Financhill
Buy
57

PCOR Quote, Financials, Valuation and Earnings

Last price:
$76.45
Seasonality move :
6.07%
Day range:
$74.01 - $76.94
52-week range:
$49.46 - $86.67
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.08x
P/B ratio:
8.85x
Volume:
3.1M
Avg. volume:
2.4M
1-year change:
14.79%
Market cap:
$11.4B
Revenue:
$950M
EPS (TTM):
-$0.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $289.2M $400.3M $514.8M $720.2M $950M
Revenue Growth (YoY) 55.15% 38.42% 28.61% 39.89% 31.91%
 
Cost of Revenues $53.2M $71.7M $98.3M $148.4M $174.5M
Gross Profit $236M $328.6M $416.5M $571.8M $775.5M
Gross Profit Margin 81.62% 82.1% 80.9% 79.39% 81.64%
 
R&D Expenses $87M $124.7M $237.3M $271M $300.6M
Selling, General & Admin $231.6M $262.5M $465.1M $591.3M $690.7M
Other Inc / (Exp) $518K -$36.6M -$843K $298K $9.4M
Operating Expenses $318.7M $387.2M $702.4M $862.2M $991.2M
Operating Income -$82.6M -$58.5M -$285.9M -$290.5M -$215.7M
 
Net Interest Expenses $930K $2.1M $2.2M -- --
EBT. Incl. Unusual Items -$83M -$97.2M -$288.9M -$286.5M -$188.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71K -$993K -$23.8M $466K $1.3M
Net Income to Company -$83.1M -$96.2M -$265.2M -$286.9M -$189.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$83.1M -$96.2M -$265.2M -$286.9M -$189.7M
 
Basic EPS (Cont. Ops) -$0.71 -$0.82 -$2.86 -$2.10 -$1.34
Diluted EPS (Cont. Ops) -$0.71 -$0.82 -$2.86 -$2.10 -$1.34
Weighted Average Basic Share $117.7M $117.7M $92.7M $136.5M $142M
Weighted Average Diluted Share $117.7M $117.7M $92.7M $136.5M $142M
 
EBITDA -$67.2M -$68.8M -$250.2M -$221.3M -$114.8M
EBIT -$82.1M -$94.8M -$286.6M -$284.3M -$186.5M
 
Revenue (Reported) $289.2M $400.3M $514.8M $720.2M $950M
Operating Income (Reported) -$82.6M -$58.5M -$285.9M -$290.5M -$215.7M
Operating Income (Adjusted) -$82.1M -$94.8M -$286.6M -$284.3M -$186.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $101.9M $132M $186.4M $247.9M $295.9M
Revenue Growth (YoY) 33.78% 29.54% 41.25% 32.98% 19.35%
 
Cost of Revenues $18.1M $22.7M $37.8M $44.1M $55M
Gross Profit $83.8M $109.3M $148.7M $203.8M $240.9M
Gross Profit Margin 82.27% 82.81% 79.74% 82.2% 81.43%
 
R&D Expenses $34.5M $53.4M $71.5M $72.7M $80.8M
Selling, General & Admin $65.7M $105.4M $149M $181.4M $196.6M
Other Inc / (Exp) $1.3M -$653K -$477K $2.5M $4.3M
Operating Expenses $100.2M $158.9M $220.5M $254.1M $277.4M
Operating Income -$16.4M -$49.6M -$71.8M -$50.4M -$36.5M
 
Net Interest Expenses $573K $521K -- -- --
EBT. Incl. Unusual Items -$15.7M -$50.7M -$70.9M -$43.7M -$26.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $224K $11K $333K $193K -$353K
Net Income to Company -$16M -$50.7M -$71.2M -$43.8M -$26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16M -$50.7M -$71.2M -$43.8M -$26.4M
 
Basic EPS (Cont. Ops) -$0.14 -$0.39 -$0.52 -$0.31 -$0.18
Diluted EPS (Cont. Ops) -$0.14 -$0.39 -$0.52 -$0.31 -$0.18
Weighted Average Basic Share $117.7M $131.4M $137.2M $142.8M $148.1M
Weighted Average Diluted Share $117.7M $131.4M $137.2M $142.8M $148.1M
 
EBITDA -$8.7M -$42M -$54.5M -$25.4M -$2M
EBIT -$15.2M -$50.2M -$70.4M -$43.2M -$26.3M
 
Revenue (Reported) $101.9M $132M $186.4M $247.9M $295.9M
Operating Income (Reported) -$16.4M -$49.6M -$71.8M -$50.4M -$36.5M
Operating Income (Adjusted) -$15.2M -$50.2M -$70.4M -$43.2M -$26.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $375.7M $478.2M $664.3M $892M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.3M $87.6M $137.6M $167.2M $196.6M
Gross Profit $307.4M $390.6M $526.6M $724.8M $913.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $116.4M $212M $256.2M $301.4M $298.3M
Selling, General & Admin $251.4M $411.6M $560.1M $677M $722.3M
Other Inc / (Exp) -$9.5M -$27.6M -$787K $6.7M $14.5M
Operating Expenses $367.8M $623.7M $816.3M $978.4M $1B
Operating Income -$60.4M -$233.1M -$289.7M -$253.5M -$107.5M
 
Net Interest Expenses $1.8M $2.2M -- -- --
EBT. Incl. Unusual Items -$71.7M -$262.9M -$289.9M -$231M -$72.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237K -$1.3M -$23.2M $330K $1.1M
Net Income to Company -- -$261.6M -$266.7M -$231.4M -$73.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.9M -$261.6M -$266.7M -$231.4M -$73.2M
 
Basic EPS (Cont. Ops) -$0.62 -$2.94 -$1.97 -$1.64 -$0.50
Diluted EPS (Cont. Ops) -$0.62 -$2.94 -$1.97 -$1.64 -$0.50
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$51M -$230.2M -$228.2M -$160.5M $14.7M
EBIT -$69.9M -$260.6M -$287.7M -$229.1M -$70.2M
 
Revenue (Reported) $375.7M $478.2M $664.3M $892M $1.1B
Operating Income (Reported) -$60.4M -$233.1M -$289.7M -$253.5M -$107.5M
Operating Income (Adjusted) -$69.9M -$260.6M -$287.7M -$229.1M -$70.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $290.8M $368.7M $518.2M $690M $849.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52.6M $68.5M $107.8M $126.6M $148.8M
Gross Profit $238.2M $300.2M $410.3M $563.3M $700.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $89.3M $176.6M $195.6M $226M $223.7M
Selling, General & Admin $185.9M $335M $430M $515.7M $547.4M
Other Inc / (Exp) -$9.8M -$880K -$824K $5.6M $10.6M
Operating Expenses $275.1M $511.7M $625.6M $741.7M $771.1M
Operating Income -$36.9M -$211.5M -$215.3M -$178.3M -$70.2M
 
Net Interest Expenses $1.5M $1.7M $491K -- --
EBT. Incl. Unusual Items -$48.3M -$214M -$215M -$159.6M -$43.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $468K $177K $709K $573K $400K
Net Income to Company -$48.7M -$214.2M -$215.7M -$160.2M -$43.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.7M -$214.2M -$215.7M -$160.2M -$43.7M
 
Basic EPS (Cont. Ops) -$0.42 -$2.54 -$1.59 -$1.13 -$0.30
Diluted EPS (Cont. Ops) -$0.42 -$2.54 -$1.59 -$1.13 -$0.30
Weighted Average Basic Share $353.2M $333.1M $407.6M $423.7M $440.5M
Weighted Average Diluted Share $353.2M $333.1M $407.6M $423.7M $440.5M
 
EBITDA -$27.9M -$189M -$166.9M -$106.2M $23.3M
EBIT -$46.8M -$212.3M -$213.4M -$158.1M -$41.8M
 
Revenue (Reported) $290.8M $368.7M $518.2M $690M $849.7M
Operating Income (Reported) -$36.9M -$211.5M -$215.3M -$178.3M -$70.2M
Operating Income (Adjusted) -$46.8M -$212.3M -$213.4M -$158.1M -$41.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $118.5M $379.9M $586.1M $296.7M $357.8M
Short Term Investments -- -- -- $285.5M $320.2M
Accounts Receivable, Net $58.2M $77.7M $114M $148.7M $206.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.5M $16.8M $35.2M $44.7M $42.4M
Total Current Assets $201.1M $488M $752.3M $799.2M $955.7M
 
Property Plant And Equipment $110.3M $122.1M $120.5M $118.2M $114.8M
Long-Term Investments -- -- -- -- --
Goodwill $114.5M $126M $540.9M $539.1M $539.4M
Other Intangibles $50.8M $51.8M $229M $221.5M $220.6M
Other Long-Term Assets $8.1M $13.5M $22M $21.9M $18.6M
Total Assets $503.7M $820.8M $1.7B $1.7B $1.9B
 
Accounts Payable $9.4M $9M $15.5M $14.3M $13.2M
Accrued Expenses $18M $14.4M $55.1M $78.8M $83.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $8.6M $10.8M $20.8M $21.6M $27.3M
Total Current Liabilities $224.8M $261.7M $403.7M $531.6M $642.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $757.4M $1.1B $501.4M $623.6M $738M
 
Common Stock $3K $3K $13K $14K $15K
Other Common Equity Adj $20K $187K -$583K -$2.3M -$1.4M
Common Equity -$253.8M -$272.1M $1.2B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$253.8M -$272.1M $1.2B $1.1B $1.2B
 
Total Liabilities and Equity $503.7M $820.8M $1.7B $1.7B $1.9B
Cash and Short Terms $118.5M $379.9M $586.1M $582.2M $678M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $1.1B $264.6M $318.3M $439.3M
Short Term Investments -- -- $293.4M $308.2M $317.7M
Accounts Receivable, Net -- $74.5M $106.7M $145.7M $173.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $23.9M $49.9M $43.1M $54.2M
Total Current Assets -- $1.2B $735.4M $841.9M $1B
 
Property Plant And Equipment -- $117.6M $123.6M $119.9M $101M
Long-Term Investments -- -- -- -- $52.3M
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
 
Accounts Payable -- $8.9M $16.3M $16.9M $25M
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
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $419.5M $553M $659.3M $733.1M
 
Common Stock -- $13K $14K $14K $15K
Other Common Equity Adj -- -$599K -$2.7M -$2.4M -$314K
Common Equity -- -- -- -- --
Total Preferred Equity $10M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.1B $1.1B $1.1B $1.3B
 
Total Liabilities and Equity -- $1.5B $1.7B $1.8B $2B
Cash and Short Terms -- $1.1B $558.1M $626.5M $756.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$83.1M -$96.2M -$265.2M -$286.9M -$189.7M
Depreciation & Amoritzation $14.9M $26M $36.4M $63M $71.6M
Stock-Based Compensation $19.2M $44M $227.2M $162.9M $174.8M
Change in Accounts Receivable -$19.6M -$20.1M -$34.2M -$35.8M -$57.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$7M $21.9M $36.7M $12.6M $92M
 
Capital Expenditures $28M $19M $27.6M $49.4M $45M
Cash Acquisitions -$38.7M -$14.5M -$509.8M -- --
Cash From Investing -$66.7M -$33.5M -$541.8M -$340.5M -$76.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$2.6M -$4.4M -$4.1M --
Cash From Financing $92.8M $272.1M $711.8M $38.7M $41.2M
 
Beginning Cash (CF) $102.8M $121.8M $383.3M $589.2M $299.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.1M $260.5M $206.8M -$289.2M $57.1M
Ending Cash (CF) $121.8M $383.3M $589.2M $299.8M $357.8M
 
Levered Free Cash Flow -$35M $2.9M $9.1M -$36.8M $47M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16M -$50.7M -$71.2M -$43.8M -$26.4M
Depreciation & Amoritzation $6.5M $8.1M $15.9M $17.7M $24.2M
Stock-Based Compensation $10M $38.2M $44.8M $44.8M $48.2M
Change in Accounts Receivable -$3.1M -$7.7M -$18M -$20.4M -$14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $11M $15.1M $6.6M $33.7M $39.3M
 
Capital Expenditures $3.9M $8.7M $12.8M $11.2M $16.3M
Cash Acquisitions -- -$8K -- -- --
Cash From Investing -$3.9M -$8.7M -$308.2M -$30.9M $42.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.5M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$77K -$319K -- -- -$1.6M
Cash From Financing $15.1M $5.4M $4.3M $3.6M $5K
 
Beginning Cash (CF) $282.6M $1.1B $566.3M $312.5M $356.2M
Foreign Exchange Rate Adjustment $51K -$309K -$1.2M -$572K $1.4M
Additions / Reductions $22.3M $11.9M -$297.4M $6.4M $81.6M
Ending Cash (CF) $304.9M $1.1B $267.7M $318.3M $439.3M
 
Levered Free Cash Flow $7.2M $6.5M -$6.2M $22.5M $23M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$261.6M -$266.7M -$231.4M -$73.2M
Depreciation & Amoritzation -- $30.4M $59.6M $68.5M $84.8M
Stock-Based Compensation $22.3M $207.5M $157.1M $179.2M $180.1M
Change in Accounts Receivable -- -$20M -$31.2M -$39.1M -$26.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- $52.1M -$13.7M $74M $207.9M
 
Capital Expenditures $16.1M $21.4M $47.5M $44.2M $51.7M
Cash Acquisitions -$3.3M -$31.2M -$489.8M -- -$25.9M
Cash From Investing -- -$56.1M -$838.4M -$60.4M -$126.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$119K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.5M -- -- --
Cash From Financing -- $775M $46.1M $36M $37M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $771M -$805.9M $49.6M $118.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $30.7M -$61.2M $29.7M $156.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$48.7M -$214.2M -$215.7M -$160.2M -$43.7M
Depreciation & Amoritzation $18.9M $23.3M $46.5M $51.9M $65.1M
Stock-Based Compensation $22.3M $185.9M $115.9M $132.2M $137.5M
Change in Accounts Receivable $3.4M $3.4M $6.4M $3.1M $34.3M
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $40.3M -$10.1M $51.3M $167.1M
 
Capital Expenditures $16.1M $18.6M $38.5M $33.3M $40M
Cash Acquisitions -$3.3M -$20M -- -- -$25.9M
Cash From Investing -$19.4M -$42M -$338.6M -$58.5M -$108.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.5M -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.4M -$4.3M -$270K -- -$1.6M
Cash From Financing $192.1M $694.9M $29.3M $26.7M $22.4M
 
Beginning Cash (CF) $688.1M $1.9B $1.7B $944.4M $1.1B
Foreign Exchange Rate Adjustment $387K -$1M -$2M -$881K $901K
Additions / Reductions $182.7M $693.2M -$319.5M $19.4M $80.6M
Ending Cash (CF) $871.2M $2.6B $1.4B $962.9M $1.2B
 
Levered Free Cash Flow -$6M $21.7M -$48.5M $18M $127.2M

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 5.12% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.05% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.14% over the past day.

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

Show me the best stock