Financhill
Buy
54

PSPSY Quote, Financials, Valuation and Earnings

Last price:
$39.34
Seasonality move :
0%
Day range:
$39.34 - $39.34
52-week range:
$24.90 - $40.44
Dividend yield:
2.37%
P/E ratio:
18.77x
P/S ratio:
21.04x
P/B ratio:
1.31x
Volume:
--
Avg. volume:
3
1-year change:
57.98%
Market cap:
$9B
Revenue:
$534.5M
EPS (TTM):
$2.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $365.8M $467.4M $491.7M $414.9M $534.5M
Revenue Growth (YoY) 3.53% 26.59% 5.2% -15.62% 28.85%
 
Cost of Revenues $53.7M $126.6M $161.4M $51M $142.1M
Gross Profit $312.1M $340.8M $330.3M $363.8M $392.5M
Gross Profit Margin 85.32% 72.91% 67.17% 87.7% 73.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $24.4M $28.2M $25.7M $32.9M $32.9M
Operating Income $287.7M $312.6M $304.6M $330.9M $359.6M
 
Net Interest Expenses $14.1M $12.4M $12.2M $26.3M $39.4M
EBT. Incl. Unusual Items $382M $808.9M $423.2M $126M $514.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.4M $158.1M $77.8M -$105M $89M
Net Income to Company $311.6M $650.8M $345.5M $231M $425.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $311.6M $650.8M $345.5M $231M $425.8M
 
Basic EPS (Cont. Ops) $1.36 $2.84 $1.51 $1.01 $1.86
Diluted EPS (Cont. Ops) $1.36 $2.84 $1.51 $1.01 $1.86
Weighted Average Basic Share $229.3M $229.3M $229.3M $229.3M $229.3M
Weighted Average Diluted Share $229.3M $229.3M $229.3M $229.3M $229.3M
 
EBITDA $398M $314.1M $305.9M $332.3M $360.6M
EBIT $396.6M $312.6M $304.6M $330.9M $359.6M
 
Revenue (Reported) $365.8M $467.4M $491.7M $414.9M $534.5M
Operating Income (Reported) $287.7M $312.6M $304.6M $330.9M $359.6M
Operating Income (Adjusted) $396.6M $312.6M $304.6M $330.9M $359.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $94.7M $93.9M $106.5M $103.4M $123.2M
Revenue Growth (YoY) -13.82% -0.8% 13.38% -2.9% 19.18%
 
Cost of Revenues $12.6M $13M $11.4M $6.8M $7M
Gross Profit $82.1M $80.9M $95.1M $96.6M $116.2M
Gross Profit Margin 86.7% 86.18% 89.3% 93.44% 94.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8M $7.2M $8.8M $8.4M $9.5M
Operating Income $74.1M $73.8M $86.2M $88.2M $106.7M
 
Net Interest Expenses $2.9M $3M $8.8M $9.9M $11.2M
EBT. Incl. Unusual Items $78.7M $70.8M $104.6M $97.5M $95.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M $12M $15.9M $17.2M $14.2M
Net Income to Company $63.7M $59.3M $88.4M $78.4M $87.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.9M $58.8M $88.8M $80.3M $81.4M
 
Basic EPS (Cont. Ops) $0.28 $0.26 $0.39 $0.35 $0.35
Diluted EPS (Cont. Ops) $0.28 $0.26 $0.39 $0.35 $0.35
Weighted Average Basic Share $229.3M $229.3M $229.3M $229.3M $229.3M
Weighted Average Diluted Share $229.3M $229.3M $229.3M $229.3M $229.3M
 
EBITDA $74.4M $74.1M $86.5M $88.5M $107.1M
EBIT $74.1M $73.8M $86.2M $88.2M $106.7M
 
Revenue (Reported) $94.7M $93.9M $106.5M $103.4M $123.2M
Operating Income (Reported) $74.1M $73.8M $86.2M $88.2M $106.7M
Operating Income (Adjusted) $74.1M $73.8M $86.2M $88.2M $106.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $419.6M $455.7M $402.8M $416.1M $428.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $85M $107.6M $49.8M $32.8M $25.9M
Gross Profit $334.6M $348.1M $353M $383.3M $402.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $32.4M $29.6M $32M $33.4M $35.1M
Operating Income $302.1M $318.5M $321M $349.9M $367.8M
 
Net Interest Expenses $12.9M $12.2M $21M $37.6M $42.1M
EBT. Incl. Unusual Items $735.6M $588M $219.2M $276.7M $586.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $138.1M $112.3M -$1.1M -$38.4M $106.3M
Net Income to Company $595.5M $475M $217.3M $309.1M $485.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $597.4M $475.7M $220.2M $315.2M $480.6M
 
Basic EPS (Cont. Ops) $2.61 $2.07 $0.96 $1.37 $2.10
Diluted EPS (Cont. Ops) $2.61 $2.07 $0.96 $1.37 $2.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $303.6M $319.9M $322.3M $351.1M $369M
EBIT $302.1M $318.5M $321M $349.9M $367.8M
 
Revenue (Reported) $419.6M $455.7M $402.8M $416.1M $428.8M
Operating Income (Reported) $302.1M $318.5M $321M $349.9M $367.8M
Operating Income (Adjusted) $302.1M $318.5M $321M $349.9M $367.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $316.9M $347.7M $314.7M $318.1M $325.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.5M $89.6M $38.6M $22.7M $19.2M
Gross Profit $255.3M $258.2M $276.2M $295.4M $306.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $25.1M $22.2M $24.4M $24.9M $27.2M
Operating Income $230.2M $236M $251.7M $270.5M $278.9M
 
Net Interest Expenses $9.2M $9.1M $17.9M $29M $31.7M
EBT. Incl. Unusual Items $585.6M $364.1M $160.2M $311.7M $383.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112.3M $66.4M -$12.3M $55.5M $72.6M
Net Income to Company $471.4M $299.7M $172.8M $253.9M $311.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $473.4M $297.7M $172.5M $256.3M $310.7M
 
Basic EPS (Cont. Ops) $2.06 $1.30 $0.75 $1.12 $1.35
Diluted EPS (Cont. Ops) $2.06 $1.30 $0.75 $1.12 $1.35
Weighted Average Basic Share $688M $688M $688M $688M $688M
Weighted Average Diluted Share $688M $688M $688M $688M $688M
 
EBITDA $588.7M $237M $252.6M $271.3M $279.9M
EBIT $587.6M $236M $251.7M $270.5M $278.9M
 
Revenue (Reported) $316.9M $347.7M $314.7M $318.1M $325.3M
Operating Income (Reported) $230.2M $236M $251.7M $270.5M $278.9M
Operating Income (Adjusted) $587.6M $236M $251.7M $270.5M $278.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37M $22.4M $22.4M $168.3M $62.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.7M $8.8M $14.6M $19.1M $16.9M
Inventory $129M $93.3M $27.5M $35.4M $30.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -$1.2K -- $1.1K $1.2K --
Total Current Assets $208.6M $141.3M $70.9M $234.2M $125.3M
 
Property Plant And Equipment $520.8K $431.3K $358.8K $546.5K $942.3K
Long-Term Investments -- $1M $16.7M $7.5M $9.9K
Goodwill -- -- -- -- --
Other Intangibles $1.5M $811.7K -- -- --
Other Long-Term Assets -- -- $1.1K -- $1.1K
Total Assets $9.9B $10.1B $10.3B $11.6B $11B
 
Accounts Payable $8.5M $9.4M $26.2M $34.3M $33.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $438.4K $195.8K $195.2K $220.3K $209.2K
Other Current Liabilities $78.8M $94.5M $78.8M $111.9M $85.3M
Total Current Liabilities $587.7M $303.8M $600.3M $702.2M $524.6M
 
Long-Term Debt $3B $3.1B $2.9B $3.6B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.6B $4.6B $5.4B $5B
 
Common Stock $5.3M $5M $5M $5.5M $5.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.2B $5.5B $5.6B $6.2B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $5.5B $5.6B $6.2B $6B
 
Total Liabilities and Equity $9.9B $10.1B $10.3B $11.6B $11B
Cash and Short Terms $37M $22.4M $22.4M $168.3M $62.9M
Total Debt $3.5B $3.1B $2.9B $3.6B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $21.8M $29.2M $27.1M $26.9M $126.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.2M $18.7M $17.8M $21.9M --
Inventory $147.6M $25.8M $18.2M $32.6M $166.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -$1.1K -- --
Total Current Assets $202.4M $79M $77.9M $102.6M $327.9M
 
Property Plant And Equipment $437.4K $352.6K $312.6K $1M $945.1K
Long-Term Investments $1.3M $15.5M $13M $1.7M $11.3K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1K $2.2K -- --
Total Assets $9.7B $9.6B $10.6B $11.6B $12.7B
 
Accounts Payable $30.3M $31.9M $31.1M $35.6M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.3M $184.6K $202.2K $223.5K --
Other Current Liabilities $58.6M $69.5M $86.4M $84.8M --
Total Current Liabilities $488.9M $656.7M $625.3M $493.9M $706.3M
 
Long-Term Debt $2.9B $2.6B $3.2B $3.7B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.4B $5B $5.4B $5.8B
 
Common Stock $4.9M $4.7M $5M $5.4M $5.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $5.2B $5.7B $6.2B $6.9B
 
Total Liabilities and Equity $9.7B $9.6B $10.6B $11.6B $12.7B
Cash and Short Terms $21.8M $29.2M $27.1M $26.9M $126.8M
Total Debt $3.3B $2.6B $3.2B $3.7B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $311.6M $650.8M $345.5M $231M $425.8M
Depreciation & Amoritzation $1.4M $1.5M $1.4M $1.3M $1.1M
Stock-Based Compensation $2.2M $1.6M $2M $1.8M $2.2M
Change in Accounts Receivable -$17.7M $15.1M $10.9M -$1.1M $907.3K
Change in Inventories $4.1M $30.6M $62.5M $12.2M $2.6M
Cash From Operations $223.7M $325.4M $331.3M $308.1M $241.8M
 
Capital Expenditures $142.7M -- -- $214.8K $549.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$523.7M -$114.9M -$232.6M -$393.5M -$43.3M
 
Dividends Paid (Ex Special Dividend) -$176.1M $183.1M $180.1M $193.9M $200.5M
Special Dividend Paid
Long-Term Debt Issued $600.5M $482.4M $430.2M $757.5M $568.9M
Long-Term Debt Repaid -$341.3M -$579.9M -$419.4M -$601.4M -$454.5M
Repurchase of Common Stock -$2.5M $1.7M $2.1M $1.8M $2.1M
Other Financing Activities $234.7M $60.2M $73.4M $261.7M -$204.5M
Cash From Financing $313.4M -$223.6M -$98.4M $219.9M -$294.7M
 
Beginning Cash (CF) $21M $22.4M $22.4M $168.3M $62.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.5M -$13.1M $380.1K $134.6M -$96.2M
Ending Cash (CF) $34.5M $9.3M $22.8M $302.9M -$33.3M
 
Levered Free Cash Flow $81.1M $325.4M $331.3M $307.9M $241.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $63.7M $59.3M $88.4M $78.4M $87.1M
Depreciation & Amoritzation $380.1K $329.5K $297.4K $262.5K $342.4K
Stock-Based Compensation -$6.3K -$5.3K $23.5K $2.7K $36.6K
Change in Accounts Receivable $3.7M -$1.6M $5.1M $4.7M $2.5M
Change in Inventories $1.6M $4.4M -$5.5M $213.9K --
Cash From Operations $71.8M $74M $84M $54.8M $76.9M
 
Capital Expenditures -- -- -- -$282.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.5M -$41.4M -$33.7M -$33.1M $5.7M
 
Dividends Paid (Ex Special Dividend) -$708.6K -$476.1K $2.5M $247.1K $8.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $158.9M $305.1M $66.1M $302.1M --
Long-Term Debt Repaid -$192.2M -$331.1M -$433.4M -$17.7M --
Repurchase of Common Stock -$6.4K -$5.5K $23.2K $2.6K $38.2K
Other Financing Activities -- $1K $228.5M -$308.7M --
Cash From Financing -$32.7M -$26.4M -$141.2M -$23.5M -$85.4M
 
Beginning Cash (CF) $21.8M $29.2M $27.1M $26.9M $126.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $6.2M -$90.9M -$1.8M -$2.8M
Ending Cash (CF) $28.4M $35.5M -$63.8M $25.1M $124.1M
 
Levered Free Cash Flow $71.8M $74M $84M $55.1M $76.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $595.5M $475M $217.3M $309.1M $485.9M
Depreciation & Amoritzation $1.5M $1.4M $1.2M $1.2M $1.2M
Stock-Based Compensation $1.7M $2M $1.8M $2.2M $985.4K
Change in Accounts Receivable $10.1M -$2.2M $11.8M $517K $7.2M
Change in Inventories $32.3M $66.9M $10.7M $4.7M --
Cash From Operations $323.6M $352.1M $282M $248.1M $284.1M
 
Capital Expenditures $262.7K -- -- $212K $553.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$159.6M -$184.2M -$386.6M -$81.5M -$41.6M
 
Dividends Paid (Ex Special Dividend) $186.8M $180.3M $191.8M $196M $218M
Special Dividend Paid
Long-Term Debt Issued $762.6M $564.7M $217.3M $736.3M --
Long-Term Debt Repaid -$723.1M -$603.4M -$332M -$394.7M --
Repurchase of Common Stock $1.7M $2.1M $1.8M $2.1M $1M
Other Financing Activities -- $60.2M $418.8M -$314.9M --
Cash From Financing -$155.9M -$159M $100.6M -$171.9M -$153M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M $9M -$4M -$5.3M $89.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $323.3M $352.1M $282M $247.9M $283.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $471.4M $299.7M $172.8M $253.9M $311.3M
Depreciation & Amoritzation $1.1M $1M $925.6K $776.5K $952.5K
Stock-Based Compensation $1.6M $2M $1.8M $2.2M $947.6K
Change in Accounts Receivable $12.1M -$5.1M -$4.2M -$2.6M $3.7M
Change in Inventories $25.4M $61.8M $10M $2.5M --
Cash From Operations $235M $263.7M $215.7M $159.6M $200.3M
 
Capital Expenditures $85.7M -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.5M -$187.5M -$342.4M -$35.4M -$33.4M
 
Dividends Paid (Ex Special Dividend) -$184.5M $181.5M $193.9M $198.4M $214.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $730.8M $813.1M $600.2M $579M $138.9M
Long-Term Debt Repaid -$675.4M -$698.9M -$611.5M -$404.7M -$166.8M
Repurchase of Common Stock -$1.7M $2.1M $1.8M $2.1M $989.6K
Other Financing Activities -- $1K $345.4M -$231.3M -$22.2M
Cash From Financing -$130.6M -$67.4M $131.2M -$257.9M -$114.2M
 
Beginning Cash (CF) $91M $72.4M $164.3M $84M $297.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.1M $8.9M $4.5M -$133.7M $52.7M
Ending Cash (CF) $77.6M $81.3M $168.8M -$49.7M $350.3M
 
Levered Free Cash Flow $149.3M $263.7M $215.7M $159.6M $200.3M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock