Financhill
Sell
26

PMDKY Quote, Financials, Valuation and Earnings

Last price:
$13.05
Seasonality move :
7.9%
Day range:
$13.05 - $13.05
52-week range:
$13.05 - $20.43
Dividend yield:
0.95%
P/E ratio:
9.57x
P/S ratio:
0.44x
P/B ratio:
1.37x
Volume:
--
Avg. volume:
1
1-year change:
-36.12%
Market cap:
$1.1B
Revenue:
$2.4B
EPS (TTM):
$1.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.3B $1.8B $2.2B $2.4B
Revenue Growth (YoY) -33.47% 26.6% 41.35% 19.89% 9.31%
 
Cost of Revenues $750.1M $902.6M $1.2B $1.4B $1.6B
Gross Profit $266.5M $384.4M $652.2M $818.6M $831M
Gross Profit Margin 26.21% 29.87% 35.85% 37.53% 34.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $427.1M $452M $605.1M $664.4M $799.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $338.1M $368.2M $443.5M $589.3M $618.6M
Operating Income -$71.6M $16.3M $208.7M $229.2M $212.5M
 
Net Interest Expenses $37.4M $34.7M $32.2M $30.6M $37.6M
EBT. Incl. Unusual Items -$49.6M $47.2M $214.3M $209.7M $178.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.5M $14.5M $44.7M $56.1M $43.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2.2M $3.3M $26.5M $29.6M $23.9M
Net Income to Common Excl Extra Items -$40.1M $32.7M $169.6M $153.5M $135.3M
 
Basic EPS (Cont. Ops) -$0.46 $0.35 $1.73 $1.50 $1.35
Diluted EPS (Cont. Ops) -$0.46 $0.35 $1.73 $1.50 $1.35
Weighted Average Basic Share $82.7M $82.7M $82.7M $82.7M $82.7M
Weighted Average Diluted Share $82.7M $82.7M $82.7M $82.7M $82.7M
 
EBITDA $87.8M $170.8M $370.6M $400.7M $401.7M
EBIT -$71.6M $16.3M $208.7M $229.2M $212.5M
 
Revenue (Reported) $1B $1.3B $1.8B $2.2B $2.4B
Operating Income (Reported) -$71.6M $16.3M $208.7M $229.2M $212.5M
Operating Income (Adjusted) -$71.6M $16.3M $208.7M $229.2M $212.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $204M $438.9M $535.5M $610.7M $635M
Revenue Growth (YoY) -11.9% 115.1% 22.01% 14.04% 3.98%
 
Cost of Revenues $162.5M $278.9M $327.4M $401.1M $422M
Gross Profit $41.5M $160M $208M $209.5M $213M
Gross Profit Margin 20.34% 36.46% 38.85% 34.31% 33.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.5M $147M $192.9M $206.7M $210.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $82.1M $102.9M $153.8M $160.7M $160.6M
Operating Income -$40.6M $57.1M $54.3M $48.9M $52.4M
 
Net Interest Expenses $8.5M $11.3M $7.4M $8.2M $8.8M
EBT. Incl. Unusual Items -$32.2M $48.4M $47.5M $44.2M $44.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.3M $10.4M $13M $9.7M $11.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3.3M $6.9M $8.3M $9M $8.7M
Net Income to Common Excl Extra Items -$27.9M $38M $34.5M $34.5M $33.8M
 
Basic EPS (Cont. Ops) -$0.30 $0.38 $0.32 $0.31 $0.30
Diluted EPS (Cont. Ops) -$0.30 $0.38 $0.32 $0.31 $0.30
Weighted Average Basic Share $82.7M $82.7M $82.7M $82.7M $83M
Weighted Average Diluted Share $82.7M $82.7M $82.7M $82.7M $83M
 
EBITDA -$3.7M $101.4M $93.9M $95.4M $103.2M
EBIT -$40.6M $57.1M $54.3M $48.9M $52.4M
 
Revenue (Reported) $204M $438.9M $535.5M $610.7M $635M
Operating Income (Reported) -$40.6M $57.1M $54.3M $48.9M $52.4M
Operating Income (Adjusted) -$40.6M $57.1M $54.3M $48.9M $52.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.7B $2.1B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $827.7M $1.1B $1.3B $1.5B $1.6B
Gross Profit $345.2M $610.6M $788.6M $836.7M $845.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $431M $559.1M $719.5M $716.9M $824M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $346.5M $419.8M $560.2M $625.6M $631.9M
Operating Income -$1.3M $190.8M $228.4M $211M $213.3M
 
Net Interest Expenses $34.2M $33.2M $28.3M $38.1M $35.2M
EBT. Incl. Unusual Items $5.8M $208.7M $212M $185.7M $184M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $40.5M $52.3M $50.8M $47M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $317K $24.3M $30.3M $26.7M $23.8M
Net Income to Common Excl Extra Items -$1.7M $168.3M $159.8M $134.9M $136.9M
 
Basic EPS (Cont. Ops) -$0.02 $1.74 $1.57 $1.31 $1.36
Diluted EPS (Cont. Ops) -$0.02 $1.74 $1.57 $1.31 $1.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.4M $348.5M $389.2M $397M $414.6M
EBIT -$1.3M $190.8M $228.4M $211M $213.3M
 
Revenue (Reported) $1.2B $1.7B $2.1B $2.4B $2.5B
Operating Income (Reported) -$1.3M $190.8M $228.4M $211M $213.3M
Operating Income (Adjusted) -$1.3M $190.8M $228.4M $211M $213.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $846.2M $1.3B $1.6B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $606.2M $822.5M $975.4M $1.1B $1.2B
Gross Profit $240M $462.4M $601.3M $614.4M $622M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324.4M $430.8M $549.3M $597.9M $618M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $263.7M $313.7M $431.1M $463.5M $471.3M
Operating Income -$23.7M $148.8M $170.2M $150.9M $150.7M
 
Net Interest Expenses $26.5M $24.6M $20.9M $28.4M $25.8M
EBT. Incl. Unusual Items -$3.9M $155.8M $154.6M $129.7M $134.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $30.1M $38M $27.2M $30.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2.2M $18.5M $22.5M $20.2M $19.9M
Net Income to Common Excl Extra Items -$7.8M $125.7M $116.6M $102.5M $103.4M
 
Basic EPS (Cont. Ops) -$0.07 $1.30 $1.14 $1.00 $1.01
Diluted EPS (Cont. Ops) -$0.07 $1.30 $1.14 $1.00 $1.01
Weighted Average Basic Share $248.1M $248.1M $248.1M $248.1M $249M
Weighted Average Diluted Share $248.1M $248.1M $248.1M $248.1M $249M
 
EBITDA $89.4M $266.5M $289.9M $287.1M $300.1M
EBIT -$23.7M $148.8M $170.2M $150.9M $150.7M
 
Revenue (Reported) $846.2M $1.3B $1.6B $1.7B $1.8B
Operating Income (Reported) -$23.7M $148.8M $170.2M $150.9M $150.7M
Operating Income (Adjusted) -$23.7M $148.8M $170.2M $150.9M $150.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.7M $221.2M $268.5M $267M $290.3M
Short Term Investments $21.3M $25.6M $20.2M $28.4M $38.1M
Accounts Receivable, Net $24.4M $28.5M $44.4M $49.6M $50.7M
Inventory $265.2M $262.6M $302.8M $524.5M $515.9M
Prepaid Expenses $60.6M $51.4M $66.3M $109.9M $112.1M
Other Current Assets $96.5K $113.8K $78.5K $189.3K $185K
Total Current Assets $582.8M $577.9M $691.9M $972.2M $986.1M
 
Property Plant And Equipment $531.9M $466.5M $520.4M $660M $701.7M
Long-Term Investments $64.3M $57.3M $65.5M $65.7M $58.7M
Goodwill -- -- $3.3M $5.2M $3.5M
Other Intangibles -- -- $1.8M $1.9M $1.9M
Other Long-Term Assets -- $2.1M $1.9M $277.9K $1.3K
Total Assets $1.3B $1.2B $1.4B $1.8B $1.8B
 
Accounts Payable $115.7M $123.6M $153.7M $168.8M $195.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93M $85.5M $103.9M $115.5M $116.8M
Other Current Liabilities $357.1K $199.7K $244.4K $817.2K $965.7K
Total Current Liabilities $524.2M $468.7M $487.4M $716.6M $683.1M
 
Long-Term Debt $211.9M $163.8M $194.2M $208.7M $196.7M
Capital Leases -- -- -- -- --
Total Liabilities $795.9M $676.8M $725.4M $979.5M $938.1M
 
Common Stock $59.2M $58.4M $53.5M $53.8M $51.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $381.8M $417.4M $524.3M $648.3M $728.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $82.1M $85.6M $104.3M $156.6M $171.1M
Total Equity $463.9M $503.1M $628.6M $804.9M $899.3M
 
Total Liabilities and Equity $1.3B $1.2B $1.4B $1.8B $1.8B
Cash and Short Terms $220.7M $221.2M $268.5M $267M $290.3M
Total Debt $485.3M $278.4M $326.8M $354.5M $343.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $171.3M $235.1M $215M $270.3M $255.5M
Short Term Investments $24.6M $17.7M $24.7M $38.6M --
Accounts Receivable, Net $21.1M $30.1M $41.1M $40.1M $33.6M
Inventory $303.6M $283.7M $452.3M $569.8M $586.1M
Prepaid Expenses $60M $71.2M $108.1M $130.1M $120.2M
Other Current Assets -- -- -- -- --
Total Current Assets $569.9M $632.6M $828.3M $1B $1B
 
Property Plant And Equipment $470.2M $471.2M $598.1M $708.3M $688.6M
Long-Term Investments $59.1M $59.2M $68.5M $61.2M $57.4M
Goodwill $3.6M $3.4M $9.4M $5.3M --
Other Intangibles $1.9M $1.8M $1.8M $1.9M --
Other Long-Term Assets -- -- -- $19.9K --
Total Assets $1.2B $1.2B $1.6B $1.9B $1.9B
 
Accounts Payable $102.4M $122.3M $150.3M $183.1M $165.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88.1M $103.3M $110.6M $129.7M --
Other Current Liabilities $238.1K $75.9K $757.1K $960.2K --
Total Current Liabilities $476.2M $449.5M $578.9M $729.6M $640.7M
 
Long-Term Debt $190.1M $163M $190.1M $192.8M $174.7M
Capital Leases -- -- -- -- --
Total Liabilities $727.2M $659.8M $814.3M $983.4M $878.1M
 
Common Stock $57.9M $54.3M $53.5M $54.9M $49.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $79.1M $98.1M $152.3M $178.8M $183.5M
Total Equity $450.3M $578M $768.7M $918.5M $972.4M
 
Total Liabilities and Equity $1.2B $1.2B $1.6B $1.9B $1.9B
Cash and Short Terms $171.3M $235.1M $215M $270.3M $255.5M
Total Debt $423.9M $293.3M $328.2M $352.2M $316.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $82.7M $202.4M $275.2M $128.1M $373.4M
 
Capital Expenditures $26M $27.9M $62.8M $119M $141M
Cash Acquisitions $3.6M -- -- $15.2M $556.5K
Cash From Investing -$21.5M -$29.5M -$48.7M -$117.9M -$152.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- $11M $11.1M
Special Dividend Paid
Long-Term Debt Issued $398.8M $244.4M $174.1M $648.5M $892.9M
Long-Term Debt Repaid -$335.4M -$338.4M -$210.9M -$498.7M -$929.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.3M -$11.1M -$5.7M $38.3M -$1.5M
Cash From Financing $6.7M -$173.4M -$156.8M -$21.1M -$198.4M
 
Beginning Cash (CF) $199M $195.5M $248.1M $238.3M $251.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.5M -$676.7K $72.4M -$11.5M $23M
Ending Cash (CF) $264.2M $194.7M $323.2M $226.2M $275.1M
 
Levered Free Cash Flow $56.7M $174.5M $212.4M $9.1M $232.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $29.1M $67.8M $59M $142M $122.6M
 
Capital Expenditures $6.5M $17.2M $36M $27.9M $29.3M
Cash Acquisitions -- -- $15.4M -- --
Cash From Investing -$6.3M -$14.1M -$59.4M -$27.1M -$31M
 
Dividends Paid (Ex Special Dividend) -- -- $11.1M $11M $12.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $69.5M $32M $167.2M $288.9M --
Long-Term Debt Repaid -$77.3M -$54.1M -$122.6M -$314.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$711.8K $2.6M -$30.8M --
Cash From Financing -$21.9M -$43.2M -$1.3M -$76.3M -$100.1M
 
Beginning Cash (CF) $146.4M $217.5M $190.6M $231.7M $210.2M
Foreign Exchange Rate Adjustment -$933.4K $427.3K $1.2M -$2.4M $197.8K
Additions / Reductions -$54.5K $10.9M -$586.7K $36.2M -$8.3M
Ending Cash (CF) $145.4M $228.9M $191.2M $265.4M $202.1M
 
Levered Free Cash Flow $22.6M $50.6M $23M $114M $93.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $139M $324.9M $227.5M $237.4M $317.3M
 
Capital Expenditures $21.9M $51.6M $103.1M $141.6M $150.2M
Cash Acquisitions $36.3K -- $15.4M -$98.6K $558.1K
Cash From Investing -$13.9M -$32.5M -$137.9M -$126.1M -$158.1M
 
Dividends Paid (Ex Special Dividend) -- -- $11.1M $11M $12.4M
Special Dividend Paid
Long-Term Debt Issued $325.2M $187.5M $391.3M $1.1B --
Long-Term Debt Repaid -$357.1M -$276.7M -$334.4M -$1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.9M -$12.1M -$8.6M $20.3M --
Cash From Financing -$96.8M -$209.2M -$114.3M -$74M -$160.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.6M $84.5M -$24.1M $36.6M $1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $117.1M $273.3M $124.4M $95.9M $167.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $40.3M $162.3M $114.9M $223.6M $165.4M
 
Capital Expenditures $15.8M $39.4M $79.8M $101.8M $79.5M
Cash Acquisitions -- -- $15.4M -- --
Cash From Investing -$15.6M -$18.5M -$107.7M -$115.2M -$89.3M
 
Dividends Paid (Ex Special Dividend) -- -- $11.1M $11M $12.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $196.4M $139.4M $356.6M $796.4M $477.1M
Long-Term Debt Repaid -$225.4M -$163.7M -$287.3M -$792.4M -$416.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.2M -$10.2M -$13.2M -$31.2M -$533.5K
Cash From Financing -$72.7M -$108M -$65.7M -$118.4M -$109.5M
 
Beginning Cash (CF) $442.3M $600.8M $581.4M $589.9M $647.8M
Foreign Exchange Rate Adjustment $205.2K $1.6M -$488.4K -$700.3K $713.9K
Additions / Reductions -$47.7M $37.4M -$59M -$10.8M -$32.7M
Ending Cash (CF) $394.7M $639.8M $522M $578.5M $615.9M
 
Levered Free Cash Flow $24.5M $122.9M $35.1M $121.7M $85.9M

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.49% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.18% over the past day.

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

Show me the best stock