Financhill
Buy
58

PINE Quote, Financials, Valuation and Earnings

Last price:
$20.14
Seasonality move :
-9.89%
Day range:
$19.50 - $19.90
52-week range:
$13.10 - $20.07
Dividend yield:
5.84%
P/E ratio:
206.57x
P/S ratio:
4.62x
P/B ratio:
1.05x
Volume:
150.9K
Avg. volume:
160.3K
1-year change:
21.38%
Market cap:
$294.7M
Revenue:
$60.5M
EPS (TTM):
-$0.22
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $30.1M $45.2M $45.6M $52.2M $60.5M
Revenue Growth (YoY) 56.53% 50% 1% 14.42% 15.9%
 
Cost of Revenues $19.6M $32.8M $36.7M $37.6M $39.8M
Gross Profit $10.5M $12.4M $9M $14.6M $20.8M
Gross Profit Margin 34.9% 27.36% 19.61% 27.95% 34.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.7M $33.1M $6.4M $2M --
Operating Expenses $5M $2M $1.9M $2.3M $2.3M
Operating Income $5.5M $10.4M $7M $12.3M $18.5M
 
Net Interest Expenses $3.7M $9.5M $10.2M $12M $16.3M
EBT. Incl. Unusual Items $11.5M $34M $3.3M $2.3M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $11.5M $34M $3.3M $2.3M -$2.9M
 
Minority Interest in Earnings $1.5M $4.2M $349K $188K -$228K
Net Income to Common Excl Extra Items $11.5M $34M $3.3M $2.3M -$2.9M
 
Basic EPS (Cont. Ops) $1.02 $2.48 $0.21 $0.15 -$0.22
Diluted EPS (Cont. Ops) $0.89 $2.17 $0.19 $0.14 -$0.22
Weighted Average Basic Share $9.8M $12M $13.9M $13.9M $14.3M
Weighted Average Diluted Share $11.2M $13.7M $15.6M $15.1M $14.3M
 
EBITDA $21.4M $34M $32.8M $37.9M $45.9M
EBIT $5.5M $10.4M $7M $12.3M $18.5M
 
Revenue (Reported) $30.1M $45.2M $45.6M $52.2M $60.5M
Operating Income (Reported) $5.5M $10.4M $7M $12.3M $18.5M
Operating Income (Adjusted) $5.5M $10.4M $7M $12.3M $18.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.5M $11.6M $11.6M $13.8M $16.9M
Revenue Growth (YoY) 75.84% 22.41% -0.1% 19.08% 22.54%
 
Cost of Revenues $6.3M $8.6M $9.4M $9.8M $9.8M
Gross Profit $3.2M $3M $2.2M $3.9M $7.1M
Gross Profit Margin 33.38% 26.1% 18.98% 28.63% 41.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.1M $6.1M $1.3M -$1.4M --
Operating Expenses $1.3M $421K $416K $489K $459K
Operating Income $1.8M $2.6M $1.8M $3.5M $6.6M
 
Net Interest Expenses $1.4M $3.2M $2.7M $3.1M $4.4M
EBT. Incl. Unusual Items $9.5M $5.5M $370K -$1M $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $9.5M $5.5M $370K -$1M $1.6M
 
Minority Interest in Earnings $1.2M $663K $35K -$81K $125K
Net Income to Common Excl Extra Items $9.5M $5.5M $370K -$1M $1.6M
 
Basic EPS (Cont. Ops) $0.73 $0.39 $0.02 -$0.07 $0.06
Diluted EPS (Cont. Ops) $0.64 $0.34 $0.02 -$0.07 $0.06
Weighted Average Basic Share $11.3M $12.5M $13.7M $14.4M $14.3M
Weighted Average Diluted Share $13.1M $14.2M $15.1M $14.4M $14.3M
 
EBITDA $6.8M $8.9M $8.3M $10M $13.4M
EBIT $1.8M $2.6M $1.8M $3.5M $6.6M
 
Revenue (Reported) $9.5M $11.6M $11.6M $13.8M $16.9M
Operating Income (Reported) $1.8M $2.6M $1.8M $3.5M $6.6M
Operating Income (Adjusted) $1.8M $2.6M $1.8M $3.5M $6.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $30.1M $45.2M $45.6M $52.2M $60.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.6M $32.8M $36.7M $37.6M $39.8M
Gross Profit $10.5M $12.4M $8.9M $14.6M $20.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.7M $33.1M $6.4M $2M --
Operating Expenses $5M $2M $1.9M $2.3M $2.3M
Operating Income $5.5M $10.4M $7M $12.3M $18.5M
 
Net Interest Expenses $3.7M $9.5M $10.2M $12M $16.3M
EBT. Incl. Unusual Items $11.5M $34M $3.3M $2.3M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $11.5M $34M $3.3M $2.3M -$2.9M
 
Minority Interest in Earnings $1.5M $4.2M $349K $188K -$228K
Net Income to Common Excl Extra Items $11.5M $34M $3.3M $2.3M -$2.9M
 
Basic EPS (Cont. Ops) $0.91 $2.49 $0.21 $0.15 -$0.22
Diluted EPS (Cont. Ops) $0.79 $2.18 $0.18 $0.15 -$0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $21.4M $34M $32.8M $37.9M $45.9M
EBIT $5.5M $10.4M $7M $12.3M $18.5M
 
Revenue (Reported) $30.1M $45.2M $45.6M $52.2M $60.5M
Operating Income (Reported) $5.5M $10.4M $7M $12.3M $18.5M
Operating Income (Adjusted) $5.5M $10.4M $7M $12.3M $18.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $45.2M $45.6M $52.2M $60.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.8M $36.7M $37.6M $39.8M --
Gross Profit $12.4M $8.9M $14.6M $20.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $33.1M $6.4M $2M -$2.7M --
Operating Expenses $2M $1.9M $2.3M $2.3M --
Operating Income $10.4M $7M $12.3M $18.5M --
 
Net Interest Expenses $9.5M $10.2M $12M $16.3M --
EBT. Incl. Unusual Items $34M $3.3M $2.3M -$2.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $34M $3.3M $2.3M -$2.9M --
 
Minority Interest in Earnings $4.2M $349K $188K -$228K --
Net Income to Common Excl Extra Items $34M $3.3M $2.3M -$2.9M --
 
Basic EPS (Cont. Ops) $2.49 $0.21 $0.15 -$0.22 --
Diluted EPS (Cont. Ops) $2.18 $0.18 $0.15 -$0.22 --
Weighted Average Basic Share $47.9M $55.7M $55.4M $57.3M --
Weighted Average Diluted Share $54.7M $60.5M $55.4M $57.3M --
 
EBITDA $34M $32.8M $37.9M $45.9M --
EBIT $10.4M $7M $12.3M $18.5M --
 
Revenue (Reported) $45.2M $45.6M $52.2M $60.5M --
Operating Income (Reported) $10.4M $7M $12.3M $18.5M --
Operating Income (Adjusted) $10.4M $7M $12.3M $18.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $9.5M $13M $13.7M $8M $39M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.2M $809K $1.5M --
Inventory -- -- -- -- --
Prepaid Expenses $966K $770K $898K $1M --
Other Current Assets -- -- -- -- --
Total Current Assets $12.7M $15.9M $20.4M $13.2M $50.1M
 
Property Plant And Equipment -- $1.6M $1.4M $3.2M $3M
Long-Term Investments $2.1M $14.6M $11M $8.1M $2.3M
Goodwill -- -- -- -- --
Other Intangibles $58.8M $60.4M $49.3M $43.9M --
Other Long-Term Assets $3.3M $3.2M $3.2M $2.5M --
Total Assets $505.5M $573.4M $564.6M $605M $715.9M
 
Accounts Payable $213K $17K $30K $40K --
Accrued Expenses $676K $1.6M $2.4M $3.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $6.9M --
 
Long-Term Debt $273.2M $273.8M $282M $309.5M $385.8M
Capital Leases -- -- -- -- --
Total Liabilities $277.6M $278.1M $288.9M $328.5M $414.6M
 
Common Stock $114K $134K $137K $147K $148K
Other Common Equity Adj -$4.5M $24.6M $6.9M -$9M --
Common Equity $196.5M $261.6M $250.7M $253M $279.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.4M $33.8M $24.9M $23.5M $21.4M
Total Equity $227.9M $295.4M $275.6M $276.5M $301.3M
 
Total Liabilities and Equity $505.5M $573.4M $564.6M $605M $715.9M
Cash and Short Terms $9.5M $13M $13.7M $8M $39M
Total Debt $273.2M $273.8M $282M $309.5M $385.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $9.5M $13M $13.7M $8M $39M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.2M $809K $1.5M --
Inventory -- -- -- -- --
Prepaid Expenses $966K $770K $898K $1M --
Other Current Assets -- -- -- -- --
Total Current Assets $12.7M $15.9M $20.4M $13.2M $50.1M
 
Property Plant And Equipment -- $1.6M $1.4M $3.2M $3M
Long-Term Investments $2.1M $14.6M $11M $8.1M $2.3M
Goodwill -- -- -- -- --
Other Intangibles $58.8M $60.4M $49.3M $43.9M --
Other Long-Term Assets $3.3M $3.2M $3.2M $2.5M --
Total Assets $505.5M $573.4M $564.6M $605M $715.9M
 
Accounts Payable $213K $17K $30K $40K --
Accrued Expenses $676K $1.6M $2.4M $3.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $273.2M $273.8M $282M $309.5M $385.8M
Capital Leases -- -- -- -- --
Total Liabilities $277.6M $278.1M $288.9M $328.5M $414.6M
 
Common Stock $114K $134K $137K $147K $148K
Other Common Equity Adj -$4.5M $24.6M $6.9M -$9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $31.4M $33.8M $24.9M $23.5M $21.4M
Total Equity $227.9M $295.4M $275.6M $276.5M $301.3M
 
Total Liabilities and Equity $505.5M $573.4M $564.6M $605M $715.9M
Cash and Short Terms $9.5M $13M $13.7M $8M $39M
Total Debt $273.2M $273.8M $282M $309.5M $385.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $11.5M $34M $3.3M $2.3M -$2.9M
Depreciation & Amoritzation $15.7M $23.2M $25.3M $25.1M $26.8M
Stock-Based Compensation $309K $310K $318K $247K --
Change in Accounts Receivable -$607K -$935K -$402K -$515K -$703K
Change in Inventories -- -- -- -- --
Cash From Operations $15.8M $22.5M $25.6M $23.3M $25.6M
 
Capital Expenditures -- $189.1M $84.5M $74.5M $108.5M
Cash Acquisitions -- -- -- $2.2M $11.4M
Cash From Investing -$196M -$38.8M -$13.6M -$55.7M -$103.9M
 
Dividends Paid (Ex Special Dividend) $10.7M $13.3M $15.3M $15.4M $16.9M
Special Dividend Paid
Long-Term Debt Issued $294.6M $277M $31.8M $122.4M --
Long-Term Debt Repaid -$162.4M -$277.8M -$23.5M -$96.9M --
Repurchase of Common Stock -- -- $14.6M $775K $8.8M
Other Financing Activities -$1.4M -$2.1M -$73K -$91K --
Cash From Financing $187.8M $19.8M -$11.3M $26.5M $109.3M
 
Beginning Cash (CF) $9.5M $13M $13.7M $8M $39M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M $3.5M $687K -$5.8M $31M
Ending Cash (CF) $17.1M $16.6M $14.4M $2.2M $70M
 
Levered Free Cash Flow $15.8M -$166.6M -$58.9M -$51.2M -$82.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $9.5M $5.5M $370K -$1M $1.6M
Depreciation & Amoritzation $4.9M $6.3M $6.4M $6.4M $6.6M
Stock-Based Compensation $78K $74K $80K $9K --
Change in Accounts Receivable -$214K -$198K -$16K -$145K -$164K
Change in Inventories -- -- -- -- --
Cash From Operations $2.8M $5.4M $6.9M $4.5M $2.1M
 
Capital Expenditures -$121M $42M $3.1M $52M $41M
Cash Acquisitions -- -- -- $2.2M $11.4M
Cash From Investing -$78.7M -$11.9M -$23.2M -$50.3M -$44.6M
 
Dividends Paid (Ex Special Dividend) $3.1M $3.6M $3.8M $4.1M $4.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $77.5M $54.5M $27M $54.5M --
Long-Term Debt Repaid -- -$74.3M -$500K -$32M --
Repurchase of Common Stock -- -- $9.5M -- --
Other Financing Activities -$15K -$1.6M -$27K -$76K --
Cash From Financing $76.8M $3.4M $12.7M $25.7M $74.9M
 
Beginning Cash (CF) $9.5M $13M $13.7M $8M $39M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2M -$3.1M -$3.7M -$20.1M $32.4M
Ending Cash (CF) $11.7M $9.9M $10M -$12.2M $71.4M
 
Levered Free Cash Flow $123.7M -$36.6M $3.8M -$47.5M -$39M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $11.5M $34M $3.3M $2.3M -$2.9M
Depreciation & Amoritzation $15.7M $23.2M $25.3M $25.1M $26.8M
Stock-Based Compensation $309K $310K $318K $247K --
Change in Accounts Receivable -$607K -$935K -$402K -$515K -$703K
Change in Inventories -- -- -- -- --
Cash From Operations $15.8M $22.5M $25.6M $25.5M $25.6M
 
Capital Expenditures -- $189.1M $84.5M $74.5M $108.5M
Cash Acquisitions -- -- -- $2.2M $11.4M
Cash From Investing -$196M -$38.8M -$13.6M -$57.8M -$103.9M
 
Dividends Paid (Ex Special Dividend) $10.7M $13.3M $15.3M $15.4M $16.9M
Special Dividend Paid
Long-Term Debt Issued $294.6M $277M $31.8M $122.4M --
Long-Term Debt Repaid -$162.4M -$277.8M -$23.5M -$96.9M --
Repurchase of Common Stock -- -- $14.6M $775K $8.8M
Other Financing Activities -- -$2.1M -$73K -$91K --
Cash From Financing $187.8M $19.8M -$11.3M $26.5M $109.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M $3.5M $687K -$5.8M $31M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $15.8M -$166.6M -$58.9M -$49M -$82.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $34M $3.3M $2.3M -$2.9M --
Depreciation & Amoritzation $23.2M $25.3M $25.1M $26.8M --
Stock-Based Compensation $310K $318K $247K $190K --
Change in Accounts Receivable -$935K -$402K -$515K -$703K --
Change in Inventories -- -- -- -- --
Cash From Operations $22.5M $25.6M $25.5M $25.6M --
 
Capital Expenditures $189.1M $84.5M $74.5M $108.5M --
Cash Acquisitions -- -- $2.2M $11.4M --
Cash From Investing -$38.8M -$13.6M -$57.8M -$103.9M --
 
Dividends Paid (Ex Special Dividend) $13.3M $15.3M $15.4M $16.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $277M $31.8M $122.4M $65.5M --
Long-Term Debt Repaid -$277.8M -$23.5M -$96.9M -$14.5M --
Repurchase of Common Stock -- $14.6M $775K $8.8M --
Other Financing Activities -$2.1M -$73K -$91K -$111K --
Cash From Financing $19.8M -$11.3M $26.5M $109.3M --
 
Beginning Cash (CF) $49.7M $122.6M $50.4M $69.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5M $687K -$5.8M $31M --
Ending Cash (CF) $53.2M $123.3M $44.6M $100.4M --
 
Levered Free Cash Flow -$166.6M -$58.9M -$49M -$82.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock