Financhill
Buy
56

PRA Quote, Financials, Valuation and Earnings

Last price:
$24.07
Seasonality move :
-1.23%
Day range:
$24.05 - $24.16
52-week range:
$13.90 - $24.41
Dividend yield:
0%
P/E ratio:
36.76x
P/S ratio:
1.11x
P/B ratio:
0.95x
Volume:
104.4K
Avg. volume:
383.3K
1-year change:
50.75%
Market cap:
$1.2B
Revenue:
$1.2B
EPS (TTM):
$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $874.5M $1.1B $1.1B $1.1B $1.2B
Revenue Growth (YoY) -12.44% 28.61% -1.48% 2.63% 1.16%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.5M $8.9M $9.4M $10.8M $13.5M
Operating Expenses $26.6M -$130.7M -$28M -$34.3M -$89.9M
Operating Income -$26.6M $130.7M $28M $34.3M $89.9M
 
Net Interest Expenses $15.1M $20M $21.8M $23.2M $22.3M
EBT. Incl. Unusual Items -$217.1M $146.6M -$6.2M -$39.1M $63.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41.3M $2.5M -$5.8M -$545K $10.3M
Net Income to Company -$175.7M $144.1M -$402K -$38.6M $52.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$175.7M $144.1M -$402K -$38.6M $52.7M
 
Basic EPS (Cont. Ops) -$3.26 $2.67 -$0.01 -$0.73 $1.03
Diluted EPS (Cont. Ops) -$3.26 $2.67 -$0.01 -$0.73 $1.03
Weighted Average Basic Share $53.9M $54M $54M $52.6M $51.1M
Weighted Average Diluted Share $53.9M $54.1M $54.1M $52.8M $51.3M
 
EBITDA -- -- -- -- --
EBIT -$217.1M $146.6M -$6.2M -$39.1M $63.1M
 
Revenue (Reported) $874.5M $1.1B $1.1B $1.1B $1.2B
Operating Income (Reported) -$26.6M $130.7M $28M $34.3M $89.9M
Operating Income (Adjusted) -$217.1M $146.6M -$6.2M -$39.1M $63.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $309.6M $273.1M $275.7M $285.3M $279.6M
Revenue Growth (YoY) 36.5% -11.81% 0.98% 3.45% -2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.4M $5.1M $3.3M -$2.2M --
Operating Expenses -$20.5M $6.1M $7M -$28.2M -$11.3M
Operating Income $20.5M -$6.1M -$7M $28.2M $11.3M
 
Net Interest Expenses $5.8M $5.5M $5.5M $5.7M $5.2M
EBT. Incl. Unusual Items $11.9M -$11.8M -$54.1M $21.1M $4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$270K -$2.7M -$4.7M $4.7M $2.9M
Net Income to Company $12.2M -$9.1M -$49.4M $16.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.2M -$9.1M -$49.4M $16.4M $1.4M
 
Basic EPS (Cont. Ops) $0.23 -$0.17 -$0.95 $0.32 $0.03
Diluted EPS (Cont. Ops) $0.23 -$0.17 -$0.95 $0.32 $0.03
Weighted Average Basic Share $54M $54M $51.8M $51.2M $51.4M
Weighted Average Diluted Share $54.1M $54.1M $52M $51.3M $51.8M
 
EBITDA -- -- -- -- --
EBIT $11.9M -$11.8M -$54.1M $21.1M $4.4M
 
Revenue (Reported) $309.6M $273.1M $275.7M $285.3M $279.6M
Operating Income (Reported) $20.5M -$6.1M -$7M $28.2M $11.3M
Operating Income (Adjusted) $11.9M -$11.8M -$54.1M $21.1M $4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $1.1B $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.7M $15.3M $3.1M $7.8M --
Operating Expenses -$88.5M -$46M -$40.4M -$83.3M -$70.9M
Operating Income $88.5M $46M $40.4M $83.3M $70.9M
 
Net Interest Expenses $18.2M $21.8M $22M $23.7M $21M
EBT. Incl. Unusual Items $130.5M $16.8M -$34.1M $54.1M $44.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M -$1M -$3.1M $11.1M $10.5M
Net Income to Company $126.3M $17.8M -$31M $43M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $126.3M $17.8M -$31M $43M $33.7M
 
Basic EPS (Cont. Ops) $2.34 $0.33 -$0.61 $0.84 $0.66
Diluted EPS (Cont. Ops) $2.34 $0.33 -$0.61 $0.84 $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $130.5M $16.8M -$34.1M $54.1M $44.2M
 
Revenue (Reported) $1B $1.1B $1.1B $1.2B $1.1B
Operating Income (Reported) $88.5M $46M $40.4M $83.3M $70.9M
Operating Income (Adjusted) $130.5M $16.8M -$34.1M $54.1M $44.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $811.6M $813.4M $840.3M $860.3M $828.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.9M $13.2M $6.9M $3.9M -$2.9M
Operating Expenses -$56.8M $3M -$14.9M -$63.8M -$44.9M
Operating Income $56.8M -$3M $14.9M $63.8M $44.9M
 
Net Interest Expenses $14.5M $16.3M $16.5M $17M $15.6M
EBT. Incl. Unusual Items $108.9M -$21M -$48.9M $44.3M $25.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M -$6.6M -$3.9M $7.8M $7.9M
Net Income to Company $112M -$14.3M -$45M $36.6M $16.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112M -$14.3M -$45M $36.6M $17.5M
 
Basic EPS (Cont. Ops) $2.08 -$0.27 -$0.87 $0.72 $0.34
Diluted EPS (Cont. Ops) $2.07 -$0.27 -$0.87 $0.71 $0.34
Weighted Average Basic Share $161.9M $162.1M $159.6M $153.2M $153.9M
Weighted Average Diluted Share $162.1M $162.2M $159.9M $153.7M $154.6M
 
EBITDA -- -- -- -- --
EBIT $108.9M -$21M -$48.9M $44.3M $25.5M
 
Revenue (Reported) $811.6M $813.4M $840.3M $860.3M $828.4M
Operating Income (Reported) $56.8M -$3M $14.9M $63.8M $44.9M
Operating Income (Adjusted) $108.9M -$21M -$48.9M $44.3M $25.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $215.8M $143.6M $30M $65.9M $54.9M
Short Term Investments $2.8B $4.1B $3.7B $3.7B $3.8B
Accounts Receivable, Net $600.9M $707.4M $693.3M $702.3M $656.2M
Inventory -- -- -- -- --
Prepaid Expenses $35.9M $24.6M $29.1M $31.1M $30.6M
Other Current Assets -- -- -- -- --
Total Current Assets $773.9M $609.6M $529.4M $541.3M $539.7M
 
Property Plant And Equipment $49.5M $49.9M $49M $46M $46.1M
Long-Term Investments $425.4M $519.1M $482.7M $420.8M $347M
Goodwill $49.6M $49.6M $49.6M $5.5M $5.5M
Other Intangibles $65.7M $73.3M $66.8M $60.3M $54.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.3B $5.8B $5.3B $5.2B $5.1B
 
Accounts Payable $40M $22.6M $28.5M $24M $27.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $3.2B $3.4B $3B $2.9B
 
Long-Term Debt $303.3M $445.8M $192.4M $441M $439M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $4.3B $4.2B $4.1B $3.9B
 
Common Stock $632K $633K $634K $636K $638K
Other Common Equity Adj $75.2M $16.3M -$298.6M -$204.5M -$172.4M
Common Equity $1.3B $1.4B $1.1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.4B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $4.3B $5.8B $5.3B $5.2B $5.1B
Cash and Short Terms $3B $4.2B $3.7B $3.8B $3.9B
Total Debt $304.8M $445.8M $447M $444.3M $442.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $203M $41.4M $62.1M $45.3M $54.5M
Short Term Investments $4.1B $3.7B $3.6B $3.9B --
Accounts Receivable, Net $783M $749.7M $724.3M $732.8M --
Inventory -- -- -- -- --
Prepaid Expenses $32.3M $35.3M $38.1M $37.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $650.2M $610M $588.6M $540.9M $918.8M
 
Property Plant And Equipment $50.8M $49.9M $46.1M $47M $29.4M
Long-Term Investments -- -- -- -- --
Goodwill $49.6M $49.6M $5.5M $5.5M --
Other Intangibles $75M $68.5M $61.9M $55.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.8B $5.3B $5.1B $5.2B $5.1B
 
Accounts Payable $36.5M $38.2M $32M $33.6M $26.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.1B $3B $2.9B $2.8B
 
Long-Term Debt $444.8M $447.2M $443.5M $444.1M $436.8M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.2B $4.1B $4B $3.8B
 
Common Stock $633K $634K $636K $638K $640K
Other Common Equity Adj $41.5M -$324.2M -$296.8M -$125.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.1B $1B $1.2B $1.3B
 
Total Liabilities and Equity $5.8B $5.3B $5.1B $5.2B $5.1B
Cash and Short Terms $4.3B $3.8B $3.7B $4B --
Total Debt $446.4M $447.2M $443.5M $444.1M $436.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$175.7M $144.1M -$402K -$38.6M $52.7M
Depreciation & Amoritzation $21.4M $37.2M $38.1M $26M $17.8M
Stock-Based Compensation $3.8M $4.4M $4.8M $5.2M $6.2M
Change in Accounts Receivable $43M $71.2M -$5M $10.5M $6.7M
Change in Inventories -- -- -- -- --
Cash From Operations $92.3M $74M -$29.8M -$49.9M -$10.7M
 
Capital Expenditures $7.5M $3.8M $4.4M $4.8M $9M
Cash Acquisitions -- $224.7M -- -- --
Cash From Investing -$8.5M -$88.6M -$62M $141.1M $10.7M
 
Dividends Paid (Ex Special Dividend) $38.7M $10.8M $10.8M $5.4M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $250M --
Long-Term Debt Repaid -$1.5M -$36.1M -- -$250M -$4.7M
Repurchase of Common Stock -- -- $3.3M $50.5M --
Other Financing Activities -$3.3M -$13.8M -$7.8M $552K -$6.3M
Cash From Financing -$43.4M -$57.5M -$21.8M -$55.3M -$11M
 
Beginning Cash (CF) $215.8M $143.6M $30M $65.9M $54.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.4M -$72.2M -$113.6M $35.9M -$11M
Ending Cash (CF) $256.2M $71.4M -$83.7M $101.8M $43.9M
 
Levered Free Cash Flow $84.9M $70.1M -$34.2M -$54.7M -$19.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.2M -$9.1M -$49.4M $16.4M --
Depreciation & Amoritzation $10.2M $9.6M $6.5M $3.9M $3.3M
Stock-Based Compensation $1.1M $1.3M $1.4M $1.7M $2.1M
Change in Accounts Receivable -$229K -$26.9M -$20.3M -$16.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $38.3M $10.3M $15.2M $14M $27.2M
 
Capital Expenditures $92K $1.3M $1.2M $4M $3.2M
Cash Acquisitions $3.1M -- -- -- --
Cash From Investing $42.3M -$636K $31.4M -$3.8M -$13.4M
 
Dividends Paid (Ex Special Dividend) $2.7M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$15M -- -- -- --
Long-Term Debt Repaid -$19.7M -- -- -- --
Repurchase of Common Stock -- $3.3M $30.5M -- --
Other Financing Activities -$4.2M $84K -$17K -$284K --
Cash From Financing -$38.5M -$3.2M -$30.5M -$1.8M -$978K
 
Beginning Cash (CF) $203M $41.4M $62.1M $45.3M $54.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.2M $6.5M $16.1M $8.4M $12.9M
Ending Cash (CF) $245.1M $47.9M $78.2M $53.7M $67.3M
 
Levered Free Cash Flow $38.3M $9.1M $14M $10.1M $24M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $126.3M $17.8M -$31M $43M --
Depreciation & Amoritzation $31.8M $40.7M $28.1M $19.6M $14.8M
Stock-Based Compensation $4.1M $4.8M $5M $5.4M $8.1M
Change in Accounts Receivable $60M $16.9M -$7.2M $14.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $88.5M $11.3M -$83.2M -$13.7M -$12.7M
 
Capital Expenditures $2.8M $4.1M $4.2M $8.1M $5.9M
Cash Acquisitions $224.7M -- -- -- --
Cash From Investing -$59.1M -$151.7M $167.1M -$1.9M $37.3M
 
Dividends Paid (Ex Special Dividend) $10.8M $10.8M $8.1M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$36.5M -- -- -- --
Repurchase of Common Stock -- $3.3M $50.5M -- --
Other Financing Activities -$14.3M -$7.1M -$4.6M $2M --
Cash From Financing -$58.4M -$21.1M -$63.2M -$1.2M -$15.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29M -$161.6M $20.7M -$16.8M $9.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $85.7M $7.2M -$87.4M -$21.8M -$18.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $112M -$14.3M -$45M $36.6M $16.1M
Depreciation & Amoritzation $26.6M $30M $20.1M $13.6M $10.7M
Stock-Based Compensation $3.3M $3.7M $3.8M $4M $5.9M
Change in Accounts Receivable $23.5M -$30.8M -$33M -$29.4M -$24.1M
Change in Inventories -- -- -- -- --
Cash From Operations $69.4M $6.7M -$46.6M -$10.5M -$12.5M
 
Capital Expenditures $3.2M $3.5M $3.3M $6.7M $3.5M
Cash Acquisitions $224.7M -- -- -- --
Cash From Investing -$28.6M -$91.7M $137.3M -$5.7M $20.9M
 
Dividends Paid (Ex Special Dividend) $8.1M $8.1M $5.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$36.1M -- -- -- --
Repurchase of Common Stock -- $3.3M $50.5M -- --
Other Financing Activities -$12.5M -$5.8M -$2.7M -$1.3M -$4.7M
Cash From Financing -$53.6M -$17.2M -$58.5M -$4.4M -$8.8M
 
Beginning Cash (CF) $578.6M $148.3M $164.6M $147.6M $139.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.8M -$102.2M $32.2M -$20.6M -$424K
Ending Cash (CF) $565.8M $46.1M $196.7M $127M $139.2M
 
Levered Free Cash Flow $66.2M $3.2M -$50M -$17.1M -$16M

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
59
Is NVDA Stock a Buy?

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

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock