Financhill
Buy
58

PROSY Quote, Financials, Valuation and Earnings

Last price:
$8.20
Seasonality move :
-4.73%
Day range:
$8.08 - $8.25
52-week range:
$5.56 - $9.20
Dividend yield:
0.26%
P/E ratio:
13.15x
P/S ratio:
17.43x
P/B ratio:
2.03x
Volume:
96.1K
Avg. volume:
524.2K
1-year change:
42.51%
Market cap:
$97.5B
Revenue:
$5.5B
EPS (TTM):
$0.62
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $3.3B $5.1B $5.2B $4.9B $5.5B
Revenue Growth (YoY) 25.42% 53.63% 2.03% -5.23% 10.51%
 
Cost of Revenues $2.2B $3.5B $3.8B $3.3B $3.2B
Gross Profit $1.2B $1.7B $1.4B $1.6B $2.2B
Gross Profit Margin 34.63% 32.47% 26.26% 33.09% 40.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.6B $2.2B $2B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2.6B $2.2B $2B $2.4B
Operating Income -$609M -$953M -$781M -$386M -$166M
 
Net Interest Expenses $22M $179M $346M $52M --
EBT. Incl. Unusual Items $3.7B $7.3B $18.6B $9.8B $7B
Earnings of Discontinued Ops. -- -- $53M $307M -$270M
Income Tax Expense $75M -$67M $54M $42M $161M
Net Income to Company $3.7B $7.3B $18.6B $9.8B $7B
 
Minority Interest in Earnings $109M $50M $139M $90M $16M
Net Income to Common Excl Extra Items $3.8B $7.4B $18.7B $10.1B $6.6B
 
Basic EPS (Cont. Ops) $0.21 $0.42 $1.14 $0.74 $0.51
Diluted EPS (Cont. Ops) $0.21 $0.41 $1.13 $0.73 $0.51
Weighted Average Basic Share $17.7B $17.7B $16.4B $13.8B $13B
Weighted Average Diluted Share $17.7B $17.7B $16.4B $13.8B $13B
 
EBITDA $4.1B $7.8B $19.2B $10.5B $7.7B
EBIT $4B $7.6B $19B $10.3B $7.6B
 
Revenue (Reported) $3.3B $5.1B $5.2B $4.9B $5.5B
Operating Income (Reported) -$609M -$953M -$781M -$386M -$166M
Operating Income (Adjusted) $4B $7.6B $19B $10.3B $7.6B
Period Ending 2015-09-30 2016-09-30 2017-09-30 2018-09-30 2019-09-30
Revenue -- -- -- $622M $740M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $358M $462M
Gross Profit -- -- -- $264M $278M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $301M $417M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- $301M $417M
Operating Income -- -- -- -$37M -$139M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- $2.6B $1.1B
Earnings of Discontinued Ops. -- -- -- -$738M --
Income Tax Expense -- -- -- $203M $19M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -$5M -$19M
Net Income to Common Excl Extra Items -- -- -- $1.7B $1.1B
 
Basic EPS (Cont. Ops) -- -- -- $0.13 $0.06
Diluted EPS (Cont. Ops) -- -- -- $0.13 $0.06
Weighted Average Basic Share -- -- -- $12.9B $17.7B
Weighted Average Diluted Share -- -- -- $12.9B $17.7B
 
EBITDA -- -- -- $2.7B $1.2B
EBIT -- -- -- $2.7B $1.2B
 
Revenue (Reported) -- -- -- $622M $740M
Operating Income (Reported) -- -- -- -$37M -$139M
Operating Income (Adjusted) -- -- -- $2.7B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $5.7B $4.7B $5.2B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $4.1B $3.3B $3.3B $3.4B
Gross Profit -- $1.6B $1.4B $1.9B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.9B $1.8B $2.3B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $2.9B $1.8B $2.3B $2.4B
Operating Income -- -$1.2B -$383M -$371M $26M
 
Net Interest Expenses $49M $251M $36M $6M --
EBT. Incl. Unusual Items -- $20.2B $5.4B $10.9B $8.1B
Earnings of Discontinued Ops. -- $93M -$62M $106M -$153M
Income Tax Expense -- $100M $31M $105M $182M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$2M $124M $86M $85M $6M
Net Income to Common Excl Extra Items -- $20.3B $5.4B $11B $7.8B
 
Basic EPS (Cont. Ops) -- $1.17 $0.40 $0.81 $0.63
Diluted EPS (Cont. Ops) -- $1.16 $0.39 $0.80 $0.62
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $20.5B $5.9B $11.4B $8.7B
EBIT -- $20.5B $5.9B $11.4B $8.7B
 
Revenue (Reported) -- $5.7B $4.7B $5.2B $5.9B
Operating Income (Reported) -- -$1.2B -$383M -$371M $26M
Operating Income (Adjusted) -- $20.5B $5.9B $11.4B $8.7B
Period Ending 2020-12-26 2021-12-26 2022-12-26 2023-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $4B $3.6B $9.6B $9.6B $2.2B
Short Term Investments $3.8B $2.5B $3.9B $11.3B $16.8B
Accounts Receivable, Net $111M $150M $370M $248M $278M
Inventory $213M $321M $470M $324M $268M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.1B $7.1B $15.3B $23.4B $22.1B
 
Property Plant And Equipment $377M $443M $604M $620M $555M
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2.1B $3.4B $1.4B $1B
Other Intangibles $844M $782M $928M $367M $326M
Other Long-Term Assets -- -- -- -- --
Total Assets $35.8B $55.7B $71.3B $65.1B $61.8B
 
Accounts Payable $291M $344M $549M $356M $365M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42M $54M $63M $54M $45M
Other Current Liabilities $185M $1.4B $1.1B $906M $810M
Total Current Liabilities $2.1B $4B $4.4B $4.4B $4.6B
 
Long-Term Debt $3.5B $7.9B $15.7B $15.6B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.5B $12.5B $20.8B $20.5B $20.5B
 
Common Stock $606M $95M $177M $177M $294M
Other Common Equity Adj -- -- -- -- --
Common Equity $29.1B $43.1B $50.4B $44.6B $41.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $214M $117M $102M $32M $32M
Total Equity $29.3B $43.2B $50.5B $44.6B $41.3B
 
Total Liabilities and Equity $35.8B $55.7B $71.3B $65.1B $61.8B
Cash and Short Terms $7.8B $6B $13.6B $20.9B $19B
Total Debt $3.6B $8B $15.9B $16.1B $16.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.7B $6.2B $8.5B $2.7B $9.9B
Short Term Investments $6.3B $7.5B $7.4B $17.2B $8.4B
Accounts Receivable, Net $116M $174M $479M $475M $265M
Inventory $249M $385M $390M $269M $315M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11B $15B $20.1B $22.5B $21.5B
 
Property Plant And Equipment $379M $488M $541M $571M $582M
Long-Term Investments -- -- -- -- --
Goodwill $2.1B $3.8B $2.3B $1B $1B
Other Intangibles $782M $1B $429M $343M $324M
Other Long-Term Assets -- -- -- -- --
Total Assets $45.2B $70.8B $62.2B $60.1B $69.1B
 
Accounts Payable $369M $391M $332M $327M $354M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $85M $1.1B $2.2B $625M $672M
Total Current Liabilities $2.7B $4.8B $5.6B $4.3B $5.2B
 
Long-Term Debt $5.7B $10.6B $15B $15.4B $15.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.9B $16.2B $21.1B $20.1B $21.2B
 
Common Stock $613M $39.2B $39.2B $29.1B $21.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $212M $20M $144M $29M $53M
Total Equity $36.3B $54.7B $41.1B $40B $48B
 
Total Liabilities and Equity $45.2B $70.8B $62.2B $60.1B $69.1B
Cash and Short Terms $10B $13.7B $15.9B $19.9B $18.3B
Total Debt $5.7B $10.7B $15.3B $15.8B $16.4B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $3.7B $7.3B $18.6B $9.8B $7B
Depreciation & Amoritzation $183M $231M $168M $169M $170M
Stock-Based Compensation $212M $791M $272M -$48M $221M
Change in Accounts Receivable $18M -$56M -$208M -$53M $57M
Change in Inventories -$26M -$99M -$190M $82M $44M
Cash From Operations -$209M $159M -$605M -$120M $1B
 
Capital Expenditures $101M $121M $242M $263M $67M
Cash Acquisitions -$756M -$4.1B $8.8B $12.3B $7.4B
Cash From Investing $2.3B -$3.2B $4.4B $12.6B $209M
 
Dividends Paid (Ex Special Dividend) -$215M -$214M -$238M -$191M -$199M
Special Dividend Paid
Long-Term Debt Issued $1.3B $4.6B $9.6B $104M $59M
Long-Term Debt Repaid -$1.1B -$155M -$1.6B -$56M -$99M
Repurchase of Common Stock -- -$1.4B -$5B -$10.5B -$7.3B
Other Financing Activities $66M -$311M -$324M -$1.7B -$540M
Cash From Financing $17M $2.4B $2.4B -$12.5B -$8.1B
 
Beginning Cash (CF) $2.1B $4.1B $3.6B $9.6B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$610M $6.2B $72M -$6.9B
Ending Cash (CF) $4.1B $3.6B $9.6B $9.5B $2.2B
 
Levered Free Cash Flow -$310M $38M -$847M -$383M $978M
Period Ending 2015-09-30 2016-09-30 2017-09-30 2018-09-30 2019-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$269M -$121M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- $1.6B -$239M
Cash From Investing -- -- -- $528M $260M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$215M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $130M $21M
Long-Term Debt Repaid -- -- -- -$304M -$47M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$216M $6M
Cash From Financing -- -- -- -$245M -$50M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -$78M -$35M
Additions / Reductions -- -- -- $14M $89M
Ending Cash (CF) -- -- -- $3.1B $2.5B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$213M -$577M $742M $1.4B
 
Capital Expenditures $24M $183M $296M $155M $89M
Cash Acquisitions -$166M $5.4B $3.1B $12.8B $6.4B
Cash From Investing -- $1.5B $6.2B $6.2B $12.9B
 
Dividends Paid (Ex Special Dividend) -- -$214M -$428M -$1M -$199M
Special Dividend Paid
Long-Term Debt Issued -- $6.6B $5.4B $36M $132M
Long-Term Debt Repaid -- -$1.8B $44M -$32M -$94M
Repurchase of Common Stock -- -$2.9B -$6.8B -$11.1B -$6.6B
Other Financing Activities -- -$377M -$691M -$1.6B -$115M
Cash From Financing -- $1.3B -$2.6B -$12.8B -$6.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.5B $2.9B -$5.3B $7.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$396M -$873M $587M $1.3B
Period Ending 2020-12-26 2021-12-26 2022-12-26 2023-12-26
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 10.1% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.77% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.45% over the past day.

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

Show me the best stock