330.6M $470.2M $510.4M $337.2M $295.9M
Operating Income (Adjusted) $330.6M $470.2M $510.4M $337.2M $295.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $491.8M $573M $699.9M $834.4M $1.7B
Short Term Investments $350M $463M $586M $660M $930M
Accounts Receivable, Net $246.6M $255.2M $305M $208.5M $288.7M
Inventory $116.2M $154.7M $173.5M $205.3M $223.3M
Prepaid Expenses $3.6M $10.4M $14.3M $5.3M $3M
Other Current Assets -- -- -- -- --
Total Current Assets $949.1M $1.1B $1.3B $1.3B $2.4B
 
Property Plant And Equipment $1.6B $1.7B $2.2B $2.6B $2.6B
Long-Term Investments $698.7M $932.1M $1B $723M $1B
Goodwill $35M $35M $35M $35M $35M
Other Intangibles $6M $3M $103M $61M $60M
Other Long-Term Assets $1M $1M $1M -- --
Total Assets $4.9B $3.9B $4.7B $4.9B $6.4B
 
Accounts Payable $97.8M $168.8M $212.4M $200.6M $219.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $205M $68M $214M $193M $706M
Current Portion Of Capital Lease Obligations $2M $4M -- $4M $4M
Other Current Liabilities $1B -- $2M -- --
Total Current Liabilities $448.8M $341.9M $630.7M $521.6M $1.3B
 
Long-Term Debt $1.4B $1.4B $1.4B $1.2B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $2.1B $2.5B $2.5B $3.1B
 
Common Stock $17.3M $13.5M $7.8M $1.7M $1.3M
Other Common Equity Adj $1.1B $754M $1.1B $1.4B $1.8B
Common Equity $1.4B $1.8B $2.3B $2.4B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $340.6M $5.9M $6.5M $8.6M $8.9M
Total Equity $1.8B $1.8B $2.3B $2.4B $3.3B
 
Total Liabilities and Equity $4.9B $3.9B $4.7B $4.9B $6.4B
Cash and Short Terms $491.8M $573M $699.9M $834.4M $1.7B
Total Debt $1.6B $1.4B $1.5B $1.4B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $506.9M $684.9M $963.7M $1.2B $886M
Short Term Investments $334M $589.1M $782.1M $854M --
Accounts Receivable, Net $331.3M $347.7M $364.6M $429.2M $416.8M
Inventory $143.6M $168.4M $211.2M $240.7M $257.2M
Prepaid Expenses $8.5M $11.4M $7.8M $9M $8M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.3B $1.6B $2B $2B
 
Property Plant And Equipment $1.6B $1.9B $2.4B $2.6B $3.1B
Long-Term Investments $887.6M $1.1B $1B $1B $1B
Goodwill -- $34.7M $34.7M -- --
Other Intangibles -- $40.3M $62.9M -- --
Other Long-Term Assets $1M $537.2K $452.3K $2M --
Total Assets $3.8B $4.6B $5.2B $5.9B $6.3B
 
Accounts Payable $152.8M $159.3M $254.2M $199.5M $292.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $61M $215.8M $247.2M $315M --
Current Portion Of Capital Lease Obligations -- $1.8M $2M -- --
Other Current Liabilities -- -- $5.7K -- --
Total Current Liabilities $302M $539.8M $737.2M $853.4M $732.8M
 
Long-Term Debt $1.4B $1.3B $1.3B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.4B $2.4B $2.7B $2.8B
 
Common Stock $14M $9.4M $3.9M $1.4M $990.9K
Other Common Equity Adj -- $1.3B $2.2B -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.8M $8.3M $6.9M $8.4M $8.7M
Total Equity $1.7B $2.2B $2.8B $3.2B $3.5B
 
Total Liabilities and Equity $3.8B $4.6B $5.2B $5.9B $6.3B
Cash and Short Terms $506.9M $684.9M $963.7M $1.2B $886M
Total Debt $1.4B $1.5B $1.5B $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $132.5M $324.7M $496.3M $124.6M $616.8M
Depreciation & Amoritzation $205M $221.4M $212.6M $270M $344.3M
Stock-Based Compensation -- -- -$37M -- --
Change in Accounts Receivable $10.1M $2.1M -$168.2M -$20.2M -$390.4M
Change in Inventories -$12.4M -$45.2M -$32.1M -$98.2M -$25.7M
Cash From Operations $557.3M $638.6M $465M $306M $291.3M
 
Capital Expenditures $118.9M $208.7M $424.7M $659.8M $431.1M
Cash Acquisitions -- -- $147.1M $1.6M $46.6M
Cash From Investing -$222.5M -$499.6M -$583.5M -$256.2M -$350M
 
Dividends Paid (Ex Special Dividend) $8.3M -- $229.4K $1.6M --
Special Dividend Paid
Long-Term Debt Issued $425M $188M $308M $424M $1.2B
Long-Term Debt Repaid -$485.2M -$344M -$174M -$200M -$553M
Repurchase of Common Stock $100.3M $36.8M $17.2M -- --
Other Financing Activities -$22.9M -- -- -- --
Cash From Financing -$248.5M -$197.5M $126.7M $115.4M $655.5M
 
Beginning Cash (CF) $141.5M $109.9M $105.9M $170.7M $738.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.6M -$6.5M $57.2M $404.9M $680.7M
Ending Cash (CF) $10M $155.4M $212M $815.2M $1.5B
 
Levered Free Cash Flow $438.4M $429.9M $40.3M -$353.8M -$139.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $133.1M $193.9M $176.6M $149.9M $19.2M
Depreciation & Amoritzation $59.2M $55.7M $87.6M $109.9M $132.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $57.9M -$32.5M -$117.1M -$62.8M $78.7M
Change in Inventories $12.6M $3.5M -$35.7M -$5.1M -$3.4M
Cash From Operations $208.2M $162.3M $97.4M $147.7M $407.6M
 
Capital Expenditures $68.8M $143.7M $186.2M $73M --
Cash Acquisitions -- $20.3M -- $25.4M -$3.1M
Cash From Investing -$175.4M -$231.1M -$184.9M -$90.1M -$235M
 
Dividends Paid (Ex Special Dividend) -- -$14.9K -$74.4K -$42.9K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $100.4M $394.4M --
Long-Term Debt Repaid -- -- -$73.2M -$276.8M --
Repurchase of Common Stock $2.2M $8.5M -- -- $19.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$71.2M $63.9M $81.9M $131.7M $175.5M
 
Beginning Cash (CF) $173.3M $96.8M $183.2M $332.1M $413.6M
Foreign Exchange Rate Adjustment $1.2M $13.1M $21.5M $18.7M $9.5M
Additions / Reductions -$37.2M $8.2M $15.9M $208M $357.5M
Ending Cash (CF) $137.4M $118.2M $220.5M $558.8M $780.7M
 
Levered Free Cash Flow $139.4M $18.6M -$88.8M $74.8M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $298.4M $403M $657.1M $141.8M $331.2M
Depreciation & Amoritzation $218.1M $219.5M $272.8M $338.5M $402M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $11M -$177.5M -$109.8M -$376M -$109.1M
Change in Inventories -$39.3M -$35.6M -$71.7M -$79.7M -$17.8M
Cash From Operations $624.1M $485.2M $459.4M $170.4M $556.2M
 
Capital Expenditures $155.2M $413.8M $631.7M $508.7M --
Cash Acquisitions -- $20.3M $131.9M $50.1M $36.7M
Cash From Investing -$424.3M -$642.3M -$655.2M -$87.5M -$454.1M
 
Dividends Paid (Ex Special Dividend) -$341.1K $253.4K $569.2K $1.2M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.7B --
Long-Term Debt Repaid -- -- -- -$934M --
Repurchase of Common Stock $46.5M $18.7M -$1.2M -- $19.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$230.8M $85.4M $329.7M $135.2M $96.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$179.4M $9.5M $225M $453.7M $313.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $468.9M $71.4M -$172.3M -$338.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $283.4M $361.2M $505.2M $512.8M $221.8M
Depreciation & Amoritzation $164.5M $162.2M $215.2M $262.9M $317.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$21.4M -$201.1M -$137M -$491.3M -$206.6M
Change in Inventories -$30.7M -$21M -$59.5M -$33.4M -$25.3M
Cash From Operations $490.8M $336.3M $314.8M $155.6M $418M
 
Capital Expenditures $144.3M $349.1M $541.6M $339.7M $436.1M
Cash Acquisitions -- $20.3M -- $48.3M $38.1M
Cash From Investing -$284M -$425.8M -$477.7M -$289.4M -$390.4M
 
Dividends Paid (Ex Special Dividend) -- $253.4K $585.3K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $23.1M $282.9M $700.4M $380M
Long-Term Debt Repaid -- -$1.7M -$91.8M -$422.8M -$835M
Repurchase of Common Stock $37.2M $19M -- -- $19.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$201.4M $81.8M $280.5M $291.4M -$273.2M
 
Beginning Cash (CF) $398.7M $333.8M $506.7M $684M $937.3M
Foreign Exchange Rate Adjustment $3.8M $32.9M $73.4M $51M $80.8M
Additions / Reductions $9.2M $25.1M $191M $208.6M -$164.8M
Ending Cash (CF) $411.7M $391.8M $771.1M $943.7M $853.2M
 
Levered Free Cash Flow $346.5M -$12.8M -$226.8M -$184M -$425.7M

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

GET BETTER TRADE IDEAS

Popular

Is PayPal Stock Finally a Buy?
Is PayPal Stock Finally a Buy?

Shares of online payment giant PayPal (NASDAQ:PYPL) have struggled over…

Why Did Sprouts Stock Fall So Much?
Why Did Sprouts Stock Fall So Much?

Shares of health-oriented grocery chain Sprouts Farmers Market (NASDAQ:SFM) have…

Why Did Amazon Go Up So Much?
Why Did Amazon Go Up So Much?

Shares of Amazon (NASDAQ:AMZN) soared late last week, bringing the…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 36x

Alerts

Buy
100
GMED alert for Nov 8

Globus Medical, Inc. [GMED] is up 35.94% over the past day.

Buy
73
GCT alert for Nov 8

GigaCloud Technology, Inc. [GCT] is up 30.05% over the past day.

Buy
84
FROG alert for Nov 8

JFrog Ltd. [FROG] is up 26.96% over the past day.

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

Show me the best stock