Financhill
Buy
77

PSZKY Quote, Financials, Valuation and Earnings

Last price:
$23.30
Seasonality move :
9.6%
Day range:
$20.41 - $23.30
52-week range:
$13.70 - $24.97
Dividend yield:
6.46%
P/E ratio:
10.74x
P/S ratio:
2.64x
P/B ratio:
1.91x
Volume:
1.4K
Avg. volume:
8.4K
1-year change:
66.43%
Market cap:
$29.1B
Revenue:
$10.2B
EPS (TTM):
$2.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $4.4B $6.1B $9.3B $10.2B
Revenue Growth (YoY) -6.22% 0.76% 37.19% 51.64% 10.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $48.9M $49.6M -$1.6M $39.9M $52.3M
Operating Expenses -$1.4B -$1.7B -$1.5B -$3.3B -$4.4B
Operating Income $1.4B $1.7B $1.5B $3.3B $4.4B
 
Net Interest Expenses $145.2M $117M $198.9M $260.4M $341.4M
EBT. Incl. Unusual Items -$439.2M $1.7B $1.1B $2B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221.9M $424.6M $326.2M $727.6M $860.3M
Net Income to Company -$436.5M $1.7B $1.1B $2B $3.2B
 
Minority Interest in Earnings -$1M -$258.9K -- $714.1K --
Net Income to Common Excl Extra Items -$657M $1.3B $742.6M $1.3B $2.3B
 
Basic EPS (Cont. Ops) -$0.52 $1.01 $0.59 $1.05 $1.87
Diluted EPS (Cont. Ops) -$0.52 $1.01 $0.59 $1.05 $1.87
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT -$65.9M $1.9B $2.9B $5.1B $5.7B
 
Revenue (Reported) $4.4B $4.4B $6.1B $9.3B $10.2B
Operating Income (Reported) $1.4B $1.7B $1.5B $3.3B $4.4B
Operating Income (Adjusted) -$65.9M $1.9B $2.9B $5.1B $5.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.2B $2.4B $2.6B $2.9B
Revenue Growth (YoY) 2.92% 3.96% 108.98% 9.06% 10.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18.1M $21.5M $17M $16.7M --
Operating Expenses -$439.3M $80.5M -$924.9M -$1.2B -$1.3B
Operating Income $439.3M -$80.5M $924.9M $1.2B $1.3B
 
Net Interest Expenses $28.7M $67.7M $75.1M $92.6M $109.8M
EBT. Incl. Unusual Items $434.7M -$83.4M $916M $923.9M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.1M -$22.5M $255.4M $302.4M $237.9M
Net Income to Company $413.1M -$122.7M $937.2M $974.7M --
 
Minority Interest in Earnings $258.1K -$212.3K -$241.6K $513K $274.4K
Net Income to Common Excl Extra Items $325M -$53.9M $671.7M $632.3M $778.8M
 
Basic EPS (Cont. Ops) $0.26 -$0.04 $0.54 $0.51 $0.62
Diluted EPS (Cont. Ops) $0.26 -$0.04 $0.54 $0.51 $0.62
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $475.5M $499.9M $1.7B $1.6B $1.6B
 
Revenue (Reported) $1.1B $1.2B $2.4B $2.6B $2.9B
Operating Income (Reported) $439.3M -$80.5M $924.9M $1.2B $1.3B
Operating Income (Adjusted) $475.5M $499.9M $1.7B $1.6B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $5.3B $8.8B $10B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56.6M $4.9M $22.4M $62.6M --
Operating Expenses -$1.7B -$1.2B -$3.1B -$4.2B -$4.9B
Operating Income $1.7B $1.2B $3.1B $4.2B $4.9B
 
Net Interest Expenses $118.6M $194.4M $235.3M $287.8M $411M
EBT. Incl. Unusual Items $1.5B $958.4M $2.1B $2.8B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $407M $288.6M $616.3M $905.6M $915.7M
Net Income to Company $21.3M $927.9M $2.2B $2.8B --
 
Minority Interest in Earnings -$270.3K -$702.5K $441.8K $992.7K $26.7K
Net Income to Common Excl Extra Items $1.1B $685.9M $1.5B $1.9B $2.7B
 
Basic EPS (Cont. Ops) $0.91 $0.55 $1.21 $1.52 $2.17
Diluted EPS (Cont. Ops) $0.91 $0.55 $1.21 $1.52 $2.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.7B $2.2B $5.1B $5.4B $6B
 
Revenue (Reported) $4.4B $5.3B $8.8B $10B $11B
Operating Income (Reported) $1.7B $1.2B $3.1B $4.2B $4.9B
Operating Income (Adjusted) $1.7B $2.2B $5.1B $5.4B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $4.1B $6.8B $7.5B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $38.6M $3.9M $29.6M $52.3M $20.8M
Operating Expenses -$1.3B -$825M -$2.4B -$3.2B -$3.7B
Operating Income $1.3B $825M $2.4B $3.2B $3.7B
 
Net Interest Expenses $87.9M $164.7M $207.2M $240.6M $310.2M
EBT. Incl. Unusual Items $1.3B $569.9M $1.6B $2.4B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $332.3M $195.3M $478.7M $651.7M $705.2M
Net Income to Company $1.3B $513M $1.7B $2.4B $848M
 
Minority Interest in Earnings -$5.7K -$455K $10.2K $262.4K $274.4K
Net Income to Common Excl Extra Items $965.7M $388.3M $1.1B $1.7B $2.1B
 
Basic EPS (Cont. Ops) $0.77 $0.31 $0.92 $1.39 $1.68
Diluted EPS (Cont. Ops) $0.77 $0.31 $0.92 $1.39 $1.68
Weighted Average Basic Share $3.8B $3.8B $3.8B $3.8B $3.8B
Weighted Average Diluted Share $3.8B $3.8B $3.8B $3.8B $3.8B
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.7B $4B $4.3B $4.6B
 
Revenue (Reported) $3.3B $4.1B $6.8B $7.5B $8.3B
Operating Income (Reported) $1.3B $825M $2.4B $3.2B $3.7B
Operating Income (Adjusted) $1.4B $1.7B $4B $4.3B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $2.9B $3.6B $4.5B $5.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $35.2M $24.4M $29.9M $41.4M $40.4M
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $5.3B $7.5B $8.3B $7.2B
 
Property Plant And Equipment $1.2B $1.1B $1.1B $1.4B $1.4B
Long-Term Investments $1.8B $3B $3.3B $1.2B $583.5M
Goodwill $282.9M $259.7M $240.5M $267.8M $256.4M
Other Intangibles $598.5M $594.4M $561.7M $728.5M $754.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $101.2B $103.7B $98.4B $126B $127.2B
 
Accounts Payable $361.8M $358.8M $158M $347.4M $257.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $67.1B $71.7B $57B $73.1B $77.6B
 
Long-Term Debt $6.5B $4.3B $3B $3.2B $5B
Capital Leases -- -- -- -- --
Total Liabilities $90.5B $94.4B $90.2B $114.5B $114.5B
 
Common Stock $335.5M $310.1M $285M $317.9M $302.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $10.7B $9.4B $8.1B $11.5B $12.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.5M -$3.5M -$3.2M -$2.8M -$2.7M
Total Equity $10.7B $9.4B $8.1B $11.5B $12.7B
 
Total Liabilities and Equity $101.2B $103.7B $98.4B $126B $127.2B
Cash and Short Terms $2.6B $4.9B $7.2B $7.7B $6.7B
Total Debt $10.9B $6.4B $3.2B $3.4B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $998.4M $2.8B $3.8B $5.1B $5.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $7.2B $7.1B $7.6B $7.5B
 
Property Plant And Equipment $1.1B $928.9M $1.2B $1.5B $1.7B
Long-Term Investments $2.9B $4.4B $2.4B $1.9B $658M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $101.6B $88.8B $108.3B $133.3B $152.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.5B $49.2B $57.7B $76.4B $89.8B
 
Long-Term Debt $10.3B $4.5B $5B $7.5B $9.5B
Capital Leases -- -- -- -- --
Total Liabilities $91.2B $82.4B $97.9B $120.2B $137.6B
 
Common Stock $314.8M $253.1M $286.4M $325.8M $344.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.3M -$3.2M -$3.2M -$2.6M -$2.8M
Total Equity $10.5B $6.4B $10.4B $13.1B $15.2B
 
Total Liabilities and Equity $101.6B $88.8B $108.3B $133.3B $152.9B
Cash and Short Terms $2.1B $7.1B $6.9B $7.5B --
Total Debt $10.5B $4.5B $5B $7.5B $9.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$436.5M $1.7B $1.1B $2B $3.2B
Depreciation & Amoritzation $300.4M $313.5M $284.1M $326.3M $384.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$304M -$26.7M $1B $3.8B $2.2B
 
Capital Expenditures $354.5M $444.5M $232.7M $420.8M $314.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.9B -$5.6B $173.5M -$17.3B -$8.6B
 
Dividends Paid (Ex Special Dividend) -- -- $513M -- $1.2B
Special Dividend Paid
Long-Term Debt Issued $1.8B $3B $2B $3.1B $6.4B
Long-Term Debt Repaid -$2.1B -$5.1B -$4.1B -$2.9B -$4.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.9B $8.5B $1.3B $14.4B $5.8B
 
Beginning Cash (CF) $4.8B $2.5B $4.7B $6.3B $7.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3B $2.9B $2.5B $661.7M -$767.6M
Ending Cash (CF) $2.5B $5.4B $7.2B $7.2B $6.9B
 
Levered Free Cash Flow -$658.5M -$471.2M $812.3M $3.4B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $413.1M -$122.7M $937.2M $974.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $98M -$128.8M $1.3B $904.8M $988.7M
 
Capital Expenditures $93.2M $40.8M $114.1M $65.5M $74.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$307.6M -$3.2B -$1.7B -$3.3B
 
Dividends Paid (Ex Special Dividend) -- $522.2M -- $817.7M $1.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $730.6M $626.2M $473M $1.9B --
Long-Term Debt Repaid -$1.4B -$1.1B -$486.7M -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.6B $2.3B $2.8B $910.4M $1.5B
 
Beginning Cash (CF) $2.1B $6.2B $6.4B $7.1B --
Foreign Exchange Rate Adjustment -- $43.6M $14.1M -$70.8M --
Additions / Reductions $352.9M $1.9B $904.6M $8.5M -$728.9M
Ending Cash (CF) $2.3B $7.5B $7.4B $7.4B --
 
Levered Free Cash Flow $4.9M -$169.7M $1.2B $839.4M $913.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $21.3M $927.9M $2.2B $2.8B --
Depreciation & Amoritzation $304.7M $280.4M $331.3M $372.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$601.9M -$816.3M $3.7B $2.4B $3.6B
 
Capital Expenditures $387.2M $305M $381.8M $300.8M $325M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.9B $1.1B -$13.2B -$8.5B -$13.4B
 
Dividends Paid (Ex Special Dividend) -- $522.2M -$16.6M $1.2B $1.8B
Special Dividend Paid
Long-Term Debt Issued $2.7B $2.2B $3B $5.7B --
Long-Term Debt Repaid -$3.5B -$5B -$3.1B -$4.2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.1B $6.1B $8.3B $6.5B $9.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $696.1M $6.4B -$1.3B $185.6M -$427M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$989.1M -$1.1B $3.3B $2.1B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $513M $1.7B $2.4B $848M
Depreciation & Amoritzation $77.9M $73.8M $74.5M $90.5M $99.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $798.3M $8.7M $2.6B $1.3B $2.9B
 
Capital Expenditures $259.4M $119.1M $271.6M $155.7M $164.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.7B $1B -$12.4B -$3.8B -$8.5B
 
Dividends Paid (Ex Special Dividend) -- $522.2M -- $1.2B $1.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.5B $2.5B $5B $1.7B
Long-Term Debt Repaid -$3.1B -$3.1B -$2.1B -$3.5B -$791.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.8B $2.3B $9.4B $1.6B $5.2B
 
Beginning Cash (CF) $6.4B $15.7B $20.1B $20.7B $6.8B
Foreign Exchange Rate Adjustment -$6.6M $65M -$27.6M -$75.3M -$66.1M
Additions / Reductions -$165.5M $3.4B -$412.9M -$882.5M -$414.1M
Ending Cash (CF) $6.2B $18.2B $20.1B $20.5B $5.2B
 
Levered Free Cash Flow $538.9M -$110.5M $2.4B $1.1B $2.8B

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