Financhill
Buy
57

PNDXF Quote, Financials, Valuation and Earnings

Last price:
$20.07
Seasonality move :
-1.16%
Day range:
$20.07 - $20.07
52-week range:
$16.62 - $20.52
Dividend yield:
2.16%
P/E ratio:
19.19x
P/S ratio:
5.41x
P/B ratio:
1.13x
Volume:
--
Avg. volume:
13
1-year change:
15.16%
Market cap:
$3.9B
Revenue:
$674.9M
EPS (TTM):
$1.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $347.1M $378.7M $560.6M $648.1M $674.9M
Revenue Growth (YoY) -40.95% 9.62% 48.03% 15.61% 4.15%
 
Cost of Revenues $170.7M $201.6M $266.1M $320.7M $159.3M
Gross Profit $176.4M $177.1M $294.5M $327.3M $515.7M
Gross Profit Margin 50.82% 46.76% 52.53% 50.51% 76.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.7M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.7M $18.3M $15.1M $18.6M $170M
Operating Income $157.7M $158.8M $279.4M $308.8M $345.7M
 
Net Interest Expenses $107.7M $120.2M $110.4M $151.3M $231.5M
EBT. Incl. Unusual Items -$168.4M $103.2M $528.8M -$46.8M $223.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.6M $32.3M $113.3M $7.8M $61.8M
Net Income to Company -$168.4M $103.2M $528.8M -$46.8M $223.1M
 
Minority Interest in Earnings $983.1K -$116.5K -$1.3M $471K $1.6M
Net Income to Common Excl Extra Items -$152.8M $70.9M $415.4M -$54.6M $161.4M
 
Basic EPS (Cont. Ops) -$0.83 $0.39 $2.27 -$0.30 $0.85
Diluted EPS (Cont. Ops) -$0.83 $0.39 $2.27 -$0.30 $0.85
Weighted Average Basic Share $183.9M $183.9M $183.9M $183.9M $186.9M
Weighted Average Diluted Share $183.9M $183.9M $183.9M $183.9M $186.9M
 
EBITDA -$34.5M $192.8M $313.8M $337.3M $374.6M
EBIT -$60.5M $158.8M $279.4M $308.8M $345.7M
 
Revenue (Reported) $347.1M $378.7M $560.6M $648.1M $674.9M
Operating Income (Reported) $157.7M $158.8M $279.4M $308.8M $345.7M
Operating Income (Adjusted) -$60.5M $158.8M $279.4M $308.8M $345.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $107.9M $154.1M $174.9M $179.7M $207.2M
Revenue Growth (YoY) 19.74% 42.84% 13.49% 2.75% 15.3%
 
Cost of Revenues $50.1M $64.4M $75.3M $75.1M $83.7M
Gross Profit $57.8M $89.8M $99.6M $104.6M $123.5M
Gross Profit Margin 53.59% 58.24% 56.95% 58.2% 59.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.6M $2.7M $4.3M $4M $6.2M
Operating Income $54.2M $87.1M $95.4M $100.6M $117.3M
 
Net Interest Expenses $30.8M $25.9M $42.1M $41.3M $50.2M
EBT. Incl. Unusual Items $45.9M $197.2M $48.9M $12M $74.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $37.3M $6.4M $15.7M $7.6M
Net Income to Company $45.9M $197.2M $48.9M $12M $76.2M
 
Minority Interest in Earnings $462.6K $284.3K $277.5K $191.9K $420.3K
Net Income to Common Excl Extra Items $37.1M $159.9M $42.5M -$3.7M $66.9M
 
Basic EPS (Cont. Ops) $0.20 $0.87 $0.23 -$0.02 $0.34
Diluted EPS (Cont. Ops) -- $0.87 $0.23 -$0.02 $0.34
Weighted Average Basic Share $183.9M $183.9M $183.9M $185.2M $194.6M
Weighted Average Diluted Share $183.9M $183.9M $183.9M $185.2M $194.6M
 
EBITDA $62.3M $93.5M $102M $107.3M $126M
EBIT $54.2M $87.1M $95.4M $100.6M $117.3M
 
Revenue (Reported) $107.9M $154.1M $174.9M $179.7M $207.2M
Operating Income (Reported) $54.2M $87.1M $95.4M $100.6M $117.3M
Operating Income (Adjusted) $54.2M $87.1M $95.4M $100.6M $117.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $349.4M $501.7M $626.7M $671.7M $722.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $164.5M $221.8M $303.5M $313.7M $325.5M
Gross Profit $184.9M $279.9M $323.2M $358M $396.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.1M $14.9M $18.6M $17.3M $21.9M
Operating Income $167.8M $265M $304.5M $340.7M $374.8M
 
Net Interest Expenses $121M $108.4M $142.9M $159.1M $173.5M
EBT. Incl. Unusual Items $7M $564.4M $79.7M $57.2M $242.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $124.3M $19.8M $56.3M $37.1M
Net Income to Company $7M $564.4M $79.7M $57.2M $241.1M
 
