Financhill
Buy
67

PPAAY Quote, Financials, Valuation and Earnings

Last price:
$4.62
Seasonality move :
7.91%
Day range:
$4.62 - $4.62
52-week range:
$4.10 - $5.69
Dividend yield:
12.11%
P/E ratio:
7.15x
P/S ratio:
0.58x
P/B ratio:
0.81x
Volume:
--
Avg. volume:
218
1-year change:
-10.12%
Market cap:
$2.2B
Revenue:
$3.8B
EPS (TTM):
$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3B $3.6B $3.6B $3.8B
Revenue Growth (YoY) -25.03% 5.22% 17.54% 2.18% 3.55%
 
Cost of Revenues $2.2B $2.5B $2.8B $2.9B $3B
Gross Profit $675M $579.5M $768.9M $716M $743M
Gross Profit Margin 23.39% 19.09% 21.55% 19.64% 19.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $528.5M $167.1M $198.7M $201.7M $200.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $349.7M $162.3M $195.1M $195.4M $247.6M
Operating Income $325.3M $417.2M $573.8M $520.6M $495.4M
 
Net Interest Expenses $167.7M $150.8M $129.6M $90.8M $75.1M
EBT. Incl. Unusual Items -$175.4M $467.9M $542.7M $523.9M $578.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.4M $103.4M $141.4M $147.3M $138.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $49M $60.7M $75.1M $98.5M $99.9M
Net Income to Common Excl Extra Items -$215.8M $364.5M $401.3M $376.6M $438.2M
 
Basic EPS (Cont. Ops) -$0.55 $0.63 $0.67 $0.57 $0.70
Diluted EPS (Cont. Ops) -$0.55 $0.63 $0.67 $0.57 $0.70
Weighted Average Basic Share $484.8M $484.8M $484.8M $484.8M $484.8M
Weighted Average Diluted Share $484.8M $484.8M $484.8M $484.8M $484.8M
 
EBITDA $718.1M $841.6M $1.1B $1B $931.1M
EBIT $325.3M $417.2M $573.8M $520.6M $495.4M
 
Revenue (Reported) $2.9B $3B $3.6B $3.6B $3.8B
Operating Income (Reported) $325.3M $417.2M $573.8M $520.6M $495.4M
Operating Income (Adjusted) $325.3M $417.2M $573.8M $520.6M $495.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $789.7M $901.4M $907.4M $977.6M $975.2M
Revenue Growth (YoY) 15.81% 14.14% 0.66% 7.74% -0.24%
 
Cost of Revenues $566M $718.5M $756.8M $799.3M $800.2M
Gross Profit $223.7M $182.9M $150.6M $178.2M $175M
Gross Profit Margin 28.32% 20.29% 16.59% 18.23% 17.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $143.1M $49M $50.1M $23.8M $40.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $105.8M $46.4M $48.7M $58.2M $38.9M
Operating Income $117.9M $136.5M $101.8M $120M $136.1M
 
Net Interest Expenses $37M $31.8M $20.2M $20.1M $13.3M
EBT. Incl. Unusual Items $131.9M $123.7M $92.4M $142.9M $159.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $35.7M $18M $31.1M $36.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $19M $16M $21.2M $35.1M $31M
Net Income to Common Excl Extra Items $108.7M $88M $74.4M $111.8M $123.5M
 
Basic EPS (Cont. Ops) $0.19 $0.15 $0.11 $0.16 $0.19
Diluted EPS (Cont. Ops) $0.19 $0.15 $0.11 $0.16 $0.19
Weighted Average Basic Share $484.8M $484.8M $484.8M $484.8M $484.8M
Weighted Average Diluted Share $484.8M $484.8M $484.8M $484.8M $484.8M
 
EBITDA $213.5M $261.1M $237.2M $234.7M $240.8M
EBIT $117.9M $136.5M $101.8M $120M $136.1M
 
Revenue (Reported) $789.7M $901.4M $907.4M $977.6M $975.2M
Operating Income (Reported) $117.9M $136.5M $101.8M $120M $136.1M
Operating Income (Adjusted) $117.9M $136.5M $101.8M $120M $136.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.4B $3.6B $3.8B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $3B $2.9B $3B $3.2B
Gross Profit $703.6M $471.4M $684.6M $786.9M $655.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $545.2M $131.8M $206.5M $206M $180M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $372.9M $126.4M $208.7M $235.8M $190.2M
Operating Income $330.7M $344.9M $475.8M $551.1M $465M
 
Net Interest Expenses $162.1M $130.5M $108.4M $77.9M $61.3M
EBT. Incl. Unusual Items $57.4M $574.2M $417.1M $621M $544.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.6M $173.3M $108.5M $173.5M $111.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $61.7M $72.8M $94.3M $104.6M $119.7M
Net Income to Common Excl Extra Items $29.8M $400.9M $308.5M $447.5M $433M
 
Basic EPS (Cont. Ops) -$0.07 $0.68 $0.44 $0.71 $0.65
Diluted EPS (Cont. Ops) -$0.07 $0.68 $0.44 $0.71 $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $736.3M $848.6M $1B $995M $867.6M
EBIT $330.7M $344.9M $475.8M $551.1M $465M
 
Revenue (Reported) $3B $3.4B $3.6B $3.8B $3.9B
Operating Income (Reported) $330.7M $344.9M $475.8M $551.1M $465M
Operating Income (Adjusted) $330.7M $344.9M $475.8M $551.1M $465M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.6B $2.7B $2.8B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $2.2B $2.2B $2.4B
Gross Profit $594.4M $596.2M $511.9M $581.4M $488.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $382.2M $131.8M $139.7M $143.9M $122.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $266.1M $126.4M $140.1M $176.1M $118.9M
Operating Income $328.3M $469.7M $371.7M $405.2M $369.3M
 
Net Interest Expenses $116.3M $96.1M $74.9M $60.5M $43M
EBT. Incl. Unusual Items $386.9M $493.2M $367.6M $464.7M $431M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.9M $126.8M $94M $120.2M $92.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $43.8M $55.8M $75M $81.1M $100.7M
Net Income to Common Excl Extra Items $330M $366.3M $273.5M $344.5M $338.2M
 
Basic EPS (Cont. Ops) $0.59 $0.64 $0.41 $0.54 $0.49
Diluted EPS (Cont. Ops) $0.59 $0.64 $0.41 $0.54 $0.49
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA $621.6M $842.4M $748.9M $744.2M $677.9M
EBIT $328.3M $469.7M $371.7M $405.2M $369.3M
 
Revenue (Reported) $2.3B $2.6B $2.7B $2.8B $2.9B
Operating Income (Reported) $328.3M $469.7M $371.7M $405.2M $369.3M
Operating Income (Adjusted) $328.3M $469.7M $371.7M $405.2M $369.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.6B $1.5B $1.3B $1.4B
Short Term Investments $65.8M $73M $27.7M $23.2M $618.9K
Accounts Receivable, Net $472.6M $413.3M $568.3M $448.2M $385.6M
Inventory $130.5M $72.5M $70.5M $71.2M $82M
Prepaid Expenses $22.1M $24.7M $36M $34.2M $40.4M
Other Current Assets -- -- -- -- -$2.8M
Total Current Assets $2B $2.2B $2.2B $1.9B $2B
 
Property Plant And Equipment $4.5B $4.3B $4B $3.9B $3.6B
Long-Term Investments $596.5M $581.9M $479.1M $498.8M $544.9M
Goodwill -- -- -- -- --
Other Intangibles -- $2.5M $2.4M $2.5M $2.2M
Other Long-Term Assets $14.9M $15.5M $8.1M $7.7M $10M
Total Assets $7.5B $7.5B $7.2B $6.6B $6.4B
 
Accounts Payable $215.1M $165.4M $236.2M $245.2M $237.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.2M $36.9M $31.4M $34.8M $41.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $880.9M $992.6M $1.5B $1.1B
 
Long-Term Debt $3B $2.9B $2.1B $915.8M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.2B $3.8B $3.1B $2.7B
 
Common Stock $344M $344M $344M $344M $343.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.5B $2.6B $2.7B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $722.3M $759.6M $807.6M $841.5M $845.5M
Total Equity $3B $3.3B $3.4B $3.5B $3.7B
 
Total Liabilities and Equity $7.5B $7.5B $7.2B $6.6B $6.4B
Cash and Short Terms $1.2B $1.6B $1.5B $1.3B $1.4B
Total Debt $3.1B $3B $2.1B $990.3M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.7B $1.1B $1.2B $1.3B
Short Term Investments $48.2M $31.7M $20.5M -- --
Accounts Receivable, Net $486.8M $455.2M $629.6M $483.6M $385.1M
Inventory $80.6M $69.3M $67.4M $97.5M $85.4M
Prepaid Expenses $18.2M $33.5M $32.4M $43.3M $74.7M
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.3B $1.9B $1.9B $1.9B
 
Property Plant And Equipment $4.4B $4.1B $3.9B $3.6B $3.4B
Long-Term Investments $573.3M $546.8M $540.1M $520.6M $566.7M
Goodwill -- -- -- -- --
Other Intangibles $2.7M $2.6M $1.8M $1.8M --
Other Long-Term Assets $13.3M $8.1M $8.4M $7.4M --
Total Assets $7.5B $7.4B $6.7B $6.3B $6.1B
 
Accounts Payable $200.3M $205.9M $276.4M $246.9M $215.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $34.2M $27.5M $30.4M $41.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $982.3M $930.6M $1.6B $971.9M $992.3M
 
Long-Term Debt $2.9B $2.5B $975.9M $1.2B $999.1M
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $3.9B $3.3B $2.8B $2.5B
 
Common Stock $344M $344M $344M $344M $344M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $766.7M $788.3M $818.1M $826.4M $836.8M
Total Equity $3.3B $3.4B $3.4B $3.6B $3.6B
 
Total Liabilities and Equity $7.5B $7.4B $6.7B $6.3B $6.1B
Cash and Short Terms $1.5B $1.7B $1.1B $1.2B $1.3B
Total Debt $2.9B $2.6B $1B $1.2B $1.1B
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 $493.5M $675.3M $1.1B $784.7M $850.1M
 
Capital Expenditures $282.9M $221.9M $132.7M $122.3M $138.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.6M -$210.8M -$87M -$118.7M -$115.9M
 
Dividends Paid (Ex Special Dividend) $67.6M $23.5M $233.1M $292.9M $317.7M
Special Dividend Paid
Long-Term Debt Issued $121.3M $103M $21.2M $307.5M $404.2M
Long-Term Debt Repaid -$332.4M -$179.7M -$741.5M -$850.2M -$616.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$312.5M -$133.7M -$995.7M -$878.2M -$566.2M
 
Beginning Cash (CF) $1.2B $1.5B $1.4B $1.3B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $138.7M $324.2M -$55.6M -$202.9M $138M
Ending Cash (CF) $1.3B $1.8B $1.3B $1.1B $1.5B
 
Levered Free Cash Flow $210.6M $453.4M $954.4M $662.4M $711.7M
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 $212.7M $352M $151.6M $183.9M $123M
 
Capital Expenditures $129M $15.8M $35.6M $35.8M $67.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$91.4M -$15.8M -$35.6M -$35.8M -$67.7M
 
Dividends Paid (Ex Special Dividend) $11.8M -- $38.7M -- $269.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$24M -$8M -$289.7M -$10.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$10 --
Cash From Financing -$40.3M -$17.2M -$341.5M -$12.5M -$287.6M
 
Beginning Cash (CF) $1.4B $1.6B $1B $1.2B $1.3B
Foreign Exchange Rate Adjustment $4.4M -$17.6M -$21.5M $52.8M -$1M
Additions / Reductions $85.5M $301.4M -$247M $188.4M -$233.3M
Ending Cash (CF) $1.5B $1.9B $773.4M $1.4B $1.1B
 
Levered Free Cash Flow $83.7M $336.2M $116.1M $148.1M $55.3M
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 $651.6M $870.9M $895.8M $864.9M $728.7M
 
Capital Expenditures $354.1M $84.2M $156.8M $115.7M $178.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$267.6M -$94.2M -$152M -$92.5M -$178.8M
 
Dividends Paid (Ex Special Dividend) -$6.2M $244.1M $293.6M $318.7M $379.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$106M -$135.5M -$1.5B -$604.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$148M -$530.7M -$1.3B -$644.3M -$418.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $238.8M $212.7M -$604.5M $144M $92.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $297.6M $786.7M $739M $749.1M $550.6M
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 $558.3M $753.9M $562.6M $642.7M $518.5M
 
Capital Expenditures $214.5M $77.7M $102.6M $96M $135.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$150.5M -$34M -$99M -$72.8M -$135.3M
 
Dividends Paid (Ex Special Dividend) $11.8M $232.4M $292.9M $318.7M $379.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $19.1M $302.7M $302.1M --
Long-Term Debt Repaid -$111.4M -$67.2M -$847.8M -$601.8M -$8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$10 --
Cash From Financing -$143.3M -$540.3M -$874M -$640.1M -$490.6M
 
Beginning Cash (CF) $4B $4.4B $4B $3.6B $4.4B
Foreign Exchange Rate Adjustment -$10.1M -$36.8M $4.5M $11.1M $2.8M
Additions / Reductions $254.4M $142.9M -$405.9M -$59.1M -$104.6M
Ending Cash (CF) $4.2B $4.5B $3.6B $3.5B $4.3B
 
Levered Free Cash Flow $343.8M $676.2M $460M $546.7M $383.2M

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