Financhill
Sell
27

PIAGF Quote, Financials, Valuation and Earnings

Last price:
$2.18
Seasonality move :
-4.53%
Day range:
$2.18 - $2.18
52-week range:
$1.91 - $2.50
Dividend yield:
4.08%
P/E ratio:
18.96x
P/S ratio:
0.45x
P/B ratio:
1.66x
Volume:
100
Avg. volume:
317
1-year change:
-5.22%
Market cap:
$768.4M
Revenue:
$1.8B
EPS (TTM):
$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $2B $2.2B $2.1B $1.8B
Revenue Growth (YoY) -11.91% 31.7% 11.23% -2.18% -14.25%
 
Cost of Revenues $1.2B $1.7B $1.9B $1.8B $1.6B
Gross Profit $341.3M $277.3M $331.5M $330.1M $260.6M
Gross Profit Margin 22.75% 14.06% 15.11% 15.38% 14.16%
 
R&D Expenses -- $75.3M $68M $72.7M $71.1M
Selling, General & Admin -- $182.6M $180.5M $160.3M $131.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $255.5M $195.5M $195.4M $162M $146.3M
Operating Income $85.8M $81.8M $136.2M $168.1M $114.3M
 
Net Interest Expenses $29.6M $34.4M $32.5M $50.4M $57.2M
EBT. Incl. Unusual Items $57.3M $110M $134.7M $147.1M $107.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.5M $39.7M $44.5M $47.9M $32.6M
Net Income to Company $35.8M $71M $89.2M $98.4M $72.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.8M $71M $89.2M $98.4M $72.7M
 
Basic EPS (Cont. Ops) $0.10 $0.20 $0.25 $0.28 $0.21
Diluted EPS (Cont. Ops) $0.10 $0.20 $0.25 $0.28 $0.21
Weighted Average Basic Share $357.2M $357.1M $355.9M $354.5M $354.1M
Weighted Average Diluted Share $357.2M $357.1M $355.9M $354.5M $354.1M
 
EBITDA $215.8M $231.4M $280.6M $323.2M $264.5M
EBIT $85.5M $81.8M $136.2M $168.1M $114.3M
 
Revenue (Reported) $1.5B $2B $2.2B $2.1B $1.8B
Operating Income (Reported) $85.8M $81.8M $136.2M $168.1M $114.3M
Operating Income (Adjusted) $85.5M $81.8M $136.2M $168.1M $114.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $492.2M $577.7M $491.8M $403M $411.1M
Revenue Growth (YoY) 6.95% 17.37% -14.87% -18.04% 2%
 
Cost of Revenues $504.1M $556.6M $480.4M $415.8M $431.4M
Gross Profit -$11.9M $21.1M $11.4M -$12.7M -$20.3M
Gross Profit Margin -2.43% 3.65% 2.31% -3.16% -4.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $6.1M $5.1M $5.8M $5.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$32.1M -$28.3M -$34.9M -$40.5M -$37.5M
Operating Income $20.1M $49.4M $46.3M $27.7M $17.2M
 
Net Interest Expenses $7.1M $7.2M $11.1M $14M $14.9M
EBT. Incl. Unusual Items $15.1M $41.8M $34.8M $14.8M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $15.8M $11.7M $3.2M $924.3K
Net Income to Company $9.5M $25.9M $22.7M $11.1M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.5M $25.9M $22.8M $11.1M $1.8M
 
Basic EPS (Cont. Ops) $0.03 $0.07 $0.06 $0.03 $0.01
Diluted EPS (Cont. Ops) $0.03 $0.07 $0.06 $0.03 $0.01
Weighted Average Basic Share $357.1M $355.6M $354.6M $354.2M $352.5M
Weighted Average Diluted Share $357.1M $355.6M $354.6M $354.2M $352.5M
 
EBITDA $57M $85.1M $85M $66.5M $62.9M
EBIT $20.1M $49.4M $46.3M $27.7M $17.2M
 
Revenue (Reported) $492.2M $577.7M $491.8M $403M $411.1M
Operating Income (Reported) $20.1M $49.4M $46.3M $27.7M $17.2M
Operating Income (Adjusted) $20.1M $49.4M $46.3M $27.7M $17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.1B $2.2B $1.9B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.1B $2.2B $1.9B $1.8B
Gross Profit -$11.3M $19.1M $64.8M $212.5K -$47.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.9M $24.4M $31.9M $22M $19.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$138.2M -$142.1M -$133.1M -$162.1M -$162.3M
Operating Income $126.9M $161.3M $197.9M $162.3M $114.8M
 
Net Interest Expenses $31.1M $26.5M $41M $56.4M $54.4M
EBT. Incl. Unusual Items $101.4M $132.6M $154.8M $105.9M $62.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.3M $48.1M $46.7M $31.1M $19.8M
Net Income to Company $64.6M $84.4M $107.5M $72M $40.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.6M $84.4M $107.2M $73.1M $40.6M
 
Basic EPS (Cont. Ops) $0.18 $0.24 $0.30 $0.21 $0.12
Diluted EPS (Cont. Ops) $0.18 $0.24 $0.30 $0.21 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $274.1M $305M $354.4M $314.1M $280.6M
EBIT $126.9M $161.3M $197.9M $162.3M $114.8M
 
Revenue (Reported) $2B $2.1B $2.2B $1.9B $1.7B
Operating Income (Reported) $126.9M $161.3M $197.9M $162.3M $114.8M
Operating Income (Adjusted) $126.9M $161.3M $197.9M $162.3M $114.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.7B $1.8B $1.5B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $1.7B $1.5B $1.4B
Gross Profit $172M $45.6M $72.9M $18.1M -$22M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7M $19.1M $24.1M $19.7M $15.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $56.9M -$96.7M -$100.6M -$122.1M -$117.1M
Operating Income $115.1M $142.3M $173.5M $140.2M $95.2M
 
Net Interest Expenses $22.5M $20M $33M $41.4M $41.3M
EBT. Incl. Unusual Items $99.7M $120.6M $140.9M $99.4M $54.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M $45.8M $47.9M $30.9M $18.2M
Net Income to Company $61.9M $74.7M $93.2M $67.4M $37M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.9M $74.7M $92.9M $67.4M $35.3M
 
Basic EPS (Cont. Ops) $0.17 $0.21 $0.26 $0.19 $0.10
Diluted EPS (Cont. Ops) $0.17 $0.21 $0.26 $0.19 $0.10
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $234.8M $250.5M $291.8M $254.2M $224.7M
EBIT $120.6M $142.3M $173.5M $140.2M $95.2M
 
Revenue (Reported) $1.6B $1.7B $1.8B $1.5B $1.3B
Operating Income (Reported) $115.1M $142.3M $173.5M $140.2M $95.2M
Operating Income (Adjusted) $120.6M $142.3M $173.5M $140.2M $95.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $283M $296.9M $259M $207.6M $155M
Short Term Investments -- -- -- $6.9M --
Accounts Receivable, Net $84.5M $81M $71.7M $65M $74.7M
Inventory $232.2M $318.9M $406.4M $363.5M $336.4M
Prepaid Expenses $5.7M $9.1M $12.1M $11.9M $8.5M
Other Current Assets -- -- -- -- --
Total Current Assets $674.5M $779.7M $843.9M $751.7M $677.6M
 
Property Plant And Equipment $366.4M $356.8M $350.3M $358.3M $350.2M
Long-Term Investments -- $22.5M $20.5M $19.1M $19.7M
Goodwill $549.7M $506M $479.3M $494M $465.1M
Other Intangibles $305.9M $309.4M $303M $339.6M $360.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.1B $2.1B $2.1B $2B
 
Accounts Payable $602.6M $709.1M $789.6M $683.8M $591.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.6M $8.6M $12M $11.4M $10.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $909.4M $924.3M $1B $995.1M $896.9M
 
Long-Term Debt $572.9M $621.8M $564M $537.7M $559.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.7B $1.6B $1.5B
 
Common Stock $255.4M $236.1M $221.6M $229.3M $215M
Other Common Equity Adj -- -- -- -- --
Common Equity $457.7M $459.7M $446.1M $459.7M $433.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$180.8K -$169.4K -$177.2K -$193.3K -$151.2K
Total Equity $457.6M $459.5M $445.9M $459.5M $433M
 
Total Liabilities and Equity $2B $2.1B $2.1B $2.1B $2B
Cash and Short Terms $283M $296.9M $259M $207.6M $155M
Total Debt $774M $630.4M $576M $549.1M $569.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $230.8M $286.1M $246.5M $267.8M $187.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $130.4M $105.4M $100.1M $102M $114.3M
Inventory $312.1M $368.7M $357.9M $391.9M $367.6M
Prepaid Expenses $14M $12M $14M $11.6M $10.9M
Other Current Assets -- -- -- -- --
Total Current Assets $753.1M $856.7M $815.5M $870.9M $741.2M
 
Property Plant And Equipment $347.8M $323.8M $339.5M $356.3M $371.9M
Long-Term Investments $21.2M $20.3M $19.4M $20.4M $19.4M
Goodwill $518.4M $439.3M $473.1M $499.2M --
Other Intangibles $305.1M $273M $304.6M $365.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2B $2B $2.2B $2.1B
 
Accounts Payable $727.7M $735.6M $704.4M $718.8M $664.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.2M $75.9M $8.5M $10.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $977M $988.1M $987.8M $1.1B $961.9M
 
Long-Term Debt $529.2M $531.5M $525.5M $601M $642M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.6B $1.7B $1.7B
 
Common Stock $240.6M $203.4M $219.8M $231.7M $243.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$173.8K -$174.4K -$187.4K -$173K -$176.2K
Total Equity $455.5M $406.2M $442.5M $454M $463.7M
 
Total Liabilities and Equity $2B $2B $2B $2.2B $2.1B
Cash and Short Terms $230.8M $286.1M $246.5M $267.8M $187.5M
Total Debt $662.8M $539.7M $534.1M $611.2M $651M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $35.8M $71M $89.2M $98.4M $72.7M
Depreciation & Amoritzation $130.3M $149.6M $144.4M $155.1M $150.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$21.2M -$17.1M $6.8M -$26.6M -$21.2M
Change in Inventories $28.3M -$104.8M -$106.3M $55.9M $4.7M
Cash From Operations $220.7M $268.4M $252.9M $201.9M $158.1M
 
Capital Expenditures $160.3M $182.2M $159.4M $176.1M $197.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$154.6M -$174.2M -$157.2M -$169.8M -$181.9M
 
Dividends Paid (Ex Special Dividend) -$37.5M $46.9M $56.1M $86.2M $74.7M
Special Dividend Paid
Long-Term Debt Issued $235.2M $242.4M $77.4M $349.3M $155.8M
Long-Term Debt Repaid -$197.3M -$253.1M -$117.8M -$338.7M -$86.8M
Repurchase of Common Stock -$247.8K $62.6K $6M $1.5M $1.4M
Other Financing Activities -- -- -- -$6.7M $6.7M
Cash From Financing -$8.4M -$69M -$113.2M -$94.7M -$12.7M
 
Beginning Cash (CF) $217.8M $44.4K $50.2K $51.9K $44.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.7M $37.8M -$19.2M -$68.5M -$33.4M
Ending Cash (CF) $261.4M $50.3M -$20.9M -$74.5M -$30.4M
 
Levered Free Cash Flow $60.4M $86.2M $93.4M $25.9M -$39.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.5M $25.9M $22.7M $11.1M $2.8M
Depreciation & Amoritzation $36.8M $35.6M $38.7M $38.7M $48.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $37.5M $32.4M $45M $51.5M $51.2M
Change in Inventories -$6.6M $3M $45.2M $22.5M $40.7M
Cash From Operations $106.3M $89.2M $86M $33.3M $56.6M
 
Capital Expenditures $39.1M $35.7M $41.1M $44M $33.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.8M -$33.7M -$39.6M -$42.5M -$29.7M
 
Dividends Paid (Ex Special Dividend) $35.8M $30.4M $48.2M $44.7M $17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.7M $35.8M -$8.7M -$31.8M --
Long-Term Debt Repaid -$71M -$6.8M -$4.7M $960.5K --
Repurchase of Common Stock -- $1.8M $1.2M -- $166.9K
Other Financing Activities -- -- -- $143.1K --
Cash From Financing -$102.9M -$6.7M -$65.6M -$81.2M -$51.7M
 
Beginning Cash (CF) $55.6K $56.8K $76.2K $85.9K $79.9K
Foreign Exchange Rate Adjustment $3.2M $6.1M $907.3K -$3.3M $2M
Additions / Reductions -$32.2M $54.9M -$18.4M -$93.6M -$22.8M
Ending Cash (CF) -$29M $61M -$17.4M -$96.8M -$20.8M
 
Levered Free Cash Flow $67.2M $53.5M $44.8M -$10.7M $23M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $64.6M $84.4M $107.5M $72M $40.4M
Depreciation & Amoritzation $147.1M $143.3M $155.5M $149.6M $168.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$41.8M -$5.1M $10.5M -$17.7M $29.5M
Change in Inventories -$77.4M -$119.3M $42M -$14.6M $43.9M
Cash From Operations $334.4M $235.6M $239M $197.5M $141.1M
 
Capital Expenditures $184.8M $180.3M $151.1M $190M $185.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$173.4M -$176.9M -$147.5M -$185M -$166.7M
 
Dividends Paid (Ex Special Dividend) $62.7M $55.1M $86.8M $74.3M $30.8M
Special Dividend Paid
Long-Term Debt Issued $84.5M $222.5M $59.8M $437.8M --
Long-Term Debt Repaid -$240.3M -$126.9M -$98.2M -$349.9M --
Repurchase of Common Stock $63.9K $5.6M $1.7M $125K $3.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$230.6M $22.3M -$137M $220.3K -$57.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$72.3M $97.3M -$60.2M $5.8M -$91.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $149.6M $55.2M $88M $7.5M -$44.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61.9M $74.7M $93.2M $67.4M $37M
Depreciation & Amoritzation $114.2M $107.7M $118.7M $114M $135.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$57.1M -$42M -$31.2M -$22.4M $27M
Change in Inventories -$93.9M -$107.1M $46.6M -$23.5M $15.5M
Cash From Operations $225.2M $188.5M $180.9M $177.5M $165.8M
 
Capital Expenditures $126.3M $121M $112.8M $127.6M $119.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.7M -$117.6M -$108M -$124.1M -$112.8M
 
Dividends Paid (Ex Special Dividend) $24.6M $55.1M $86.8M $75.3M $33M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $106.8M $86.9M $69.3M $157.7M $134.5M
Long-Term Debt Repaid -$200.9M -$74.7M -$55M -$66.1M -$89.9M
Repurchase of Common Stock -$63.9K $5.6M $1.4M -- $2.5M
Other Financing Activities -- -- -- $6.8M --
Cash From Financing -$150.5M -$55.9M -$82M $12.4M -$32.1M
 
Beginning Cash (CF) $536.4M $165.6K $213.4K $226.8K $227.1K
Foreign Exchange Rate Adjustment $7.8M $11.7M -$1.5M -$2.4M -$13.4M
Additions / Reductions -$39.8M $26.7M -$10.6M $63.4M $7.6M
Ending Cash (CF) $504.5M $38.6M -$11.8M $61.2M -$5.5M
 
Levered Free Cash Flow $98.9M $67.5M $68.1M $49.9M $46M

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