Financhill
Sell
18

PNADF Quote, Financials, Valuation and Earnings

Last price:
$4.48
Seasonality move :
0%
Day range:
$4.48 - $4.48
52-week range:
$4.48 - $4.48
Dividend yield:
4.76%
P/E ratio:
17.74x
P/S ratio:
0.53x
P/B ratio:
3.15x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$4.5B
Revenue:
$8.3B
EPS (TTM):
$0.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5.5B $8.3B $8.2B $8.3B
Revenue Growth (YoY) -39.07% 22.85% 52.65% -1.41% 0.77%
 
Cost of Revenues $3.9B $4.8B $7.5B $7.4B $7.3B
Gross Profit $539.3M $659.7M $827.4M $878.1M $978.4M
Gross Profit Margin 12.14% 12.06% 9.91% 10.67% 11.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $530.1M $520.3M $635.5M $651.8M $710.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $443.7M $517.3M $631.1M $646.8M $702.1M
Operating Income $95.6M $142.5M $196.3M $231.3M $276.3M
 
Net Interest Expenses $3.8M $2.8M $4.8M $2.3M $1.9M
EBT. Incl. Unusual Items $91.7M $178.4M $255.3M $293M $335.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.1M $50.5M $78.9M $80M $90.5M
Net Income to Company $91.7M $178.7M $257.9M $291.9M $334.6M
 
Minority Interest in Earnings $842.8K $356.3K $2.6M $5.2M $6.6M
Net Income to Common Excl Extra Items $65.5M $128.2M $179M $211.9M $244.1M
 
Basic EPS (Cont. Ops) $0.07 $0.13 $0.18 $0.21 $0.24
Diluted EPS (Cont. Ops) $0.07 $0.13 $0.18 $0.21 $0.24
Weighted Average Basic Share $993.5M $993.5M $993.5M $993.5M $993.5M
Weighted Average Diluted Share $993.5M $993.5M $993.5M $993.5M $993.5M
 
EBITDA $213.5M $242.4M $297M $333.7M $381.2M
EBIT $95.4M $142.5M $196.3M $231.3M $276.3M
 
Revenue (Reported) $4.4B $5.5B $8.3B $8.2B $8.3B
Operating Income (Reported) $95.6M $142.5M $196.3M $231.3M $276.3M
Operating Income (Adjusted) $95.4M $142.5M $196.3M $231.3M $276.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $2.3B $2.1B $2.2B $2.3B
Revenue Growth (YoY) 8.55% 81.01% -5.15% 1.81% 3.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$39.9M -$89.9M -$56.4M -$99.5M -$91.1M
Operating Income $39.9M $89.9M $56.4M $99.5M $91.1M
 
Net Interest Expenses $547.2K $1.7M $552.6K $558.3K $744.5K
EBT. Incl. Unusual Items $39.4M $88.2M $55.8M $99M $90.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.9M $26.7M $13.3M $23.8M $23M
Net Income to Company $38M $89M $56.6M $100M $95M
 
Minority Interest in Earnings $73.4K $773.2K $3.3M $1.1M $1.9M
Net Income to Common Excl Extra Items $28.5M $62.3M $43.2M $76.3M $68.4M
 
Basic EPS (Cont. Ops) $0.03 $0.06 $0.04 $0.08 $0.07
Diluted EPS (Cont. Ops) $0.03 $0.06 $0.04 $0.08 $0.07
Weighted Average Basic Share $993.5M $993.5M $993.5M $993.5M $993.5M
Weighted Average Diluted Share $993.5M $993.5M $993.5M $993.5M $993.5M
 
EBITDA $65.7M $113.4M $81.2M $127.3M $120.2M
EBIT $39.9M $89.9M $56.4M $99.5M $91.1M
 
Revenue (Reported) $1.2B $2.3B $2.1B $2.2B $2.3B
Operating Income (Reported) $39.9M $89.9M $56.4M $99.5M $91.1M
Operating Income (Adjusted) $39.9M $89.9M $56.4M $99.5M $91.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $8B $8.2B $8.4B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$162.1M -$254.4M -$286.9M -$321.9M -$351.8M
Operating Income $162.1M $254.4M $286.9M $321.9M $351.8M
 
Net Interest Expenses $2.8M $4.4M $4M $2.9M $3.7M
EBT. Incl. Unusual Items $159.3M $250.1M $282.9M $319M $348.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.7M $72.8M $78.8M $89.2M $93.9M
Net Income to Company $157M $252.2M $285.4M $313.8M $362.9M
 
Minority Interest in Earnings -$242.4K $1.8M $5.5M $4.6M $7.9M
Net Income to Common Excl Extra Items $116.8M $179M $206.6M $224.6M $258.7M
 
Basic EPS (Cont. Ops) $0.12 $0.18 $0.20 $0.22 $0.25
Diluted EPS (Cont. Ops) $0.12 $0.18 $0.20 $0.22 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $273.5M $344.9M $388.6M $424.9M $465.4M
EBIT $162.1M $254.4M $286.9M $321.9M $351.8M
 
Revenue (Reported) $4.8B $8B $8.2B $8.4B $8.5B
Operating Income (Reported) $162.1M $254.4M $286.9M $321.9M $351.8M
Operating Income (Adjusted) $162.1M $254.4M $286.9M $321.9M $351.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $6.3B $6.1B $6.2B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$39.9M -$205.8M -$232.7M -$257.1M -$270M
Operating Income $133.1M $205.8M $232.7M $257.1M $270M
 
Net Interest Expenses $547.2K $3.4M $1.7M $1.5M $2.3M
EBT. Incl. Unusual Items $131.4M $202.5M $230.9M $255.6M $267.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $58.1M $58.4M $67.5M $70.8M
Net Income to Company $128.9M $204.1M $232.5M $252.9M $276.8M
 
Minority Interest in Earnings $6.6K $1.6M $4.6M $4M $5.3M
Net Income to Common Excl Extra Items $95.4M $146M $174.1M $185.5M $199.5M
 
Basic EPS (Cont. Ops) $0.10 $0.15 $0.17 $0.18 $0.20
Diluted EPS (Cont. Ops) $0.10 $0.15 $0.17 $0.18 $0.20
Weighted Average Basic Share $3B $3B $3B $3B $3B
Weighted Average Diluted Share $3B $3B $3B $3B $3B
 
EBITDA $215.3M $278.8M $307.7M $333.6M $356M
EBIT $133.2M $205.8M $232.7M $257.1M $270M
 
Revenue (Reported) $2.5B $6.3B $6.1B $6.2B $6.4B
Operating Income (Reported) $133.1M $205.8M $232.7M $257.1M $270M
Operating Income (Adjusted) $133.2M $205.8M $232.7M $257.1M $270M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $661.3M $458.7M $655.9M $328M $472.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $236.4M $383.1M $423.1M $439.8M $365.8M
Inventory $101.6M $38.1M $31.7M $32.4M $37.7M
Prepaid Expenses $251.6K $785.8K -- $4.3M $5.3M
Other Current Assets -- -- -- -- $60.4K
Total Current Assets $1.1B $1.3B $1.6B $1.6B $1.6B
 
Property Plant And Equipment $1B $964.4M $934.2M $895.9M $893.5M
Long-Term Investments -- $5.4M $19.3M $13.8M $13M
Goodwill -- -- -- -- --
Other Intangibles -- -- $109.8K $21K --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.3B $2.6B $2.5B $2.5B
 
Accounts Payable $295.2M $679.1M $911M $929.9M $814.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.4M $2M $11.2M $11.1M $2.9M
Other Current Liabilities $4.2M $6.7M $7.2M $9M $15.3M
Total Current Liabilities $607.1M $902.4M $1.2B $1.2B $1.1B
 
Long-Term Debt -- $22.1M $30.6M $21.7M $21.3M
Capital Leases -- -- -- -- --
Total Liabilities $664.5M $956.6M $1.2B $1.2B $1.1B
 
Common Stock $246M $238.5M $225.5M $216.2M $222.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.3B $1.3B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.9M $8M $10.1M $14.9M $22M
Total Equity $1.4B $1.3B $1.3B $1.3B $1.4B
 
Total Liabilities and Equity $2.1B $2.3B $2.6B $2.5B $2.5B
Cash and Short Terms $661.3M $458.7M $655.9M $328M $472.8M
Total Debt $4.8M $24.1M $41.8M $32.9M $24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $675M $367.7M $575.4M $884.9M $933.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $276.2M $441.5M $503.5M $393.3M $393.2M
Inventory $70.9M $35.9M $37.5M $37.2M $32.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $3.4B $1.7B $1.7B $1.6B
 
Property Plant And Equipment $947M $862.7M $865.6M $974.4M $954.4M
Long-Term Investments $5.2M $17.5M $16.3M $12.3M $16M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $4.3B $2.6B $2.7B $2.6B
 
Accounts Payable $698.8M $2.8B $1.3B $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.1M $7.1M $10.7M $6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $733.7M $3B $1.3B $1.2B $1.1B
 
Long-Term Debt $20.8M $29.4M $21.6M $23.5M $25.6M
Capital Leases -- -- -- -- --
Total Liabilities $786.5M $3B $1.4B $1.2B $1.1B
 
Common Stock $237.3M $214.2M $211.6M $240.9M $236.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.8M $8.7M $13.9M $21.1M $28.8M
Total Equity $1.4B $1.3B $1.2B $1.5B $1.4B
 
Total Liabilities and Equity $2.1B $4.3B $2.6B $2.7B $2.6B
Cash and Short Terms $675M $367.7M $575.4M $884.9M $933.6M
Total Debt $29.7M $36.5M $32.6M $29.5M $43.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $91.7M $178.7M $257.9M $291.9M $334.6M
Depreciation & Amoritzation $118.2M $99.4M $99.7M $101.5M $103.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $93.1M -$562.6M -$130.7M -$352.8M $192.7M
Change in Inventories $91.8M $61.5M $4.4M -$2M -$5.1M
Cash From Operations $86.1M $62.2M $466.7M $12.8M $421.8M
 
Capital Expenditures $105.2M $90.3M $98.8M $102.3M $82.1M
Cash Acquisitions -- $172K -- -- --
Cash From Investing -$75.8M -$86.4M -$88.7M -$100M -$81.4M
 
Dividends Paid (Ex Special Dividend) -$143.9M $146.2M $139.9M $202.5M $193.3M
Special Dividend Paid
Long-Term Debt Issued $976.6K $1.6M $159.3M $437.7K --
Long-Term Debt Repaid -$4.7M -$2.4M -$162.9M -$218.5K -$218.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$187.1K -$33.5K -- -$4K -$4.6K
Cash From Financing -$184.6M -$164.6M -$155.8M -$215.8M -$207.7M
 
Beginning Cash (CF) $813.2M $458.7M $655.9M $328M $472.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$174.3M -$188.4M $222.2M -$303M $132.7M
Ending Cash (CF) $639M $270.8M $878.1M $25M $605.5M
 
Levered Free Cash Flow -$19.1M -$28.1M $367.9M -$89.5M $339.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $38M $89M $56.6M $100M $95M
Depreciation & Amoritzation $24.8M $23.5M $24.9M $27.8M $30.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$123.7M -$798.8M -$347.8M -$2.6M $11.4M
Change in Inventories $13.8M $7.3M -$5.8M $260.6M $20.1M
Cash From Operations $71.2M -$162M $7.4M $193.7M $121M
 
Capital Expenditures $8.5M $22.7M $31M $25.8M $26.9M
Cash Acquisitions $169.9K -- -- -- --
Cash From Investing $8.5M -$22.6M -$31M -$25.3M -$25.3M
 
Dividends Paid (Ex Special Dividend) $22.5M $24.4M $38.6M $44.6M $54.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$25.4K -$5M $431.3K -- --
Long-Term Debt Repaid -$131.9K $113.3K -$215.3K -$224.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.6K -- -$1.9K -$910 --
Cash From Financing -$26.1M -$27.1M -$40.7M -$49.4M -$59.9M
 
Beginning Cash (CF) $675M $367.7M $575.4M $884.9M $933.6M
Foreign Exchange Rate Adjustment -$105.7K -$8.5K -$10.2K -- --
Additions / Reductions $53.4M -$211.7M -$64.3M $118.9M $35.9M
Ending Cash (CF) $728.3M $156M $511.1M $1B $969.5M
 
Levered Free Cash Flow $62.8M -$184.7M -$23.6M $167.9M $94.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $157M $252.2M $285.4M $313.8M $362.9M
Depreciation & Amoritzation $110.1M $90.7M $101.7M $103M $116.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$143M -$2.8B $1.9B -$91.3M $209.4M
Change in Inventories $68.3M $32.4M -$2.8M $547.6M -$86.3M
Cash From Operations $314.9M -$186.9M $705.2M $493.1M $454M
 
Capital Expenditures $117.7M $79M $115.1M $94.1M $88.9M
Cash Acquisitions $169.9K $400 -- -- --
Cash From Investing -$115.7M -$67.8M -$113.9M -$91.1M -$87.3M
 
Dividends Paid (Ex Special Dividend) $123.7M $145.1M $205.5M $181.4M $260.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.5M -$3.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$57.1K -- -- -$6.7K --
Cash From Financing -$144.2M -$220K -$372.5M -$196.2M -$279.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54.7M -$254.8M $218.8M $205.9M $87.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $197.2M -$265.9M $590.1M $399.1M $365.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $128.9M $204.1M $232.5M $252.9M $276.8M
Depreciation & Amoritzation $80.8M $73M $75M $76.5M $88M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$157.3M -$2.4B -$251.8M -$1.3M $7.1M
Change in Inventories $26.4M -$2.2M -$8.7M $541.4M $477.6M
Cash From Operations $194.8M -$47.1M $198M $668.7M $712M
 
Capital Expenditures $58.5M $48.1M $66M $58.7M $64.2M
Cash Acquisitions $169.9K -- -- -- --
Cash From Investing -$50.3M -$39.1M -$66M -$58.1M -$62.6M
 
Dividends Paid (Ex Special Dividend) -$52.1M $97.4M $162.1M $139.2M $204.5M
Special Dividend Paid -- -- $31.3K -- $45K
Long-Term Debt Issued $1.5M $156M $431.3K -- --
Long-Term Debt Repaid -$2.4M -$3.6M -$215.3K -$224.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.1K -- -$1.9K -$4.7K --
Cash From Financing -$111.6M $51.3M -$172.2M -$150.6M -$219.9M
 
Beginning Cash (CF) $2.1B $1.6B $1.9B $2.1B $2.7B
Foreign Exchange Rate Adjustment $343.4K $2.8K $400 -- --
Additions / Reductions $32.9M -$35M -$40.2M $460.1M $429.5M
Ending Cash (CF) $2.1B $1.6B $1.8B $2.6B $3.1B
 
Levered Free Cash Flow $136.3M -$95.2M $132M $610M $647.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock