Financhill
Sell
31

PEXNY Quote, Financials, Valuation and Earnings

Last price:
$6.38
Seasonality move :
1.99%
Day range:
$6.26 - $6.39
52-week range:
$4.74 - $22.99
Dividend yield:
8.69%
P/E ratio:
6.93x
P/S ratio:
1.47x
P/B ratio:
1.59x
Volume:
539
Avg. volume:
592
1-year change:
-49.96%
Market cap:
$12.7B
Revenue:
$8.8B
EPS (TTM):
$0.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $6.8B $9.4B $8.6B $8.8B
Revenue Growth (YoY) -16.72% 33.5% 38.07% -8.55% 2.44%
 
Cost of Revenues $3B $3.3B $3.6B $3.7B $4.2B
Gross Profit $2.1B $3.6B $5.9B $5B $4.6B
Gross Profit Margin 41.81% 52.01% 62.33% 57.67% 52.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311.7M $356.6M $581.3M $487.8M $513.3M
Other Inc / (Exp) $119.3M $25.1M -$347.7M $130.8M $226.5M
Operating Expenses $720.6M $887.4M $1.3B $937M $910.4M
Operating Income $1.4B $2.7B $4.6B $4B $3.7B
 
Net Interest Expenses $254.2M $202.1M $234.3M $294.3M $334.7M
EBT. Incl. Unusual Items $1.3B $2.5B $4.1B $4B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $599.6M $1.3B $2.1B $1.8B $1.6B
Net Income to Company $1.3B $2.5B $4.1B $4B $3.9B
 
Minority Interest in Earnings -- -- -- -$53.8K -$206.3K
Net Income to Common Excl Extra Items $716.6M $1.2B $2B $2.2B $2.2B
 
Basic EPS (Cont. Ops) $0.36 $0.61 $1.02 $1.09 $1.13
Diluted EPS (Cont. Ops) $0.36 $0.61 $1.02 $1.09 $1.13
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $3.5B $4.9B $7B $6.4B $6.4B
EBIT $1.4B $2.7B $4.6B $4B $3.7B
 
Revenue (Reported) $5.1B $6.8B $9.4B $8.6B $8.8B
Operating Income (Reported) $1.4B $2.7B $4.6B $4B $3.7B
Operating Income (Adjusted) $1.4B $2.7B $4.6B $4B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.4B $2.2B $2.2B $2.1B
Revenue Growth (YoY) 41.31% 37.31% -8.44% -2.22% -2.21%
 
Cost of Revenues $875.4M $972.1M $982.8M $1.1B $1.1B
Gross Profit $894.5M $1.5B $1.2B $1B $985.3M
Gross Profit Margin 50.54% 60% 55.83% 47.82% 46.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71.6M $80.2M $113.2M $129M $166.1M
Other Inc / (Exp) -$26.4M -$25.4M $16M $42.7M --
Operating Expenses $203.5M $251M $220.2M $222.6M $254.1M
Operating Income $691M $1.2B $1B $817.8M $731.2M
 
Net Interest Expenses $52M $62.3M $75.5M $84.4M $98.6M
EBT. Incl. Unusual Items $609.1M $1.1B $990.6M $835M $722.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $326.2M $467M $484.7M $323.3M $334.4M
Net Income to Company $617.7M $1.2B $983M $780M $748.5M
 
Minority Interest in Earnings -- -- -$56.5K -$99.5K -$13.2K
Net Income to Common Excl Extra Items $286.2M $663.7M $515M $512.8M $393M
 
Basic EPS (Cont. Ops) $0.14 $0.33 $0.26 $0.26 $0.20
Diluted EPS (Cont. Ops) $0.14 $0.33 $0.26 $0.26 $0.20
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $1.3B $1.8B $1.7B $1.5B $1.5B
EBIT $691M $1.2B $1B $817.8M $731.2M
 
Revenue (Reported) $1.8B $2.4B $2.2B $2.2B $2.1B
Operating Income (Reported) $691M $1.2B $1B $817.8M $731.2M
Operating Income (Adjusted) $691M $1.2B $1B $817.8M $731.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2B $8.8B $8.9B $8.8B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.3B $3.6B $4.2B $4.4B
Gross Profit $2.9B $5.5B $5.3B $4.7B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $345.8M $410.7M $609.2M $512.6M $587.4M
Other Inc / (Exp) $77.6M -$326.2M $77.4M $125.1M --
Operating Expenses $837.1M $1.1B $1.1B $923.7M $953.9M
Operating Income $2B $4.5B $4.2B $3.8B $3.2B
 
Net Interest Expenses $218.2M $228.9M $284.2M $323.1M $370M
EBT. Incl. Unusual Items $1.9B $3.9B $4B $3.8B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $918.8M $2B $1.9B $1.6B $1.5B
Net Income to Company $1.9B $4B $3.9B $3.7B $3.4B
 
Minority Interest in Earnings -- -- -$155.7K -$132.7K -$269.9K
Net Income to Common Excl Extra Items $971.1M $1.9B $2.1B $2.2B $1.8B
 
Basic EPS (Cont. Ops) $0.49 $0.96 $1.04 $1.11 $0.92
Diluted EPS (Cont. Ops) $0.49 $0.96 $1.04 $1.11 $0.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.3B $6.6B $6.5B $6.5B $6B
EBIT $2B $4.5B $4.2B $3.8B $3.2B
 
Revenue (Reported) $6.2B $8.8B $8.9B $8.8B $8.6B
Operating Income (Reported) $2B $4.5B $4.2B $3.8B $3.2B
Operating Income (Adjusted) $2B $4.5B $4.2B $3.8B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $6.9B $6.4B $6.6B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.6B $2.7B $3.2B $3.4B
Gross Profit $2.4B $4.3B $3.8B $3.4B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $229.4M $285.1M $319.5M $345.9M $417.6M
Other Inc / (Exp) $138.1M -$230.1M $127.8M $120.6M $99.4M
Operating Expenses $616.9M $799M $660M $647.7M $689.4M
Operating Income $1.7B $3.5B $3.1B $2.8B $2.3B
 
Net Interest Expenses $151.3M $178.1M $228.2M $256.7M $292.4M
EBT. Incl. Unusual Items $1.7B $3.2B $3.1B $2.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $838.6M $1.6B $1.4B $1.2B $1B
Net Income to Company $1.7B $3.2B $3.1B $2.8B $2.3B
 
Minority Interest in Earnings -- -- -$155.7K -$231.7K -$299.3K
Net Income to Common Excl Extra Items $888.7M $1.6B $1.6B $1.7B $1.3B
 
Basic EPS (Cont. Ops) $0.45 $0.80 $0.83 $0.85 $0.65
Diluted EPS (Cont. Ops) $0.45 $0.80 $0.83 $0.85 $0.65
Weighted Average Basic Share $6B $6B $6B $6B $6B
Weighted Average Diluted Share $6B $6B $6B $6B $6B
 
EBITDA $3.5B $5.3B $4.8B $4.9B $4.5B
EBIT $1.7B $3.5B $3.1B $2.8B $2.3B
 
Revenue (Reported) $4.9B $6.9B $6.4B $6.6B $6.4B
Operating Income (Reported) $1.7B $3.5B $3.1B $2.8B $2.3B
Operating Income (Adjusted) $1.7B $3.5B $3.1B $2.8B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.8B $2.6B $3.5B $4.2B $4.2B
Short Term Investments $100.3M -- $666.6K $187.6M $289.4M
Accounts Receivable, Net $573.6M $796.7M $994.3M $1.1B $834.6M
Inventory $339M $421.2M $551.9M $612.7M $667.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $91.2M $120.6M $299.9M $123M $200.5M
Total Current Assets $5.7B $4.2B $5.7B $6.9B $6.5B
 
Property Plant And Equipment $10.3B $11.9B $12.8B $13.7B $15.3B
Long-Term Investments $576.4M $874.2M $759.8M $810.4M $1.5B
Goodwill $1.9B $1.7B $1.5B $1.3B $1.3B
Other Intangibles $130.9M $136M $132.6M $126M $161.6M
Other Long-Term Assets $51.9M $51.5M $50.5M $105M $108.7M
Total Assets $22.6B $23.5B $25.1B $26.5B $28.3B
 
Accounts Payable $131.8M $164.1M $182.4M $214M $387.3M
Accrued Expenses $743M $913.9M $1.3B $1.1B $1.4B
Current Portion Of Long-Term Debt -- $449.6M -- -- --
Current Portion Of Capital Lease Obligations $135.9M $184.9M $302.9M $263.4M $387.7M
Other Current Liabilities $189.4M $233.1M $192.4M $248.7M $136.6M
Total Current Liabilities $1.9B $3.1B $3.3B $2.6B $3.1B
 
Long-Term Debt $4B $3.6B $3.5B $3.4B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $10.9B $11.2B $11.6B $11.8B $12.6B
 
Common Stock $132.5M $118.8M $114.6M $116.3M $116.4M
Other Common Equity Adj $577.8M $518.5M $500.1M $474M $506M
Common Equity $5.8B $6.1B $6.7B $7.3B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3.4M $8.2M
Total Equity $11.7B $12.3B $13.5B $14.6B $15.7B
 
Total Liabilities and Equity $22.6B $23.5B $25.1B $26.5B $28.3B
Cash and Short Terms $3.8B $2.6B $3.5B $4.2B $4.2B
Total Debt $4.1B $4.2B $3.8B $3.7B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2B $3.5B $3.3B $4.1B $2.8B
Short Term Investments -- $607.2K $251.5M $50.7M --
Accounts Receivable, Net $704.5M $849.8M $1.1B $665M $658.4M
Inventory $425.8M $497.2M $622M $621.8M $683.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $91M $279M $123M $180.3M --
Total Current Assets $3.5B $5.3B $5.5B $6.1B $5.1B
 
Property Plant And Equipment $12.2B $12.7B $13.2B $14.5B $16.8B
Long-Term Investments $479.1M $697.8M $750.3M $1.5B $2.1B
Goodwill $1.9B $1.7B $1.4B $1.3B --
Other Intangibles $135.1M $133.2M $123.8M $134.7M --
Other Long-Term Assets $274.8M $178.8M $168.1M $242.5M --
Total Assets $23.3B $24.8B $24.8B $27.4B $28.9B
 
Accounts Payable $979.6M $1.3B $1.4B $1.7B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $441.7M -- -- -- --
Current Portion Of Capital Lease Obligations $181.6M $259.1M $246.5M $371.8M --
Other Current Liabilities $325M $135.9M $154.3M $166.8M --
Total Current Liabilities $2.6B $2.7B $2.2B $2.8B $3B
 
Long-Term Debt $3.4B $4B $3.4B $3.4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $11.7B $10.7B $12.2B $13B
 
Common Stock $117.3M $105.2M $109M $123.4M $122.5M
Other Common Equity Adj $509.5M $456.6M $460.2M $533.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.1M $8.3M $8.3M
Total Equity $12B $13.1B $14.1B $15.2B $15.9B
 
Total Liabilities and Equity $23.3B $24.8B $24.8B $27.4B $28.9B
Cash and Short Terms $2B $3.5B $3.3B $4.1B $2.8B
Total Debt $4B $4.3B $3.6B $3.8B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.5B $4.1B $4B $3.9B
Depreciation & Amoritzation $2.1B $2.2B $2.4B $2.3B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $178.6M -$229.1M -$201.3M -$87.6M $548.4M
Change in Inventories -$29.7M -$60.2M -$135.1M -$51.5M -$54.5M
Cash From Operations $2.4B $3.3B $4.6B $4.3B $5.7B
 
Capital Expenditures $1.2B $1.7B $1.9B $2.4B $3B
Cash Acquisitions -- $2.3B -- -- $530.7M
Cash From Investing -$1.1B -$3.9B -$1.7B -$2.4B -$4.3B
 
Dividends Paid (Ex Special Dividend) $670.6M $603.6M $817.4M $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $849.9M $379.3M $358.6M $44.4M --
Long-Term Debt Repaid -$857.6M -$327.9M -$1.3B -$332.1M -$317.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.9M $1.6M -$45.5M -$1.1M --
Cash From Financing -$678.2M -$550.5M -$1.8B -$1.3B -$1.4B
 
Beginning Cash (CF) $3.7B $2.6B $3.5B $4B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $634.7M -$802.2M $1.1B $435.2M -$104.6M
Ending Cash (CF) $4.3B $2.1B $4.6B $4.4B $3.8B
 
Levered Free Cash Flow $1.2B $1.7B $2.7B $1.9B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $617.7M $1.2B $983M $780M $748.5M
Depreciation & Amoritzation $605.6M $649.4M $623.2M $677.8M $754.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$82.7M $56.5M -$397.7M $480.8M $45.5M
Change in Inventories $5.3M -$37.2M -$1.3M -$8.7M -$7.5M
Cash From Operations $978.7M $1.7B $1.1B $1.6B $1.3B
 
Capital Expenditures $435.3M $520.8M $544.3M $807.7M $1B
Cash Acquisitions -$78.7M -- -- -$11.5M $374.1M
Cash From Investing -$337.9M -$520.9M -$602M -$741.1M -$1.6B
 
Dividends Paid (Ex Special Dividend) $240.1M $464M $478.3M $483.9M $507.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.5M -$11.3M -$637.5K -- --
Long-Term Debt Repaid -$215.2M -$14.1M -$60.5M -$93.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.4M $12.7K -- --
Cash From Financing -$466.9M -$502.8M -$542.1M -$564M -$614.2M
 
Beginning Cash (CF) $2B $3.5B $3B $4.1B $2.6B
Foreign Exchange Rate Adjustment $136.3M $234.4M $56.3M -$463.5M -$29.3M
Additions / Reductions $310.2M $904.9M $60.7M -$186.6M -$940.7M
Ending Cash (CF) $2.5B $4.6B $3.2B $3.4B $1.6B
 
Levered Free Cash Flow $543.5M $1.2B $604.2M $774.4M $334.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $4B $3.9B $3.7B $3.4B
Depreciation & Amoritzation $2.3B $2.4B $2.3B $2.6B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$283M -$101.6M -$262M $784.9M -$67.3M
Change in Inventories -$59.4M -$73.3M -$121.2M $1.8M -$24.9M
Cash From Operations $3B $4.3B $4.1B $5.8B $4.5B
 
Capital Expenditures $1.5B $1.8B $2.3B $2.7B $4.1B
Cash Acquisitions $2.3B $1.2M -- $519.5M -$100.7M
Cash From Investing -$3.3B -$1.7B -$2.6B -$3.4B -$4.5B
 
Dividends Paid (Ex Special Dividend) $602.5M $826.7M $1B $1B $1.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$298.8M -$708.2M -$954.1M -$292.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$712.3M -$1.1B -$1.9B -$1.3B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$847.2M $1.9B -$598M $591.3M -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $2.5B $1.8B $3.1B $380.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $3.2B $3.1B $2.8B $2.3B
Depreciation & Amoritzation $1.8B $1.7B $1.7B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$165.5M -$37.7M -$100.9M $770.2M $150.8M
Change in Inventories -$53.9M -$67M -$54.8M -$2.3M $27.6M
Cash From Operations $2.4B $3.3B $2.9B $4.4B $3.3B
 
Capital Expenditures $1.2B $1.3B $1.8B $2.1B $2.7B
Cash Acquisitions $2.3B -- -- $518.7M $418M
Cash From Investing -$3.3B -$1.1B -$2.1B -$3.1B -$3.3B
 
Dividends Paid (Ex Special Dividend) $603.7M $826.3M $1.1B $1.1B $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190.9M $340.3M $43.6M -- --
Long-Term Debt Repaid -$275.1M -$655.3M -$264.8M -$225.6M -$183.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$43.2M -$953.9K -- --
Cash From Financing -$691.6M -$1.2B -$1.3B -$1.3B -$1.4B
 
Beginning Cash (CF) $5.6B $9.6B $10.4B $13B $10.2B
Foreign Exchange Rate Adjustment $273.5M $343.3M $116.4M -$222.8M -$163.3M
Additions / Reductions -$1.4B $1.3B -$328.8M -$167.6M -$1.5B
Ending Cash (CF) $4.5B $11.3B $10.1B $12.6B $8.5B
 
Levered Free Cash Flow $1.2B $2B $1.1B $2.4B $605.9M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 4.13% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is up 12.87% over the past day.

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

Show me the best stock