Financhill
Buy
67

PFS Quote, Financials, Valuation and Earnings

Last price:
$20.49
Seasonality move :
-2.9%
Day range:
$20.37 - $20.50
52-week range:
$14.34 - $21.29
Dividend yield:
4.69%
P/E ratio:
10.43x
P/S ratio:
1.96x
P/B ratio:
0.97x
Volume:
326K
Avg. volume:
928.4K
1-year change:
7.05%
Market cap:
$2.7B
Revenue:
$1.1B
EPS (TTM):
$1.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $436.7M $488.7M $553.3M $695.5M $1.1B
Revenue Growth (YoY) 0.29% 11.93% 13.21% 25.71% 63.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $81K $255K $181K $30K -$3M
Operating Expenses -$127.6M -$227.1M -$240.1M -$183.6M -$206.5M
Operating Income $127.6M $227.1M $240.1M $183.6M $206.5M
 
Net Interest Expenses $17.2M $9.8M $9.9M $56.9M $96M
EBT. Incl. Unusual Items $127.6M $227.1M $240.1M $175.8M $149.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.6M $59.2M $64.5M $47.4M $34.1M
Net Income to Company $97M $167.9M $175.6M $128.4M $115.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $97M $167.9M $175.6M $128.4M $115.5M
 
Basic EPS (Cont. Ops) $1.39 $2.20 $2.35 $1.72 $1.05
Diluted EPS (Cont. Ops) $1.39 $2.19 $2.35 $1.71 $1.05
Weighted Average Basic Share $69.5M $76.5M $74.7M $74.8M $109.7M
Weighted Average Diluted Share $69.6M $76.6M $74.8M $74.9M $109.7M
 
EBITDA -- -- -- -- --
EBIT $178.3M $263.4M $288.7M $392.1M $595.1M
 
Revenue (Reported) $436.7M $488.7M $553.3M $695.5M $1.1B
Operating Income (Reported) $127.6M $227.1M $240.1M $183.6M $206.5M
Operating Income (Adjusted) $178.3M $263.4M $288.7M $392.1M $595.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.8M $149.9M $177.3M $349.2M $353.7M
Revenue Growth (YoY) 8.09% 22.11% 18.27% 96.93% 1.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $27K -$3K $13K $2K --
Operating Expenses -$50.2M -$60.1M -$42.3M -$80.8M -$101.6M
Operating Income $50.2M $60.1M $42.3M $80.8M $101.6M
 
Net Interest Expenses $2.1M $2.7M $17M $28.8M $29.9M
EBT. Incl. Unusual Items $50.2M $60.1M $37.4M $65.3M $101.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.9M $16.7M $8.8M $18.9M $29.9M
Net Income to Company $37.3M $43.4M $28.5M -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.3M $43.4M $28.5M $46.4M $71.7M
 
Basic EPS (Cont. Ops) $0.49 $0.58 $0.38 $0.36 $0.55
Diluted EPS (Cont. Ops) $0.49 $0.58 $0.38 $0.36 $0.55
Weighted Average Basic Share $76.6M $74.3M $74.9M $129.9M $130.5M
Weighted Average Diluted Share $76.7M $74.4M $74.9M $130M $130.6M
 
EBITDA -- -- -- -- --
EBIT $58.5M $72.3M $99.4M $204.1M $233.6M
 
Revenue (Reported) $122.8M $149.9M $177.3M $349.2M $353.7M
Operating Income (Reported) $50.2M $60.1M $42.3M $80.8M $101.6M
Operating Income (Adjusted) $58.5M $72.3M $99.4M $204.1M $233.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $487.5M $520.1M $670.1M $987.1M $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $284K $152K $64K -$3M --
Operating Expenses -$231.8M -$209.5M -$215.2M -$165.8M -$378.8M
Operating Income $231.8M $209.5M $215.2M $165.8M $378.8M
 
Net Interest Expenses $11.9M $7M $43.8M $89.5M $113.3M
EBT. Incl. Unusual Items $227.9M $224.9M $203.3M $126.7M $358.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.8M $61M $53.2M $32.4M $102.4M
Net Income to Company $171.2M $163.9M $150.1M -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $171.2M $163.9M $150.1M $94.3M $256.3M
 
Basic EPS (Cont. Ops) $2.23 $2.18 $2.01 $1.04 $1.97
Diluted EPS (Cont. Ops) $2.23 $2.18 $2.01 $1.04 $1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $267.9M $258.2M $374.4M $510.4M $873.6M
 
