Financhill
Buy
55

PD.TO Quote, Financials, Valuation and Earnings

Last price:
$94.38
Seasonality move :
8.45%
Day range:
$93.40 - $96.47
52-week range:
$51.38 - $96.91
Dividend yield:
0%
P/E ratio:
23.27x
P/S ratio:
0.71x
P/B ratio:
0.75x
Volume:
124.5K
Avg. volume:
84.7K
1-year change:
9.71%
Market cap:
$1.2B
Revenue:
$1.9B
EPS (TTM):
$4.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $935.8M $986.8M $1.6B $1.9B $1.9B
Revenue Growth (YoY) -39.29% 5.46% 63.88% 19.83% -1.83%
 
Cost of Revenues $925.7M $1B $1.4B $1.5B $1.6B
Gross Profit $10M -$14.6M $213.6M $426.2M $344.3M
Gross Profit Margin 1.07% -1.48% 13.21% 21.99% 18.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.9M $95.9M $181M $122.2M $132.4M
Other Inc / (Exp) $33.1M -$1.8M $41.1M $45.2M $12.4M
Operating Expenses $91.9M $98.9M $181M $122.2M $132.4M
Operating Income -$81.9M -$113.6M $32.6M $304M $211.9M
 
Net Interest Expenses $108.2M $91.6M $88.1M $84.8M $72M
EBT. Incl. Unusual Items -$109.2M -$182.8M -$14.1M $265.8M $154.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M -$5.4M $20.2M -$23.5M $43.2M
Net Income to Company -$120.1M -$177.4M -$34.3M $289.2M $111.3M
 
Minority Interest in Earnings -- -- -- -- $135K
Net Income to Common Excl Extra Items -$120.1M -$177.4M -$34.3M $289.2M $111.3M
 
Basic EPS (Cont. Ops) -$8.76 -$13.32 -$2.53 $21.03 $7.81
Diluted EPS (Cont. Ops) -$8.76 -$13.32 -$2.53 $18.92 $7.81
Weighted Average Basic Share $13.7M $13.3M $13.5M $13.8M $14.2M
Weighted Average Diluted Share $13.7M $13.3M $13.5M $15.3M $14.2M
 
EBITDA $234.5M $168.8M $311.6M $611.1M $521.2M
EBIT -$81.9M -$113.6M $32.6M $304M $211.9M
 
Revenue (Reported) $935.8M $986.8M $1.6B $1.9B $1.9B
Operating Income (Reported) -$81.9M -$113.6M $32.6M $304M $211.9M
Operating Income (Adjusted) -$81.9M -$113.6M $32.6M $304M $211.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $253.8M $429.3M $446.8M $477.2M $462.3M
Revenue Growth (YoY) 53.99% 69.15% 4.06% 6.81% -3.12%
 
Cost of Revenues $253.9M $354.3M $361.2M $386.5M $393.3M
Gross Profit -$40K $75M $85.6M $90.6M $68.9M
Gross Profit Margin -0.02% 17.47% 19.15% 18.99% 14.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24M $24.9M $44.2M $23.3M $30.8M
Other Inc / (Exp) $3.1M $9.4M $5.9M $2.6M --
Operating Expenses $24M $24.9M $44.2M $23.3M $30.8M
Operating Income -$24M $50.1M $41.4M $67.4M $38.1M
 
Net Interest Expenses $20.6M $22.7M $20M $17.3M $14.2M
EBT. Incl. Unusual Items -$41.5M $37M $27.7M $53.1M $27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.5M $6.3M $7.9M $13.9M $33.7M
Net Income to Company -$38M $30.7M $19.8M $39.2M -$6.5M
 
Minority Interest in Earnings -- -- -- -- $289K
Net Income to Common Excl Extra Items -$38M $30.7M $19.8M $39.2M -$6.5M
 
Basic EPS (Cont. Ops) -$2.86 $2.26 $1.45 $2.77 -$0.51
Diluted EPS (Cont. Ops) -$2.86 $2.03 $1.45 $2.63 -$0.51
Weighted Average Basic Share $13.3M $13.6M $13.6M $14.1M $13.2M
Weighted Average Diluted Share $13.3M $15M $13.6M $14.9M $13.2M
 
EBITDA $45.4M $119.6M $114.6M $142.4M $117.6M
EBIT -$24M $50.1M $41.4M $67.4M $38.1M
 
Revenue (Reported) $253.8M $429.3M $446.8M $477.2M $462.3M
Operating Income (Reported) -$24M $50.1M $41.4M $67.4M $38.1M
Operating Income (Adjusted) -$24M $50.1M $41.4M $67.4M $38.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $893.3M $1.4B $1.9B $1.9B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $922.3M $1.3B $1.5B $1.6B $1.5B
Gross Profit -$29M $126.5M $423M $372.7M $292.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.7M $121M $162.3M $136.2M $120.7M
Other Inc / (Exp) $11M $25.8M $27.1M $48.5M --
Operating Expenses $109.7M $121M $162.3M $136.2M $120.7M
Operating Income -$138.7M $5.6M $260.8M $236.5M $172.2M
 
Net Interest Expenses $95.3M $85.2M $88.3M $74.1M $62.4M
EBT. Incl. Unusual Items -$185.7M -$53.6M $200.4M $212M $121.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $11.5M $54.4M -$31.1M $62M
Net Income to Company -$187.6M -$65.1M $146M $243.1M $59.9M
 
Minority Interest in Earnings -- -- -- -- $1.1M
Net Income to Common Excl Extra Items -$187.6M -$65.1M $146M $243.1M $59.9M
 
Basic EPS (Cont. Ops) -$14.01 -$4.86 $10.70 $17.16 $4.30
Diluted EPS (Cont. Ops) -$14.01 -$5.09 $8.90 $16.41 $4.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $147.2M $284.4M $551M $551.9M $483.8M
EBIT -$138.7M $5.6M $260.8M $236.5M $172.2M
 
Revenue (Reported) $893.3M $1.4B $1.9B $1.9B $1.8B
Operating Income (Reported) -$138.7M $5.6M $260.8M $236.5M $172.2M
Operating Income (Adjusted) -$138.7M $5.6M $260.8M $236.5M $172.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $691.6M $1.1B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $712.1M $992.1M $1.1B $1.2B $1.1B
Gross Profit -$20.5M $114.6M $324.1M $270.7M $219.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.8M $101.8M $83.1M $97.1M $85.3M
Other Inc / (Exp) -$3.1M $24.5M $10.5M $13.8M $8.9M
Operating Expenses $79.8M $101.8M $83.1M $97.1M $85.3M
Operating Income -$100.3M $12.9M $241.1M $173.6M $133.8M
 
Net Interest Expenses $70.9M $64.5M $64.6M $54.7M $45.7M
EBT. Incl. Unusual Items -$156.1M -$26.9M $187.7M $133.9M $101.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.1M $10.9M $45.1M $37.5M $56.3M
Net Income to Company -$150.1M -$37.8M $142.5M $96.4M $45M
 
Minority Interest in Earnings -- -- -- -- $945K
Net Income to Common Excl Extra Items -$150.1M -$37.8M $142.5M $96.4M $45M
 
Basic EPS (Cont. Ops) -$11.27 -$2.80 $10.44 $6.74 $3.22
Diluted EPS (Cont. Ops) -$11.27 -$3.03 $8.65 $6.60 $2.98
Weighted Average Basic Share $40M $40.6M $40.9M $42.9M $40.3M
Weighted Average Diluted Share $40M $42.1M $43.2M $43.7M $41.5M
 
EBITDA $110.9M $220.5M $459.9M $400.7M $363.2M
EBIT -$100.3M $12.9M $241.1M $173.6M $133.8M
 
Revenue (Reported) $691.6M $1.1B $1.4B $1.4B $1.4B
Operating Income (Reported) -$100.3M $12.9M $241.1M $173.6M $133.8M
Operating Income (Adjusted) -$100.3M $12.9M $241.1M $173.6M $133.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.8M $40.6M $21.6M $54.2M $73.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $130.7M $179.6M $322.8M $334.5M $296.7M
Inventory $26.3M $23.4M $35.2M $35.3M $43.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $342.3M $319.8M $470.7M $510.9M $501.3M
 
Property Plant And Equipment $2.5B $2.3B $2.4B $2.4B $2.4B
Long-Term Investments -- -- -- $5M $4.8M
Goodwill -- -- -- -- --
Other Intangibles $27.7M $23.9M $19.6M $17.3M $13M
Other Long-Term Assets -- $7.4M $20.5M $10M $8.5M
Total Assets $3.3B $3B $3.2B $3.3B $3B
 
Accounts Payable $56.9M $90.8M $136.4M $151.3M $113.3M
Accrued Expenses $94M $133.4M -- $153.3M $164.9M
Current Portion Of Long-Term Debt $896K $2.2M $2.3M $2.8M --
Current Portion Of Capital Lease Obligations $11.3M $10.9M $12.7M $17.4M $20.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $166.8M $238.1M $410M $365.6M $338.7M
 
Long-Term Debt $1.3B $1.2B $1.1B $972M $867M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.8B $2B $1.7B $1.3B
 
Common Stock $2.3B $2.3B $2.3B $2.4B $2.3B
Other Common Equity Adj $137.6M $134.8M $159.7M $147.5M $199M
Common Equity $1.4B $1.2B $1.2B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4.5M
Total Equity $1.4B $1.2B $1.2B $1.6B $1.7B
 
Total Liabilities and Equity $3.3B $3B $3.2B $3.3B $3B
Cash and Short Terms $108.8M $40.6M $21.6M $54.2M $73.8M
Total Debt $1.3B $1.2B $1.2B $992.2M $887.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $57.1M $40M $49.1M $24.3M $38.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $249.6M $419.2M $393.3M $401.7M $365.1M
Inventory $25.8M $30.3M $35M $41.4M $46.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $332.4M $489.6M $477.4M $472.6M $449.7M
 
Property Plant And Equipment $2.4B $2.4B $2.3B $2.4B $2.3B
Long-Term Investments -- -- $5.1M $4.9M $4.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- $18M -- --
Other Long-Term Assets -- -- $10.6M $6.7M --
Total Assets $2.7B $2.9B $2.8B $2.9B $2.8B
 
Accounts Payable $198.1M $320.3M $280.5M $282.8M $264.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.2M $2.3M $2.3M $952K --
Current Portion Of Capital Lease Obligations $11.2M $13.2M $13.7M $19.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $212.2M $337.3M $299.7M $306.1M $284.7M
 
Long-Term Debt $1.2B $1.3B $1B $841M $735.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $1.4B $1.2B $1.1B
 
Common Stock $2.3B $2.3B $2.3B $2.3B $2.3B
Other Common Equity Adj $135.4M $169.1M $161.6M $158.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $4.4M $4.6M
Total Equity $1.3B $1.2B $1.4B $1.7B $1.7B
 
Total Liabilities and Equity $2.7B $2.9B $2.8B $2.9B $2.8B
Cash and Short Terms $57.1M $40M $49.1M $24.3M $38.3M
Total Debt $1.2B $1.3B $1B $861.2M $753.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$120.1M -$177.4M -$34.3M $289.2M $111.3M
Depreciation & Amoritzation $316.3M $282.3M $279M $307.1M $309.3M
Stock-Based Compensation $17.8M $32M $60.1M $6.7M $18.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $226.1M $139.2M $237.1M $500.6M $480.7M
 
Capital Expenditures $61.6M $75.9M $184.3M $226.7M $216.7M
Cash Acquisitions -- -- $10.2M $28.6M --
Cash From Investing -$40.5M -$56.6M -$144.4M -$214.8M -$198.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $151.1M $696.3M $144.9M $162.6M $28M
Long-Term Debt Repaid -$284.3M -$831.6M -$257.9M -$384.7M -$217.6M
Repurchase of Common Stock $11.3M $4.3M $10M $30M $75.5M
Other Financing Activities -$1M -$10.4M -- -- $3M
Cash From Financing -$145.6M -$149.9M -$113.2M -$252M -$264.4M
 
Beginning Cash (CF) $108.8M $40.6M $21.6M $54.2M $73.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.1M -$68.2M -$19M $32.6M $19.6M
Ending Cash (CF) $136.9M -$28.5M $4.1M $85.6M $95.2M
 
Levered Free Cash Flow $164.5M $63.3M $52.9M $273.8M $265.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$38M $30.7M $19.8M $39.2M -$6.5M
Depreciation & Amoritzation $69.4M $69.4M $73.2M $75.1M $79.5M
Stock-Based Compensation $7.9M $411K $11.6M $2.6M $5.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.9M $8.1M $88.5M $79.7M $75.2M
 
Capital Expenditures $19.5M $51.1M $57.7M $63.9M $69.3M
Cash Acquisitions -- $10.2M -- -- --
Cash From Investing -$17.5M -$31.7M -$34.3M -$34.5M -$61.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50.4M $23.6M $10.9M --
Long-Term Debt Repaid -$9.8M -$36.3M -$51.9M -$63.2M --
Repurchase of Common Stock -- $5M -- $16.9M $8.8M
Other Financing Activities -$1.5M -- -- $4.4M --
Cash From Financing -$11.3M $9.1M -$28.3M -$68.7M -$23M
 
Beginning Cash (CF) $57.1M $40M $49.1M $24.3M $38.3M
Foreign Exchange Rate Adjustment $642K $2.9M $251K -$403K $609K
Additions / Reductions -$6.3M -$11.6M $26.1M -$23.9M -$8.4M
Ending Cash (CF) $51.4M $31.3M $75.5M -$28K $30.5M
 
Levered Free Cash Flow $2.4M -$43M $30.8M $15.8M $5.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$187.6M -$65.1M $146M $243.1M $59.9M
Depreciation & Amoritzation $285.8M $278.8M $290.2M $315.4M $311.6M
Stock-Based Compensation $37.7M $38.1M $34.4M $11.9M $16.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $84.2M $137.7M $489.4M $488.2M $448.8M
 
Capital Expenditures $71.1M $154.7M $210.5M $231.4M $241M
Cash Acquisitions -- $10.2M $28M $646K --
Cash From Investing -$49.1M -$117.9M -$202.7M -$194.3M -$216.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $719.3M $144.9M $162.6M $10.9M --
Long-Term Debt Repaid -$849M -$180.7M -$429.1M -$262.2M --
Repurchase of Common Stock $10.4M $10M $13M $67.5M $79.1M
Other Financing Activities -$10.7M -- -- -- --
Cash From Financing -$150.7M -$39.7M -$275.7M -$318.1M -$219.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$120.7M -$17M $9M -$24.8M $14M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.1M -$17M $278.9M $256.9M $209.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$150.1M -$37.8M $142.5M $96.4M $45M
Depreciation & Amoritzation $211.1M $207.7M $218.8M $227.1M $229.4M
Stock-Based Compensation $28.7M $34.8M $9.2M $14.5M $12M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $79.5M $78M $330.3M $318M $286.1M
 
Capital Expenditures $48.2M $126.9M $153.2M $157.8M $182.1M
Cash Acquisitions -- $10.2M $28M -- --
Cash From Investing -$37.6M -$98.8M -$157.2M -$136.6M -$154.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $696.3M $144.9M $162.6M $10.9M $10M
Long-Term Debt Repaid -$774.6M -$123.8M -$295M -$172.5M -$108.5M
Repurchase of Common Stock $4.3M $10M $13M $50.5M $54.1M
Other Financing Activities -$10.4M -- -- $3.1M --
Cash From Financing -$92.9M $17.3M -$145.3M -$211.4M -$166.7M
 
Beginning Cash (CF) $198.4M $115.8M $113.6M $103.5M $113.3M
Foreign Exchange Rate Adjustment -$653K $3M -$428K $177K -$398K
Additions / Reductions -$51.7M -$540K $27.5M -$29.9M -$35.5M
Ending Cash (CF) $146M $118.3M $140.7M $73.8M $77.4M
 
Levered Free Cash Flow $31.3M -$48.9M $177.1M $160.2M $104M

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 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock