Financhill
Sell
20

PBKOF Quote, Financials, Valuation and Earnings

Last price:
$13.78
Seasonality move :
6.78%
Day range:
$13.78 - $13.78
52-week range:
$13.01 - $20.57
Dividend yield:
1.04%
P/E ratio:
18.83x
P/S ratio:
0.90x
P/B ratio:
1.40x
Volume:
--
Avg. volume:
652
1-year change:
-21.59%
Market cap:
$373M
Revenue:
$406.7M
EPS (TTM):
$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $308.8M $366.1M $371.6M $385.6M $406.7M
Revenue Growth (YoY) 2.98% 18.58% 1.49% 3.78% 5.46%
 
Cost of Revenues $256.1M $312.7M $326.2M $341.3M $347.9M
Gross Profit $52.7M $53.4M $45.4M $44.3M $58.8M
Gross Profit Margin 17.06% 14.58% 12.22% 11.5% 14.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41M $51.6M $51.7M $58.5M $63.8M
Other Inc / (Exp) $4.4M $255.2K $11.1M $30M $32.9M
Operating Expenses $25.7M $31.6M $33.1M $39.3M $46.1M
Operating Income $27M $21.8M $12.3M $5.1M $12.7M
 
Net Interest Expenses $3.6M $4M $6.3M $7.8M $7.5M
EBT. Incl. Unusual Items $33.2M $11.8M -$47.6K -$1.1M -$326.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $5.9M $2.3M $4.5M $12.4M
Net Income to Company $24.8M $15.7M $14.8M $23.3M $25.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.8M $15.7M $14.8M $23.3M $25.7M
 
Basic EPS (Cont. Ops) $0.97 $0.59 $0.55 $0.86 $0.95
Diluted EPS (Cont. Ops) $0.95 $0.58 $0.54 $0.85 $0.94
Weighted Average Basic Share $25.6M $26.7M $26.9M $26.9M $27M
Weighted Average Diluted Share $26M $27.1M $27.2M $27.4M $27.4M
 
EBITDA $50.5M $53.3M $43.8M $38.4M $45M
EBIT $27M $21.8M $12.3M $5.1M $12.7M
 
Revenue (Reported) $308.8M $366.1M $371.6M $385.6M $406.7M
Operating Income (Reported) $27M $21.8M $12.3M $5.1M $12.7M
Operating Income (Adjusted) $27M $21.8M $12.3M $5.1M $12.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $92.8M $96.1M $96.3M $112.4M $113.5M
Revenue Growth (YoY) 5.97% 3.6% 0.2% 16.69% 0.99%
 
Cost of Revenues $75.7M $80.3M $79.3M $89.6M $93.1M
Gross Profit $17M $15.8M $17M $22.7M $20.4M
Gross Profit Margin 18.36% 16.41% 17.69% 20.24% 17.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $13M $14.9M $16.8M $18.6M
Other Inc / (Exp) -$3.3M -$1.2M $6.6M $12.3M --
Operating Expenses $11.5M $13M $14.9M $16.8M $18.6M
Operating Income $5.5M $2.8M $2.1M $6M $1.7M
 
Net Interest Expenses $961.8K $1.5M $1.8M $2M $2.1M
EBT. Incl. Unusual Items -$857.1K -$4.6M -$1.4M $6.4M -$219.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $124.8K $1.1M $3M $3.5M
Net Income to Company -$490.4K -$118.7K $5.8M $13.3M $7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$490.4K -$118.7K $5.8M $13.3M $7.5M
 
Basic EPS (Cont. Ops) -$0.02 -$0.00 $0.21 $0.49 $0.28
Diluted EPS (Cont. Ops) -$0.02 -$0.00 $0.21 $0.49 $0.27
Weighted Average Basic Share $26.9M $26.9M $27M $27.1M $27.1M
Weighted Average Diluted Share $26.9M $26.9M $27.5M $27.4M $27.6M
 
EBITDA $13.1M $10.5M $10.3M $13.9M $10.9M
EBIT $5.5M $2.8M $2.1M $6M $1.7M
 
Revenue (Reported) $92.8M $96.1M $96.3M $112.4M $113.5M
Operating Income (Reported) $5.5M $2.8M $2.1M $6M $1.7M
Operating Income (Adjusted) $5.5M $2.8M $2.1M $6M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $353.3M $369.2M $379.9M $405.8M $418.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $280.9M $303.1M $320.4M $327.8M $347.5M
Gross Profit $72.4M $66.2M $59.4M $78M $71.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.7M $52.6M $55.7M $64M $67.6M
Other Inc / (Exp) $4.8M $4.7M $27.8M $36.6M --
Operating Expenses $46.3M $52.6M $55.7M $64M $67.6M
Operating Income $26.2M $13.5M $3.8M $14M $3.8M
 
Net Interest Expenses $3.4M $5.9M $7.6M $7.5M $8.3M
EBT. Incl. Unusual Items $23.3M -$2.2M -$2.2M $6.2M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.7M $987.1K $2.1M $8.2M $14.6M
Net Income to Company $21M $11M $22.5M $35.4M $19.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21M $11M $22.7M $35.4M $20.2M
 
Basic EPS (Cont. Ops) $0.80 $0.41 $0.84 $1.31 $0.74
Diluted EPS (Cont. Ops) $0.80 $0.41 $0.83 $1.30 $0.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $55.1M $45M $37.2M $46.4M $38.2M
EBIT $26.2M $13.5M $3.8M $14M $3.8M
 
Revenue (Reported) $353.3M $369.2M $379.9M $405.8M $418.9M
Operating Income (Reported) $26.2M $13.5M $3.8M $14M $3.8M
Operating Income (Adjusted) $26.2M $13.5M $3.8M $14M $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $273.7M $276.8M $286.1M $306.3M $318.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $218.9M $227.1M $240.5M $246.3M $263.2M
Gross Profit $54.8M $49.7M $45.6M $60M $55.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.8M $39.2M $42.9M $48.5M $52.3M
Other Inc / (Exp) -$684.3K $3.6M $20.5M $27.1M $11.4M
Operating Expenses $36.1M $39.2M $42.9M $48.5M $52.3M
Operating Income $18.7M $10.5M $2.7M $11.6M $3.1M
 
Net Interest Expenses $2.7M $4.6M $5.9M $5.6M $6.4M
EBT. Incl. Unusual Items $11.9M -$2.2M -$3.6M $3.8M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $2.6M $2.3M $6M $8.3M
Net Income to Company $11.7M $6.9M $15M $27.1M $21.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.7M $6.9M $14.9M $27.1M $21.4M
 
Basic EPS (Cont. Ops) $0.44 $0.26 $0.56 $1.00 $0.79
Diluted EPS (Cont. Ops) $0.43 $0.25 $0.55 $0.99 $0.78
Weighted Average Basic Share $80M $80.8M $80.8M $81.1M $81.2M
Weighted Average Diluted Share $80.7M $81.4M $82.2M $82.3M $82.5M
 
EBITDA $41.7M $33.4M $27.6M $35.5M $29.2M
EBIT $18.7M $10.5M $2.7M $11.6M $3.1M
 
Revenue (Reported) $273.7M $276.8M $286.1M $306.3M $318.5M
Operating Income (Reported) $18.7M $10.5M $2.7M $11.6M $3.1M
Operating Income (Adjusted) $18.7M $10.5M $2.7M $11.6M $3.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.4M $18M $19.6M $22.2M $41.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $51.8M $58.1M $62.2M $62.8M $63.6M
Inventory $36.6M $35.6M $45.9M $45.9M $46.9M
Prepaid Expenses $5.3M $5.9M $5.1M $6.1M $8.5M
Other Current Assets -- -- -- -- --
Total Current Assets $110.4M $121.3M $140.1M $138.9M $160.5M
 
Property Plant And Equipment $75.7M $82.8M $74.3M $76.2M $78.7M
Long-Term Investments $691.5K $925.5K $2.6M $6.3M $4.9M
Goodwill $70M $84.8M $81.9M $83.7M $85.3M
Other Intangibles $58.1M $74M $73.3M $78.3M $89.2M
Other Long-Term Assets -- -- $2.2M $5.9M --
Total Assets $317.6M $365.3M $374M $391.1M $442.4M
 
Accounts Payable $46.7M $58.9M $63.3M $62.6M $83.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4M $4.8M $4.5M $3.5M $3.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $55.6M $72M $82.7M $76.9M $93.9M
 
Long-Term Debt $112.2M $99.4M $95.3M $100.5M $113.6M
Capital Leases -- -- -- -- --
Total Liabilities $205.8M $201.4M $188.1M $182.7M $210.1M
 
Common Stock $85.6M $118.6M $110.6M $114.3M $105.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $111.8M $163.8M $185.9M $208.4M $232.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $111.8M $163.8M $185.9M $208.4M $232.3M
 
Total Liabilities and Equity $317.6M $365.3M $374M $391.1M $442.4M
Cash and Short Terms $16.4M $18M $19.6M $22.2M $41.6M
Total Debt $116.2M $104.3M $99.8M $104.1M $117.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.8M $14.5M $17.4M $21.4M $37.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.4M $55.3M $50.6M $77.4M $74.5M
Inventory $35.7M $43.8M $49.1M $52.6M $50.2M
Prepaid Expenses $6.2M $6M $7.7M $7.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $125.1M $123.6M $125.9M $159.4M $181.1M
 
Property Plant And Equipment $79.4M $73.9M $73.9M $81.7M $90.2M
Long-Term Investments $516.2K $909.7K $930.5K $10.4M $7.5M
Goodwill $84.4M $80.7M $82.8M $87.8M --
Other Intangibles $74.1M $71.9M $75.2M $90.9M --
Other Long-Term Assets -- -- -- $10.2M --
Total Assets $364.7M $350.3M $370.4M $448.2M $501M
 
Accounts Payable $69.6M $53.1M $48M $69.2M $83.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.2M $4.9M $3M $3.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $75.8M $60.3M $62.3M $85.2M $91.8M
 
Long-Term Debt $99.3M $104.9M $101.5M $120.3M $135.7M
Capital Leases -- -- -- -- --
Total Liabilities $203.3M $177.7M $166.2M $208.1M $233.7M
 
Common Stock $117.6M $109.1M $111.1M $112.4M $109.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.4M $172.6M $204.3M $240.1M $267.3M
 
Total Liabilities and Equity $364.7M $350.3M $370.4M $448.2M $501M
Cash and Short Terms $21.8M $14.5M $17.4M $21.4M $37.8M
Total Debt $103.5M $109.8M $104.5M $124.2M $139.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.8M $15.7M $14.8M $23.3M $25.7M
Depreciation & Amoritzation $23.5M $31.5M $31.5M $33.3M $32.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.9M -$1.1M -$2.5M -$254.1K -$1.4M
Change in Inventories -$3.5M $2.1M -$12.1M $846.1K $522.6K
Cash From Operations $44.5M $44.6M $41.5M $47.8M $53.5M
 
Capital Expenditures $17.8M $27.8M $25.5M $28.2M $39.4M
Cash Acquisitions $29.6M $30.6M $11.6M $10.4M $16.9M
Cash From Investing -$46M -$48.3M -$37.2M -$38.6M -$56.3M
 
Dividends Paid (Ex Special Dividend) $3.1M $3.4M $3.3M $3.2M $3.7M
Special Dividend Paid
Long-Term Debt Issued $3.8M -- -- -- --
Long-Term Debt Repaid -$3.8M -$5M -$5M -$5M -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$71.7K -$446.7K -$33.8K $183.7K -$64.9K
Cash From Financing -$2.9M $5.6M -$5.8M -$8.1M $12.8M
 
Beginning Cash (CF) $16.4M $18M $19.6M $22.2M $41.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $1.3M -$1.6M $1.4M $10.2M
Ending Cash (CF) $12.6M $18.8M $17.9M $23.8M $52.1M
 
Levered Free Cash Flow $26.7M $16.8M $16M $19.6M $14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$490.4K -$118.7K $5.8M $13.3M $7.5M
Depreciation & Amoritzation $7.6M $7.7M $8.3M $7.9M $9.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9M -- -$9.6M -$18.6M $10.7M
Change in Inventories $1.7M -- $54.7K -$626.1K $1.1M
Cash From Operations $13M $3.5M $7.7M $7.3M $27.4M
 
Capital Expenditures $6.1M $6.7M $7.2M $11.4M $12.1M
Cash Acquisitions $6.3K $224.3K $1.3M $13.2M $7.6K
Cash From Investing -$4.1M -$13.1M -$8.6M -$24.6M -$12.1M
 
Dividends Paid (Ex Special Dividend) $853.9K $824.6K $805.9K $992K $991.7K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2M -$1.2M -$1.3M -$1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $930.2K $43.5K $43.4K -$30K --
Cash From Financing -$8.1M $927.2K -$9.3M $19.3M -$11.7M
 
Beginning Cash (CF) $21.8M $14.5M $17.4M $21.4M $37.8M
Foreign Exchange Rate Adjustment $44.4K -$37.5K $60.4K $6.6K $116.9K
Additions / Reductions $946.8K -$8.6M -$10.2M $2M $3.7M
Ending Cash (CF) $22.8M $5.9M $7.3M $23.4M $41.6M
 
Levered Free Cash Flow $6.9M -$3.2M $429.8K -$4.1M $15.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21M $11M $22.5M $35.4M $19.9M
Depreciation & Amoritzation $29M $31.5M $32.7M $32.4M $34.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.9M -- $3.8M -$19.5M $2.9M
Change in Inventories -$545.2K -- -$4.2M $274.5K $1.1M
Cash From Operations $43.6M $12.4M $62.5M $47.3M $48M
 
Capital Expenditures $25.3M $28.2M $27.6M $36.2M $41.9M
Cash Acquisitions $45.5M -$993.1K $20.5M $17.4M $10.1M
Cash From Investing -$62.1M -$23.5M -$48.9M -$53.6M -$52M
 
Dividends Paid (Ex Special Dividend) $3.3M $3.4M $3.1M $3.4M $3.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $3.6M -$4.9M -$5.3M -$4.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $116.8K -$680.5K $118.9K $71.4K --
Cash From Financing $18.2M $4.9M -$15M $10.5M $11.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$812.2K -$6.4M -$1.3M $4.2M $7.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.3M -$15.8M $34.9M $11.1M $6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.7M $6.9M $15M $27.1M $21.8M
Depreciation & Amoritzation $23M $22.9M $25M $24M $26.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9M $3.2M $6.3M -$13M -$8.8M
Change in Inventories $1.8M -$2.6M -$3.1M -$3.6M -$3.1M
Cash From Operations $42.5M $10.4M $32.8M $32.2M $27.8M
 
Capital Expenditures $18.3M $18.7M $21.5M $29.5M $32.7M
Cash Acquisitions $32.2M $891.6K $10.2M $17.2M $10.7M
Cash From Investing -$43.1M -$18.6M -$31.7M -$46.6M -$43.4M
 
Dividends Paid (Ex Special Dividend) $2.5M $2.5M $2.4M $2.6M $2.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.7M -$3.7M -$3.9M -$3M -$932.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $179.4K -$54.4K $98.4K -$13.9K $110.6K
Cash From Financing $7.5M $7.3M -$2.3M $16.2M $14.9M
 
Beginning Cash (CF) $76.9M $61.6M $64.1M $66.8M $112.2M
Foreign Exchange Rate Adjustment -$552.6K -$134.5K $45.5K -$58.1K -$491.5K
Additions / Reductions $6.4M -$1.1M -$1.1M $1.8M -$1.2M
Ending Cash (CF) $82.7M $60.4M $63M $68.5M $110.5M
 
Levered Free Cash Flow $24.2M -$8.3M $11.3M $2.8M -$4.9M

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 6

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

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock