Financhill
Sell
12

PESAF Quote, Financials, Valuation and Earnings

Last price:
$1.80
Seasonality move :
2.11%
Day range:
$1.80 - $1.80
52-week range:
$1.75 - $2.70
Dividend yield:
0%
P/E ratio:
6.77x
P/S ratio:
0.79x
P/B ratio:
0.85x
Volume:
--
Avg. volume:
2.5K
1-year change:
-33.33%
Market cap:
$202.5M
Revenue:
$285.1M
EPS (TTM):
$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.9M $119.7M $188.6M $227.5M $285.1M
Revenue Growth (YoY) -42.59% 395.13% 57.64% 20.6% 25.31%
 
Cost of Revenues $7M $75M $87.2M $121.4M $175.4M
Gross Profit $19.9M $44.6M $101.4M $106.1M $109.7M
Gross Profit Margin 74.07% 37.31% 53.76% 46.62% 38.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.1M $7.2M $8.3M -- $11.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21M $8.5M $9.9M $11.7M $13.6M
Operating Income -$1.1M $36.2M $91.5M $94.4M $96.1M
 
Net Interest Expenses $2.5M $9.9M $13.7M $18.5M $20.8M
EBT. Incl. Unusual Items $2.3M $63.4M $60.4M $74.3M $78.2M
Earnings of Discontinued Ops. -$3.1M $7M $1.3M -- --
Income Tax Expense $4.5M $21.1M $41.8M $41M $17.6M
Net Income to Company -$830K $70.4M $61.7M $74.3M $78.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M $42.3M $18.6M $33.4M $60.7M
 
Basic EPS (Cont. Ops) -$0.08 $0.47 $0.18 $0.29 $0.52
Diluted EPS (Cont. Ops) -$0.08 $0.46 $0.17 $0.28 $0.52
Weighted Average Basic Share $68.9M $105.5M $113.5M $116.1M $115.8M
Weighted Average Diluted Share $68.9M $106.6M $115.9M $117.5M $117.2M
 
EBITDA $11.8M $63.7M $126.7M $134.1M $150.4M
EBIT $4.9M $36.2M $91.5M $94.4M $96.1M
 
Revenue (Reported) $26.9M $119.7M $188.6M $227.5M $285.1M
Operating Income (Reported) -$1.1M $36.2M $91.5M $94.4M $96.1M
Operating Income (Adjusted) $4.9M $36.2M $91.5M $94.4M $96.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7M $96.1M $107.3M $36M $63.5M
Revenue Growth (YoY) -45.2% 2480.69% 11.69% -66.46% 76.42%
 
Cost of Revenues $9.5M $33.6M $51.4M $21.9M $49.8M
Gross Profit -$5.8M $62.5M $55.9M $14.1M $13.7M
Gross Profit Margin -155.44% 65.03% 52.14% 39.05% 21.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $2.6M $2.2M $3.4M $2.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $2.6M $2.2M $3.4M $4.7M
Operating Income -$7.2M $59.9M $53.8M $10.7M $9M
 
Net Interest Expenses $4.2M -- $6.5M $5.7M $7M
EBT. Incl. Unusual Items -$13.6M $56.2M $46.7M $4.3M $1.4M
Earnings of Discontinued Ops. -$329K $297K -- -- --
Income Tax Expense $6M $21.2M $18.8M $4M $4.5M
Net Income to Company -$12.8M $52.8M $46.4M $4.6M $1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.6M $35.1M $27.9M $276K -$3.1M
 
Basic EPS (Cont. Ops) -$0.18 $0.31 $0.24 $0.00 -$0.03
Diluted EPS (Cont. Ops) -$0.18 $0.31 $0.24 $0.00 -$0.03
Weighted Average Basic Share $113.4M $113.7M $116.9M $116.3M $109.9M
Weighted Average Diluted Share $113.4M $113.7M $116.9M $116.3M $109.9M
 
EBITDA $1.5M $68.4M $64.9M $23.8M $19.3M
EBIT -$7.2M $59.9M $53.8M $10.7M $9M
 
Revenue (Reported) $3.7M $96.1M $107.3M $36M $63.5M
Operating Income (Reported) -$7.2M $59.9M $53.8M $10.7M $9M
Operating Income (Adjusted) -$7.2M $59.9M $53.8M $10.7M $9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $48.6M $198.8M $244.5M $233.9M $255.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.7M $94.4M $127.9M $135M $167.3M
Gross Profit $20.9M $104.4M $116.6M $97.5M $88.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4M $9M $10M $10M $12M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.9M $8.4M $10M $14.7M $22.9M
Operating Income $13M $96M $106.6M $82.8M $65.5M
 
Net Interest Expenses $10.7M $22.4M $23.7M $19.2M $24.5M
EBT. Incl. Unusual Items $43.9M $63.5M $77.2M $59.7M $43.8M
Earnings of Discontinued Ops. -$1.7M $9.1M -- -- --
Income Tax Expense $12.4M $42.6M $42.4M $30.7M $12.6M
Net Income to Company $44.6M $67.7M $77.8M $58.5M $42.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.5M $20.9M $34.9M $29M $31.2M
 
Basic EPS (Cont. Ops) $0.24 $0.26 $0.30 $0.25 $0.27
Diluted EPS (Cont. Ops) $0.23 $0.26 $0.30 $0.24 $0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $33M $132.1M $141.3M $134.4M $119.5M
EBIT $13M $96M $106.6M $82.8M $65.5M
 
Revenue (Reported) $48.6M $198.8M $244.5M $233.9M $255.8M
Operating Income (Reported) $13M $96M $106.6M $82.8M $65.5M
Operating Income (Adjusted) $13M $96M $106.6M $82.8M $65.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.6M $117.8M $173.7M $178.7M $149.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -$373K $47.7M $88.6M $106M $98.1M
Gross Profit $39M $70.1M $85.1M $72.7M $51.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $7.6M $7.5M $10M $10.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $27.5M $6.9M $7.5M $10M $19.3M
Operating Income $11.5M $63.2M $77.6M $62.6M $32.1M
 
Net Interest Expenses $11.7M $16.2M $15M $15.2M $18.6M
EBT. Incl. Unusual Items $45.4M $44.4M $61.2M $46.6M $12.2M
Earnings of Discontinued Ops. -$831K $1.3M -- -- --
Income Tax Expense $10.5M $31.8M $32.3M $22.1M $17.2M
Net Income to Company $45.7M $42.1M $61.6M $46.8M $12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.4M $12.6M $28.8M $24.4M -$5M
 
Basic EPS (Cont. Ops) $0.29 $0.12 $0.25 $0.21 -$0.04
Diluted EPS (Cont. Ops) $0.29 $0.12 $0.25 $0.21 -$0.04
Weighted Average Basic Share $339M $340.5M $347.6M $349.5M $333.3M
Weighted Average Diluted Share $339M $340.5M $347.6M $349.5M $333.3M
 
EBITDA $29.7M $89.9M $103.8M $100.8M $69.9M
EBIT $11.5M $63.2M $77.6M $62.6M $32.1M
 
Revenue (Reported) $38.6M $117.8M $173.7M $178.7M $149.5M
Operating Income (Reported) $11.5M $63.2M $77.6M $62.6M $32.1M
Operating Income (Adjusted) $11.5M $63.2M $77.6M $62.6M $32.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.7M $24.5M $33M $27.8M $72.9M
Short Term Investments -- -- $342K -- --
Accounts Receivable, Net $10M $54.4M $16.5M $21.5M $37.2M
Inventory $5.9M $19.8M $26.2M $50.5M $41.7M
Prepaid Expenses -- -- -- -- $1.4M
Other Current Assets -- -- -- -- $405K
Total Current Assets $54.2M $100M $94.5M $109.7M $153.1M
 
Property Plant And Equipment $47.5M $120.8M $97.6M $175.4M $241.6M
Long-Term Investments -- $26K $26K $44K $449K
Goodwill -- $47.8M $47.8M $52.1M $52.1M
Other Intangibles $47.5M $240.6M $176.6M $191.9M $182.1M
Other Long-Term Assets $135K $135K $121K $143K $137K
Total Assets $149.4M $584.7M $539.3M $612.4M $715.6M
 
Accounts Payable $6M $12.7M $9.1M $25.5M $28.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2M $1.2M $1.2M $1.9M $5.4M
Total Current Liabilities $37.1M $63.2M $71.8M $115.3M $63.1M
 
Long-Term Debt $12.7M $77.8M $58.4M $43.4M $146.5M
Capital Leases -- -- -- -- --
Total Liabilities $81.5M $389.2M $332.8M $376.3M $441.4M
 
Common Stock $459K $721K $723K $738K $738K
Other Common Equity Adj -- -- -- -- --
Common Equity $67.9M $195.4M $206.5M $236M $274.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.9M $195.4M $206.5M $236M $274.1M
 
Total Liabilities and Equity $149.4M $584.7M $539.3M $612.4M $715.6M
Cash and Short Terms $5.7M $24.5M $33M $27.8M $72.9M
Total Debt $21.2M $92.6M $78.8M $69.5M $145.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $45.1M $34.1M $47M $18.7M $43.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37M $55M $77.5M $77.2M $19.2M
Inventory -- -- -- -- $58.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $311K -- -- --
Total Current Assets $82.1M $89.5M $124.5M $95.9M $123.3M
 
Property Plant And Equipment $468.2M $469M $507.2M $545.5M $550.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $133K $113K $137K $149K --
Total Assets $570.9M $558.6M $631.9M $641.5M $674.7M
 
Accounts Payable $22.1M $11.7M $28.6M $41.7M $38.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $52.3M $77.1M $127.1M $108.2M $60.7M
 
Long-Term Debt $78.3M $59.2M $43.4M $43.4M $147.6M
Capital Leases -- -- -- -- --
Total Liabilities $391.1M $358.5M $397.2M $398.9M $436.4M
 
Common Stock $721K $723K $738K $738K $716K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $179.8M $200.1M $234.6M $242.6M $238.3M
 
Total Liabilities and Equity $570.9M $558.6M $631.9M $641.5M $674.7M
Cash and Short Terms $45.1M $34.1M $47M $18.7M $43.7M
Total Debt $97.2M $79.4M $69.3M $71.2M $150.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$830K $70.4M $61.7M $74.3M $78.2M
Depreciation & Amoritzation $7M $27.6M $35.2M $39.7M $54.3M
Stock-Based Compensation $897K $1.2M $1.6M $1.8M $2M
Change in Accounts Receivable $460K $18.1M $19.2M $10.8M -$7.2M
Change in Inventories -$307K $6.2M -$5.7M -$22.1M $8.9M
Cash From Operations $450K $70.5M $112.7M $79.9M $112.6M
 
Capital Expenditures $13.9M $55.7M $64.3M $67.8M $103.1M
Cash Acquisitions -- $140.5M -- -- --
Cash From Investing -$13.8M -$196.2M -$67.8M -$70.4M -$108.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- $13.2M $18.3M
Special Dividend Paid
Long-Term Debt Issued -- $90M -- $15M $180M
Long-Term Debt Repaid -$4.3M -$16.5M -$18.8M -$26.1M -$100.6M
Repurchase of Common Stock -- -- -- -- $4.3M
Other Financing Activities $4.5M -$717K -$8.5M $23.2M -$24.1M
Cash From Financing -$1.5M $144.6M -$36.8M -$14.3M $41.3M
 
Beginning Cash (CF) $20.5M $24.5M $32.7M $27.8M $72.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.8M $18.9M $8.2M -$4.8M $45M
Ending Cash (CF) $5.7M $43.4M $40.8M $23M $117.9M
 
Levered Free Cash Flow -$13.4M $14.7M $48.4M $12.1M $9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.8M $52.8M $46.4M $4.6M $1.5M
Depreciation & Amoritzation $8.6M $8.4M $11M $13.2M $10.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.9M $63.1M $53.1M -$1.9M $7.2M
 
Capital Expenditures $18.2M $15M $13.8M $27.5M $3.7M
Cash Acquisitions $1.9M -- -- -- --
Cash From Investing -$20.1M -$15M -$13.8M -$27.5M -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- $3.7M $4.6M $8.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.1M -$6.4M -$13.2M -- --
Repurchase of Common Stock -- -- -- $1.5M $2.2M
Other Financing Activities -$762K -$37.8M -$4.6M $10.4M --
Cash From Financing -$8.8M -$44.7M -$24.2M $5.1M -$15.6M
 
Beginning Cash (CF) $45.1M $34.1M $47M $18.7M $43.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.9M $3.4M $15.1M -$24.3M -$12.1M
Ending Cash (CF) -$794.7K $37.6M $62.1M -$5.6M $31.6M
 
Levered Free Cash Flow -$35.1M $48.1M $39.3M -$29.4M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $44.6M $67.7M $77.8M $58.5M $42.5M
Depreciation & Amoritzation $20M $35.9M $34.4M $50.9M $54.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $48.9M $104M $114.9M $74.2M $58.7M
 
Capital Expenditures $28.8M $69.7M $70M $94.7M $56.6M
Cash Acquisitions $137.9M $6M -- -- --
Cash From Investing -$165.2M -$75.7M -$76.2M -$94.4M -$62.2M
 
Dividends Paid (Ex Special Dividend) -- -- $9.5M $17.3M $27.5M
Special Dividend Paid
Long-Term Debt Issued $88.3M -- $14.8M $10.2M --
Long-Term Debt Repaid -$11.7M -$21.1M -$29.3M -$10.2M --
Repurchase of Common Stock -$50.9K -- -- $3.6M $8.9M
Other Financing Activities -$869K -$6.5M $11.4M -$2.8M --
Cash From Financing $148.2M -$29M -$25.2M -$8.1M $26.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.8M -$700.7K $13.5M -$28.2M $22.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20M $34.3M $44.9M -$20.5M $2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.7M $42.1M $61.6M $46.8M $12.6M
Depreciation & Amoritzation $18.1M $26.7M $25.8M $38.3M $39.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $43.9M $76.4M $81.1M $76.4M $24.8M
 
Capital Expenditures $25.1M $39.8M $46.4M $75.4M $30.8M
Cash Acquisitions -$132.9M -- -- -- --
Cash From Investing -$161.9M -$39.8M -$49.3M -$75.4M -$30.8M
 
Dividends Paid (Ex Special Dividend) -- -- $9.5M $13.9M $23.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $88.3M -- $14.8M $10M --
Long-Term Debt Repaid -$11M -$15.6M -$26.1M -$10.2M --
Repurchase of Common Stock -- -- -- $3.6M $8.2M
Other Financing Activities -$1.5M -$7.3M $12.6M -$13.4M $16M
Cash From Financing $149.7M -$26.9M -$17.2M -$10.2M -$24.2M
 
Beginning Cash (CF) $95.5M $94.2M $120.4M $84.3M $150.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.7M $9.7M $14.7M -$9.2M -$30.3M
Ending Cash (CF) $127.1M $103.8M $135M $75.1M $120.6M
 
Levered Free Cash Flow $18.7M $36.6M $34.7M $1M -$6.1M

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 67.26% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.37% over the past day.

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

Show me the best stock