Financhill
Buy
55

PK Quote, Financials, Valuation and Earnings

Last price:
$10.49
Seasonality move :
-4.44%
Day range:
$10.51 - $10.86
52-week range:
$8.27 - $14.11
Dividend yield:
9.23%
P/E ratio:
38.84x
P/S ratio:
0.86x
P/B ratio:
0.64x
Volume:
5M
Avg. volume:
3.5M
1-year change:
-22.37%
Market cap:
$2.2B
Revenue:
$2.6B
EPS (TTM):
-$0.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $852M $1.4B $2.5B $2.7B $2.6B
Revenue Growth (YoY) -70.04% 59.86% 83.63% 7.88% -3.67%
 
Cost of Revenues $1.3B $1.4B $2.1B $2.2B $2.1B
Gross Profit -$459M -$54M $424M $459M $488M
Gross Profit Margin -53.87% -3.97% 16.95% 17.01% 18.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$685M -$28M $118M $47M $81M
Operating Expenses $105M $111M $141M $148M $151M
Operating Income -$564M -$165M $283M $311M $337M
 
Net Interest Expenses $213M $258M $247M $252M $274M
EBT. Incl. Unusual Items -$1.5B -$450M $173M $144M $165M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M $2M -- $38M -$61M
Net Income to Company -$1.4B -$452M $173M $106M $226M
 
Minority Interest in Earnings -$4M $7M $11M $9M $14M
Net Income to Common Excl Extra Items -$1.4B -$452M $173M $104M $225M
 
Basic EPS (Cont. Ops) -$6.10 -$1.94 $0.71 $0.44 $1.02
Diluted EPS (Cont. Ops) -$6.10 -$1.94 $0.71 $0.44 $1.01
Weighted Average Basic Share $236M $236M $228M $214M $207M
Weighted Average Diluted Share $236M $236M $228M $215M $209M
 
EBITDA -$266M $116M $552M $598M $594M
EBIT -$564M -$165M $283M $311M $337M
 
Revenue (Reported) $852M $1.4B $2.5B $2.7B $2.6B
Operating Income (Reported) -$564M -$165M $283M $311M $337M
Operating Income (Adjusted) -$564M -$165M $283M $311M $337M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $423M $662M $679M $649M $610M
Revenue Growth (YoY) 331.63% 56.5% 2.57% -4.42% -6.01%
 
Cost of Revenues $396M $547M $557M $531M $527M
Gross Profit $27M $115M $122M $118M $83M
Gross Profit Margin 6.38% 17.37% 17.97% 18.18% 13.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$18M $13M $2M $42M --
Operating Expenses $28M $35M $37M $38M $40M
Operating Income -$1M $80M $85M $80M $43M
 
Net Interest Expenses $66M $61M $65M $69M $69M
EBT. Incl. Unusual Items -$85M $37M $31M $59M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3M -$3M -- $2M $6M
Net Income to Company -$82M $40M $31M $57M -$14M
 
Minority Interest in Earnings $4M $5M $4M $3M $2M
Net Income to Common Excl Extra Items -$82M $40M $31M $57M -$14M
 
Basic EPS (Cont. Ops) -$0.36 $0.16 $0.13 $0.26 -$0.08
Diluted EPS (Cont. Ops) -$0.36 $0.16 $0.13 $0.26 -$0.08
Weighted Average Basic Share $236M $224M $212M $206M $199M
Weighted Average Diluted Share $236M $224M $212M $208M $199M
 
EBITDA $67M $147M $150M $143M $121M
EBIT -$1M $80M $85M $80M $43M
 
Revenue (Reported) $423M $662M $679M $649M $610M
Operating Income (Reported) -$1M $80M $85M $80M $43M
Operating Income (Adjusted) -$1M $80M $85M $80M $43M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $2.3B $2.7B $2.6B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $2B $2.2B $2.1B $2.2B
Gross Profit -$220M $336M $551M $483M $370M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$41M $110M -$171M $279M --
Operating Expenses $108M $130M $150M $151M $158M
Operating Income -$328M $206M $401M $332M $212M
 
Net Interest Expenses $259M $248M $248M $271M $275M
EBT. Incl. Unusual Items -$627M $75M -$40M $365M -$44M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22M $2M $7M $24M -$44M
Net Income to Company -$605M $73M -$47M $341M --
 
Minority Interest in Earnings $4M $12M -$40M $8M -$46M
Net Income to Common Excl Extra Items -$605M $73M -$96M $341M -$59M
 
Basic EPS (Cont. Ops) -$2.59 $0.29 -$0.27 $1.58 -$0.07
Diluted EPS (Cont. Ops) -$2.59 $0.29 -$0.27 $1.58 -$0.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$42M $478M $659M $618M $546M
EBIT -$328M $206M $401M $332M $212M
 
Revenue (Reported) $1B $2.3B $2.7B $2.6B $2.5B
Operating Income (Reported) -$328M $206M $401M $332M $212M
Operating Income (Adjusted) -$328M $206M $401M $332M $212M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $911M $1.8B $2B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $998M $1.5B $1.6B $1.6B $1.6B
Gross Profit -$87M $303M $430M $391M $273M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$25M $113M -$176M $56M -$34M
Operating Expenses $82M $101M $111M $114M $121M
Operating Income -$169M $202M $319M $277M $152M
 
Net Interest Expenses $195M $185M $186M $205M $206M
EBT. Incl. Unusual Items -$389M $136M -$77M $144M -$65M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M -$2M $5M -$9M $8M
Net Income to Company -$387M $138M -$82M $153M -$73M
 
Minority Interest in Earnings $5M $10M -$41M $7M -$53M
Net Income to Common Excl Extra Items -$387M $138M -$131M $153M -$132M
 
Basic EPS (Cont. Ops) -$1.66 $0.57 -$0.42 $0.70 -$0.40
Diluted EPS (Cont. Ops) -$1.66 $0.57 -$0.42 $0.70 -$0.40
Weighted Average Basic Share $707M $687M $647M $624M $598M
Weighted Average Diluted Share $707M $687M $648M $630M $598M
 
EBITDA $44M $406M $512M $469M $421M
EBIT -$169M $202M $319M $277M $152M
 
Revenue (Reported) $911M $1.8B $2B $2B $1.9B
Operating Income (Reported) -$169M $202M $319M $277M $152M
Operating Income (Adjusted) -$169M $202M $319M $277M $152M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $981M $763M $939M $750M $440M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26M $96M $129M $112M $131M
Inventory -- -- -- -- --
Prepaid Expenses $39M $35M $58M $59M $69M
Other Current Assets -- -- -- -- --
Total Current Assets $1B $894M $1.1B $1.7B $1.5B
 
Property Plant And Equipment $229M $210M $214M $197M $191M
Long-Term Investments $14M $15M $1M -- --
Goodwill -- -- -- -- --
Other Intangibles $45M $44M $43M $42M $41M
Other Long-Term Assets $60M $69M $47M $40M $71M
Total Assets $10.6B $9.7B $9.7B $9.4B $9.2B
 
Accounts Payable $147M $156M $220M $210M $226M
Accrued Expenses -- -- -- $35M $95M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $382M $364M $1.2B $799M $657M
 
Long-Term Debt $5.2B $4.8B $4B $4.7B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.3B $5.4B $5.7B $5.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.9B $4.5B $4.3B $3.8B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$50M -$49M -$48M -$46M -$51M
Total Equity $4.8B $4.4B $4.3B $3.8B $3.6B
 
Total Liabilities and Equity $10.6B $9.7B $9.7B $9.4B $9.2B
Cash and Short Terms $981M $763M $939M $750M $440M
Total Debt $5.4B $4.9B $4.9B $4.7B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $842M $1B $786M $518M $309M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $62M $144M $149M $124M --
Inventory -- -- -- -- --
Prepaid Expenses $34M $40M $63M $57M --
Other Current Assets -- -- -- -- --
Total Current Assets $938M $1.2B $998M $1.5B $1.4B
 
Property Plant And Equipment $215M $224M $201M $177M $181M
Long-Term Investments $14M $4M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $44M -- -- -- --
Other Long-Term Assets $34M $39M $36M $38M --
Total Assets $9.8B $9.8B $9.3B $9.2B $8.8B
 
Accounts Payable $204M $254M $293M $240M --
Accrued Expenses -- -- -- $79M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $302M $377M $459M $489M $596M
 
Long-Term Debt $4.9B $4.9B $4.7B $4.8B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.5B $5.4B $5.5B $5.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$47M -$46M -$44M -$45M -$56M
Total Equity $4.5B $4.3B $3.9B $3.7B $3.3B
 
Total Liabilities and Equity $9.8B $9.8B $9.3B $9.2B $8.8B
Cash and Short Terms $842M $1B $786M $518M $309M
Total Debt $4.9B $4.9B $4.7B $4.8B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.4B -$452M $173M $106M $226M
Depreciation & Amoritzation $298M $281M $269M $287M $257M
Stock-Based Compensation $20M $19M $17M $18M $19M
Change in Accounts Receivable $152M -$70M -$33M $9M -$19M
Change in Inventories -- -- -- -- --
Cash From Operations -$438M -$137M $420M $518M $474M
 
Capital Expenditures $86M $54M $168M $285M $227M
Cash Acquisitions -- -- -- $11M --
Cash From Investing $119M $394M $76M -$217M -$203M
 
Dividends Paid (Ex Special Dividend) $241M -- $7M $152M $512M
Special Dividend Paid
Long-Term Debt Issued $2.4B $764M $80M -- $750M
Long-Term Debt Repaid -$1.1B -$1.2B -$142M -$133M -$672M
Repurchase of Common Stock $66M -- $227M $180M $116M
Other Financing Activities -$50M -$26M -$24M -$10M -$23M
Cash From Financing $914M -$475M -$320M -$475M -$573M
 
Beginning Cash (CF) $981M $763M $939M $750M $440M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $595M -$218M $176M -$189M -$310M
Ending Cash (CF) $1.6B $545M $1.1B $561M $130M
 
Levered Free Cash Flow -$524M -$191M $252M $233M $247M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$65M $35M $188M $73M --
Depreciation & Amoritzation $68M $65M $94M $65M --
Stock-Based Compensation $4M $4M $4M $5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$42M $81M $141M $125M --
 
Capital Expenditures $26M $64M $90M $63M --
Cash Acquisitions -- -- $11M -- --
Cash From Investing -$31M -$64M -$126M -$69M --
 
Dividends Paid (Ex Special Dividend) -- $2M $32M $53M --
Special Dividend Paid -- -- -- $400K --
Long-Term Debt Issued -- $50M -- -- --
Long-Term Debt Repaid -$2M -$106M -$1M -$16M --
Repurchase of Common Stock -- $9M -- $56M --
Other Financing Activities -$4M -$11M -$3M -$1M --
Cash From Financing -$6M -$78M -$36M -$126M --
 
Beginning Cash (CF) $763M $939M $750M $440M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79M -$61M -$36M -$78M --
Ending Cash (CF) $684M $878M $714M $362M --
 
Levered Free Cash Flow -$68M $17M $51M $62M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$605M $73M -$47M $341M --
Depreciation & Amoritzation $286M $272M $258M $286M $334M
Stock-Based Compensation $25M $17M $18M $18M $19M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$259M $297M $458M $490M $418M
 
Capital Expenditures $44M $130M $259M $254M $251M
Cash Acquisitions -- -- -- $11M --
Cash From Investing $408M $109M -$155M -$260M -$182M
 
Dividends Paid (Ex Special Dividend) -- $5M $122M $491M $283M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2B -$38M -$238M -$657M --
Repurchase of Common Stock -- $218M $189M $60M $101M
Other Financing Activities -$27M -$17M -$18M -$25M --
Cash From Financing -$476M -$248M -$517M -$483M -$437M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$327M $158M -$214M -$268M -$209M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$303M $167M $199M $236M $167M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$452M $173M $106M $226M -$73M
Depreciation & Amoritzation $281M $269M $287M $257M $269M
Stock-Based Compensation $19M $17M $18M $19M $14M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$137M $420M $518M $474M $293M
 
Capital Expenditures $54M $168M $285M $227M $188M
Cash Acquisitions -- -- $11M -- --
Cash From Investing $394M $76M -$217M -$203M -$113M
 
Dividends Paid (Ex Special Dividend) -- $7M $152M $512M $230M
Special Dividend Paid -- -- -- $400K --
Long-Term Debt Issued $764M $80M -- $750M --
Long-Term Debt Repaid -$1.2B -$142M -$133M -$672M -$4M
Repurchase of Common Stock -- $227M $180M $116M $45M
Other Financing Activities -$26M -$24M -$10M -$23M -$12M
Cash From Financing -$475M -$320M -$475M -$573M -$311M
 
Beginning Cash (CF) $3.4B $3.5B $3.3B $1.9B $916M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218M $176M -$189M -$310M -$131M
Ending Cash (CF) $3.2B $3.7B $3.1B $1.5B $785M
 
Levered Free Cash Flow -$191M $252M $233M $247M $105M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
69
RGC alert for Jan 7

Regencell Bioscience Holdings Ltd. [RGC] is up 58.95% over the past day.

Buy
69
WDC alert for Jan 7

Western Digital Corp. [WDC] is down 8.88% over the past day.

Buy
75
DRUG alert for Jan 7

Bright Minds Biosciences, Inc. [DRUG] is up 2.99% over the past day.

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

Show me the best stock