Financhill
Buy
79

PIPR Quote, Financials, Valuation and Earnings

Last price:
$349.49
Seasonality move :
10.19%
Day range:
$332.48 - $352.07
52-week range:
$202.91 - $374.77
Dividend yield:
0.77%
P/E ratio:
26.45x
P/S ratio:
3.62x
P/B ratio:
4.56x
Volume:
161.1K
Avg. volume:
144.7K
1-year change:
5.89%
Market cap:
$5.8B
Revenue:
$1.5B
EPS (TTM):
$13.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $2B $1.4B $1.4B $1.5B
Revenue Growth (YoY) 48.67% 62.53% -29.87% -4.7% 12.29%
 
Cost of Revenues $150.8M $148.1M $136.3M $137.3M $133.2M
Gross Profit $1.1B $1.9B $1.3B $1.2B $1.4B
Gross Profit Margin 87.99% 92.75% 90.48% 89.94% 91.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $23.3M $94M -$23K $30M -$7.9M
Operating Expenses $1B $1.4B $1.1B $1.1B $1.2B
Operating Income $93.7M $457M $155.3M $140.5M $226.7M
 
Net Interest Expenses $14.4M $10.7M $9.5M $10.1M $5.7M
EBT. Incl. Unusual Items $68.5M $441.5M $134.4M $122.6M $218.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.2M $111.1M $33.2M $23.6M $61M
Net Income to Company $49.4M $330.4M $101.2M $99M $157.4M
 
Minority Interest in Earnings $8.9M $51.9M -$9.5M $13.5M -$23.7M
Net Income to Common Excl Extra Items $49.4M $330.4M $101.2M $99M $157.4M
 
Basic EPS (Cont. Ops) $2.94 $19.52 $7.92 $5.72 $11.44
Diluted EPS (Cont. Ops) $2.72 $16.43 $6.52 $4.96 $10.24
Weighted Average Basic Share $13.8M $14.3M $14M $15M $15.8M
Weighted Average Diluted Share $14.9M $17M $17M $17.2M $17.7M
 
EBITDA $149.2M $499.7M $186.3M $177.9M $253.8M
EBIT $93.7M $457M $155.3M $140.5M $226.7M
 
Revenue (Reported) $1.3B $2B $1.4B $1.4B $1.5B
Operating Income (Reported) $93.7M $457M $155.3M $140.5M $226.7M
Operating Income (Adjusted) $93.7M $457M $155.3M $140.5M $226.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $447.9M $330.6M $283.7M $362.3M $484.4M
Revenue Growth (YoY) 45.9% -26.21% -14.17% 27.68% 33.72%
 
Cost of Revenues $36.2M $34.4M $33.4M $31.5M $38.2M
Gross Profit $411.7M $296.1M $250.3M $330.8M $446.3M
Gross Profit Margin 91.91% 89.59% 88.22% 91.32% 92.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $21M -$2.2M -$17.1M $10.7M --
Operating Expenses $333M $268.1M $251.2M $273.1M $337M
Operating Income $78.7M $28M -$904K $57.7M $109.3M
 
Net Interest Expenses $2.7M $2.6M $2.5M $1.4M $818K
EBT. Incl. Unusual Items $75.7M $18.9M -$3.5M $55.6M $107.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.5M $8.2M $10.2M $15.2M $24.9M
Net Income to Company $52.2M $10.7M -$13.7M $40.4M $82.5M
 
Minority Interest in Earnings $6.5M -$3.8M -$17.6M $5.6M $22.2M
Net Income to Common Excl Extra Items $52.2M $10.7M -$13.7M $40.4M $82.5M
 
Basic EPS (Cont. Ops) $3.22 $1.06 $0.26 $2.19 $3.61
Diluted EPS (Cont. Ops) $2.68 $0.87 $0.22 $1.96 $3.38
Weighted Average Basic Share $14.2M $13.8M $15.1M $15.9M $16.7M
Weighted Average Diluted Share $17M $16.7M $17.3M $17.8M $17.8M
 
EBITDA $89.6M $35.9M $8.5M $64.5M $116.1M
EBIT $78.7M $28M -$904K $57.7M $109.3M
 
Revenue (Reported) $447.9M $330.6M $283.7M $362.3M $484.4M
Operating Income (Reported) $78.7M $28M -$904K $57.7M $109.3M
Operating Income (Adjusted) $78.7M $28M -$904K $57.7M $109.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $1.7B $1.3B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $142M $140.6M $139.9M $129M $149.7M
Gross Profit $1.7B $1.5B $1.1B $1.4B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $89.8M $18.2M $14.1M $27.7M --
Operating Expenses $1.3B $1.3B $1B $1.2B $1.3B
Operating Income $362M $280.5M $95.5M $234.5M $280M
 
Net Interest Expenses $11.4M $9.8M $10.1M $6.8M $5.2M
EBT. Incl. Unusual Items $343.2M $260.6M $79.4M $222.1M $267.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.4M $71.8M $7M $52.6M $64.4M
Net Income to Company $254.7M $188.7M $72.4M $169.5M $203.5M
 
Minority Interest in Earnings $47.6M $2.7M $847K $5.4M -$32.9M
Net Income to Common Excl Extra Items $254.7M $188.7M $72.4M $169.5M $203.5M
 
Basic EPS (Cont. Ops) $14.59 $13.15 $5.07 $10.55 $14.40
Diluted EPS (Cont. Ops) $12.46 $10.79 $4.20 $9.35 $13.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $408M $312.9M $133.2M $263.6M $306.4M
EBIT $362M $280.5M $95.5M $234.5M $280M
 
Revenue (Reported) $1.8B $1.7B $1.3B $1.5B $1.7B
Operating Income (Reported) $362M $280.5M $95.5M $234.5M $280M
Operating Income (Adjusted) $362M $280.5M $95.5M $234.5M $280M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1B $878.7M $1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.9M $97.4M $101.1M $92.8M $109.3M
Gross Profit $1.3B $929.7M $777.6M $953.3M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $71.5M -$4.3M $9.8M $7.5M -$34.4M
Operating Expenses $999M $821.5M $729.2M $810.8M $936.3M
Operating Income $284.7M $108.2M $48.4M $142.4M $195.7M
 
Net Interest Expenses $8.1M $7.2M $7.8M $4.4M $3.9M
EBT. Incl. Unusual Items $272.6M $91.7M $36.7M $136.3M $185.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.9M $28.5M $2.3M $31.3M $34.8M
Net Income to Company $204.8M $63.2M $34.4M $104.9M $151M
 
Minority Interest in Earnings $39.8M -$9.4M $934K -$7.1M -$16.4M
Net Income to Common Excl Extra Items $204.8M $63.2M $34.4M $104.9M $151M
 
Basic EPS (Cont. Ops) $11.52 $5.11 $2.29 $7.12 $10.09
Diluted EPS (Cont. Ops) $9.80 $4.25 $1.95 $6.36 $9.41
Weighted Average Basic Share $42.9M $42.3M $44.7M $47.3M $49.8M
Weighted Average Diluted Share $50.5M $50.9M $51.5M $52.9M $53.3M
 
EBITDA $316.4M $129.7M $76.6M $162.4M $215.1M
EBIT $284.7M $108.2M $48.4M $142.4M $195.7M
 
Revenue (Reported) $1.4B $1B $878.7M $1B $1.2B
Operating Income (Reported) $284.7M $108.2M $48.4M $142.4M $195.7M
Operating Income (Adjusted) $284.7M $108.2M $48.4M $142.4M $195.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $507.9M $971M $365.6M $383.1M $482.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $38.8M $51.4M $42.6M $27.8M $97.2M
Inventory -- -- -- -- --
Prepaid Expenses $14.6M $19M $18.7M $22.4M $26.5M
Other Current Assets -- -- -- -- --
Total Current Assets $784.3M $1.3B $727.4M $651.2M $781M
 
Property Plant And Equipment $126.4M $123.1M $156M $130.2M $126M
Long-Term Investments $584.7M $601M $625.7M $732.6M $707.7M
Goodwill $227.5M $227.5M $301.2M $301.8M $312M
Other Intangibles $149.9M $119.8M $135.6M $116.2M $107.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.6B $2.2B $2.2B $2.3B
 
Accounts Payable $18.6M $13.2M $4.6M $979K $5.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $876.1M $1.2B $802.5M $841.5M $840.2M
 
Long-Term Debt $195M $125M $125M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $963.5M $871.8M $864.2M
 
Common Stock $195K $195K $195K $195K $195K
Other Common Equity Adj -- -$964K -$2.5M -$894K -$1.2M
Common Equity $829.4M $1.1B $1.1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $96.7M $164.6M $200M $214M $187.9M
Total Equity $926.1M $1.2B $1.3B $1.3B $1.4B
 
Total Liabilities and Equity $2B $2.6B $2.2B $2.2B $2.3B
Cash and Short Terms $507.9M $971M $365.6M $383.1M $482.8M
Total Debt $294.5M $125M $125M -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $571.1M $274.5M $51.9M $350.2M $114M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50.1M $48.5M $46.5M $69.8M --
Inventory -- -- -- -- --
Prepaid Expenses $17.4M $20.3M $22.8M $25.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $864.3M $578M $473.9M $548.3M $711.6M
 
Property Plant And Equipment $122.6M $153.6M $133.5M $127.9M $147M
Long-Term Investments $686M $716.6M $709.9M $702.9M $730.8M
Goodwill $227.5M $244M $301.8M $310.3M --
Other Intangibles $127.3M $130.6M $121M $110.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2B $2B $2B $2.2B
 
Accounts Payable $8.6M $26.9M $11.8M $1.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $905.1M $724.1M $621.6M $670M $593.6M
 
Long-Term Debt $175M $125M $125M -- $92.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $849.1M $746.6M $670M $756.7M
 
Common Stock $195K $195K $195K $195K $195K
Other Common Equity Adj -$250K -$3.8M -$2M $1.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $133.9M $192.3M $184.4M $194.8M $180.3M
Total Equity $1.1B $1.2B $1.2B $1.4B $1.5B
 
Total Liabilities and Equity $2.2B $2B $2B $2B $2.2B
Cash and Short Terms $571.1M $274.5M $51.9M $350.2M $114M
Total Debt $266.1M $125M $125M -- $92.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $49.4M $330.4M $101.2M $99M $157.4M
Depreciation & Amoritzation $55.4M $42.7M $31M $37.4M $27.1M
Stock-Based Compensation $121.7M $171.4M $131.2M $93.8M $103.4M
Change in Accounts Receivable $254.3M -$32.6M -$43.4M $88.5M $37.5M
Change in Inventories -- -- -- -- --
Cash From Operations $600.3M $745.7M -$132.4M $294.4M $360.3M
 
Capital Expenditures $17.6M $20.6M $30.6M $10.1M $15.5M
Cash Acquisitions $417.4M -- $96.5M -- $16.3M
Cash From Investing -$243M -$43.1M -$174.8M -$28.3M -$81.2M
 
Dividends Paid (Ex Special Dividend) $28.2M $99.4M $107.5M $84.4M $73.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$70M -- -$125M --
Repurchase of Common Stock $22M $69.9M $187.3M $70.7M $66.4M
Other Financing Activities $12.6M $16.1M $44.8M $538K -$3.9M
Cash From Financing -$100.1M -$239.3M -$294.9M -$250.1M -$178.3M
 
Beginning Cash (CF) $507.9M $971M $365.6M $383.1M $482.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $257.9M $463M -$605.3M $17.5M $99.7M
Ending Cash (CF) $766.6M $1.4B -$243M $402.1M $581.4M
 
Levered Free Cash Flow $582.7M $725.1M -$163M $284.3M $344.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.2M $10.7M -$13.7M $40.4M $82.5M
Depreciation & Amoritzation $10.9M $7.8M $9.4M $6.7M $6.8M
Stock-Based Compensation $40.7M $32.2M $21.6M $20.5M $23.4M
Change in Accounts Receivable $96.5M -$28.5M -$124.6M $18.4M -$310.5M
Change in Inventories -- -- -- -- --
Cash From Operations $280.1M $116.6M -$29M $105.4M $639K
 
Capital Expenditures $1.1M $10.2M $3.6M $2.5M $6M
Cash Acquisitions -- -- -- $16.2M $9M
Cash From Investing -$65.3M -$47.1M $28.8M -$69.3M $4.9M
 
Dividends Paid (Ex Special Dividend) $8.1M $9.2M $10.1M $10.7M $11.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $32.2M $21.6M $3.9M $2.4M $3.7M
Other Financing Activities $7.5M $15.1M -$23.8M -$25.4M --
Cash From Financing -$40.3M -$30.8M -$14M -$9.6M -$13.8M
 
Beginning Cash (CF) $571.1M $274.5M $51.9M $350.2M $114M
Foreign Exchange Rate Adjustment -$891K -$2M -$1.2M $2.7M -$1M
Additions / Reductions $173.6M $36.7M -$15.3M $29.3M -$9.3M
Ending Cash (CF) $743.7M $309.2M $35.3M $382.2M $103.6M
 
Levered Free Cash Flow $279M $106.4M -$32.6M $103M -$5.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $254.7M $188.7M $72.4M $169.5M $203.5M
Depreciation & Amoritzation $46M $32.4M $37.7M $29.1M $26.5M
Stock-Based Compensation $160.6M $144.9M $101.3M $102.1M $108.1M
Change in Accounts Receivable -$73.8M -$6.1M -$103.4M $239.2M -$378.3M
Change in Inventories -- -- -- -- --
Cash From Operations $552.1M $166.2M -$36.5M $595.5M $87.3M
 
Capital Expenditures $23.4M $29.1M $14.3M $8.9M $39.7M
Cash Acquisitions $23.9M $33M $63.5M $16.2M $9.1M
Cash From Investing -$135.4M -$70.9M -$36.7M -$43.1M -$97M
 
Dividends Paid (Ex Special Dividend) $54.3M $149.3M $82.7M $71.4M $111.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20M -- -- -- --
Repurchase of Common Stock $68.6M $187.3M $69.2M $63M $111.7M
Other Financing Activities -$2.6M $55.7M -$8.8M $3.4M --
Cash From Financing -$217.9M -$386.6M -$151.9M -$257.5M -$225.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.2M -$296.6M -$222.6M $298.3M -$236.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $528.6M $137.1M -$50.8M $586.6M $47.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $204.8M $63.2M $34.4M $104.9M $151M
Depreciation & Amoritzation $31.8M $21.5M $28.2M $19.9M $19.3M
Stock-Based Compensation $119.2M $92.7M $62.7M $71.1M $75.8M
Change in Accounts Receivable -$4.2M $22.3M -$37.6M $113.1M -$302.7M
Change in Inventories -- -- -- -- --
Cash From Operations $340.4M -$239.1M -$143.2M $157.9M -$115.1M
 
Capital Expenditures $16M $24.5M $8.3M $7.1M $31.3M
Cash Acquisitions -- $33M -- $16.2M $9M
Cash From Investing -$139.3M -$167.1M -$29M -$43.9M -$59.7M
 
Dividends Paid (Ex Special Dividend) $49.1M $99M $74.2M $61.1M $99.3M
Special Dividend Paid $1.9M $4.5M $1.3M $1M $3M
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20M -- -- -- --
Repurchase of Common Stock $68.4M $185.8M $67.6M $60M $105.2M
Other Financing Activities -$2.6M $37M -$16.5M -$13.6M $20.2M
Cash From Financing -$137.5M -$284.8M -$141.8M -$149.2M -$196.2M
 
Beginning Cash (CF) $1.1B $759.3M $165.1M $741.1M $363.4M
Foreign Exchange Rate Adjustment -$467K -$5.4M $282K $2.2M $2.1M
Additions / Reductions $63.1M -$696.5M -$313.7M -$32.9M -$368.8M
Ending Cash (CF) $1.2B $57.4M -$148.4M $710.4M -$3.3M
 
Levered Free Cash Flow $324.4M -$263.6M -$151.5M $150.8M -$146.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock