Financhill
Buy
60

PX Quote, Financials, Valuation and Earnings

Last price:
$9.81
Seasonality move :
-10.03%
Day range:
$9.71 - $9.84
52-week range:
$8.68 - $13.93
Dividend yield:
1.5%
P/E ratio:
73.81x
P/S ratio:
3.80x
P/B ratio:
3.13x
Volume:
343.8K
Avg. volume:
490.5K
1-year change:
-22.2%
Market cap:
$1.1B
Revenue:
$296.4M
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $67.4M $150.5M $198.4M $241.7M $296.4M
Revenue Growth (YoY) 50.03% 123.45% 31.77% 21.87% 22.63%
 
Cost of Revenues $24.5M $54.8M $94.3M $154.3M $155.3M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21K -$18.1M -$850K -$4.2M -$11.4M
Operating Expenses -$8.7M -$44M -$49M -$23M -$65.3M
Operating Income $8.7M $44M $49M $23M $65.3M
 
Net Interest Expenses $11.7M $22.2M $9.5M $21.9M $25.5M
EBT. Incl. Unusual Items -$3M $3.7M $35.5M -$3.1M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.8M -$7.1M $6.1M $4.6M $8.7M
Net Income to Company $23.8M $10.8M $29.4M -$7.8M $19.7M
 
Minority Interest in Earnings $720K $1.6M $193K -$639K $967K
Net Income to Common Excl Extra Items $23.8M $10.8M $29.4M -$7.8M $19.7M
 
Basic EPS (Cont. Ops) $0.53 $0.13 $0.25 -$0.06 $0.17
Diluted EPS (Cont. Ops) $0.51 $0.08 $0.24 -$0.06 $0.16
Weighted Average Basic Share $43.7M $72.7M $116.8M $116.1M $112.5M
Weighted Average Diluted Share $45.4M $112.3M $121.7M $116.1M $120.4M
 
EBITDA $24.3M $74.7M $76.4M $52.9M $91.8M
EBIT $8.7M $44M $49M $23M $65.3M
 
Revenue (Reported) $67.4M $150.5M $198.4M $241.7M $296.4M
Operating Income (Reported) $8.7M $44M $49M $23M $65.3M
Operating Income (Adjusted) $8.7M $44M $49M $23M $65.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.1M $50M $58.9M $74.2M $75.9M
Revenue Growth (YoY) 148% 31.07% 17.89% 25.96% 2.27%
 
Cost of Revenues $14.1M $24M $42.2M $42.5M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $283K -$1.3M -$2.2M -$220K --
Operating Expenses -$11M -$12M -$776K -$9.5M -$11.9M
Operating Income $11M $12M $776K $9.5M $11.9M
 
Net Interest Expenses $5.5M $2.4M $5.5M $6.7M $7M
EBT. Incl. Unusual Items $5.8M $8.1M -$7M $2.6M $4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.5M $1.8M $1.3M $1.1M
Net Income to Company $4.1M $5.6M -$8.8M $1.3M $3M
 
Minority Interest in Earnings $494K -- -$334K -$73K $888K
Net Income to Common Excl Extra Items $4.1M $5.6M -$8.8M $1.3M $3M
 
Basic EPS (Cont. Ops) $0.04 $0.05 -$0.07 $0.01 $0.02
Diluted EPS (Cont. Ops) $0.04 $0.05 -$0.07 $0.01 $0.02
Weighted Average Basic Share $88.9M $117.2M $116.2M $111.4M $109.9M
Weighted Average Diluted Share $88.9M $121.5M $116.2M $119.3M $109.9M
 
EBITDA $18.6M $18.2M $8.3M $16.2M $18.6M
EBIT $11M $12M $776K $9.5M $11.9M
 
Revenue (Reported) $38.1M $50M $58.9M $74.2M $75.9M
Operating Income (Reported) $11M $12M $776K $9.5M $11.9M
Operating Income (Adjusted) $11M $12M $776K $9.5M $11.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $129.6M $185.6M $237M $274.5M $301.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47M $76.7M $148.1M $156.1M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $626K -$19.2M -$4.6M -$802K --
Operating Expenses -$28M -$55.6M -$26.6M -$45.8M -$67.8M
Operating Income $28M $55.6M $26.6M $45.8M $67.8M
 
Net Interest Expenses $20.9M $11M $20.3M $24.4M $27.1M
EBT. Incl. Unusual Items $7.7M $24.9M -$1.3M $20.6M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22.2M -$1.1M -$231K $8.6M $4.7M
Net Income to Company $29.9M $26.1M -$1M $12.1M $17.6M
 
Minority Interest in Earnings $1.9M $110K $362K -$262K $2.3M
Net Income to Common Excl Extra Items $29.9M $26.1M -$1M $12.1M $17.6M
 
Basic EPS (Cont. Ops) $0.43 $0.22 -$0.01 $0.11 $0.14
Diluted EPS (Cont. Ops) $0.43 $0.21 -$0.02 $0.10 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $56.6M $82.5M $57.6M $73.3M $93.4M
EBIT $28M $55.6M $26.6M $45.8M $67.8M
 
Revenue (Reported) $129.6M $185.6M $237M $274.5M $301.3M
Operating Income (Reported) $28M $55.6M $26.6M $45.8M $67.8M
Operating Income (Adjusted) $28M $55.6M $26.6M $45.8M $67.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $104.9M $140M $178.7M $211.4M $216.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.3M $60.3M $114.1M $115.9M $69.2M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $668K -$493K -$4.2M -$797K -$7M
Operating Expenses -$28.2M -$39.8M -$17.2M -$40.1M -$42.6M
Operating Income $28.2M $39.8M $17.2M $40.1M $42.6M
 
Net Interest Expenses $16.4M $5.3M $16.1M $18.6M $20.2M
EBT. Incl. Unusual Items $12.4M $33.7M -$3.1M $20.7M $14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $9.1M $2.8M $6.7M $2.7M
Net Income to Company $9.3M $24.6M -$5.9M $14M $11.9M
 
Minority Interest in Earnings $1.5M -- $169K $546K $1.9M
Net Income to Common Excl Extra Items $9.3M $24.6M -$5.9M $14M $11.9M
 
Basic EPS (Cont. Ops) $0.11 $0.21 -$0.05 $0.12 $0.09
Diluted EPS (Cont. Ops) $0.10 $0.20 -$0.05 $0.11 $0.09
Weighted Average Basic Share $213.8M $351.6M $348.3M $338.9M $331.8M
Weighted Average Diluted Share $222.2M $364.1M $364M $362.2M $348M
 
EBITDA $50.8M $58.6M $39.7M $60M $61.6M
EBIT $28.2M $39.8M $17.2M $40.1M $42.6M
 
Revenue (Reported) $104.9M $140M $178.7M $211.4M $216.3M
Operating Income (Reported) $28.2M $39.8M $17.2M $40.1M $42.6M
Operating Income (Adjusted) $28.2M $39.8M $17.2M $40.1M $42.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.8M $43.5M $29.5M $32.1M $68.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2.9M $16.6M $20.6M $32.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.9M $61.2M $86.8M $116.1M $189.9M
 
Property Plant And Equipment $7.6M $15.8M $18.8M $20.4M $24.3M
Long-Term Investments $2.2M $1.8M $2.3M $1.7M $2.8M
Goodwill $370M $418.7M $506.6M $506M $506M
Other Intangibles $143.7M $128.8M $151.8M $123.2M $97.6M
Other Long-Term Assets $3.4M $4.8M $18.7M $29M $15.1M
Total Assets $602.4M $694.4M $826.4M $834.1M $869.3M
 
Accounts Payable $1.1M $401K $2.6M $15.1M $30.2M
Accrued Expenses $11.9M $6M $22.4M $16.2M $23.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37.4M $30.3M $72.3M $105.9M $146.1M
 
Long-Term Debt $285.9M $226M $294.2M $295.5M $333.9M
Capital Leases -- -- -- -- --
Total Liabilities $344.1M $299.3M $392.5M $408.9M $482.4M
 
Common Stock $63K $117K $115K $116K $111K
Other Common Equity Adj -- -- -- -- --
Common Equity $59.8M $395.2M $393.1M $385.6M $347M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $198.4M -- $40.7M $39.6M $39.9M
Total Equity $258.3M $395.2M $433.9M $425.2M $386.9M
 
Total Liabilities and Equity $602.4M $694.4M $826.4M $834.1M $869.3M
Cash and Short Terms $12.8M $43.5M $29.5M $32.1M $68.1M
Total Debt $295.7M $226M $304.8M $306.1M $337.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $28.1M $20.8M $22.2M $63.3M $40.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.7M $5.4M $19.7M $27.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $41.6M $60.5M $99.2M $170.5M $166.3M
 
Property Plant And Equipment $8.1M $15.6M $20.7M $24.3M $34.4M
Long-Term Investments $2M $2.1M $1.6M $2.6M $1.4M
Goodwill $417.4M $418.7M $506M $506M --
Other Intangibles $136.3M $110.4M $130.5M $103.9M --
Other Long-Term Assets $3.4M $3.6M $17.3M $16.9M --
Total Assets $644.2M $648.3M $814.8M $857M $936M
 
Accounts Payable $1.3M $1.9M $2.1M $24.6M --
Accrued Expenses $12M $5M $27.5M $16.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.6M $30.5M $98.5M $117.2M $96.8M
 
Long-Term Debt $320.7M $185.7M $279M $340.9M $419.1M
Capital Leases -- -- -- -- --
Total Liabilities $376M $241.1M $387.2M $462.9M $539.2M
 
Common Stock $63K $117K $116K $111K $110K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $199.2M -- $40.5M $39.6M $52M
Total Equity $268.3M $407.2M $427.6M $394.1M $396.8M
 
Total Liabilities and Equity $644.2M $648.3M $814.8M $857M $936M
Cash and Short Terms $28.1M $20.8M $22.2M $63.3M $40.8M
Total Debt $323.1M $185.7M $281.7M $340.9M $423.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.8M $10.8M $29.4M -$7.8M $19.7M
Depreciation & Amoritzation $15.6M $30.7M $27.4M $30M $26.6M
Stock-Based Compensation $714K $3.5M $18.6M $34.7M $30.5M
Change in Accounts Receivable $1.5M -$9.4M -$25.2M -$25.2M -$35.9M
Change in Inventories -- -- -- -- --
Cash From Operations $6.6M $44.6M $59.8M $47.7M $101M
 
Capital Expenditures $34K $159K $1.5M $1.5M $4.7M
Cash Acquisitions $214.2M $46.1M $96.5M -- --
Cash From Investing -$167.8M -$47.4M -$98.6M -$2.3M -$5.8M
 
Dividends Paid (Ex Special Dividend) -- $2.3M $10.5M $14.8M $15.5M
Special Dividend Paid
Long-Term Debt Issued $159.4M $252.9M $120.7M $62.2M $386.8M
Long-Term Debt Repaid -$4.8M -$336.4M -$43.2M -$63M -$356.6M
Repurchase of Common Stock -- -- $21.9M $9.2M $59.1M
Other Financing Activities $42.3M -$21.9M -$9.2M -$8.6M -$6.9M
Cash From Financing $154.6M $33.5M $24.8M -$42.9M -$59.1M
 
Beginning Cash (CF) $12.8M $43.5M $29.5M $32.1M $68.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7M $30.7M -$14M $2.6M $36.1M
Ending Cash (CF) $6.1M $74.2M $15.5M $34.6M $104.2M
 
Levered Free Cash Flow $6.6M $44.5M $58.3M $46.2M $96.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.1M $5.6M -$8.8M $1.3M $3M
Depreciation & Amoritzation $7.6M $6.3M $7.5M $6.7M $6.7M
Stock-Based Compensation $460K $7.3M $3.4M $9.6M $11.3M
Change in Accounts Receivable -$162K -$5.5M -$8.4M -$9M -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $22.2M $19.4M $16.6M $27.5M -$8.6M
 
Capital Expenditures $69K $346K $161K $2.3M $991K
Cash Acquisitions $45.4M -- -- -- --
Cash From Investing -$46.2M -$1.2M -$100K -$2.2M $1.9M
 
Dividends Paid (Ex Special Dividend) $1K $3.5M $3.8M $3.9M $4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M -- $6M $322.8M --
Long-Term Debt Repaid -$2.1M -$16M -$16.2M -$302.7M --
Repurchase of Common Stock -- $3.2M $185K $7.1M $2.2M
Other Financing Activities -$915K -$1.4M -$5.3M -$3.4M --
Cash From Financing $32.9M -$22.8M -$19.1M $5.8M $13.5M
 
Beginning Cash (CF) $28.1M $20.8M $22.2M $63.3M $40.8M
Foreign Exchange Rate Adjustment -- -- -- -- -$124K
Additions / Reductions $8.9M -$4.6M -$2.6M $31.1M $6.6M
Ending Cash (CF) $37M $16.2M $19.6M $94.3M $47.3M
 
Levered Free Cash Flow $22.1M $19.1M $16.4M $25.1M -$9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.9M $26.1M -$1M $12.1M $17.6M
Depreciation & Amoritzation $28.6M $26.9M $31M $27.5M $25.5M
Stock-Based Compensation $1.6M $13.6M $25.7M $39.1M $36.3M
Change in Accounts Receivable -$4.6M -$24.5M -$24.2M -$28.6M -$16.5M
Change in Inventories -- -- -- -- --
Cash From Operations $30.5M $47.4M $63M $75.1M $27.8M
 
Capital Expenditures $128K $1.1M $1.4M $4.1M $5.3M
Cash Acquisitions $212.8M $686K $96.5M -- $40.2M
Cash From Investing -$198.9M -$2.1M -$97.8M -$4.9M -$40.5M
 
Dividends Paid (Ex Special Dividend) $720K $8.6M $14.5M $15.4M $16.1M
Special Dividend Paid
Long-Term Debt Issued -- $216.9M $148.7M $421M --
Long-Term Debt Repaid -- -$365.1M -$58.5M -$363.2M --
Repurchase of Common Stock -- $3.2M $24.8M $55.4M $55.8M
Other Financing Activities -- -$21.8M -$14.8M -$6.7M --
Cash From Financing $179.5M -$52.7M $36.2M -$29.2M -$9.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.2M -$7.3M $1.5M $41.1M -$22.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.4M $46.3M $61.6M $71M $22.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.3M $24.6M -$5.9M $14M $11.9M
Depreciation & Amoritzation $22.7M $18.8M $22.4M $20M $18.9M
Stock-Based Compensation $1.5M $11.5M $18.6M $23M $28.9M
Change in Accounts Receivable -$5.4M -$20.6M -$19.5M -$22.9M -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $39.8M $42.6M $45.8M $73.3M $54K
 
Capital Expenditures $108K $1.1M $1M $3.7M $4.2M
Cash Acquisitions $45.4M -- -- -- $40.2M
Cash From Investing -$46.9M -$1.6M -$727K -$3.4M -$38.1M
 
Dividends Paid (Ex Special Dividend) $720K $7M $11M $11.6M $12.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36M -- $28M $386.8M $59.5M
Long-Term Debt Repaid -$12.3M -$41M -$56.4M -$356.6M -$7M
Repurchase of Common Stock -- $3.2M $6M $52.3M $49M
Other Financing Activities -$1.5M -$1.4M -$6.9M -$5.1M $2.7M
Cash From Financing $22.4M -$63.7M -$52.4M -$38.7M $10.8M
 
Beginning Cash (CF) $48.4M $71.8M $82.9M $125.5M $150.4M
Foreign Exchange Rate Adjustment -- -- -- -- -$124K
Additions / Reductions $15.3M -$22.7M -$7.3M $31.2M -$27.3M
Ending Cash (CF) $63.7M $49.1M $75.7M $156.7M $123M
 
Levered Free Cash Flow $39.7M $41.5M $44.8M $69.6M -$4.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Sell
30
CORT alert for Jan 1

Corcept Therapeutics, Inc. [CORT] is down 50.44% over the past day.

Buy
75
AXSM alert for Jan 1

Axsome Therapeutics, Inc. [AXSM] is up 22.82% over the past day.

Buy
81
ZIJMY alert for Jan 1

Zijin Mining Group Co., Ltd. [ZIJMY] is up 1.86% over the past day.

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

Show me the best stock