Financhill
Buy
79

PNRG Quote, Financials, Valuation and Earnings

Last price:
$213.73
Seasonality move :
7.95%
Day range:
$202.30 - $213.25
52-week range:
$92.40 - $243.49
Dividend yield:
0%
P/E ratio:
9.17x
P/S ratio:
2.59x
P/B ratio:
1.80x
Volume:
14K
Avg. volume:
11.2K
1-year change:
111.68%
Market cap:
$366.3M
Revenue:
$123.1M
EPS (TTM):
$23.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $104.8M $58.4M $72.5M $137.1M $123.1M
Revenue Growth (YoY) -11.24% -44.27% 24.03% 89.21% -10.19%
 
Cost of Revenues $85.1M $60.2M $59.9M $76.3M $81.7M
Gross Profit $19.8M -$1.8M $12.6M $60.8M $41.4M
Gross Profit Margin 18.85% -3.06% 17.34% 44.34% 33.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $15M $9.1M $20.2M $15.6M
Other Inc / (Exp) $4.6M $15.8M $3.2M $19.8M $9.3M
Operating Expenses $15.6M $15M $9.1M $20.9M $16.3M
Operating Income $4.1M -$16.8M $3.5M $39.9M $25.1M
 
Net Interest Expenses $3.6M $1.9M $2M $642K $118K
EBT. Incl. Unusual Items $5.1M -$2.9M $4.6M $59M $34.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M -$517K $2.5M $10.3M $6.1M
Net Income to Company $3.7M -$2.4M $2.1M $48.7M $28.1M
 
Minority Interest in Earnings -$183K $47K -$28K -- --
Net Income to Common Excl Extra Items $3.5M -$2.3M $2.1M $48.7M $28.1M
 
Basic EPS (Cont. Ops) $1.72 -$1.16 $1.05 $24.91 $15.19
Diluted EPS (Cont. Ops) $1.25 -$1.16 $0.76 $17.95 $10.77
Weighted Average Basic Share $2M $2M $2M $2M $1.8M
Weighted Average Diluted Share $2.8M $2M $2.7M $2.7M $2.6M
 
EBITDA $44.9M $27.2M $33M $87.3M $65.7M
EBIT $8.7M -$978K $6.6M $59.9M $34.8M
 
Revenue (Reported) $104.8M $58.4M $72.5M $137.1M $123.1M
Operating Income (Reported) $4.1M -$16.8M $3.5M $39.9M $25.1M
Operating Income (Adjusted) $8.7M -$978K $6.6M $59.9M $34.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.8M $17.3M $39.3M $35.4M $66.7M
Revenue Growth (YoY) -58.16% 46.8% 127.1% -10.06% 88.53%
 
Cost of Revenues $15.2M $16.2M $18.9M $21.4M $36.9M
Gross Profit -$3.4M $1.1M $20.4M $13.9M $29.8M
Gross Profit Margin -28.98% 6.4% 51.89% 39.39% 44.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $2M $2.5M $2.7M $3.9M
Other Inc / (Exp) $14.8M $5K $494K $2.1M $2.8M
Operating Expenses $2.6M $2M $2.6M $2.9M $4.1M
Operating Income -$6M -$877K $17.8M $11M $25.7M
 
Net Interest Expenses $469K $462K $245K $20K $399K
EBT. Incl. Unusual Items $8.3M -$1.3M $18M $13.1M $28.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M -$186K $4.9M $2.4M $6M
Net Income to Company $6.9M -$1.1M $13.2M $10.7M $22.1M
 
Minority Interest in Earnings -$443K -$15K -- -- --
Net Income to Common Excl Extra Items $6.5M -$1.2M $13.2M $10.7M $22.1M
 
Basic EPS (Cont. Ops) $3.26 -$0.58 $6.79 $5.84 $12.63
Diluted EPS (Cont. Ops) $2.36 -$0.58 $4.88 $4.13 $8.80
Weighted Average Basic Share $2M $2M $1.9M $1.8M $1.7M
Weighted Average Diluted Share $2.8M $2M $2.7M $2.6M $2.5M
 
EBITDA $18.2M $6M $25.8M $22.2M $46.7M
EBIT $8.8M -$872K $18.3M $13.2M $28.5M
 
Revenue (Reported) $11.8M $17.3M $39.3M $35.4M $66.7M
Operating Income (Reported) -$6M -$877K $17.8M $11M $25.7M
Operating Income (Adjusted) $8.8M -$872K $18.3M $13.2M $28.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $65.9M $55.5M $130.9M $123.5M $209.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.6M $53.3M $75.2M $78.6M $120.6M
Gross Profit -$3.7M $2.2M $55.7M $44.9M $89M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.9M $8.3M $14.4M $16.8M $18.4M
Other Inc / (Exp) $17.7M $982K $18.4M $13M $4.1M
Operating Expenses $15.9M $8.3M $14.9M $17.4M $19.1M
Operating Income -$19.6M -$6.1M $40.8M $27.4M $69.9M
 
Net Interest Expenses $2.4M $1.7M $1.3M $2K $707K
EBT. Incl. Unusual Items -$4.2M -$6.9M $57.9M $40.5M $73.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.5M $447K $15.5M $4.9M $14.3M
Net Income to Company -$1.7M -$7.3M $42.4M $35.6M $59M
 
Minority Interest in Earnings -$3K -$68K -$24K -- --
Net Income to Common Excl Extra Items -$1.7M -$7.4M $42.4M $35.6M $59M
 
Basic EPS (Cont. Ops) -$0.86 -$3.70 $21.55 $18.90 $33.22
Diluted EPS (Cont. Ops) -$1.76 -$3.70 $16.54 $13.47 $23.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31M $18.5M $86.9M $69.9M $128.2M
EBIT -$1.8M -$5.1M $59.2M $41.1M $74.3M
 
Revenue (Reported) $65.9M $55.5M $130.9M $123.5M $209.6M
Operating Income (Reported) -$19.6M -$6.1M $40.8M $27.4M $69.9M
Operating Income (Adjusted) -$1.8M -$5.1M $59.2M $41.1M $74.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.2M $42.3M $100.7M $87.2M $173.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.4M $41.5M $56.8M $59M $97.9M
Gross Profit -$3.2M $825K $44M $28.1M $75.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.9M $6.2M $11.5M $8.1M $10.9M
Other Inc / (Exp) $15M $111K $15.3M $8.6M $3.4M
Operating Expenses $12.9M $6.2M $12M $8.6M $11.4M
Operating Income -$16M -$5.4M $31.9M $19.5M $64.4M
 
Net Interest Expenses $1.6M $1.5M $744K $104K $693K
EBT. Incl. Unusual Items -$2.7M -$6.7M $46.5M $28M $67.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.7M -$1.7M $11.2M $5.8M $14M
Net Income to Company -$46K -$5M $35.3M $22.2M $53.1M
 
Minority Interest in Earnings $111K -$4K -- -- --
Net Income to Common Excl Extra Items $65K -$5M $35.3M $22.2M $53.1M
 
Basic EPS (Cont. Ops) $0.03 -$2.51 $17.98 $11.94 $29.98
Diluted EPS (Cont. Ops) -$0.87 -$2.51 $12.97 $8.48 $20.98
Weighted Average Basic Share $6M $6M $5.9M $5.6M $5.3M
Weighted Average Diluted Share $6.7M $6M $8.2M $7.9M $7.6M
 
EBITDA $23.4M $14.7M $68.7M $51.3M $113.8M
EBIT -$1.1M -$5.2M $47.3M $28.4M $67.9M
 
Revenue (Reported) $45.2M $42.3M $100.7M $87.2M $173.7M
Operating Income (Reported) -$16M -$5.4M $31.9M $19.5M $64.4M
Operating Income (Adjusted) -$1.1M -$5.2M $47.3M $28.4M $67.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1M $996K $10.3M $26.5M $11.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.5M $4.5M $12.6M -- --
Inventory -- -- -- -- --
Prepaid Expenses $625K $590K $733K $32.8M $376K
Other Current Assets $127K $104K $40K $38K $38K
Total Current Assets $16.4M $8.9M $25.3M $72.2M $31.8M
 
Property Plant And Equipment $212.1M $191.1M $184.7M $174M $256.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $923K $985K $673K
Total Assets $229.4M $200.5M $210.9M $247.1M $288.6M
 
Accounts Payable $6.6M $5.2M $7.3M $11.5M $15.4M
Accrued Expenses $3.2M $2.4M $3M $6.7M $37.4M
Current Portion Of Long-Term Debt -- $487K -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $753K $724K $4.9M $1.2M --
Total Current Liabilities $15.6M $14.1M $21.7M $41M $64.8M
 
Long-Term Debt $53.5M $38.3M $36M $11M --
Capital Leases -- -- -- -- --
Total Liabilities $126M $102.5M $111.8M $106.8M $127.6M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity $100.1M $97.1M $99.1M $140.4M $161M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2M $874K -- -- --
Total Equity $103.4M $98M $99.1M $140.4M $161M
 
Total Liabilities and Equity $229.4M $200.5M $210.9M $247.1M $288.6M
Cash and Short Terms $1M $996K $10.3M $26.5M $11.1M
Total Debt $53.5M $38.8M $36M $11M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1M $3.6M $24.1M $19.8M $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5M $12M $14.9M $15.7M $30.5M
Inventory -- -- -- -- --
Prepaid Expenses $687K $781K $783K $413K $1.1M
Other Current Assets $110K $568K $348K $38K $5K
Total Current Assets $10.3M $19.3M $42.1M $37.6M $37M
 
Property Plant And Equipment $197.9M $182.3M $170M $215.6M $307.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $461K $593K -- $403K $703K
Total Assets $208.7M $202.2M $212.9M $253.6M $345.6M
 
Accounts Payable $6.2M $11.4M $6.2M $11.9M $42.2M
Accrued Expenses $1.6M $2.8M $3.1M $20.6M $7.5M
Current Portion Of Long-Term Debt $40.3M $1.4M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $4.5M
Other Current Liabilities $648K $6.2M $4M -- --
Total Current Liabilities $53.7M $26.7M $22.2M $41.7M $68M
 
Long-Term Debt $1.5M $32.2M -- -- $3M
Capital Leases -- -- -- -- --
Total Liabilities $106.1M $109.2M $83.5M $97.6M $141.8M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $853K -- -- --
Total Equity $102.6M $93M $129.4M $156M $203.8M
 
Total Liabilities and Equity $208.7M $202.2M $212.9M $253.6M $345.6M
Cash and Short Terms $4.1M $3.6M $24.1M $19.8M $1.6M
Total Debt $41.8M $33.5M -- -- $3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.7M -$2.4M $2.1M $48.7M $28.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $601K $7.1M -$6.9M $1.7M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations $27.2M $16.4M $28.6M $33.1M $109M
 
Capital Expenditures $18M $10.5M $20.7M $16M $113.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.5M $339K -$19.2M $15.5M -$105.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $6.8M $11.2M $11M --
Long-Term Debt Repaid -$37.7M -$22M -$10.2M -$36M -$11.3M
Repurchase of Common Stock -$5.5M -$710K -$145K -$7.4M -$7.5M
Other Financing Activities -$811K -$799K -$873K -- --
Cash From Financing -$19M -$16.7M -$18K -$32.4M -$18.8M
 
Beginning Cash (CF) $6.3M $1M $996K $10.3M $26.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3M -$19K $9.4M $16.2M -$15.5M
Ending Cash (CF) $1M $996K $10.3M $26.5M $11.1M
 
Levered Free Cash Flow $9.2M $5.9M $7.9M $17.2M -$4.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.9M -$1.1M $13.2M $10.7M $22.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $3.7M -$4.1M $457K -$18M $12.2M
Change in Inventories -- -- -- -- --
Cash From Operations $9.1M $7.4M $19.9M $35.3M $39.6M
 
Capital Expenditures $7.1M $7.6M $5.6M $20.1M $42M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.5M -$7.6M -$5.1M -$19.1M -$38.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $513K -- -- -$4M $27M
Long-Term Debt Repaid -$13.5M -- -- $3.7M -$24M
Repurchase of Common Stock -- -- -$1.8M -$1.2M -$4.5M
Other Financing Activities -- -$6K -- -- --
Cash From Financing -$13M -$6K -$1.8M -$1.5M -$1.5M
 
Beginning Cash (CF) $4.5M $3.8M $11.1M $5.1M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$414K -$173K $13M $14.7M -$433K
Ending Cash (CF) $4.1M $3.6M $24.1M $19.8M $1.6M
 
Levered Free Cash Flow $2M -$172K $14.3M $15.2M -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7M -$7.3M $42.4M $35.6M $59M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.4M -$9.1M -$2.5M -$394K -$17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $23.6M $17.3M $57.1M $56.5M $130.3M
 
Capital Expenditures $15.1M $8.7M $17.4M $75.1M $145.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$8.5M -$700K -$51.5M -$140.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $3M -- $11M $57.5M
Long-Term Debt Repaid -$26.5M -$11.5M -$38.2M -$11.3M -$54.5M
Repurchase of Common Stock -$2.1M -$1K -$5.1M -$9M -$11.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$22.3M -$9.3M -$36M -$9.3M -$8.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$271K -$462K $20.4M -$4.3M -$18.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.5M $8.6M $39.7M -$18.6M -$14.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$46K -$5M $35.3M $22.2M $53.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.1M -$7.1M -$2.7M -$4.8M -$14M
Change in Inventories -- -- -- -- --
Cash From Operations $17.9M $18.8M $47.3M $70.7M $92M
 
Capital Expenditures $13.1M $11.3M $8M $67.1M $98.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$11.2M $7.4M -$59.6M -$94.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.8M $3M -- -- $57.5M
Long-Term Debt Repaid -$18.5M -$8M -$36M -$11.3M -$54.5M
Repurchase of Common Stock -$709K -- -$5M -$6.6M -$10.2M
Other Financing Activities -- -$6K -- -- --
Cash From Financing -$12.5M -$5M -$41M -$17.8M -$7.2M
 
Beginning Cash (CF) $11.7M $8.8M $25.5M $45.3M $14.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $2.6M $13.7M -$6.8M -$9.5M
Ending Cash (CF) $14.8M $11.4M $39.2M $38.6M $5.3M
 
Levered Free Cash Flow $4.7M $7.5M $39.4M $3.7M -$6.4M

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

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is up 105.42% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is down 21.66% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is down 15.3% over the past day.

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

Show me the best stock