Minority Interest in Earnings -$594.2K $588.7K -$152.3K $207.9K $2.1M
Net Income to Common Excl Extra Items $5.3M $440.1M $59.8M $893.3K $205.7M
 
Basic EPS (Cont. Ops) $0.03 $2.39 $0.33 $0.00 $1.05
Diluted EPS (Cont. Ops) -- $2.39 $0.33 $0.00 $1.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $199.6M $292.7M $338.5M $367.2M $406.9M
EBIT $167.8M $265M $304.5M $340.7M $374.8M
 
Revenue (Reported) $349.4M $501.7M $626.7M $671.7M $722.3M
Operating Income (Reported) $167.8M $265M $304.5M $340.7M $374.8M
Operating Income (Adjusted) $167.8M $265M $304.5M $340.7M $374.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $270M $392.5M $474.6M $498.7M $546.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $125.7M $167.7M $221.3M $227.4M $241.6M
Gross Profit $144.3M $224.8M $253.3M $271.3M $304.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.4M $9M $13.1M $12.3M $16.5M
Operating Income $131.9M $215.7M $240.2M $259M $288.4M
 
Net Interest Expenses $92.1M $80.2M $112.8M $120.8M $132.8M
EBT. Incl. Unusual Items $49M $512.2M $57.1M $161.7M $182.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $101.2M $6.7M $55.4M $30.7M
Net Income to Company $49M $512.2M $57.1M $161.7M $186.3M
 
Minority Interest in Earnings $940.8K $701.5K $1.7M $1.4M $1.9M
Net Income to Common Excl Extra Items $41.2M $411M $50.4M $106.3M $151.8M
 
Basic EPS (Cont. Ops) $0.22 $2.23 $0.27 $0.57 $0.77
Diluted EPS (Cont. Ops) $0.02 $2.23 $0.27 $0.57 $0.77
Weighted Average Basic Share $551.6M $551.6M $551.6M $552.9M $583.8M
Weighted Average Diluted Share $551.6M $551.6M $551.6M $552.9M $583.8M
 
EBITDA $143.3M $235.1M $260.9M $278.7M $313M
EBIT $118.8M $215.7M $240.2M $259M $288.4M
 
Revenue (Reported) $270M $392.5M $474.6M $498.7M $546.4M
Operating Income (Reported) $131.9M $215.7M $240.2M $259M $288.4M
Operating Income (Adjusted) $118.8M $215.7M $240.2M $259M $288.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $320.2M $175.9M $156.4M $76.3M $116.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.5M $69.2M $57.6M $44.2M $38M
Inventory $1.1M $1.3M $1.6M $1.6M $724K
Prepaid Expenses $9M $7.3M $10.6M $19.4M $17.1M
Other Current Assets -- -- -- -- --
Total Current Assets $419.5M $303.2M $347.5M $231.1M $275M
 
Property Plant And Equipment $1.3B $1.2B $1.1B $1.2B $1.4B
Long-Term Investments -- $22.4M $227.8M $152.3M $103.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $122.1K -- -- -- -$90.7K
Total Assets $7.9B $7.4B $7.2B $7.3B $7.3B
 
Accounts Payable $21.9M $23.7M $30.1M $33.1M $33.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $2.4M $3M $3M $2.8M
Other Current Liabilities $32.4M $16.6M $16.6M $16.9M $21.9M
Total Current Liabilities $806.8M $725.9M $1.7B $1.1B $421.9M
 
Long-Term Debt $3.2B $3.3B $2B $2.7B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $5B $4.6B $4.3B $4.3B $4.3B
 
Common Stock $56.2M $50.8M $44.1M $45.6M $44.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.9B $2.8B $2.9B $2.9B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.4M $23.1M $19.4M $15.1M $15.1M
Total Equity $2.9B $2.8B $3B $2.9B $3B
 
Total Liabilities and Equity $7.9B $7.4B $7.2B $7.3B $7.3B
Cash and Short Terms $320.2M $175.9M $156.4M $76.3M $116.4M
Total Debt $3.8B $3.3B $2B $2.7B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $170.8M $221.9M $68.9M $145.6M $330.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.9M $29.7M $49.2M $41.5M --
Inventory $1.3M $1.4M $1.5M $1.1M $850.6K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $91.6K -- --
Total Current Assets $294.9M $389.5M $202.8M $320.7M $484.9M
 
Property Plant And Equipment $1.3B $1.1B $1.1B $1.5B $1.6B
Long-Term Investments $14.2M $220.6M $232.1M $113M $382.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.5B $6.8B $7B $7.8B $9B
 
Accounts Payable $22.9M $25.1M $32.3M $42.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.6M $2.8M $2.8M $3M --
Other Current Liabilities $24.2M $19.7M $22.9M $27.9M --
Total Current Liabilities $596.7M $1.2B $901.3M $837M $576.8M
 
Long-Term Debt $3.5B $2.3B $2.7B $3.1B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4B $4.1B $4.6B $5.5B
 
Common Stock $52.6M $41.5M $42.3M $47.9M $51.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.3M $20.9M $21M $16.8M $19.1M
Total Equity $2.9B $2.8B $2.9B $3.2B $3.5B
 
Total Liabilities and Equity $7.5B $6.8B $7B $7.8B $9B
Cash and Short Terms $170.8M $221.9M $68.9M $145.6M $330.4M
Total Debt $4B $2.3B $2.7B $3.1B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$168.4M $103.2M $528.8M -$46.8M $223.1M
Depreciation & Amoritzation $26M $32.6M $33M $26.9M $27.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.9M -$44M -$1.4M -- -$4.1M
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M $50.1M $234.9M $206.6M $172.7M
 
Capital Expenditures $120.6M $49.7M $42.6M $40.4M $27.6M
Cash Acquisitions -- $56.1M $89M $138M $355.8M
Cash From Investing -$174.6M -$177.2M -$161.8M -$139.5M -$389.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- $43.3M $69.5M
Special Dividend Paid
Long-Term Debt Issued $1.1B $957.6M $1.3B $1.2B $2B
Long-Term Debt Repaid -$727.9M -$945M -$1.4B -$1.3B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $335.4M $10.8M -$79.6M -$160.2M $255.1M
 
Beginning Cash (CF) $69M $175.9M $156.4M $76.3M $116.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211.1M -$119.9M $3.7M -$81.1M $48.9M
Ending Cash (CF) $286.4M $52.5M $170.3M $7.3M $176.2M
 
Levered Free Cash Flow -$70.3M $349.5K $192.3M $166.2M $145.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.9M $197.2M $48.9M $12M $76.2M
Depreciation & Amoritzation $8.1M $6.4M $6.7M $6.7M $9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.5M $86.7M $46.4M $44.6M $45.9M
 
Capital Expenditures $11.2M $7.1M $11.4M $6.1M $11.9M
Cash Acquisitions -- $83.2M $47.2M $293.5M $38.9M
Cash From Investing -$26.4M -$100.4M -$68.6M -$316.2M -$350.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $1.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $108.6M $526.1M $152.3M $880.6M --
Long-Term Debt Repaid -$267.5M -$455.7M -$145.5M -$743.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $21.4M -- -- -- --
Cash From Financing -$135.1M $67.1M $4.3M $326.4M $403.7M
 
Beginning Cash (CF) $170.8M $221.9M $68.9M $145.6M $330.4M
Foreign Exchange Rate Adjustment -$809.5K $2.5M -$6M $5.5M -$4.1M
Additions / Reductions -$140.7M $55.9M -$24M $60.3M $94.7M
Ending Cash (CF) $29.2M $280.3M $39M $211.3M $420.9M
 
Levered Free Cash Flow $10.3M $79.6M $35.1M $38.5M $34M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7M $564.4M $79.7M $57.2M $241.1M
Depreciation & Amoritzation $31.8M $27.6M $33.4M $26.5M $32.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $53.4M $215.6M $209.4M $164.8M $186.9M
 
Capital Expenditures $54.5M $43.7M $43.5M $26.9M $42M
Cash Acquisitions -$464.5K $137.6M $140.7M $293.6M $249.2M
Cash From Investing -$120.7M -$214.2M -$143.6M -$321M -$660.7M
 
Dividends Paid (Ex Special Dividend) -- -- $43.6M $68.8M $84.6M
Special Dividend Paid
Long-Term Debt Issued $709.8M $1.4B $1.3B $1.6B --
Long-Term Debt Repaid -$740M -$1.3B -$1.5B -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$17.6M $86.5M -$241.5M $217.9M $651.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.8M $94.9M -$160.3M $69.3M $171.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1M $171.9M $165.9M $137.9M $144.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $49M $512.2M $57.1M $161.7M $186.3M
Depreciation & Amoritzation $24.4M $19.4M $20.2M $19.7M $25.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.2M $187.7M $163.7M $121.6M $140.8M
 
Capital Expenditures $11.2M $32.6M $33M $19.6M $34.7M
Cash Acquisitions -- $83.2M $138.5M $293.5M $193.8M
Cash From Investing -$96.6M -$134.9M -$120.2M -$302.4M -$580M
 
Dividends Paid (Ex Special Dividend) -- -- $43.6M $68.8M $86.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $624.8M $1B $1.1B $1.4B $970.8M
Long-Term Debt Repaid -$679.3M -$1B -$1.1B -$1.3B -$649.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$52.1M $22.9M -$139.9M $239.4M $639M
 
Beginning Cash (CF) $795.6M $563.2M $355.5M $291.4M $710.3M
Foreign Exchange Rate Adjustment -$2.6M $8.1M $13.8M $9M -$8.5M
Additions / Reductions -$128.4M $83.7M -$82.6M $67.5M $191.3M
Ending Cash (CF) $663.6M $655M $286.7M $367.9M $893.2M
 
Levered Free Cash Flow $9.9M $155.1M $130.7M $102M $106.1M

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
58
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: 39x

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

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

Show me the best stock