Financhill
Buy
53

PX Quote, Financials, Valuation and Earnings

Last price:
$12.98
Seasonality move :
-11.61%
Day range:
$12.72 - $12.99
52-week range:
$7.08 - $14.28
Dividend yield:
1.06%
P/E ratio:
129.90x
P/S ratio:
5.66x
P/B ratio:
4.09x
Volume:
417.5K
Avg. volume:
717.6K
1-year change:
49.31%
Market cap:
$1.4B
Revenue:
$241.7M
EPS (TTM):
$0.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $44.9M $67.4M $150.5M $198.4M $241.7M
Revenue Growth (YoY) -- 50.03% 123.45% 31.77% 21.87%
 
Cost of Revenues $12.3M $24.5M $54.8M $94.3M $154.3M
Gross Profit $32.6M $42.8M $95.8M $104.1M $87.4M
Gross Profit Margin 72.51% 63.59% 63.63% 52.46% 36.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $18.7M $21.4M $31.4M $35.3M
Other Inc / (Exp) -- -$21K -$18.1M -$850K -$4.2M
Operating Expenses $19.7M $34.1M $51.8M $58.2M $64.5M
Operating Income $12.8M $8.7M $44M $45.8M $23M
 
Net Interest Expenses $11.4M $11.7M $22.2M $9.5M $21.9M
EBT. Incl. Unusual Items $1.4M -$3M $3.7M $35.5M -$3.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.5M -$26.8M -$7.1M $6.1M $4.6M
Net Income to Company $11.9M $23.8M $10.8M $29.4M -$7.8M
 
Minority Interest in Earnings -- -- -- -$193K $639K
Net Income to Common Excl Extra Items $11.9M $23.8M $10.8M $29.2M -$7.1M
 
Basic EPS (Cont. Ops) $0.10 $0.20 $0.13 $0.25 -$0.06
Diluted EPS (Cont. Ops) $0.10 $0.20 $0.08 $0.24 -$0.06
Weighted Average Basic Share $117.2M $117.2M $72.7M $116.8M $116.1M
Weighted Average Diluted Share $117.2M $117.2M $112.3M $121.7M $116.1M
 
EBITDA $23.4M $24.3M $56.6M $72.3M $48.7M
EBIT $12.8M $8.7M $25.9M $45M $18.7M
 
Revenue (Reported) $44.9M $67.4M $150.5M $198.4M $241.7M
Operating Income (Reported) $12.8M $8.7M $44M $45.8M $23M
Operating Income (Adjusted) $12.8M $8.7M $25.9M $45M $18.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.4M $38.1M $50M $58.9M $74.2M
Revenue Growth (YoY) -2% 148% 31.07% 17.89% 25.96%
 
Cost of Revenues $5.9M $14.1M $24M $42.2M $42.5M
Gross Profit $9.5M $24.1M $26M $16.8M $31.7M
Gross Profit Margin 61.52% 63.15% 52.03% 28.45% 42.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $5.6M $8.1M $8.7M $15.8M
Other Inc / (Exp) -$1K $283K -$1.3M -$2.2M -$220K
Operating Expenses $7.3M $13.1M $14.2M $16M $22.2M
Operating Income $2.2M $11M $11.8M $776K $9.5M
 
Net Interest Expenses $2.3M $5.5M $2.4M $5.5M $6.7M
EBT. Incl. Unusual Items -$110K $5.8M $8.1M -$7M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$175K $1.8M $2.5M $1.8M $1.3M
Net Income to Company -- $4.1M $5.6M -$8.8M $1.3M
 
Minority Interest in Earnings -- -- -- $334K $73K
Net Income to Common Excl Extra Items $65K $4.1M $5.6M -$8.4M $1.4M
 
Basic EPS (Cont. Ops) -$0.00 $0.03 $0.05 -$0.07 $0.01
Diluted EPS (Cont. Ops) -$0.00 $0.03 $0.05 -$0.07 $0.01
Weighted Average Basic Share $117.2M $117.2M $117.2M $116.2M $111.4M
Weighted Average Diluted Share $117.2M $117.2M $121.5M $116.2M $119.3M
 
EBITDA $5.8M $18.9M $16.7M $6.1M $15.9M
EBIT $2.2M $11.3M $10.4M -$1.5M $9.3M
 
Revenue (Reported) $15.4M $38.1M $50M $58.9M $74.2M
Operating Income (Reported) $2.2M $11M $11.8M $776K $9.5M
Operating Income (Adjusted) $2.2M $11.3M $10.4M -$1.5M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.1B $129.6M $185.6M $237M $274.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $47M $76.7M $148.1M $156.1M
Gross Profit -- $82.5M $108.9M $88.9M $118.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $26.3M $27.2M $35M $46M
Other Inc / (Exp) -$1K $626K -$19.2M -$4.6M -$802K
Operating Expenses -- $54.6M $53.7M $65.2M $72.6M
Operating Income -- $28M $55.2M $23.6M $45.8M
 
Net Interest Expenses $4.6M $20.9M $11M $20.3M $24.4M
EBT. Incl. Unusual Items -- $7.7M $24.9M -$1.3M $20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$22.2M -$1.1M -$231K $8.6M
Net Income to Company -- -- $26.1M -$1M $12.1M
 
Minority Interest in Earnings -- -- -- -$362K $262K
Net Income to Common Excl Extra Items -- $29.9M $26.1M -$1.4M $12.3M
 
Basic EPS (Cont. Ops) -- $0.24 $0.23 -- $0.10
Diluted EPS (Cont. Ops) -- $0.24 $0.21 -$0.01 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $57.2M $62.9M $50M $72.5M
EBIT -- $28.6M $36M $19M $45M
 
Revenue (Reported) $27.1B $129.6M $185.6M $237M $274.5M
Operating Income (Reported) -- $28M $55.2M $23.6M $45.8M
Operating Income (Adjusted) -- $28.6M $36M $19M $45M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $104.9M $140M $178.7M $211.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $38.3M $60.3M $114.1M $115.9M
Gross Profit $19.1M $66.6M $79.7M $64.5M $95.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $16M $21.8M $25.4M $36.2M
Other Inc / (Exp) -$1K $668K -$493K -$4.2M -$797K
Operating Expenses $13.5M $38.4M $40.3M $47.3M $55.5M
Operating Income $5.5M $28.2M $39.4M $17.2M $40.1M
 
Net Interest Expenses $4.6M $16.4M $5.3M $16.1M $18.6M
EBT. Incl. Unusual Items $903K $12.4M $33.7M -$3.1M $20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$442K $3.2M $9.1M $2.8M $6.7M
Net Income to Company -- $9.3M $24.6M -$5.9M $14M
 
Minority Interest in Earnings -- -- -- -$169K -$546K
Net Income to Common Excl Extra Items $1.3M $9.3M $24.6M -$6M $13.4M
 
Basic EPS (Cont. Ops) $0.01 $0.07 $0.22 -$0.04 $0.11
Diluted EPS (Cont. Ops) $0.01 $0.07 $0.20 -$0.04 $0.11
Weighted Average Basic Share $234.3M $351.5M $351.6M $348.3M $338.9M
Weighted Average Diluted Share $234.3M $351.5M $364.1M $364M $362.2M
 
EBITDA $12.7M $51.5M $57.8M $35.4M $59.2M
EBIT $5.5M $28.8M $38.9M $13M $39.3M
 
Revenue (Reported) $6.8B $104.9M $140M $178.7M $211.4M
Operating Income (Reported) $5.5M $28.2M $39.4M $17.2M $40.1M
Operating Income (Adjusted) $5.5M $28.8M $38.9M $13M $39.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $18.7M $11.8M $40.9M $20M $30.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $704K $2.5M $2.9M $16.6M $20.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $22.1M $17.9M $61.2M $86.8M $116.1M
 
Property Plant And Equipment $5.8M $7.6M $15.8M $18.8M $20.4M
Long-Term Investments -- $2.2M $1.8M $2.3M $1.7M
Goodwill $97.3M $370M $418.7M $506.6M $506M
Other Intangibles $54.8M $143.7M $128.8M $151.8M $123.2M
Other Long-Term Assets $1.1M $3.4M $4.8M $18.7M $29M
Total Assets $202.8M $582.4M $676.2M $826.4M $834.1M
 
Accounts Payable $106K $1.1M $401K $2.6M $1.5M
Accrued Expenses $6.3M $11.9M $6M $22.4M $29.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $119.1M $283.8M $109.5M $117.9M $135M
 
Long-Term Debt $40.9M $31.9M $124.6M $211.1M $201M
Capital Leases -- -- -- -- --
Total Liabilities $166.8M $522.6M $281.1M $392.5M $408.9M
 
Common Stock $89K $63K $117K $115K $116K
Other Common Equity Adj -- -- -- -- --
Common Equity $36M $59.8M $395.2M $393.1M $385.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $40.7M $39.6M
Total Equity $36M $59.8M $395.2M $433.9M $425.2M
 
Total Liabilities and Equity $202.8M $582.4M $676.2M $826.4M $834.1M
Cash and Short Terms $18.7M $11.8M $40.9M $20M $30.5M
Total Debt $145.8M $290.1M $212.5M $289.2M $289.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $21.7M $19.4M $20M $61.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $7.7M $5.4M $19.7M $27.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $41.6M $60.5M $99.2M $170.5M
 
Property Plant And Equipment -- $8.1M $15.6M $20.7M $24.3M
Long-Term Investments -- $2M $2.1M $1.6M $2.6M
Goodwill -- $417.4M $418.7M $506M $506M
Other Intangibles -- $136.3M $110.4M $130.5M $103.9M
Other Long-Term Assets -- $3.4M $3.6M $17.3M $16.9M
Total Assets -- $644.2M $648.3M $814.8M $857M
 
Accounts Payable -- $1.3M $1.9M $2.1M $24.6M
Accrued Expenses -- $12M $5M $27.5M $16.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $309.8M $68.2M $101.2M $51M
 
Long-Term Debt -- $32.5M $123.7M $203.5M $323M
Capital Leases -- -- -- -- --
Total Liabilities -- $575.2M $241.1M $387.2M $462.9M
 
Common Stock -- $63K $117K $116K $111K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $40.5M $39.6M
Total Equity -- $69.1M $407.2M $427.6M $394.1M
 
Total Liabilities and Equity -- $644.2M $648.3M $814.8M $857M
Cash and Short Terms $5.2B $21.7M $19.4M $20M $61.5M
Total Debt -- $315.5M $170.8M $261.9M $319.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $11.9M $23.8M $10.8M $29.4M -$7.8M
Depreciation & Amoritzation $10.6M $15.6M $30.7M $27.4M $30M
Stock-Based Compensation $417K $714K $4.9M $18.6M $34.7M
Change in Accounts Receivable -$897K $1.5M -$9.4M -$25.2M -$25.2M
Change in Inventories -- -- -- -- --
Cash From Operations $16.8M $10.7M $49M $61.7M $47.7M
 
Capital Expenditures $30K $34K $159K $1.5M $1.5M
Cash Acquisitions -$625K -$214.2M -$44.7M -$95.4M $744K
Cash From Investing -$655K -$214.2M -$47.4M -$98.6M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.3M -$10.5M -$15.4M
Special Dividend Paid
Long-Term Debt Issued $19.8M $159.4M $252.9M $120.7M $62.2M
Long-Term Debt Repaid -$25.4M -$4.8M -$336.4M -$43.2M -$63M
Repurchase of Common Stock -- -- -- -$22.4M -$18.6M
Other Financing Activities -- $42.3M -$21.9M -$9.2M -$8M
Cash From Financing -$5.6M $196.8M $29.1M $22.9M -$42.9M
 
Beginning Cash (CF) $9M $19.5M $12.8M $43.5M $29.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.5M -$6.7M $30.7M -$14M $2.6M
Ending Cash (CF) $19.5M $12.8M $43.5M $29.5M $32.1M
 
Levered Free Cash Flow $16.8M $10.6M $48.9M $60.2M $46.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $4.1M $5.6M -$8.8M $1.3M
Depreciation & Amoritzation -- $7.6M $6.3M $7.5M $6.7M
Stock-Based Compensation -- $1.9M $7.3M $3.4M $9.6M
Change in Accounts Receivable -- -$162K -$5.5M -$8.4M -$9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $23.1M $20.8M $16.6M $27.5M
 
Capital Expenditures -- $69K $346K $161K $2.3M
Cash Acquisitions -- -$45.4M $302K $50K $181K
Cash From Investing -- -$46.2M -$1.2M -$100K -$2.2M
 
Dividends Paid (Ex Special Dividend) -- -$1K -$3.5M -$3.5M -$3.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $35M -- $6M $322.8M
Long-Term Debt Repaid -- -$2.1M -$16M -$16.2M -$302.7M
Repurchase of Common Stock -- -- -$3.2M -$185K -$7.1M
Other Financing Activities -- -$915K -$1.4M -$5.3M -$3.8M
Cash From Financing -- $32M -$24.1M -$19.1M $5.8M
 
Beginning Cash (CF) -- $19.2M $25.3M $24.9M $32.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.9M -$4.6M -$2.6M $31.1M
Ending Cash (CF) -- $28.1M $20.8M $22.2M $63.3M
 
Levered Free Cash Flow -- $23M $20.4M $16.4M $25.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $26.1M -$1M $12.1M
Depreciation & Amoritzation -- -- $26.9M $31M $27.5M
Stock-Based Compensation -- $2.8M $13.6M $25.7M $39.1M
Change in Accounts Receivable -- -- -$24.5M -$24.2M -$28.6M
Change in Inventories -- -- -- -- --
Cash From Operations $7.2B $8.9B $52.3M $63.5M $75.1M
 
Capital Expenditures -- $108K $1.1M $1.4M $4.1M
Cash Acquisitions -- -$44.5M $756K -$95.9M $907K
Cash From Investing -- -- -$2.1M -$97.8M -$4.9M
 
Dividends Paid (Ex Special Dividend) -- -$720K -$8.6M -$14.5M -$16M
Special Dividend Paid
Long-Term Debt Issued -- -- $216.9M $148.7M $421M
Long-Term Debt Repaid -- -- -$365.1M -$58.5M -$363.2M
Repurchase of Common Stock -- -- -$3.2M -$25.2M -$64.9M
Other Financing Activities -- -- -$21.8M -$14.8M -$6.1M
Cash From Financing -- -- -$57.5M $35.7M -$29.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$7.3M $1.5M $41.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $51.1M $62.1M $71M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $9.3M $24.6M -$5.9M $14M
Depreciation & Amoritzation -- $22.7M $18.8M $22.4M $20M
Stock-Based Compensation -- $2.8M $11.5M $18.6M $23M
Change in Accounts Receivable -- -$5.4M -$20.6M -$19.5M -$22.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- $40.7M $43.9M $45.8M $73.3M
 
Capital Expenditures -- $108K $1.1M $1M $3.7M
Cash Acquisitions -- -$44.5M $962K $516K $679K
Cash From Investing -- -$46.9M -$1.6M -$727K -$3.4M
 
Dividends Paid (Ex Special Dividend) -- -$720K -$7M -$11M -$11.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $36M -- $28M $386.8M
Long-Term Debt Repaid -- -$12.3M -$41M -$56.4M -$356.6M
Repurchase of Common Stock -- -- -$3.2M -$6M -$52.3M
Other Financing Activities -- -$1.5M -$1.4M -$6.9M -$5.1M
Cash From Financing -- $21.5M -$65.1M -$52.4M -$38.7M
 
Beginning Cash (CF) -- $45.3M $94.5M $90.2M $94.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $15.3M -$22.7M -$7.3M $31.2M
Ending Cash (CF) -- $60.6M $71.8M $82.9M $125.5M
 
Levered Free Cash Flow -- $40.6M $42.9M $44.8M $69.6M

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