Financhill
Sell
32

PSI.TO Quote, Financials, Valuation and Earnings

Last price:
$14.10
Seasonality move :
5.01%
Day range:
$14.06 - $14.29
52-week range:
$12.33 - $18.59
Dividend yield:
3.69%
P/E ratio:
9.94x
P/S ratio:
2.82x
P/B ratio:
2.34x
Volume:
170.3K
Avg. volume:
202.5K
1-year change:
-11.31%
Market cap:
$1.1B
Revenue:
$369.3M
EPS (TTM):
$1.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $295.6M $156.6M $206.7M $335M $369.3M
Revenue Growth (YoY) -3.51% -47.02% 31.95% 62.08% 10.24%
 
Cost of Revenues $160.8M $112.2M $113.4M $143.3M $165.6M
Gross Profit $134.8M $44.4M $93.3M $191.7M $203.7M
Gross Profit Margin 45.6% 28.35% 45.16% 57.23% 55.15%
 
R&D Expenses $30.4M $27M $32.2M $37.6M $41.2M
Selling, General & Admin $26.5M $16.1M $11.5M $15.2M $11.7M
Other Inc / (Exp) -$4.8M -$2.1M $570K $10.5M -$18.5M
Operating Expenses $56.9M $33.2M $48.7M $68M $69.4M
Operating Income $77.9M $11.3M $44.6M $123.7M $134.3M
 
Net Interest Expenses -- -- $1.5M -- --
EBT. Incl. Unusual Items $74M $10M $43.7M $139.1M $130.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $4.9M $11.7M $33.4M $34.3M
Net Income to Company $53.8M $5.1M $31.9M $105.7M $95.8M
 
Minority Interest in Earnings $309K $1.4M $1.9M $1.9M $1.7M
Net Income to Common Excl Extra Items $54.1M $6.6M $33.8M $107.6M $97.5M
 
Basic EPS (Cont. Ops) $0.63 $0.08 $0.41 $1.31 $1.21
Diluted EPS (Cont. Ops) $0.63 $0.08 $0.41 $1.30 $1.21
Weighted Average Basic Share $85.4M $84M $82.8M $82M $80.4M
Weighted Average Diluted Share $85.7M $84M $82.9M $82.6M $80.6M
 
EBITDA $115.4M $45.7M $70.3M $144.6M $161.5M
EBIT $74.6M $11.3M $44.6M $123.7M $134.3M
 
Revenue (Reported) $295.6M $156.6M $206.7M $335M $369.3M
Operating Income (Reported) $77.9M $11.3M $44.6M $123.7M $134.3M
Operating Income (Adjusted) $74.6M $11.3M $44.6M $123.7M $134.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.1M $57.7M $92.5M $93.1M $105.9M
Revenue Growth (YoY) -68.05% 150.15% 60.3% 0.64% 13.74%
 
Cost of Revenues $22.6M $28.3M $36.8M $40.3M $52.1M
Gross Profit $442K $29.4M $55.7M $52.8M $53.8M
Gross Profit Margin 1.92% 51.03% 60.24% 56.7% 50.84%
 
R&D Expenses $6.2M $9M $9.9M $10.4M $12.5M
Selling, General & Admin $2.7M $5.5M $5.9M $11.2M $11M
Other Inc / (Exp) -$225K $509K $4.3M -$335K -$1.3M
Operating Expenses $5.6M $12.2M $15.8M $21.6M $23.5M
Operating Income -$5.2M $17.2M $39.9M $31.2M $30.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M $18M $45.2M $34.8M $29.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M $5.2M $11.5M $7.4M $6.1M
Net Income to Company -$4M $12.8M $33.7M $27.4M $23.7M
 
Minority Interest in Earnings $259K $299K $507K $333K $441K
Net Income to Common Excl Extra Items -$3.7M $13.1M $34.2M $27.7M $24.2M
 
Basic EPS (Cont. Ops) -$0.04 $0.16 $0.42 $0.35 $0.30
Diluted EPS (Cont. Ops) -$0.04 $0.16 $0.41 $0.35 $0.30
Weighted Average Basic Share $84M $82.7M $82M $80M $79.6M
Weighted Average Diluted Share $84M $82.8M $82.6M $80.3M $79.7M
 
EBITDA $2.3M $22.8M $44.3M $38.2M $44M
EBIT -$5.2M $17.2M $39.9M $31.2M $30.4M
 
Revenue (Reported) $23.1M $57.7M $92.5M $93.1M $105.9M
Operating Income (Reported) -$5.2M $17.2M $39.9M $31.2M $30.4M
Operating Income (Adjusted) -$5.2M $17.2M $39.9M $31.2M $30.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $192.3M $176.6M $303.4M $370.4M $399.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $129.3M $104.6M $137.6M $152.1M $207.9M
Gross Profit $62.9M $72M $165.8M $218.3M $191.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.5M $29.9M $36.3M $40.4M $48.6M
Selling, General & Admin $16.7M $21.3M $13.3M $19.1M $25.2M
Other Inc / (Exp) -$514K -$3.9M $7.4M $5.2M $29.5M
Operating Expenses $37.5M $40.9M $66.1M $74.7M $90.2M
Operating Income $25.4M $31.1M $99.7M $143.6M $101.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $26.3M $27.8M $107.3M $160.9M $139.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $8.8M $27.2M $37M $28M
Net Income to Company $17.9M $19M $80M $123.8M $111.1M
 
Minority Interest in Earnings $1.2M $1.5M $2.5M $1.5M $1.9M
Net Income to Common Excl Extra Items $19.1M $20.5M $82.5M $125.3M $113.1M
 
Basic EPS (Cont. Ops) $0.23 $0.25 $1.02 $1.55 $1.42
Diluted EPS (Cont. Ops) $0.23 $0.25 $1.00 $1.55 $1.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $62.3M $58.5M $121.3M $168.4M $147.8M
EBIT $25M $31.1M $99.7M $143.6M $101.7M
 
Revenue (Reported) $192.3M $176.6M $303.4M $370.4M $399.8M
Operating Income (Reported) $25.4M $31.1M $99.7M $143.6M $101.7M
Operating Income (Adjusted) $25M $31.1M $99.7M $143.6M $101.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $123.9M $143.9M $240.6M $276M $306.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.6M $81M $105.3M $114.1M $156.3M
Gross Profit $35.3M $62.9M $135.3M $161.9M $150.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21M $23.9M $28M $30.9M $38.2M
Selling, General & Admin $11M $16.2M $18M $25.3M $38.8M
Other Inc / (Exp) $616K -$1.2M $5.6M $398K $48.4M
Operating Expenses $24.3M $32.1M $49.5M $56.2M $77M
Operating Income $10.9M $30.8M $85.8M $105.7M $73.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $12.4M $30.1M $93.7M $115.5M $124.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $8.5M $24M $27.6M $21.3M
Net Income to Company $7.8M $21.6M $69.7M $87.8M $103.1M
 
Minority Interest in Earnings $938K $1.1M $1.6M $1.2M $1.5M
Net Income to Common Excl Extra Items $8.7M $22.7M $71.4M $89M $104.6M
 
Basic EPS (Cont. Ops) $0.11 $0.27 $0.88 $1.11 $1.31
Diluted EPS (Cont. Ops) $0.11 $0.27 $0.86 $1.11 $1.31
Weighted Average Basic Share $252.5M $248.8M $246.3M $241.8M $238.8M
Weighted Average Diluted Share $252.5M $249M $248.1M $242.6M $240M
 
EBITDA $37.5M $50.3M $101.3M $125.2M $111.5M
EBIT $10.9M $30.8M $85.8M $105.7M $73.2M
 
Revenue (Reported) $123.9M $143.9M $240.6M $276M $306.5M
Operating Income (Reported) $10.9M $30.8M $85.8M $105.7M $73.2M
Operating Income (Adjusted) $10.9M $30.8M $85.8M $105.7M $73.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $161M $149.3M $158.3M $132.1M $171.8M
Short Term Investments -- -- -- $40.4M --
Accounts Receivable, Net $57.6M $24.3M $48.3M $77.7M $63M
Inventory -- -- -- $15.6M $17.9M
Prepaid Expenses $3.6M $3M $5.2M $10.9M $11.6M
Other Current Assets -- -- -- -- --
Total Current Assets $242M $196.8M $226.6M $284.8M $267.9M
 
Property Plant And Equipment $118.5M $95M $82.3M $97.7M $121.1M
Long-Term Investments $26.3M $24.7M $30M $47.8M $60.3M
Goodwill $33.5M $32.7M $32.6M $33.3M $32.7M
Other Intangibles $17.5M $12.2M $8.4M $6.3M $5.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $437.8M $361.4M $379.9M $469.9M $487.9M
 
Accounts Payable $8.5M $3.6M $8.6M $20.7M $14.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $1.9M $1.8M $1.8M $1.1M
Other Current Liabilities $15M $10M -- $6.5M $6.2M
Total Current Liabilities $58.3M $29.4M $42.5M $70.9M $55.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $91.4M $56.1M $72.2M $89M $86.9M
 
Common Stock $166.7M $164.6M $162.6M $164.1M $163.3M
Other Common Equity Adj -$8.4M -$8.4M -$8.4M -$8.4M -$8.4M
Common Equity $346.8M $307.1M $311.5M $386.5M $408.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$371K -$1.8M -$3.7M -$5.5M -$7.1M
Total Equity $346.5M $305.3M $307.8M $381M $401M
 
Total Liabilities and Equity $437.8M $361.4M $379.9M $469.9M $487.9M
Cash and Short Terms $161M $149.3M $158.3M $172.4M $171.8M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $169.3M $147.1M $206M $138.4M $70.8M
Short Term Investments -- -- -- $40M $3.1M
Accounts Receivable, Net $20.1M $47.1M $77.7M $74.4M $83.7M
Inventory -- -- $10.3M $18.7M $17.9M
Prepaid Expenses $2.3M $4.3M $9.5M $12.5M $16.5M
Other Current Assets -- -- -- -- --
Total Current Assets $212.3M $218.2M $306.4M $284.8M $192.4M
 
Property Plant And Equipment $103.7M $85.8M $87.1M $120M $181.8M
Long-Term Investments $25.8M $31.3M $29.9M $59.2M $3.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $389.3M $377.6M $463.4M $503.7M $586.9M
 
Accounts Payable $28M $26M $46.4M $42M $49M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.5M $1.5M $2M $1.2M $2M
Other Current Liabilities $10M $5M $12.4M $6.5M $6.3M
Total Current Liabilities $45.3M $38.5M $80.1M $63.5M $74.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $73.2M $70.3M $99M $96M $114.2M
 
Common Stock $162.8M $163.2M $163.1M $161M $168M
Other Common Equity Adj -$8.4M -$8.4M -$8.4M -$8.4M -$8.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.3M -$2.8M -$5.3M -$6.7M -$8.4M
Total Equity $316.1M $307.3M $364.4M $407.7M $472.7M
 
Total Liabilities and Equity $389.3M $377.6M $463.4M $503.7M $586.9M
Cash and Short Terms $169.3M $147.1M $206M $178.4M $73.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $53.8M $5.1M $31.9M $105.7M $95.8M
Depreciation & Amoritzation $40.8M $34.4M $25.7M $20.8M $27.2M
Stock-Based Compensation $10.8M $4.8M $11.5M $15.2M $11.7M
Change in Accounts Receivable $14.1M $34.3M -$22.7M -$35.4M $18.8M
Change in Inventories -- -- -- -$10.9M -$2.2M
Cash From Operations $108.5M $58.6M $65.1M $104.4M $135M
 
Capital Expenditures $24.2M $5.2M $10.9M $34.5M $40.9M
Cash Acquisitions -$23.7M -$2.6M -- -- --
Cash From Investing -$56.3M -$12.3M -$27.1M -$92.2M -$13.1M
 
Dividends Paid (Ex Special Dividend) -$63.1M -$40.4M -$16.6M -$29.5M -$38.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.3M -$2.3M -$2.2M -$1.8M -$2.3M
Repurchase of Common Stock -$24M -$9.5M -$8.4M -$13.8M -$27.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$86.1M -$52.2M -$27M -$42.1M -$65.8M
 
Beginning Cash (CF) $203.8M $161M $149.3M $158.3M $132.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.8M -$5.9M $10.9M -$29.9M $56.1M
Ending Cash (CF) $161M $149.3M $158.3M $132.1M $171.8M
 
Levered Free Cash Flow $84.4M $53.4M $54.1M $69.9M $94.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4M $12.8M $33.7M $27.4M $23.7M
Depreciation & Amoritzation $7.5M $5.5M $4.4M $7M $13.7M
Stock-Based Compensation $276K $1.6M $2M $5.1M -$117K
Change in Accounts Receivable $4M -$8.9M -$14.1M -$211K -$3.8M
Change in Inventories -- -- -$3.1M -$425K $512K
Cash From Operations $5.8M $17.1M $30.7M $31.7M $30.4M
 
Capital Expenditures $650K $1.2M $6.9M $6.8M $15.2M
Cash Acquisitions -- $12.1M -- -$5M $10.5M
Cash From Investing -$1.6M -$813K -$6.7M -$11.7M -$13.1M
 
Dividends Paid (Ex Special Dividend) -$4.2M -$4.1M -$6.6M -$9.6M -$10.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$667K -$667K -$447K -$580K -$771K
Repurchase of Common Stock -$2.2M -$3M -$5.1M $17M $6M
Other Financing Activities -- -- -- -$22.9M -$7M
Cash From Financing -$7.1M -$7.8M -$12M -$16.1M -$11.7M
 
Beginning Cash (CF) $176.5M $135M $187M $134.7M $66.8M
Foreign Exchange Rate Adjustment -$4.3M $3.5M $7.1M -$287K -$1.5M
Additions / Reductions -$2.9M $8.5M $12M $3.9M $5.5M
Ending Cash (CF) $169.3M $147.1M $206M $138.4M $70.8M
 
Levered Free Cash Flow $5.1M $15.9M $23.8M $24.9M $15.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $17.9M $19M $80M $123.8M $111.1M
Depreciation & Amoritzation $37.2M $27.4M $21.6M $24.8M $46.1M
Stock-Based Compensation $3.5M $9.2M $15.2M $12.1M $12.3M
Change in Accounts Receivable $45M -$26.5M -$30M $3.3M -$2.7M
Change in Inventories -- -- -$5.5M -$8.4M $744K
Cash From Operations $86M $35.3M $111.5M $127.6M $114.8M
 
Capital Expenditures $10.3M $8M $21.5M $47.4M $63.5M
Cash Acquisitions $170K -- -- -$10.4M -$62.2M
Cash From Investing -$23.9M -$21.9M -$25.8M -$114.9M -$110.4M
 
Dividends Paid (Ex Special Dividend) -$52.3M -$16.6M -$23.8M -$38.7M -$40.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.4M -$2.1M -$2M -$2.2M -$16.1M
Repurchase of Common Stock -$17.3M -$9.2M -$10.4M -$5.8M -$27.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$71.9M -$27.9M -$34.7M -$67.7M -$61.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M -$14.6M $51M -$55M -$57.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $75.7M $27.2M $90.1M $80.2M $51.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.8M $21.6M $69.7M $87.8M $103.1M
Depreciation & Amoritzation $26.5M $19.5M $15.4M $19.4M $38.3M
Stock-Based Compensation $2M $6.4M $10.1M $7M $7.5M
Change in Accounts Receivable $39.9M -$20.8M -$28.2M $10.4M -$11.1M
Change in Inventories -- -- -$5.5M -$3M -$79K
Cash From Operations $61.3M $38M $84.5M $107.6M $87.4M
 
Capital Expenditures $4.7M $7.6M $18.1M $31M $53.6M
Cash Acquisitions -- -- -- -$10.4M -$72.7M
Cash From Investing -$9.3M -$19M -$17.7M -$40.3M -$137.7M
 
Dividends Paid (Ex Special Dividend) -$36.3M -$12.4M -$19.7M -$29M -$31M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -$1.8M -$1.6M -$1.9M -$15.7M
Repurchase of Common Stock -$6.3M -$6M -$8M -- --
Other Financing Activities -- -- -- -$22.9M -$7M
Cash From Financing -$44.5M -$20.2M -$27.8M -$53.4M -$49.4M
 
Beginning Cash (CF) $507.8M $435.7M $517.3M $411.1M $308.6M
Foreign Exchange Rate Adjustment $725K -$1M $8.8M -$7.6M -$1.3M
Additions / Reductions $7.5M -$1.2M $38.9M $13.9M -$99.7M
Ending Cash (CF) $516.1M $433.5M $565M $417.4M $207.7M
 
Levered Free Cash Flow $56.6M $30.4M $66.4M $76.7M $33.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.15% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 2.27% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 6.23% over the past day.

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

Show me the best stock