Financhill
Buy
56

PMREF Quote, Financials, Valuation and Earnings

Last price:
$10.64
Seasonality move :
-0.53%
Day range:
$10.64 - $10.64
52-week range:
$9.70 - $11.50
Dividend yield:
5.3%
P/E ratio:
12.53x
P/S ratio:
2.94x
P/B ratio:
0.75x
Volume:
--
Avg. volume:
2.7K
1-year change:
-7.48%
Market cap:
$1.3B
Revenue:
$373.5M
EPS (TTM):
$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $203.9M $199.7M $294.7M $310.3M $373.5M
Revenue Growth (YoY) -50.37% -2.05% 47.58% 5.29% 20.34%
 
Cost of Revenues $78.7M $85M $130.7M $133.3M $155.6M
Gross Profit $125.2M $114.7M $164.1M $177M $217.9M
Gross Profit Margin 61.4% 57.45% 55.66% 57.04% 58.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$505.6M $182.5M -$127.6M -$35.7M -$59.9M
Operating Expenses $22.3M $14.2M $20.4M $25.7M $39.1M
Operating Income $102.9M $100.5M $143.7M $151.3M $178.7M
 
Net Interest Expenses $17.1M $14.7M $25.4M $44.1M $72.4M
EBT. Incl. Unusual Items -$428.3M $272M -$9.3M $75.8M $58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$428.3M $272M -$9.3M $75.8M $58M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$428.3M $272M -$9.3M $75.8M $58M
 
Basic EPS (Cont. Ops) -$4.36 $2.77 -$0.09 $0.77 $0.54
Diluted EPS (Cont. Ops) -$4.36 $2.77 -$0.09 $0.76 $0.54
Weighted Average Basic Share $98.3M $98.3M $100M $98.9M $107.2M
Weighted Average Diluted Share $98.3M $98.3M $100M $99.7M $108.3M
 
EBITDA $102.9M $100.7M $145.1M $153.3M $180.2M
EBIT $102.9M $100.5M $143.7M $151.3M $178.7M
 
Revenue (Reported) $203.9M $199.7M $294.7M $310.3M $373.5M
Operating Income (Reported) $102.9M $100.5M $143.7M $151.3M $178.7M
Operating Income (Adjusted) $102.9M $100.5M $143.7M $151.3M $178.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49.9M $72.8M $79.7M $90.2M $117.2M
Revenue Growth (YoY) -- 45.91% 9.49% 13.17% 30.01%
 
Cost of Revenues $20M $31M $33.5M $35.2M $50.1M
Gross Profit $29.8M $41.8M $46.1M $55M $67.1M
Gross Profit Margin 59.85% 57.44% 57.89% 60.98% 57.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $142.2M -$46.2M -$14.5M -$51M --
Operating Expenses $2.3M $4.7M $2.5M $28.3M $7.1M
Operating Income $27.6M $37.1M $43.6M $26.7M $59.9M
 
Net Interest Expenses $3.8M $6.7M $11.4M $19.2M $25.1M
EBT. Incl. Unusual Items $166M -$15.7M $15.1M -$22.6M $29.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $166M -$15.7M $15.1M -$22.6M $30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $166M -$15.7M $15.1M -$22.6M $29.7M
 
Basic EPS (Cont. Ops) $1.69 -$0.16 $0.15 -$0.22 $0.23
Diluted EPS (Cont. Ops) $1.69 -$0.16 $0.15 -$0.22 $0.23
Weighted Average Basic Share $98.3M $99.5M $100.1M $105.1M $127M
Weighted Average Diluted Share $98.3M $99.5M $101.1M $106.2M $128.2M
 
EBITDA $27.6M $37.5M $44.1M $27M $60.4M
EBIT $27.6M $37.1M $43.6M $26.7M $59.9M
 
Revenue (Reported) $49.9M $72.8M $79.7M $90.2M $117.2M
Operating Income (Reported) $27.6M $37.1M $43.6M $26.7M $59.9M
Operating Income (Adjusted) $27.6M $37.1M $43.6M $26.7M $59.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $278.1M $299.3M $354.3M $437.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $125.5M $130.7M $148.9M $187.3M
Gross Profit $85.4M $152.6M $168.5M $205.4M $250.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $204.8M -$104.5M -$62.5M -$61M --
Operating Expenses -- $17.1M $16.2M $54.7M $11M
Operating Income -- $135.5M $152.4M $150.7M $239.3M
 
Net Interest Expenses $12.2M $22M $37M $67M $89.5M
EBT. Incl. Unusual Items $271.9M $9.9M $46.7M $52.5M $103.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $9.9M $46.7M $52M $103.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $9.9M $46.7M $52.5M $103.6M
 
Basic EPS (Cont. Ops) -- $0.09 $0.48 $0.50 $0.86
Diluted EPS (Cont. Ops) $2.73 $0.09 $0.47 $0.49 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $136.4M $154.3M $152.3M $240.8M
EBIT -- $135.5M $152.4M $150.7M $239.3M
 
Revenue (Reported) -- $278.1M $299.3M $354.3M $437.6M
Operating Income (Reported) -- $135.5M $152.4M $150.7M $239.3M
Operating Income (Adjusted) -- $135.5M $152.4M $150.7M $239.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $146.9M $220.5M $225M $269.1M $333.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.5M $97.2M $97.3M $112.9M $144.8M
Gross Profit $85.4M $123.3M $127.8M $156.2M $188.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $204.8M -$80.7M -$17.2M -$42.6M -$6.5M
Operating Expenses $10.7M $13.4M $9.3M $38.5M $10M
Operating Income $74.7M $109.8M $118.4M $117.7M $178.7M
 
Net Interest Expenses $12.2M $18M $29.7M $52.6M $69.8M
EBT. Incl. Unusual Items $271.9M $11.3M $65.7M $42.3M $87.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $271.9M $11.3M $65.7M $41.8M $88.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $271.9M $11.3M $65.7M $42.3M $87.8M
 
Basic EPS (Cont. Ops) $2.74 $0.11 $0.67 $0.40 $0.72
Diluted EPS (Cont. Ops) $2.73 $0.11 $0.67 $0.39 $0.71
Weighted Average Basic Share $298.1M $302.3M $293.6M $316.8M $367.2M
Weighted Average Diluted Share $298.7M $303.4M $296.1M $320M $371M
 
EBITDA $74.8M $110.7M $119.9M $118.8M $179.8M
EBIT $74.7M $109.8M $118.4M $117.7M $178.7M
 
Revenue (Reported) $146.9M $220.5M $225M $269.1M $333.5M
Operating Income (Reported) $74.7M $109.8M $118.4M $117.7M $178.7M
Operating Income (Adjusted) $74.7M $109.8M $118.4M $117.7M $178.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8M $4.5M $8.1M $33.6M $79.8M
Short Term Investments -- -- -- -- $69.7M
Accounts Receivable, Net $12.8M $22.2M $13.7M $13.7M $42.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $24.6M $22.2M $45.9M $73.5M $94.8M
 
Property Plant And Equipment -- $6.4M $7.7M $3.6M $14.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $7.6M $9.4M $8.3M $17.9M
Total Assets $1.7B $2.6B $2.4B $3B $3B
 
Accounts Payable $393M $52.4M $66.7M $87M $95.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $241.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $635.5M $606.2M $377.1M $136.2M $179.1M
 
Long-Term Debt $236.6M $177.2M $419.6M $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $889.5M $836.4M $822.3M $1.4B $1.5B
 
Common Stock -- $1.7B $1.6B $1.7B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $786.3M $1.7B $1.5B $1.6B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $786.3M $1.7B $1.5B $1.6B $1.5B
 
Total Liabilities and Equity $1.7B $2.6B $2.4B $3B $3B
Cash and Short Terms $11.8M $4.5M $8.1M $33.6M $79.8M
Total Debt $478.7M $465.5M $424.1M $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $10.2K $947.5K $193.6M $5.4M
Short Term Investments -- -- -- $74M --
Accounts Receivable, Net -- $15M $13.5M $48.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $17.3M $36.4M $218.1M $56.5M
 
Property Plant And Equipment -- $5.6M $7.1M $3.1M $14.4M
Long-Term Investments -- -- $5.8M -- $71.9K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $8M $14.9M $7.3M --
Total Assets -- $2.3B $2.6B $3.1B $3.5B
 
Accounts Payable -- $54.1M $75.5M $75.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $150M --
Total Current Liabilities -- $137.4M $366.4M $161.1M $375M
 
Long-Term Debt -- $591.2M $600.6M $1.3B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities -- $746M $1B $1.5B $1.9B
 
Common Stock -- $1.6B $1.6B $1.6B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.6B $1.6B $1.5B $1.7B
 
Total Liabilities and Equity -- $2.3B $2.6B $3.1B $3.5B
Cash and Short Terms -- $10.2K $947.5K $193.6M $5.4M
Total Debt -- $688.6M $667.9M $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$428.3M $272M -$9.3M $75.8M $58M
Depreciation & Amoritzation -- $207.4K $1.4M $1.9M $1.5M
Stock-Based Compensation -- -- $2.7M $3.5M $5.9M
Change in Accounts Receivable -- -- -$2.5M -$1M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $207.9M -$60.4M $126.2M $123.3M $123.6M
 
Capital Expenditures -- -- $707.5K $2.2M $38.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59.6M -$36.8M -$86.5M -$346.4M -$269.5M
 
Dividends Paid (Ex Special Dividend) $205K $218.5K $56.4M $58.7M $59.3M
Special Dividend Paid
Long-Term Debt Issued $31.2M $340.7M $498.7M $538.4M $442.4M
Long-Term Debt Repaid -$45.8M -$250.6M -$434M -$185.8M -$265.1M
Repurchase of Common Stock -- -- $41.6M $44.9M $16M
Other Financing Activities $205.3K -$127.6K -$2.4M -$1.3M -$3.6M
Cash From Financing -$143.1M $89.7M -$35.6M $247.9M $124.3M
 
Beginning Cash (CF) $11.8M $4.5M $8.1M $33.6M $10.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.2M -$7.5M $4.1M $24.7M -$21.6M
Ending Cash (CF) $17M -$3M $12.2M $58.3M -$11.3M
 
Levered Free Cash Flow $207.9M -$60.4M $125.5M $121M $85M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $166M -$15.7M $15.1M -$22.6M $30M
Depreciation & Amoritzation $51.6K $390.5K $484.6K $285.2K $452.1K
Stock-Based Compensation -- -$522.1K -$113.3K $1.2M $1.8M
Change in Accounts Receivable -- -$1.5M $586.5K $1.9M $4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $39M $39.8M $31.9M $40.2M
 
Capital Expenditures -- -- -- $9.3M $11.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.2M -$4.1M -$140.6M -$102.9M $5M
 
Dividends Paid (Ex Special Dividend) $217.4K $15.3M $14.8M $14.7M $16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $806.4K $72.3M $582.7K $364.3M --
Long-Term Debt Repaid -$6.2M -$61.6M -$84.7M -$210.2M --
Repurchase of Common Stock -- $28.2M $11.9M $6M $4.1M
Other Financing Activities -$127K -$2.1M -$99.1K -$3.2M --
Cash From Financing -$2.2M -$34.9M $70.4M $130.2M -$43.7M
 
Beginning Cash (CF) $6.4M $10.2K $947.5K $119.6M $5.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.2M $10.7K -$30.5M $59.3M $1.4M
Ending Cash (CF) $2M $20.9K -$29.6M $178.9M $6.9M
 
Levered Free Cash Flow $10.1M $39M $39.8M $22.7M $28.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $9.9M $46.7M $52M $103.7M
Depreciation & Amoritzation -- $950.9K $2M $1.6M $1.5M
Stock-Based Compensation -- $622.6K $3.7M $5.5M $5.5M
Change in Accounts Receivable -- -- $5.1M -$5.1M $174.9K
Change in Inventories -- -- -- -- --
Cash From Operations -- $150.9M $127.3M $101.2M $145.5M
 
Capital Expenditures -- -- $678.4K $29.5M $34.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$43.9M -$237.6M -$263.2M -$395.2M
 
Dividends Paid (Ex Special Dividend) -$217.5K $41.6M $58.8M $58.8M $62.1M
Special Dividend Paid
Long-Term Debt Issued -- $344.4M $402.6M $708.8M --
Long-Term Debt Repaid -- -$381.1M -$188M -$338.3M --
Repurchase of Common Stock -- $28.2M $40.8M $28.2M $55.9M
Other Financing Activities -- -- -- -$4.4M --
Cash From Financing -- -$108.9M $110.9M $279.5M $137.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.8M $562.5K $117.5M -$112.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $150.9M $126.6M $71.7M $110.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $271.9M $11.3M $65.7M $41.8M $88.9M
Depreciation & Amoritzation $155.8K $911.8K $1.5M $1.1M $1.2M
Stock-Based Compensation -- $651.6K $1.7M $3.6M $3.3M
Change in Accounts Receivable -- -$5M $2.5M -$1.6M $836.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$124.5M $90.5M $92M $69.9M $94.3M
 
Capital Expenditures -- -- -- $27.3M $24.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.9M -$34M -$186.7M -$104M -$235.1M
 
Dividends Paid (Ex Special Dividend) $217.4K $41.8M $44.2M $44.3M $48.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $340.8M $344.5M $248.4M $418.8M $357.2M
Long-Term Debt Repaid -$202.7M -$333.2M -$87.3M -$239.8M -$97.9M
Repurchase of Common Stock -- $28.2M $28.1M $11.5M $51.7M
Other Financing Activities -$127K -$2.1M -$99.1K -$3.2M -$538.2K
Cash From Financing $141.4M -$60.8M $87.2M $120M $135.5M
 
Beginning Cash (CF) $25.2M $17.5M $76.7M $233.6M $50.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M -$4.3M -$7.5M $85.9M -$5.2M
Ending Cash (CF) $15.3M $13.2M $69.2M $319.5M $45.6M
 
Levered Free Cash Flow -$124.5M $90.5M $92M $42.6M $69.8M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock