Financhill
Sell
44

PCOR Quote, Financials, Valuation and Earnings

Last price:
$74.24
Seasonality move :
2.02%
Day range:
$73.54 - $75.26
52-week range:
$53.71 - $88.92
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.73x
P/B ratio:
9.44x
Volume:
535K
Avg. volume:
1.3M
1-year change:
-2.93%
Market cap:
$11.6B
Revenue:
$1.2B
EPS (TTM):
-$0.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $400.3M $514.8M $720.2M $950M $1.2B
Revenue Growth (YoY) 38.42% 28.61% 39.89% 31.91% 21.23%
 
Cost of Revenues $74M $104.6M $164.4M $189.6M $220.7M
Gross Profit $326.3M $410.2M $555.8M $760.4M $931.1M
Gross Profit Margin 81.52% 79.69% 77.18% 80.04% 80.84%
 
R&D Expenses $122.3M $233.3M $261.9M $291.4M $308.6M
Selling, General & Admin $262.5M $465.1M $591.3M $690.7M $769.5M
Other Inc / (Exp) -$36.6M -$843K $298K $9.4M $10.4M
Operating Expenses $417.4M $686.9M $836.9M $967.2M $1.1B
Operating Income -$91.1M -$276.6M -$281.1M -$206.8M -$132.2M
 
Net Interest Expenses $2.1M $2.2M $2.1M $2M $1.9M
EBT. Incl. Unusual Items -$97.2M -$288.9M -$286.5M -$188.4M -$104.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$993K -$23.8M $466K $1.3M $1.8M
Net Income to Company -$96.2M -$265.2M -$286.9M -$189.7M -$106M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$96.2M -$265.2M -$286.9M -$189.7M -$106M
 
Basic EPS (Cont. Ops) -$3.56 -$1.98 -$2.10 -$1.34 -$0.72
Diluted EPS (Cont. Ops) -$3.56 -$1.98 -$2.10 -$1.34 -$0.72
Weighted Average Basic Share $27.9M $134M $136.5M $142M $147.4M
Weighted Average Diluted Share $27.9M $134M $136.5M $142M $147.4M
 
EBITDA -$58.5M -$232.7M -$207.8M -$139.8M -$50.4M
EBIT -$91.1M -$276.6M -$281.1M -$206.8M -$132.2M
 
Revenue (Reported) $400.3M $514.8M $720.2M $950M $1.2B
Operating Income (Reported) -$91.1M -$276.6M -$281.1M -$206.8M -$132.2M
Operating Income (Adjusted) -$91.1M -$276.6M -$281.1M -$206.8M -$132.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $132M $186.4M $247.9M $295.9M $338.9M
Revenue Growth (YoY) 29.54% 41.25% 32.98% 19.35% 14.52%
 
Cost of Revenues $24M $41.8M $47.9M $58.8M $72.8M
Gross Profit $108M $144.7M $200M $237M $266.1M
Gross Profit Margin 81.81% 77.6% 80.68% 80.11% 78.53%
 
R&D Expenses $52.3M $68.9M $71.9M $80.1M $86.7M
Selling, General & Admin $105.4M $149M $181.4M $196.6M $197.1M
Other Inc / (Exp) -$653K -$477K $2.5M $4.3M --
Operating Expenses $154.8M $214.1M $249.6M $273.5M $280M
Operating Income -$46.8M -$69.5M -$49.6M -$36.5M -$14M
 
Net Interest Expenses $521K $504K $490K $488K $276K
EBT. Incl. Unusual Items -$50.7M -$70.9M -$43.7M -$26.7M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11K $333K $193K -$353K $479K
Net Income to Company -$50.7M -$71.2M -$43.8M -$26.4M -$9.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.7M -$71.2M -$43.8M -$26.4M -$9.1M
 
Basic EPS (Cont. Ops) -$0.38 -$0.52 -$0.31 -$0.18 -$0.06
Diluted EPS (Cont. Ops) -$0.38 -$0.52 -$0.31 -$0.18 -$0.06
Weighted Average Basic Share $132M $137.2M $142.8M $148.1M $150.3M
Weighted Average Diluted Share $132M $137.2M $142.8M $148.1M $150.3M
 
EBITDA -$36.8M -$50.8M -$29.2M -$12.3M $15.2M
EBIT -$46.8M -$69.5M -$49.6M -$36.5M -$14M
 
Revenue (Reported) $132M $186.4M $247.9M $295.9M $338.9M
Operating Income (Reported) -$46.8M -$69.5M -$49.6M -$36.5M -$14M
Operating Income (Adjusted) -$46.8M -$69.5M -$49.6M -$36.5M -$14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $478.2M $664.3M $892M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.8M $152.8M $182.6M $211.6M $274.1M
Gross Profit $387.4M $511.5M $709.5M $898.2M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $210M $247.9M $290.4M $293.8M $348.8M
Selling, General & Admin $411.6M $560.1M $677M $722.3M $811.1M
Other Inc / (Exp) -$27.6M -$787K $6.7M $14.5M --
Operating Expenses $645.1M $788.3M $952.3M $1B $1.1B
Operating Income -$257.7M -$276.8M -$242.9M -$102.8M -$143.4M
 
Net Interest Expenses $2.2M $1.5M $2M $1.9M $1.3M
EBT. Incl. Unusual Items -$262.9M -$289.9M -$231M -$72.1M -$118.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$23.2M $330K $1.1M $6.7M
Net Income to Company -$261.6M -$266.7M -$231.4M -$73.2M -$125.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$261.6M -$266.7M -$231.4M -$73.2M -$125.5M
 
Basic EPS (Cont. Ops) -- -$1.97 -$1.65 -$0.50 -$0.84
Diluted EPS (Cont. Ops) -$1.63 -$1.97 -$1.65 -$0.50 -$0.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$227M -$207.7M -$163.8M -$18M -$35.5M
EBIT -$257.7M -$276.8M -$242.9M -$102.8M -$143.4M
 
Revenue (Reported) $478.2M $664.3M $892M $1.1B $1.3B
Operating Income (Reported) -$257.7M -$276.8M -$242.9M -$102.8M -$143.4M
Operating Income (Adjusted) -$257.7M -$276.8M -$242.9M -$102.8M -$143.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $368.7M $518.2M $690M $849.7M $973.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71M $119.8M $138M $159.9M $213.4M
Gross Profit $297.7M $398.3M $551.9M $689.7M $760M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $174.8M $189M $217.5M $219.9M $260.2M
Selling, General & Admin $335M $430M $515.7M $547.4M $589M
Other Inc / (Exp) -$880K -$824K $5.6M $10.6M $6.9M
Operating Expenses $506.5M $606.5M $721.9M $755.7M $837.4M
Operating Income -$208.8M -$208.2M -$170M -$66M -$77.4M
 
Net Interest Expenses $1.7M $995K $1.5M $1.4M $859K
EBT. Incl. Unusual Items -$214M -$215M -$159.6M -$43.3M -$57.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177K $709K $573K $400K $5.4M
Net Income to Company -$214.2M -$215.7M -$160.2M -$43.7M -$63.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$214.2M -$215.7M -$160.2M -$43.7M -$63.2M
 
Basic EPS (Cont. Ops) -$1.63 -$1.59 -$1.14 -$0.30 -$0.42
Diluted EPS (Cont. Ops) -$1.63 -$1.59 -$1.14 -$0.30 -$0.42
Weighted Average Basic Share $391.2M $407.6M $423.7M $440.5M $449.9M
Weighted Average Diluted Share $391.2M $407.6M $423.7M $440.5M $449.9M
 
EBITDA -$179.9M -$154.2M -$110.1M -$867K $5.9M
EBIT -$208.8M -$208.2M -$170M -$66M -$77.4M
 
Revenue (Reported) $368.7M $518.2M $690M $849.7M $973.4M
Operating Income (Reported) -$208.8M -$208.2M -$170M -$66M -$77.4M
Operating Income (Adjusted) -$208.8M -$208.2M -$170M -$66M -$77.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $380.1M $586.1M $582.2M $678M $775.4M
Short Term Investments -- -- $285.5M $320.2M $337.7M
Accounts Receivable, Net $91.3M $131M $172.3M $235.4M $280.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.8M $35.2M $44.7M $42.4M $44.1M
Total Current Assets $488M $752.3M $799.2M $955.7M $1.1B
 
Property Plant And Equipment $140.7M $147.6M $176.7M $197.8M $216.4M
Long-Term Investments $3.1M $3.1M $14.1M $11.5M $60.4M
Goodwill $126M $540.9M $539.1M $539.4M $549.7M
Other Intangibles $51.8M $229M $221.5M $220.6M $233.3M
Other Long-Term Assets $13.5M $22M $21.9M $18.6M $20.9M
Total Assets $820.8M $1.7B $1.7B $1.9B $2.1B
 
Accounts Payable $9M $15.5M $14.3M $13.2M $33.1M
Accrued Expenses $14.4M $55.1M $78.8M $83.6M $70.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.8M $20.8M $21.6M $27.3M $21.4M
Total Current Liabilities $261.7M $403.7M $531.6M $642.4M $728M
 
Long-Term Debt $822.9M $88.9M $83.7M $81.5M $74M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $501.4M $623.6M $738M $813M
 
Common Stock $3K $13K $14K $15K $15K
Other Common Equity Adj $187K -$583K -$2.3M -$1.4M -$2.7M
Common Equity -$272.1M $1.2B $1.1B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$272.1M $1.2B $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $820.8M $1.7B $1.7B $1.9B $2.1B
Cash and Short Terms $380.1M $586.1M $582.2M $678M $775.4M
Total Debt $824.4M $90.6M $85.5M $83.5M $76.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $558.1M $626.5M $756.9M $684M
Short Term Investments -- $293.4M $308.2M $317.7M --
Accounts Receivable, Net $90.5M $141M $184.8M $206.1M $253.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.9M $49.9M $43.1M $54.2M --
Total Current Assets $1.2B $735.4M $841.9M $1B $1B
 
Property Plant And Equipment $140.1M $175M $196.8M $203.5M $233.4M
Long-Term Investments $6.6M $14.4M $11.4M $52.3M $44M
Goodwill $137.4M $539M $539.1M $550.2M --
Other Intangibles $63.7M $223.7M $221.2M $234.2M --
Other Long-Term Assets $12.1M $22.1M $18.7M $19.7M --
Total Assets $1.5B $1.7B $1.8B $2B $2.1B
 
Accounts Payable $8.9M $16.3M $16.9M $25M $28.9M
Accrued Expenses $35M $49.1M $82M $78.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $12.4M $30.5M $23.9M $31.2M --
Total Current Liabilities $317.5M $458.9M $561.6M $649M $754M
 
Long-Term Debt $89.6M $85.7M $85.3M $73.9M $63M
Capital Leases -- -- -- -- --
Total Liabilities $419.5M $553M $659.3M $733.1M $834.5M
 
Common Stock $13K $14K $14K $15K $15K
Other Common Equity Adj -$599K -$2.7M -$2.4M -$314K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $1.3B $1.2B
 
Total Liabilities and Equity $1.5B $1.7B $1.8B $2B $2.1B
Cash and Short Terms $1.1B $558.1M $626.5M $756.9M $684M
Total Debt $89.6M $85.7M $85.3M $73.9M $64.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$96.2M -$265.2M -$286.9M -$189.7M -$106M
Depreciation & Amoritzation $32.6M $43.9M $73.2M $71.6M $89.8M
Stock-Based Compensation $44M $227.2M $162.9M $174.8M $186.9M
Change in Accounts Receivable -$19.6M -$34.2M -$35.8M -$57.5M -$39.5M
Change in Inventories -- -- -- -- --
Cash From Operations $21.9M $36.7M $12.6M $92M $196.2M
 
Capital Expenditures $19M $27.6M $49.4M $45M $68.7M
Cash Acquisitions $14.5M $509.8M -- $7.8M $29.7M
Cash From Investing -$33.5M -$541.8M -$340.5M -$76.1M -$150.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$4.4M -$4.1M -- -$1.6M
Cash From Financing $272.1M $711.8M $38.7M $41.2M $36.2M
 
Beginning Cash (CF) $380.1M $586.1M $296.7M $357.8M $437.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $261.4M $206M -$289.4M $58M $79.9M
Ending Cash (CF) $642.5M $791.2M $7.1M $416.6M $515.3M
 
Levered Free Cash Flow $2.9M $9.1M -$36.8M $47M $127.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.7M -$71.2M -$43.8M -$26.4M -$9.1M
Depreciation & Amoritzation $10M $18.7M $20.4M $24.2M $29.2M
Stock-Based Compensation $38.2M $44.8M $44.8M $48.2M $56.2M
Change in Accounts Receivable -$7.7M -$17.6M -$20.4M -$14.7M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $15.1M $6.6M $33.7M $39.3M $88.5M
 
Capital Expenditures $8.7M $12.8M $11.2M $16.3M $20.7M
Cash Acquisitions $8K -- $6M -- --
Cash From Investing -$8.7M -$308.2M -$30.9M $42.3M -$14.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.5M -$1.6M --
Repurchase of Common Stock -- -- -- -- $25.7M
Other Financing Activities -$319K -- -- -$1.6M --
Cash From Financing $5.4M $4.3M $3.6M $5K -$40M
 
Beginning Cash (CF) $1.1B $264.6M $318.3M $439.3M $350.5M
Foreign Exchange Rate Adjustment -$309K -$1.2M -$572K $1.4M -$790K
Additions / Reductions $11.6M -$298.6M $5.8M $83.1M $33.1M
Ending Cash (CF) $1.1B -$35.2M $323.5M $523.8M $382.8M
 
Levered Free Cash Flow $6.5M -$6.2M $22.5M $23M $67.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$261.6M -$266.7M -$231.4M -$73.2M -$125.5M
Depreciation & Amoritzation $30.4M $69.1M $79.1M $76.9M $107.9M
Stock-Based Compensation $207.5M $157.1M $179.2M $180.1M $209.4M
Change in Accounts Receivable -$20M -$30.8M -$39.4M -$26.3M -$31.2M
Change in Inventories -- -- -- -- --
Cash From Operations $52.1M -$13.7M $74M $207.9M $214.4M
 
Capital Expenditures $18.6M $47.5M $44.2M $51.7M $89M
Cash Acquisitions -$31.2M -- $6M $31.6M $45M
Cash From Investing -$56.1M -$838.4M -$60.4M -$126.5M -$136.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$119K --
Repurchase of Common Stock -- -- -- -- $128.8M
Other Financing Activities -$4.5M -- -- -- --
Cash From Financing $775M $46.1M $36M $37M -$158M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $771M -$807.7M $50.6M $121M -$81.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.7M -$61.2M $29.7M $156.1M $125.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$214.2M -$215.7M -$160.2M -$43.7M -$63.2M
Depreciation & Amoritzation $28.9M $54M $59.9M $65.1M $83.3M
Stock-Based Compensation $185.9M $115.9M $132.2M $137.5M $160M
Change in Accounts Receivable $3.4M $6.7M $3.1M $34.3M $42.6M
Change in Inventories -- -- -- -- --
Cash From Operations $40.3M -$10.1M $51.3M $167.1M $185.3M
 
Capital Expenditures $18.6M $38.5M $33.3M $40M $60.3M
Cash Acquisitions $20M -- $6M $29.7M $45M
Cash From Investing -$42M -$338.6M -$58.5M -$108.9M -$95.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.5M -$1.6M --
Repurchase of Common Stock -- -- -- -- $128.8M
Other Financing Activities -$4.3M -$270K -- -$1.6M -$49.9M
Cash From Financing $694.9M $29.3M $26.7M $22.4M -$171.8M
 
Beginning Cash (CF) $2.5B $1.4B $959.8M $1.2B $988.5M
Foreign Exchange Rate Adjustment -$1M -$2M -$881K $901K $1.2M
Additions / Reductions $692.2M -$321.5M $18.5M $81.5M -$80.4M
Ending Cash (CF) $3.2B $1.1B $977.4M $1.3B $909.3M
 
Levered Free Cash Flow $21.7M -$48.5M $18M $127.2M $125M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock