Financhill
Sell
47

PARR Quote, Financials, Valuation and Earnings

Last price:
$17.92
Seasonality move :
1.93%
Day range:
$17.48 - $18.11
52-week range:
$11.86 - $29.70
Dividend yield:
0%
P/E ratio:
2.70x
P/S ratio:
0.13x
P/B ratio:
0.88x
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
-39.57%
Market cap:
$972.9M
Revenue:
$8B
EPS (TTM):
-$1.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.7B $7.3B $8.2B $8B
Revenue Growth (YoY) -42.15% 50.73% 55.45% 12.43% -3.13%
 
Cost of Revenues $3B $4.4B $6.5B $7B $7.2B
Gross Profit $87.1M $277.4M $846M $1.3B $741.7M
Gross Profit Margin 2.79% 5.89% 11.56% 15.48% 9.3%
 
R&D Expenses -- $9.6M $9M $11.4M $12.5M
Selling, General & Admin $41.3M $48.1M $62.4M $91.4M $108.8M
Other Inc / (Exp) -$128M $56.6M -$8.2M $171K $7.7M
Operating Expenses $318.7M $347.8M $404.6M $588.4M $705.7M
Operating Income -$231.6M -$70.4M $441.4M $685.6M $36M
 
Net Interest Expenses $70.2M $66.5M $68.3M $72.5M $82.8M
EBT. Incl. Unusual Items -$429.8M -$80.3M $364.9M $613.3M -$39M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20.7M $1M $710K -$115.3M -$5.7M
Net Income to Company -$409.1M -$81.3M $364.2M $728.6M -$33.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$409.1M -$81.3M $364.2M $728.6M -$33.3M
 
Basic EPS (Cont. Ops) -$7.68 -$1.40 $6.12 $12.14 -$0.59
Diluted EPS (Cont. Ops) -$7.68 -$1.40 $6.08 $11.94 -$0.59
Weighted Average Basic Share $53.3M $58.3M $59.5M $60M $56.8M
Weighted Average Diluted Share $53.3M $58.3M $59.9M $61M $56.8M
 
EBITDA -$269.5M $80.5M $533M $805.6M $175.4M
EBIT -$359.6M -$13.8M $433.2M $685.8M $43.8M
 
Revenue (Reported) $3.1B $4.7B $7.3B $8.2B $8B
Operating Income (Reported) -$231.6M -$70.4M $441.4M $685.6M $36M
Operating Income (Adjusted) -$359.6M -$13.8M $433.2M $685.8M $43.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $888.7M $1.4B $1.7B $2B $1.7B
Revenue Growth (YoY) -26.2% 51.94% 24.8% 17.54% -11.9%
 
Cost of Revenues $911.7M $1.4B $1.3B $1.8B $1.6B
Gross Profit -$23.1M -$23.7M $371.8M $200.7M $149.1M
Gross Profit Margin -2.6% -1.76% 22.06% 10.13% 8.54%
 
R&D Expenses -- -- $2.8M $2M --
Selling, General & Admin $11.9M $15.9M $19.3M $41.8M $24.2M
Other Inc / (Exp) $65.1M -$61K -$12.3M $7.8M $7.8M
Operating Expenses $86.1M $97.3M $105.2M $197M $172.4M
Operating Income -$109.1M -$121M $266.7M $3.7M -$23.3M
 
Net Interest Expenses $18.2M $16.4M $16.3M $17.9M $21.8M
EBT. Incl. Unusual Items -$62.2M -$137.5M $238.1M -$6.4M -$37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$437K $213K -$2.6M -$6.9M
Net Income to Company -$62.2M -$137.1M $237.9M -$3.8M -$30.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.2M -$137.1M $237.9M -$3.8M -$30.4M
 
Basic EPS (Cont. Ops) -$1.15 -$2.31 $3.96 -$0.06 -$0.57
Diluted EPS (Cont. Ops) -$1.15 -$2.31 $3.90 -$0.06 -$0.57
Weighted Average Basic Share $54.3M $59.4M $60.1M $59M $53.8M
Weighted Average Diluted Share $54.3M $59.4M $61M $59M $53.8M
 
EBITDA -$21.2M -$97.3M $278.7M $44.2M $21.1M
EBIT -$44.1M -$121.1M $254.4M $11.5M -$15.4M
 
Revenue (Reported) $888.7M $1.4B $1.7B $2B $1.7B
Operating Income (Reported) -$109.1M -$121M $266.7M $3.7M -$23.3M
Operating Income (Adjusted) -$44.1M -$121.1M $254.4M $11.5M -$15.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $5.2B $7.7B $8.5B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $4.9B $6.4B $7.4B $7B
Gross Profit $91.5M $276.7M $1.2B $1.1B $690.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $10.4M $10.6M --
Selling, General & Admin $41.4M $52.1M $65.8M $113.9M $91.3M
Other Inc / (Exp) $46.4M -$8.5M -$20.5M $20.3M $7.8M
Operating Expenses $319.6M $359M $412.5M $680.3M $681.1M
Operating Income -$228.1M -$82.3M $829.1M $422.6M $9M
 
Net Interest Expenses $69.7M $64.7M $68.1M $74.1M $86.8M
EBT. Incl. Unusual Items -$251.4M -$155.5M $740.5M $368.8M -$69.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M $584K $1.4M -$118.2M -$10M
Net Income to Company -$249M -$156.1M $739.1M $487M -$60M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$249M -$156.1M $739.1M $487M -$60M
 
Basic EPS (Cont. Ops) -$4.65 -$2.63 $12.38 $8.16 -$1.12
Diluted EPS (Cont. Ops) -$4.65 -$2.64 $12.27 $7.99 -$1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$90.1M $4.3M $909M $571M $152.3M
EBIT -$181.8M -$90.8M $808.6M $442.9M $16.8M
 
Revenue (Reported) $2.8B $5.2B $7.7B $8.5B $7.7B
Operating Income (Reported) -$228.1M -$82.3M $829.1M $422.6M $9M
Operating Income (Adjusted) -$181.8M -$90.8M $808.6M $442.9M $16.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $888.7M $1.4B $1.7B $2B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $911.7M $1.4B $1.3B $1.8B $1.6B
Gross Profit -$23.1M -$23.7M $371.8M $200.7M $149.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $2.8M $2M --
Selling, General & Admin $11.9M $15.9M $19.3M $41.8M $24.2M
Other Inc / (Exp) $65.1M -$61K -$12.3M $7.8M $7.8M
Operating Expenses $86.1M $97.3M $105.2M $197M $172.4M
Operating Income -$109.1M -$121M $266.7M $3.7M -$23.3M
 
Net Interest Expenses $18.2M $16.4M $16.3M $17.9M $21.8M
EBT. Incl. Unusual Items -$62.2M -$137.5M $238.1M -$6.4M -$37.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$437K $213K -$2.6M -$6.9M
Net Income to Company -$62.2M -$137.1M $237.9M -$3.8M -$30.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.2M -$137.1M $237.9M -$3.8M -$30.4M
 
Basic EPS (Cont. Ops) -$1.15 -$2.31 $3.96 -$0.06 -$0.57
Diluted EPS (Cont. Ops) -$1.15 -$2.31 $3.90 -$0.06 -$0.57
Weighted Average Basic Share $54.3M $59.4M $60.1M $59M $53.8M
Weighted Average Diluted Share $54.3M $59.4M $61M $59M $53.8M
 
EBITDA -$21.2M -$97.3M $278.7M $44.2M $21.1M
EBIT -$44.1M -$121.1M $254.4M $11.5M -$15.4M
 
Revenue (Reported) $888.7M $1.4B $1.7B $2B $1.7B
Operating Income (Reported) -$109.1M -$121M $266.7M $3.7M -$23.3M
Operating Income (Adjusted) -$44.1M -$121.1M $254.4M $11.5M -$15.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.3M $112.2M $490.9M $279.1M $191.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $111.7M $195.1M $252.9M $367.2M $398.1M
Inventory $429.9M $790.3M $1B $1.2B $1.1B
Prepaid Expenses $14.9M $14.1M $45.6M $106.5M $19.7M
Other Current Assets $6.9M $4.3M $5.6M $10.8M $21.3M
Total Current Assets $636.5M $1.1B $1.9B $2B $1.8B
 
Property Plant And Equipment $1.3B $1.2B $1.2B $1.4B $1.6B
Long-Term Investments -- -- -- $101.8M $98.8M
Goodwill $128M $127.3M $129.3M $129.3M $129.3M
Other Intangibles $18.9M $16.2M $13.6M $10.9M $9.5M
Other Long-Term Assets $60.6M $56.3M $69.3M $186.7M $235.1M
Total Assets $2.1B $2.6B $3.3B $3.9B $3.8B
 
Accounts Payable $106.9M $154.5M $151.4M $391.3M $436.8M
Accrued Expenses $53.2M $59.4M $68.3M $91.9M $76.4M
Current Portion Of Long-Term Debt $59.9M $10.8M $11M $4.3M $4.9M
Current Portion Of Capital Lease Obligations $57M $53.6M $66.1M $72.8M $80.2M
Other Current Liabilities $423.7M $737.7M $904.1M $622.1M $213.7M
Total Current Liabilities $878.7M $1.4B $1.8B $1.5B $1.1B
 
Long-Term Debt $648.7M $553.7M $494.6M $646.6M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.3B $2.6B $2.5B $2.6B
 
Common Stock $540K $602K $604K $597K $552K
Other Common Equity Adj -- -- -- -- --
Common Equity $246.3M $265.7M $644.5M $1.3B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $246.3M $265.7M $644.5M $1.3B $1.2B
 
Total Liabilities and Equity $2.1B $2.6B $3.3B $3.9B $3.8B
Cash and Short Terms $68.3M $112.2M $490.9M $279.1M $191.9M
Total Debt $708.6M $564.6M $505.5M $650.9M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $214.7M $140.9M $661.3M $228.3M $133.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $155.9M $235.3M $277.7M $448.5M $384.3M
Inventory $579.2M $1B $929.6M $1.1B $1.1B
Prepaid Expenses $10M $11.1M $40.5M $13.5M $13.1M
Other Current Assets $6.1M $5M $16.7M $12.7M $22.3M
Total Current Assets $976.7M $1.5B $1.9B $1.9B $1.6B
 
Property Plant And Equipment $1.3B $1.2B $1.2B $1.4B $1.6B
Long-Term Investments -- -- -- $107.2M $107M
Goodwill $128M $127.3M $129.3M $129.3M $129.3M
Other Intangibles $18.2M $15.6M $12.9M $10.3M $9.3M
Other Long-Term Assets $62.8M $83M $63.7M $220.5M $269.4M
Total Assets $2.5B $2.9B $3.3B $3.8B $3.8B
 
Accounts Payable $136.6M $318M $188.1M $436.2M $410.7M
Accrued Expenses $48M $59.3M $63.5M $60.4M $60.4M
Current Portion Of Long-Term Debt $58.8M $10.8M -- $4.2M $4.8M
Current Portion Of Capital Lease Obligations $57.9M $55.4M $66.5M $68.8M $88.3M
Other Current Liabilities $592.6M $1B $871.6M $685.3M $220.8M
Total Current Liabilities $1.2B $1.8B $1.6B $1.4B $1B
 
Long-Term Debt $597.2M $576.5M $530.6M $635.3M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.8B $2.4B $2.5B $2.6B
 
Common Stock $601K $601K $610K $590K $523K
Other Common Equity Adj -- -- $8.1M $8.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $276.1M $125.9M $888M $1.3B $1.1B
 
Total Liabilities and Equity $2.5B $2.9B $3.3B $3.8B $3.8B
Cash and Short Terms $214.7M $140.9M $661.3M $228.3M $133.7M
Total Debt $656M $587.3M $534.3M $639.5M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$409.1M -$81.3M $364.2M $728.6M -$33.3M
Depreciation & Amoritzation $90M $94.2M $99.8M $119.8M $131.6M
Stock-Based Compensation $7.3M $8.2M $9.4M $11.6M $25.7M
Change in Accounts Receivable $117.8M -$84M -$57.4M -$112.4M -$26M
Change in Inventories $171.9M -$350.7M -$254.4M $180.2M $62.9M
Cash From Operations -$37.2M -$27.6M $452.6M $579.2M $83.8M
 
Capital Expenditures $63.5M $29.5M $53M $82.3M $135.5M
Cash Acquisitions -- -- -$35.5M -$595.4M --
Cash From Investing -$63.5M $74.6M -$87.3M -$659M -$134M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250.4M $186.8M $384.9M $1.5B $4.7B
Long-Term Debt Repaid -$159.5M -$329.3M -$446.9M -$1.3B -$4.1B
Repurchase of Common Stock -$1.2M -$2.1M -$7.8M -$67.8M -$142M
Other Financing Activities -$47.2M $56.3M $76.8M -$230M -$556.2M
Cash From Financing $42.6M -$1.1M $13.4M -$135.6M -$37M
 
Beginning Cash (CF) $128.4M $70.3M $116.2M $494.9M $279.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.1M $45.9M $378.7M -$215.5M -$87.2M
Ending Cash (CF) $70.3M $116.2M $494.9M $279.4M $192.3M
 
Levered Free Cash Flow -$100.7M -$57.2M $399.6M $496.9M -$51.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$62.2M -$137.1M $237.9M -$3.8M -$30.4M
Depreciation & Amoritzation -- $23.8M $24.4M $32.7M $36.6M
Stock-Based Compensation $1.9M $3.7M $2.3M $16.4M $3.5M
Change in Accounts Receivable -$45M -$40.3M -$24.9M -$81.2M $13.8M
Change in Inventories -$139.1M -$236.7M $112.3M $27.3M $31.9M
Cash From Operations -$30.7M -$7.7M $139.1M $25.4M -$1.4M
 
Capital Expenditures $8.2M $16.3M $13.2M $22.6M $40.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $94.7M -$16.3M -$2.5M -$22.6M -$40.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.4M $88.2M $541.8M $527M $1.4B
Long-Term Debt Repaid -$86.7M -$70.1M -$521.3M -$545.6M -$1.4B
Repurchase of Common Stock -$1.3M -$6.4M -$2.6M -$34.1M -$51.1M
Other Financing Activities $43.7M $40.9M $9.5M -$934K -$72K
Cash From Financing $82.5M $52.6M $33.8M -$53.6M -$15.9M
 
Beginning Cash (CF) $70.3M $116.2M $494.9M $279.4M $192.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $146.4M $28.7M $170.4M -$50.8M -$58.2M
Ending Cash (CF) $216.7M $144.9M $665.3M $228.6M $134.1M
 
Levered Free Cash Flow -$38.9M -$24M $125.9M $2.8M -$42.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$249M -$156.1M $739.1M $487M -$60M
Depreciation & Amoritzation -- $118M $100.3M $128.1M $135.5M
Stock-Based Compensation $7.6M $9.9M $8M $25.7M $12.8M
Change in Accounts Receivable $41.8M -$79.2M -$42M -$168.7M $68.9M
Change in Inventories -$87.2M -$448.2M $94.6M $95.2M $67.5M
Cash From Operations -$82.5M -$4.6M $599.4M $465.5M $56.9M
 
Capital Expenditures $56.8M $37.7M $49.9M $91.7M $153.8M
Cash Acquisitions -- -- -$35.5M -$595.4M --
Cash From Investing $46.2M -$36.3M -$73.5M -$679.2M -$152.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $234.8M $235.5M $838.5M $1.4B $5.6B
Long-Term Debt Repaid -$181.4M -$312.7M -$898.1M -$1.3B -$4.9B
Repurchase of Common Stock -$2.5M -$7.2M -$4M -$99.4M -$159M
Other Financing Activities $50.3M $53.5M $45.3M -$240.4M -$555.3M
Cash From Financing $188.5M -$31M -$5.5M -$223M $792K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $152.2M -$71.9M $520.4M -$436.7M -$94.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$139.2M -$42.3M $549.5M $373.8M -$96.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$62.2M -$137.1M $237.9M -$3.8M -$30.4M
Depreciation & Amoritzation -- $23.8M $24.4M $32.7M $36.6M
Stock-Based Compensation $1.9M $3.7M $2.3M $16.4M $3.5M
Change in Accounts Receivable -$45M -$40.3M -$24.9M -$81.2M $13.8M
Change in Inventories -$139.1M -$236.7M $112.3M $27.3M $31.9M
Cash From Operations -$30.7M -$7.7M $139.1M $25.4M -$1.4M
 
Capital Expenditures $8.2M $16.3M $13.2M $22.6M $40.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $94.7M -$16.3M -$2.5M -$22.6M -$40.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39.4M $88.2M $541.8M $527M $1.4B
Long-Term Debt Repaid -$86.7M -$70.1M -$521.3M -$545.6M -$1.4B
Repurchase of Common Stock -$1.3M -$6.4M -$2.6M -$34.1M -$51.1M
Other Financing Activities $43.7M $40.9M $9.5M -$934K -$72K
Cash From Financing $82.5M $52.6M $33.8M -$53.6M -$15.9M
 
Beginning Cash (CF) $70.3M $116.2M $494.9M $279.4M $192.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $146.4M $28.7M $170.4M -$50.8M -$58.2M
Ending Cash (CF) $216.7M $144.9M $665.3M $228.6M $134.1M
 
Levered Free Cash Flow -$38.9M -$24M $125.9M $2.8M -$42.3M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock