Financhill
Sell
44

PD Quote, Financials, Valuation and Earnings

Last price:
$18.69
Seasonality move :
-0.4%
Day range:
$17.79 - $18.43
52-week range:
$16.46 - $26.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.71x
P/B ratio:
14.81x
Volume:
855K
Avg. volume:
1.3M
1-year change:
-30.12%
Market cap:
$1.7B
Revenue:
$430.7M
EPS (TTM):
-$0.80
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $166.4M $213.6M $281.4M $370.8M $430.7M
Revenue Growth (YoY) 41.19% 28.38% 31.77% 31.77% 16.16%
 
Cost of Revenues $24.6M $30.7M $48.4M $70.4M $77.8M
Gross Profit $141.8M $182.9M $233M $300.4M $352.9M
Gross Profit Margin 85.23% 85.63% 82.81% 81.01% 81.93%
 
R&D Expenses $49M $64.6M $95.7M $134.9M $139.8M
Selling, General & Admin $148.3M $184.6M $239.1M $294.9M $309.3M
Other Inc / (Exp) $203K -$794K -$573K -$637K $3.3M
Operating Expenses $197.3M $249.2M $334.7M $429.7M $449.1M
Operating Income -$55.6M -$66.3M -$101.7M -$129.4M -$96.2M
 
Net Interest Expenses -- $5.7M $4.6M $50K --
EBT. Incl. Unusual Items -$49.7M -$72.8M -$106.9M -$130.1M -$77.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $675K -$3.9M $535K -$839K -$12K
Net Income to Company -$50.3M -$68.9M -$107.5M -$129.2M -$77.4M
 
Minority Interest in Earnings -- -- -- $802K $2.2M
Net Income to Common Excl Extra Items -$50.3M -$68.9M -$107.5M -$128.4M -$75.2M
 
Basic EPS (Cont. Ops) -$0.77 -$0.87 -$1.27 -$1.45 -$0.89
Diluted EPS (Cont. Ops) -$0.77 -$0.87 -$1.27 -$1.45 -$0.89
Weighted Average Basic Share $65.5M $79.6M $84.5M $88.7M $92.3M
Weighted Average Diluted Share $65.5M $79.6M $84.5M $88.7M $92.3M
 
EBITDA -$47.3M -$58.3M -$95M -$109M -$52.8M
EBIT -$49.7M -$63.5M -$103.3M -$126.5M -$73M
 
Revenue (Reported) $166.4M $213.6M $281.4M $370.8M $430.7M
Operating Income (Reported) -$55.6M -$66.3M -$101.7M -$129.4M -$96.2M
Operating Income (Adjusted) -$49.7M -$63.5M -$103.3M -$126.5M -$73M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $53.8M $71.8M $94.2M $108.7M $118.9M
Revenue Growth (YoY) 25.78% 33.45% 31.28% 15.41% 9.41%
 
Cost of Revenues $7.7M $12M $18M $19.7M $20.3M
Gross Profit $46.1M $59.7M $76.2M $89M $98.7M
Gross Profit Margin 85.71% 83.22% 80.89% 81.88% 82.96%
 
R&D Expenses $16.2M $24.6M $35M $34.3M $34.3M
Selling, General & Admin $51.8M $60M $73.7M $75.6M $74.7M
Other Inc / (Exp) -$449K -$729K -$172K $3.1M $346K
Operating Expenses $67.9M $84.5M $108.7M $109.9M $109M
Operating Income -$21.8M -$24.8M -$32.5M -$20.8M -$10.3M
 
Net Interest Expenses $3.2M $645K -- -- --
EBT. Incl. Unusual Items -$25.4M -$26.2M -$32.7M -$13.1M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M $150K $112K -$41K $715K
Net Income to Company -$20.6M -$26.3M -$32.8M -$13.1M -$6.1M
 
Minority Interest in Earnings -- -- $262K $324K $203K
Net Income to Common Excl Extra Items -$20.6M -$26.3M -$32.5M -$12.8M -$5.9M
 
Basic EPS (Cont. Ops) -$0.26 -$0.31 -$0.36 -$0.16 -$0.07
Diluted EPS (Cont. Ops) -$0.26 -$0.31 -$0.36 -$0.16 -$0.07
Weighted Average Basic Share $79.9M $85.1M $89.3M $93.1M $91.4M
Weighted Average Diluted Share $79.9M $85.1M $89.3M $93.1M $91.4M
 
EBITDA -$20.3M -$23.2M -$27.3M -$7.2M $1.4M
EBIT -$21.6M -$25.3M -$31.8M -$12.2M -$3.7M
 
Revenue (Reported) $53.8M $71.8M $94.2M $108.7M $118.9M
Operating Income (Reported) -$21.8M -$24.8M -$32.5M -$20.8M -$10.3M
Operating Income (Adjusted) -$21.6M -$25.3M -$31.8M -$12.2M -$3.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $200.2M $262.2M $348.3M $420.5M $457.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.6M $43.8M $66M $75.8M $80M
Gross Profit $172.6M $218.3M $282.3M $344.7M $377.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $60.6M $85.9M $127.9M $138.8M $142.4M
Selling, General & Admin $171.6M $225.3M $284.5M $295.2M $316.2M
Other Inc / (Exp) -$1M -$1.9M $32K $3.7M $468K
Operating Expenses $232.2M $311.2M $412.4M $434M $458.6M
Operating Income -$59.6M -$92.9M -$130.1M -$89.3M -$81.5M
 
Net Interest Expenses $957K $5.1M $4.2M -- --
EBT. Incl. Unusual Items -$61.6M -$99.9M -$134.3M -$73.3M -$62M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $832K -$1.1M $266K $1.5M
Net Income to Company -$57.2M -$100.7M -$133.1M -$73.6M -$63.5M
 
Minority Interest in Earnings -- -- $362K $2M $1.3M
Net Income to Common Excl Extra Items -$57.2M -$100.7M -$132.8M -$71.6M -$62.1M
 
Basic EPS (Cont. Ops) -$0.74 -$1.20 -$1.52 -$0.82 -$0.80
Diluted EPS (Cont. Ops) -$0.74 -$1.20 -$1.52 -$0.82 -$0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$52.3M -$85.2M -$115.7M -$50M -$34.7M
EBIT -$56.3M -$93.3M -$130.7M -$69.7M -$55.3M
 
Revenue (Reported) $200.2M $262.2M $348.3M $420.5M $457.2M
Operating Income (Reported) -$59.6M -$92.9M -$130.1M -$89.3M -$81.5M
Operating Income (Adjusted) -$56.3M -$93.3M -$130.7M -$69.7M -$55.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $154.3M $202.9M $269.8M $319.6M $346.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.3M $34.4M $52.1M $57.5M $59.7M
Gross Profit $133M $168.5M $217.7M $262.1M $286.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.7M $68.1M $100.3M $104.2M $106.9M
Selling, General & Admin $134.2M $174.9M $220.3M $220.7M $227.5M
Other Inc / (Exp) -$861K -$1.9M -$1.3M $3M $212K
Operating Expenses $180.9M $243M $320.6M $324.9M $334.4M
Operating Income -$47.9M -$74.5M -$102.9M -$62.8M -$48.1M
 
Net Interest Expenses $3.7M $1.7M $1.3M -- --
EBT. Incl. Unusual Items -$51.1M -$78.2M -$105.5M -$48.7M -$33.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.4M $378K -$1.3M -$197K $1.3M
Net Income to Company -$46.8M -$78.6M -$104.2M -$48.6M -$34.7M
 
Minority Interest in Earnings -- -- $362K $1.5M $681K
Net Income to Common Excl Extra Items -$46.8M -$78.6M -$103.9M -$47M -$34M
 
Basic EPS (Cont. Ops) -$0.60 -$0.93 -$1.18 -$0.55 -$0.47
Diluted EPS (Cont. Ops) -$0.60 -$0.93 -$1.18 -$0.55 -$0.47
Weighted Average Basic Share $236.5M $251.9M $264.6M $277.2M $277.6M
Weighted Average Diluted Share $236.5M $251.9M $264.6M $277.2M $277.6M
 
EBITDA -$42.4M -$69.3M -$90.1M -$31M -$12.9M
EBIT -$45.8M -$75.5M -$102.8M -$46M -$28.4M
 
Revenue (Reported) $154.3M $202.9M $269.8M $319.6M $346.1M
Operating Income (Reported) -$47.9M -$74.5M -$102.9M -$62.8M -$48.1M
Operating Income (Adjusted) -$45.8M -$75.5M -$102.8M -$46M -$28.4M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $124M $339.2M $349.8M $274M $363M
Short Term Investments $227.4M $221.1M $193.6M $202.9M $208.2M
Accounts Receivable, Net $37.1M $55.1M $75.3M $91.3M $100.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.2M $10.6M $9.8M $13.4M $12.1M
Total Current Assets $405M $638.3M $645.1M $600.3M $703.2M
 
Property Plant And Equipment $12.4M $37.3M $38.5M $32.4M $21.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $72.1M $72.1M $118.9M $137.4M
Other Intangibles -- $26.6M $23.1M $37.2M $32.6M
Other Long-Term Assets $1.7M $1.8M $1.5M $1.4M $5.6M
Total Assets $435.4M $795.4M $806.4M $817.9M $925.3M
 
Accounts Payable $6.4M $5.7M $9.5M $7.4M $6.2M
Accrued Expenses $4.9M $8.3M $12.6M $10.1M $14.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.3M $5.6M $5.9M $6.2M
Other Current Liabilities $509K -- -- -- --
Total Current Liabilities $115M $172.7M $227M $271.1M $281.7M
 
Long-Term Debt -- $217.5M $281.1M $282.9M $448M
Capital Leases -- -- -- -- --
Total Liabilities $127.5M $428.7M $539.5M $575.8M $746.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $137K $343K -$669K -$1.6M -$733K
Common Equity $307.9M $366.7M $267M $241M $171.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.1M $7.3M
Total Equity $307.9M $366.7M $267M $242.1M $178.9M
 
Total Liabilities and Equity $435.4M $795.4M $806.4M $817.9M $925.3M
Cash and Short Terms $351.4M $560.3M $543.4M $477M $571.2M
Total Debt -- $217.5M $281.1M $282.9M $448M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $336.7M $359.7M $262.3M $380.3M $326.4M
Short Term Investments $219.6M $185.5M $197.1M $195M $215.7M
Accounts Receivable, Net $41.5M $54M $72.6M $71.1M $75.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.9M $11.8M $13.5M $15.7M $17.2M
Total Current Assets $620.9M $626.2M $563.6M $681.1M $654.1M
 
Property Plant And Equipment $37.9M $36M $33.5M $28.9M $22M
Long-Term Investments -- -- -- -- --
Goodwill $71.9M $72.1M $118.9M $118.9M $137.4M
Other Intangibles $27.5M $24M $40M $28.8M $23.7M
Other Long-Term Assets $2.1M $1.1M $1.1M $4.6M $5.3M
Total Assets $777.9M $782.1M $784M $886.7M $866.8M
 
Accounts Payable $5.1M $9.6M $7.7M $6.8M $7.1M
Accrued Expenses $11.3M $11.2M $12.9M $13.3M $15.8M
Current Portion Of Long-Term Debt -- -- -- -- $57.3M
Current Portion Of Capital Lease Obligations $5.2M $5.6M $6.4M $6.1M $3.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $150.8M $195.9M $237.3M $247.9M $332.3M
 
Long-Term Debt $214.2M $280.6M $282.4M $447.4M $392.7M
Capital Leases -- -- -- -- --
Total Liabilities $403.3M $508.7M $542.1M $712.1M $738.7M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $634K -$191K -$3.1M -$1.7M -$502K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.6M $5.5M $16.5M
Total Equity $374.6M $273.4M $241.9M $174.6M $128.1M
 
Total Liabilities and Equity $777.9M $782.1M $784M $886.7M $866.8M
Cash and Short Terms $556.3M $545.3M $459.4M $575.3M $542.2M
Total Debt $214.2M $280.6M $282.4M $447.4M $450M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$50.3M -$68.9M -$107.5M -$129.2M -$77.4M
Depreciation & Amoritzation $2.3M $5.3M $8.4M $17.4M $20.2M
Stock-Based Compensation $27.2M $43.2M $70M $109.9M $127.2M
Change in Accounts Receivable -$3.6M -$17.6M -$21.6M -$16.6M -$10.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$173K $10.1M -$6M $17M $72M
 
Capital Expenditures $5.2M $4.8M $6.8M $8.5M $7.5M
Cash Acquisitions -- -$49.7M -$160K -$66.3M -$24.1M
Cash From Investing -$232.1M -$49.3M $17.4M -$86.2M -$30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $515K $278.2M -- -- $390.8M
Long-Term Debt Repaid -- -- -- -- -$223.7M
Repurchase of Common Stock -- -- -- -- -$50M
Other Financing Activities -$6M -$43.9M -$23.6M -$26.8M -$85.7M
Cash From Financing $225.9M $254.4M -$736K -$6.4M $51.6M
 
Beginning Cash (CF) $130.3M $124M $339.2M $349.8M $274M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.3M $215.1M $10.6M -$75.6M $93M
Ending Cash (CF) $124M $339.2M $349.8M $274M $366.7M
 
Levered Free Cash Flow -$5.3M $5.2M -$12.8M $8.5M $64.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$20.6M -$26.3M -$32.8M -$13.1M -$6.1M
Depreciation & Amoritzation $1.3M $2.1M $4.5M $5M $5.1M
Stock-Based Compensation $13.5M $17.8M $31.4M $31.8M $31.8M
Change in Accounts Receivable -$2.6M -$6.1M -$13.5M -$5.4M -$8.4M
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $2.7M -$448K $16.9M $22.1M
 
Capital Expenditures $327K $869K $1.8M $1.7M $2.6M
Cash Acquisitions -$49.7M -- -- -- --
Cash From Investing -$45.5M $5.1M -$7.2M $10.9M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$684K -- -- $391.5M --
Long-Term Debt Repaid -- -- -- -$223.5M -$403K
Repurchase of Common Stock -- -- -- -$50M -$70.3M
Other Financing Activities -$2.6M -$7.6M -$9.9M -$64.9M -$8.1M
Cash From Financing $663K -$2.5M -$8M $54.2M -$78.1M
 
Beginning Cash (CF) $376.6M $354.5M $278.3M $302.1M $389.2M
Foreign Exchange Rate Adjustment -- -- -$365K -$177K -$86K
Additions / Reductions -$40M $5.2M -$15.6M $82M -$59.1M
Ending Cash (CF) $336.7M $359.7M $262.3M $383.9M $330M
 
Levered Free Cash Flow $4.5M $1.8M -$2.3M $15.2M $19.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$57.2M -$100.7M -$133.1M -$73.6M -$63.5M
Depreciation & Amoritzation $4M $8.1M $15M $19.7M $20.7M
Stock-Based Compensation $39.5M $59.4M $108.6M $118.3M $129.3M
Change in Accounts Receivable -$11.8M -$13.4M -$18.9M -$651K -$4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $8.5M -$4M $753K $67.4M $108.6M
 
Capital Expenditures $5.7M $5.2M $9.2M $7M $9.2M
Cash Acquisitions -$49.7M -$160K -$66.3M -- --
Cash From Investing -$105.4M $25.8M -$92M $982K -$47.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$40.4M -$22.5M -$25.2M -$85.6M -$29.3M
Cash From Financing $257.1M $1.3M -$5.6M $53.3M -$115.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $160.3M $23.1M -$96.9M $121.7M -$53.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8M -$9.2M -$8.5M $60.4M $99.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$46.8M -$78.6M -$104.2M -$48.6M -$34.7M
Depreciation & Amoritzation $3.4M $6.2M $12.8M $15M $15.5M
Stock-Based Compensation $31.7M $47.9M $86.5M $94.9M $97.1M
Change in Accounts Receivable -$3.9M $360K $3M $19M $24.8M
Change in Inventories -- -- -- -- --
Cash From Operations $6.7M -$7.4M -$592K $49.8M $86.5M
 
Capital Expenditures $3.7M $4.1M $6.5M $5M $6.7M
Cash Acquisitions -$49.7M -$160K -$66.3M -- --
Cash From Investing -$46M $29.2M -$80.3M $6.9M -$9.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $278.7M -- -- $391.5M --
Long-Term Debt Repaid -- -- -- -$223.5M -$403K
Repurchase of Common Stock -- -- -- -$50M -$97.5M
Other Financing Activities -$40M -$18.6M -$20.3M -$79.1M -$22.7M
Cash From Financing $251.9M -$1.2M -$6.1M $53.7M -$113.3M
 
Beginning Cash (CF) $640.1M $1B $902M $876.8M $1.1B
Foreign Exchange Rate Adjustment -- -- -$504K -$451K -$109K
Additions / Reductions $212.6M $20.6M -$86.9M $110.4M -$36.6M
Ending Cash (CF) $852.8M $1B $814.5M $986.7M $1.1B
 
Levered Free Cash Flow $3M -$11.4M -$7.1M $44.8M $79.8M

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

GET BETTER TRADE IDEAS

Popular

How To Use Covered Calls To Generate Income
How To Use Covered Calls To Generate Income

The Covered Call Defined A covered call is the sale…

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…

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 down 0.96% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is up 1.86% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is up 1.59% over the past day.

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

Show me the best stock