Financhill
Buy
68

PUMP Quote, Financials, Valuation and Earnings

Last price:
$10.92
Seasonality move :
17.98%
Day range:
$10.30 - $11.17
52-week range:
$4.51 - $11.66
Dividend yield:
0%
P/E ratio:
26.47x
P/S ratio:
0.89x
P/B ratio:
1.40x
Volume:
3M
Avg. volume:
4.1M
1-year change:
34.83%
Market cap:
$1.2B
Revenue:
$1.4B
EPS (TTM):
-$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $789.2M $874.5M $1.3B $1.6B $1.4B
Revenue Growth (YoY) -61.54% 10.81% 46.33% 27.41% -11.42%
 
Cost of Revenues $737.6M $795.6M $1B $1.3B $1.3B
Gross Profit $51.7M $78.9M $268.8M $317.7M $167M
Gross Profit Margin 6.55% 9.02% 21% 19.49% 11.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.8M $82.9M $111.8M $114.4M $114.3M
Other Inc / (Exp) -$97M -$63.8M -$148M -$82.5M -$214.1M
Operating Expenses $86.8M $82.9M $111.8M $114.4M $112.8M
Operating Income -$35.1M -$4.1M $157M $203.4M $54.2M
 
Net Interest Expenses $2.4M $614K $1.6M $5.3M $7.8M
EBT. Incl. Unusual Items -$134.5M -$68.4M $7.4M $115.5M -$169.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27.5M -$14.3M $5.4M $29.9M -$31.4M
Net Income to Company -$107M -$54.2M $2M $85.6M -$137.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107M -$54.2M $2M $85.6M -$137.9M
 
Basic EPS (Cont. Ops) -$1.06 -$0.53 $0.02 $0.76 -$1.31
Diluted EPS (Cont. Ops) -$1.06 -$0.53 $0.02 $0.76 -$1.31
Weighted Average Basic Share $100.8M $102.7M $105.9M $113M $105.5M
Weighted Average Diluted Share $100.8M $102.7M $106.9M $113.4M $105.5M
 
EBITDA $118.2M $129.3M $285.1M $384.2M $265.9M
EBIT -$35.1M -$4.1M $157M $203.4M $54.2M
 
Revenue (Reported) $789.2M $874.5M $1.3B $1.6B $1.4B
Operating Income (Reported) -$35.1M -$4.1M $157M $203.4M $54.2M
Operating Income (Adjusted) -$35.1M -$4.1M $157M $203.4M $54.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $250.1M $333M $423.8M $360.9M $293.9M
Revenue Growth (YoY) 87.05% 33.15% 27.26% -14.85% -18.55%
 
Cost of Revenues $222.2M $254.5M $346.3M $321.9M $278.2M
Gross Profit $27.9M $78.5M $77.5M $39M $15.8M
Gross Profit Margin 11.15% 23.57% 18.3% 10.81% 5.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.3M $28.2M $28.6M $28.4M $22.5M
Other Inc / (Exp) -$12.7M -$26.1M -$10.8M -$187.2M --
Operating Expenses $21.3M $28.2M $28.6M $28.4M $17.7M
Operating Income $6.5M $50.3M $48.9M $10.7M -$1.9M
 
Net Interest Expenses $143K $237K $1.2M $1.9M $2.1M
EBT. Incl. Unusual Items -$6.3M $12.8M $45.4M -$178.4M -$3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $2.8M $10.6M -$41.4M -$704K
Net Income to Company -$5.1M $10M $34.8M -$137.1M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M $10M $34.8M -$137.1M -$2.4M
 
Basic EPS (Cont. Ops) -$0.05 $0.10 $0.31 -$1.32 -$0.02
Diluted EPS (Cont. Ops) -$0.05 $0.10 $0.31 -$1.32 -$0.02
Weighted Average Basic Share $103.3M $104.4M $112.3M $104.1M $104M
Weighted Average Diluted Share $103.3M $105.1M $112.7M $104.1M $104M
 
EBITDA $40.1M $80.7M $102.7M $65M $39.7M
EBIT $6.5M $50.3M $48.9M $10.7M -$1.9M
 
Revenue (Reported) $250.1M $333M $423.8M $360.9M $293.9M
Operating Income (Reported) $6.5M $50.3M $48.9M $10.7M -$1.9M
Operating Income (Adjusted) $6.5M $50.3M $48.9M $10.7M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $782.8M $1.2B $1.6B $1.5B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $726.2M $954.4M $1.3B $1.3B $1.2B
Gross Profit $56.5M $222.4M $326.3M $162.3M $121.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.8M $108.9M $113.1M $115.5M $107.2M
Other Inc / (Exp) -$79.2M -$126.7M -$115.8M -$202.4M --
Operating Expenses $78.8M $108.9M $113.1M $115.5M $101.7M
Operating Income -$22.2M $113.6M $213.2M $46.8M $20M
 
Net Interest Expenses $652K $1.2M $3.6M $8.2M $7.5M
EBT. Incl. Unusual Items -$102.1M -$35M $153.4M -$167.2M -$17.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M -$3.8M $37.6M -$29.3M -$563K
Net Income to Company -$78.1M -$31.2M $115.8M -$137.9M -$17M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$78.1M -$31.2M $115.8M -$137.9M -$17M
 
Basic EPS (Cont. Ops) -$0.77 -$0.30 $1.02 -$1.32 -$0.16
Diluted EPS (Cont. Ops) -$0.77 -$0.30 $1.02 -$1.32 -$0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $113.5M $240.4M $405.1M $273M $201.3M
EBIT -$22.2M $113.6M $213.2M $46.8M $20M
 
Revenue (Reported) $782.8M $1.2B $1.6B $1.5B $1.3B
Operating Income (Reported) -$22.2M $113.6M $213.2M $46.8M $20M
Operating Income (Adjusted) -$22.2M $113.6M $213.2M $46.8M $20M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $628.4M $930.8M $1.3B $1.1B $979.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $575.2M $733.9M $1B $986.1M $887.2M
Gross Profit $53.3M $196.8M $254.4M $137.7M $92.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.1M $85M $86.4M $87.5M $78.6M
Other Inc / (Exp) -$39.3M -$102.3M -$63.9M -$183.7M -$11M
Operating Expenses $59.1M $85M $86.4M $87.5M $73.1M
Operating Income -$5.8M $111.8M $168M $50.2M $19.2M
 
Net Interest Expenses $478K $1M $3M $5.9M $5.7M
EBT. Incl. Unusual Items -$45.6M -$12.2M $133.9M -$148.8M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.6M -$1.2M $31.1M -$28M $2.8M
Net Income to Company -$34M -$11M $102.7M -$120.8M $82K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34M -$11M $102.7M -$120.8M $82K
 
Basic EPS (Cont. Ops) -$0.33 -$0.11 $0.90 -$1.17 $0.00
Diluted EPS (Cont. Ops) -$0.33 -$0.11 $0.90 -$1.17 -$0.00
Weighted Average Basic Share $307.2M $312.3M $341.9M $319M $311.2M
Weighted Average Diluted Share $307.2M $314.7M $342.8M $319.4M $313M
 
EBITDA $94.5M $205.5M $325.5M $214.2M $152.9M
EBIT -$5.8M $111.8M $168M $50.2M $19.2M
 
Revenue (Reported) $628.4M $930.8M $1.3B $1.1B $979.5M
Operating Income (Reported) -$5.8M $111.8M $168M $50.2M $19.2M
Operating Income (Adjusted) -$5.8M $111.8M $168M $50.2M $19.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.8M $111.9M $99.1M $41.1M $58.3M
Short Term Investments -- -- $10.3M $7.7M $7.8M
Accounts Receivable, Net $84.2M $128.1M $215.9M $237M $196M
Inventory $2.7M $3.9M $5M $17.7M $16.2M
Prepaid Expenses $11.2M $6.8M $8.6M $14.6M $17.7M
Other Current Assets $782K $297K $38K $353K $4.1M
Total Current Assets $167.7M $251.1M $328.8M $310.8M $292.2M
 
Property Plant And Equipment $881.2M $808.9M $925.9M $1.1B $851.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $23.6M $23.6M $920K
Other Intangibles -- -- $56.3M $50.6M $64.9M
Other Long-Term Assets $1.8M $1.3M $1.2M $2.1M $14.4M
Total Assets $1.1B $1.1B $1.3B $1.5B $1.3B
 
Accounts Payable $79.2M $152.6M $234.3M $161.4M $93M
Accrued Expenses $11.2M $6.8M $14.7M $15.5M $24.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $334K $369K $854K $34.1M $58.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $104.2M $173.8M $284.2M $271.1M $222.3M
 
Long-Term Debt $465K $97K $32.3M $114.5M $117M
Capital Leases -- -- -- -- --
Total Liabilities $180M $234.9M $381.8M $481.9M $481.3M
 
Common Stock $101K $103K $114K $109K $103K
Other Common Equity Adj -- -- -- -- --
Common Equity $870.8M $826.3M $954M $998.4M $816.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $870.8M $826.3M $954M $998.4M $816.3M
 
Total Liabilities and Equity $1.1B $1.1B $1.3B $1.5B $1.3B
Cash and Short Terms $68.8M $111.9M $99.1M $41.1M $58.3M
Total Debt $799K $97K $32.3M $131.5M $136.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $84.6M $51.7M $62.5M $54M $76.7M
Short Term Investments -- $8.5M $8.2M $7.4M --
Accounts Receivable, Net $149.7M $210.5M $260.8M $225.6M $209.2M
Inventory $3.5M $3.9M $15.9M $16.7M $15.9M
Prepaid Expenses $5.2M $4M $8.8M $9.5M $10.8M
Other Current Assets $14K $30M $2.1M $1M --
Total Current Assets $242.9M $300.2M $350M $306.8M $319.4M
 
Property Plant And Equipment $854.4M $842.1M $1B $879.5M $889.6M
Long-Term Investments -- -- -- -- $9.3M
Goodwill -- -- $23.6M $26.8M --
Other Intangibles -- -- $52M $65.2M --
Other Long-Term Assets $1.4M $1.3M $2.2M $2M --
Total Assets $1.1B $1.1B $1.5B $1.3B $1.3B
 
Accounts Payable $167.1M $187.4M $194.6M $128.6M $137.8M
Accrued Expenses $24.6M $65.9M $65.3M $73.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $360K $490K $13.9M $52.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $192M $253.8M $273.8M $254.9M $254.1M
 
Long-Term Debt $192K $124K $77.1M $119.4M $133.4M
Capital Leases -- -- -- -- --
Total Liabilities $255.9M $313.1M $444.9M $447.3M $453.4M
 
Common Stock $103K $104K $111K $103K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $842.8M $830.5M $1B $833M $826.2M
 
Total Liabilities and Equity $1.1B $1.1B $1.5B $1.3B $1.3B
Cash and Short Terms $84.6M $51.7M $62.5M $54M $76.7M
Total Debt $552K $124K $85.6M $138.4M $158.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$107M -$54.2M $2M $85.6M -$137.9M
Depreciation & Amoritzation $153.3M $133.4M $128.1M $180.9M $211.7M
Stock-Based Compensation $9.1M $11.5M $21.9M $14.5M $17.3M
Change in Accounts Receivable $127.5M -$43.7M -$66.9M -$12.4M $51.5M
Change in Inventories -$293K -$1.2M $124K -$6M $1.5M
Cash From Operations $139.1M $154.7M $300.4M $374.7M $252.3M
 
Capital Expenditures $100.6M $143.5M $319.7M $370.9M $140.3M
Cash Acquisitions -- -- $38.6M $22.2M $21M
Cash From Investing -$94.2M -$104.3M -$349.7M -$384.1M -$155.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $30M $30M --
Long-Term Debt Repaid -$130M -- -- -$19.7M -$17.7M
Repurchase of Common Stock -- -- -- $51.7M $59.1M
Other Financing Activities $4.9M -$11.3M -$4.7M -$4.7M -$3.3M
Cash From Financing -$125.2M -$7.3M $26.3M -$46.1M -$80.1M
 
Beginning Cash (CF) $68.8M $111.9M $88.9M $33.4M $50.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.3M $43.1M -$23.1M -$55.5M $17.1M
Ending Cash (CF) -$11.5M $155.1M $65.8M -$22.2M $67.5M
 
Levered Free Cash Flow $38.5M $11.2M -$19.3M $3.9M $112M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.1M $10M $34.8M -$137.1M -$2.4M
Depreciation & Amoritzation $33.5M $30.4M $53.8M $54.3M $41.7M
Stock-Based Compensation $3M $3.3M $3.3M $4.6M $4.6M
Change in Accounts Receivable -$11.5M -$28.5M -$9.7M -$4.8M $1.5M
Change in Inventories -$836K -$451K $2.3M $2M $466K
Cash From Operations $47.8M $71.6M $118.1M $34.7M $41.3M
 
Capital Expenditures $35.5M $102.6M $97M $40.6M $44M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.6M -$98.4M -$91M -$39.7M -$42.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$15.9M -$4.5M --
Repurchase of Common Stock -- -- $18.8M $10.2M --
Other Financing Activities -$1.4M -$57K -$123K -$551K --
Cash From Financing -$1.3M $165K -$34.8M -$15.3M -$7.1M
 
Beginning Cash (CF) $84.6M $43.2M $54.3M $46.6M $66.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.9M -$26.6M -$7.8M -$20.3M -$8.3M
Ending Cash (CF) $96.5M $16.6M $46.5M $26.2M $58.2M
 
Levered Free Cash Flow $12.3M -$31M $21.1M -$6M -$2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$78.1M -$31.2M $115.8M -$137.9M -$17M
Depreciation & Amoritzation $135.7M $126.9M $191.8M $187.5M $181.4M
Stock-Based Compensation $11.5M $21.2M $14.4M $16.8M $17M
Change in Accounts Receivable -$54.8M -$60.9M -$29.4M $54.3M $16.4M
Change in Inventories -$1.6M -$467K -$4.4M -$535K $827K
Cash From Operations $130.4M $219.6M $431.4M $284.1M $187.7M
 
Capital Expenditures $101.8M $303M $393.3M $162.6M $149.9M
Cash Acquisitions -- -- $38.6M $43.3M --
Cash From Investing -$97.6M -$258.7M -$422.6M -$202M -$135.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$15.9M -$16.8M --
Repurchase of Common Stock -- -- $36.3M $71.2M $3.9M
Other Financing Activities -$5.8M -$4.7M -$4.7M -$1.9M --
Cash From Financing -$2.4M -$2.3M $2.3M -$89.9M -$32.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.3M -$41.4M $11.1M -$7.8M $20M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $28.6M -$83.4M $38.1M $121.5M $37.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34M -$11M $102.7M -$120.8M $82K
Depreciation & Amoritzation $100.3M $93.7M $157.5M $164M $133.7M
Stock-Based Compensation $8.4M $18.1M $10.6M $13M $12.7M
Change in Accounts Receivable -$65.2M -$82.4M -$44.8M $21.9M -$13.2M
Change in Inventories -$747K $6K -$4.5M $962K $246K
Cash From Operations $109.3M $174.1M $305.1M $214.4M $149.8M
 
Capital Expenditures $87.7M $247.2M $320.7M $112.4M $122.1M
Cash Acquisitions -- -- -- $21M --
Cash From Investing -$85.5M -$240M -$312.8M -$130.6M -$111M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $30M -- --
Long-Term Debt Repaid -- -- -$15.9M -$13.1M -$9.2M
Repurchase of Common Stock -- -- $36.3M $55.7M $531K
Other Financing Activities -$11.2M -$4.7M -$4.7M -$1.8M -$6.2M
Cash From Financing -$7.9M -$2.9M -$26.8M -$70.6M -$22.7M
 
Beginning Cash (CF) $213.2M $183.8M $161.2M $159.9M $204.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.8M -$68.7M -$34.5M $13.2M $16.1M
Ending Cash (CF) $229M $115.1M $126.7M $173.1M $220.9M
 
Levered Free Cash Flow $21.6M -$73M -$15.7M $102M $27.7M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.06% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.97% over the past day.

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

Show me the best stock