Revenue (Reported) $487.5M $520.1M $670.1M $987.1M $1.4B
Operating Income (Reported) $231.8M $209.5M $215.2M $165.8M $378.8M
Operating Income (Adjusted) $267.9M $258.2M $374.4M $510.4M $873.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $366.5M $397.9M $512.4M $803.9M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $258K $154K $37K -$3M $87K
Operating Expenses -$175M -$172.8M -$145.6M -$123.6M -$295.9M
Operating Income $175M $172.8M $145.6M $123.6M $295.9M
 
Net Interest Expenses $8M $5.2M $39.1M $71.7M $89M
EBT. Incl. Unusual Items $175M $172.8M $136M $86.9M $295.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.4M $46.2M $34.9M $19.9M $88.2M
Net Income to Company $130.6M $126.6M $101.1M $20.6M $136M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130.6M $126.6M $101.1M $67M $207.7M
 
Basic EPS (Cont. Ops) $1.71 $1.69 $1.35 $0.67 $1.59
Diluted EPS (Cont. Ops) $1.70 $1.69 $1.35 $0.67 $1.59
Weighted Average Basic Share $229.8M $224.4M $224.4M $308.2M $391.3M
Weighted Average Diluted Share $230M $224.7M $224.4M $308.2M $391.4M
 
EBITDA -- -- -- -- --
EBIT $203.6M $198.4M $284M $402.2M $680.7M
 
Revenue (Reported) $366.5M $397.9M $512.4M $803.9M $1B
Operating Income (Reported) $175M $172.8M $145.6M $123.6M $295.9M
Operating Income (Adjusted) $203.6M $198.4M $284M $402.2M $680.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $404.4M $506.3M $186.5M $180.2M $205.9M
Short Term Investments $1.1B $2.1B $1.8B $1.7B $2.8B
Accounts Receivable, Net $46.5M $42M $51.9M $59M $91.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $602.7M $789.1M $263.9M $279.2M $306.6M
 
Property Plant And Equipment $117.1M $129.4M $140.4M $127.9M $181.9M
Long-Term Investments $295.2M $306.9M $219.8M $184.4M $454.6M
Goodwill $443M $443.6M $443.6M $443.6M $624.1M
Other Intangibles $23.2M $20.6M $17.3M $14.3M $195.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $12.9B $13.8B $13.8B $14.3B $24.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.3B $9.5B $9.8B $10.2B $18.2B
 
Long-Term Debt $356.6M $244.3M $529.4M $895.5M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $12.1B $12.2B $12.6B $21.5B
 
Common Stock $832K $832K $832K $832K $1.4M
Other Common Equity Adj $17.7M $6.9M -$165M -$141.1M -$135.4M
Common Equity $1.6B $1.7B $1.6B $1.7B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.7B $1.6B $1.7B $2.6B
 
Total Liabilities and Equity $12.9B $13.8B $13.8B $14.3B $24.1B
Cash and Short Terms $1.6B $2.8B $2B $1.9B $3B
Total Debt $1.1B $562.9M $1.3B $2B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $296.5M $183.9M $188.6M $244.1M $301.6M
Short Term Investments $1.9B $1.8B $1.7B $2.7B --
Accounts Receivable, Net $40.9M $45.1M $55.7M $89.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $547.8M $232M $261.5M $343.8M $398.3M
 
Property Plant And Equipment $126.8M $143.5M $130.5M $190.4M $168.1M
Long-Term Investments $319.1M $216.4M $256.4M $244M $246.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $13.4B $13.6B $14.1B $24B $24.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.1B $9.2B $9.1B $15.1B $15.8B
 
Long-Term Debt $228.5M $486.2M $879.1M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $12.1B $12.5B $21.4B $22.1B
 
Common Stock $832K $832K $832K $1.4M $1.4M
Other Common Equity Adj $7.8M -$174.5M -$195.1M -$93M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.6B $1.6B $2.6B $2.8B
 
Total Liabilities and Equity $13.4B $13.6B $14.1B $24B $24.8B
Cash and Short Terms $2.4B $2B $1.8B $3B --
Total Debt $576.2M $1B $2B $2.6B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97M $167.9M $175.6M $128.4M $115.5M
Depreciation & Amoritzation $20M $22.7M $23.7M $22.2M $54.6M
Stock-Based Compensation $7.9M $10M $13.7M $10.8M $12.2M
Change in Accounts Receivable $8.5M $4.5M -$9.9M -$7.1M -$5M
Change in Inventories -- -- -- -- --
Cash From Operations $105.2M $156.3M $202.1M $169.9M $426.4M
 
Capital Expenditures $12.8M $13.8M $9.4M $7.5M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$506.3M -$716.1M -$649.3M -$466.1M $507.7M
 
Dividends Paid (Ex Special Dividend) $65.8M $71.5M $72M $72.4M $101M
Special Dividend Paid
Long-Term Debt Issued $2.4B $913.7M $4B $534.8M $857.1M
Long-Term Debt Repaid -$2.3B -$1.5B -$3.3B -$58.4M -$1.4B
Repurchase of Common Stock $21.2M $20.7M $46.5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $746.7M $739.9M -$78.7M $290M -$908.4M
 
Beginning Cash (CF) $145.7M $532.4M $712.5M $186.4M $180.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $345.6M $180.1M -$526M -$6.3M $25.7M
Ending Cash (CF) $418.1M $712.5M $186.5M $180.2M $205.9M
 
Levered Free Cash Flow $92.4M $142.5M $192.7M $162.4M $425.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $37.3M $43.4M $28.5M -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.5M $3.1M $2.6M $3.5M $2.6M
Change in Accounts Receivable $9.8M -$2.3M -$1.9M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $35.3M $51.2M $41.3M $70M $98M
 
Capital Expenditures $2.7M $1.9M $2.9M $1.3M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$377M $4.5M -$92.6M -$17.7M -$242.3M
 
Dividends Paid (Ex Special Dividend) $17.8M $18.1M $18.1M $31.4M $31.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $178M $1.3B $62.3M -- --
Long-Term Debt Repaid -$253.9M -$1.2B -$25.9M -- --
Repurchase of Common Stock $13.9M -$1K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $136.8M -$148.4M $31.7M -$98.8M $187M
 
Beginning Cash (CF) $710.2M $277.5M $208.9M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$204.9M -$92.7M -$19.6M -$46.5M $42.7M
Ending Cash (CF) $505.3M $184.9M $189.3M -- --
 
Levered Free Cash Flow $32.6M $49.3M $38.4M $68.7M $96.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $171.2M $163.9M $150.1M -- --
Depreciation & Amoritzation $22.8M $23.5M $22.6M -- --
Stock-Based Compensation $8.8M $13.8M $12.3M $9.8M $11.2M
Change in Accounts Receivable $8.1M -$4.3M -$10.6M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $184.1M $192.9M $169M $233.8M $617.6M
 
Capital Expenditures $14.2M $13.3M $7.4M $4.4M $5.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$581.9M -$669.2M -$507.7M $667.9M -$1.1B
 
Dividends Paid (Ex Special Dividend) $70.7M $72.3M $72.1M $86.1M $127M
Special Dividend Paid
Long-Term Debt Issued $1.3B $2.5B $2.2B -- --
Long-Term Debt Repaid -$1.8B -$2B -$1.5B -- --
Repurchase of Common Stock $27.8M $53.3M $1K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $392.9M $155.9M $343.2M -$846.9M $583.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.8M -$320.4M $4.4M $54.8M $57.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $169.9M $179.6M $161.5M $229.4M $612.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $130.6M $126.6M $101.1M $20.6M $136M
Depreciation & Amoritzation $6.1M $6.1M $5.7M $5.4M $33.3M
Stock-Based Compensation $7M $10.8M $9.4M $8.4M $7.4M
Change in Accounts Receivable $5.6M -$3.1M -$3.8M -$7.6M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $122.7M $159.4M $126.3M $190.2M $378.4M
 
Capital Expenditures $8.3M $7.9M $5.9M $2.8M $6.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$525M -$478.2M -$336.6M $797.4M -$850.6M
 
Dividends Paid (Ex Special Dividend) $54M $54.8M $54.9M $68.5M $94.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $728M $2.3B $508.8M $221.2M $504.5M
Long-Term Debt Repaid -$1.3B -$1.8B -$58.4M -- -$327.7M
Repurchase of Common Stock $13.9M $46.5M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $375.2M -$208.8M $213.1M -$923.8M $567.9M
 
Beginning Cash (CF) $1.9B $1.4B $629.1M $338.6M $440M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.1M -$527.6M $2.8M $63.8M $95.7M
Ending Cash (CF) $1.9B $890.7M $631.9M $448.9M $493M
 
Levered Free Cash Flow $114.4M $151.5M $120.4M $187.4M $371.7M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock