Financhill
Buy
87

PRM Quote, Financials, Valuation and Earnings

Last price:
$17.05
Seasonality move :
-2.17%
Day range:
$17.00 - $17.24
52-week range:
$8.24 - $17.24
Dividend yield:
0%
P/E ratio:
21.59x
P/S ratio:
4.49x
P/B ratio:
2.07x
Volume:
1.2M
Avg. volume:
1.2M
1-year change:
102.13%
Market cap:
$2.5B
Revenue:
$561M
EPS (TTM):
$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $339.6M -- $360.5M $322.1M $561M
Revenue Growth (YoY) 41.9% -- 6.16% -10.65% 74.16%
 
Cost of Revenues $177.5M -- $231.9M $193.8M $243.9M
Gross Profit $162M -- $128.7M $128.3M $317.1M
Gross Profit Margin 47.72% -- 35.69% 39.83% 56.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $37.7M -- $60.3M $46.5M $66.9M
Other Inc / (Exp) $5.3M -- $9.7M -$32.2M -$2.6M
Operating Expenses $90.6M -- -$1.4M -$6.9M $320.9M
Operating Income $71.5M -- $130.1M $135.2M -$3.8M
 
Net Interest Expenses $42M -- $42.6M $41.4M $40.5M
EBT. Incl. Unusual Items $34.7M -- $97.2M $61.6M -$46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.5M -- $5.5M -$5.9M -$41M
Net Income to Company $24.2M -- $91.8M $67.5M -$5.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.2M -- $91.8M $67.5M -$5.9M
 
Basic EPS (Cont. Ops) $0.15 -- $0.57 $0.44 -$0.04
Diluted EPS (Cont. Ops) $0.15 -- $0.52 $0.41 -$0.04
Weighted Average Basic Share $157.1M -- $160.9M $154.7M $145.7M
Weighted Average Diluted Share $157.1M -- $175.1M $166.5M $145.7M
 
EBITDA $134.9M -- $205.6M $167.8M $59.3M
EBIT $76.7M -- $139.8M $103M -$6.4M
 
Revenue (Reported) $339.6M -- $360.5M $322.1M $561M
Operating Income (Reported) $71.5M -- $130.1M $135.2M -$3.8M
Operating Income (Adjusted) $76.7M -- $139.8M $103M -$6.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.9M $57.8M $43.9M $59M $72M
Revenue Growth (YoY) -100% 3.47% -24.07% 34.63% 21.99%
 
Cost of Revenues $25M $41.3M $33.5M $38.3M $43.9M
Gross Profit $9M $16.4M $10.4M $20.7M $28.2M
Gross Profit Margin 26.39% 28.42% 23.71% 35.06% 39.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.9M $19.2M $8M $13.5M $16.3M
Other Inc / (Exp) -$2.5M -$1M $403K -$1.3M $1M
Operating Expenses $22.5M -$26.6M -$2.5M $95.6M -$49.7M
Operating Income -$13.5M $43.1M $12.9M -$74.9M $77.8M
 
Net Interest Expenses $7.9M $10.5M $10.1M $10.6M $9.6M
EBT. Incl. Unusual Items -$23.9M $31.5M $3.1M -$86.8M $69.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4M -$5.4M -$6.3M -$4.3M $12.5M
Net Income to Company -$18.5M $37M $9.4M -$82.6M $56.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M $37M $9.4M -$82.6M $56.7M
 
Basic EPS (Cont. Ops) -$0.12 $0.23 $0.06 -$0.57 $0.38
Diluted EPS (Cont. Ops) -$0.12 $0.21 $0.06 -$0.57 $0.36
Weighted Average Basic Share $157.1M $160.3M $157.7M $145.3M $148.6M
Weighted Average Diluted Share $157.1M $174.8M $169.5M $145.3M $156.7M
 
EBITDA -$915K $58.4M $29.3M -$59.8M $95.7M
EBIT -$16.1M $42M $13.3M -$76.2M $78.8M
 
Revenue (Reported) $33.9M $57.8M $43.9M $59M $72M
Operating Income (Reported) -$13.5M $43.1M $12.9M -$74.9M $77.8M
Operating Income (Adjusted) -$16.1M $42M $13.3M -$76.2M $78.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.1B $374.2M $346.6M $337.3M $574M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $201.2M $224M $198.7M $249.4M
Gross Profit -- $173M $122.6M $138.6M $324.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $61.7M $49.2M $52M $69.7M
Other Inc / (Exp) $2.5M -$7.4M $11.2M -$34M -$299K
Operating Expenses -- $56.8M $22.8M $91.1M $175.6M
Operating Income -- $116.2M $99.9M $47.5M $148.9M
 
Net Interest Expenses $25.6M $34.4M $42.2M $41.9M $39.5M
EBT. Incl. Unusual Items -- $74.3M $68.8M -$28.4M $109.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $7.7M $4.6M -$3.9M -$24.2M
Net Income to Company -- $66.6M $64.2M -$24.5M $133.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $66.6M $64.2M -$24.5M $133.3M
 
Basic EPS (Cont. Ops) -- $0.42 $0.38 -$0.20 $0.90
Diluted EPS (Cont. Ops) -- $0.40 $0.33 -$0.23 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $170.7M $176.6M $78.7M $214.8M
EBIT -- $108.7M $111.1M $13.5M $148.6M
 
Revenue (Reported) $12.1B $374.2M $346.6M $337.3M $574M
Operating Income (Reported) -- $116.2M $99.9M $47.5M $148.9M
Operating Income (Adjusted) -- $108.7M $111.1M $13.5M $148.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.9M $57.8M $43.9M $59M $72M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25M $41.3M $33.5M $38.3M $43.9M
Gross Profit $9M $16.4M $10.4M $20.7M $28.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.9M $19.2M $8M $13.5M $16.3M
Other Inc / (Exp) -$2.5M -$1M $403K -$1.3M $1M
Operating Expenses $22.5M -$26.6M -$2.5M $95.6M -$49.7M
Operating Income -$13.5M $43.1M $12.9M -$74.9M $77.8M
 
Net Interest Expenses $7.9M $10.5M $10.1M $10.6M $9.6M
EBT. Incl. Unusual Items -$23.9M $31.5M $3.1M -$86.8M $69.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4M -$5.4M -$6.3M -$4.3M $12.5M
Net Income to Company -$18.5M $37M $9.4M -$82.6M $56.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M $37M $9.4M -$82.6M $56.7M
 
Basic EPS (Cont. Ops) -$0.12 $0.23 $0.06 -$0.57 $0.38
Diluted EPS (Cont. Ops) -$0.12 $0.21 $0.06 -$0.57 $0.36
Weighted Average Basic Share $157.1M $160.3M $157.7M $145.3M $148.6M
Weighted Average Diluted Share $157.1M $174.8M $169.5M $145.3M $156.7M
 
EBITDA -$915K $58.4M $29.3M -$59.8M $95.7M
EBIT -$16.1M $42M $13.3M -$76.2M $78.8M
 
Revenue (Reported) $33.9M $57.8M $43.9M $59M $72M
Operating Income (Reported) -$13.5M $43.1M $12.9M -$74.9M $77.8M
Operating Income (Adjusted) -$16.1M $42M $13.3M -$76.2M $78.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.5M $225.6M $126.8M $47.3M $198.5M
Short Term Investments -- -- -- $5.5M --
Accounts Receivable, Net $28.9M $24.3M $26.6M $39.6M $56M
Inventory $58.8M $106.9M $143M $145.7M $116.3M
Prepaid Expenses $7.5M $12.6M $10.8M $9.7M $8.7M
Other Current Assets $3.9M $1.5M $1.2M $1.6M $3.4M
Total Current Assets $133M $371.8M $308.5M $251M $394M
 
Property Plant And Equipment $48.2M $62.2M $77.4M $81.8M $88.2M
Long-Term Investments -- -- -- -- --
Goodwill $482M $1B $1B $1B $1B
Other Intangibles $473.7M $1.1B $1B $945M $898.4M
Other Long-Term Assets $1.2M $2.2M $1.8M $1.3M $1.2M
Total Assets $1.1B $2.6B $2.5B $2.3B $2.4B
 
Accounts Payable $9.9M $27.5M $36.8M $21.6M $23.5M
Accrued Expenses $6.5M $8.2M $12.4M $12.8M $12.5M
Current Portion Of Long-Term Debt $6.7M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.5M $2.7M $3.4M
Other Current Liabilities $1.5M $2.2M $1.7M $3.4M $3.7M
Total Current Liabilities $32.9M $100.5M $74.2M $55.1M $62.5M
 
Long-Term Debt $680.5M $664.1M $665.3M $666.5M $667.8M
Capital Leases -- -- -- -- --
Total Liabilities $846.8M $1.5B $1.3B $1.2B $1.3B
 
Common Stock $53M $157.2M $163.2M $165.1M $17K
Other Common Equity Adj -$3.2M -$7.1M -$25.5M -$19.7M -$39.2M
Common Equity $291.4M $1.1B $1.1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $291.4M $1.1B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $1.1B $2.6B $2.5B $2.3B $2.4B
Cash and Short Terms $22.5M $225.6M $126.8M $52.8M $198.5M
Total Debt $687.3M -- $665.3M $666.5M $667.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $153.5M $91.8M $34.4M $200.1M
Short Term Investments -- -- -- $4.3M --
Accounts Receivable, Net -- $33.3M $24.7M $38.4M $44.7M
Inventory -- $117.5M $156.3M $144.7M $122.7M
Prepaid Expenses -- $7M $10M $8.1M $7.3M
Other Current Assets -- $2.9M $1.7M $5M $4.1M
Total Current Assets -- $332.2M $286M $236.9M $385.4M
 
Property Plant And Equipment -- $60.8M $76.5M $80.8M $91M
Long-Term Investments -- -- -- -- --
Goodwill -- $1B $1B $1B $1B
Other Intangibles -- $1.1B $1B $928.5M $888.7M
Other Long-Term Assets -- $1.7M $1.7M $1.2M $750K
Total Assets -- $2.5B $2.4B $2.3B $2.4B
 
Accounts Payable -- $21.3M $25.9M $14.3M $20.1M
Accrued Expenses -- $22.1M $28.4M $23.5M $23.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $2.9M $3.4M
Other Current Liabilities -- $2.5M $926K $4M $5.5M
Total Current Liabilities -- $80.1M $71M $62.6M $73.7M
 
Long-Term Debt -- $664.4M $665.6M $666.8M $668.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.4B $1.3B $1.2B $1.2B
 
Common Stock -- $163.2M $165.1M $166.8M $17K
Other Common Equity Adj -- -$7M -$23.9M -$25.3M -$31.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.1B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity -- $2.5B $2.4B $2.3B $2.4B
Cash and Short Terms -- $153.5M $91.8M $38.7M $200.1M
Total Debt -- $664.4M $665.6M $666.8M $668.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.2M -- $91.8M $67.5M -$5.9M
Depreciation & Amoritzation $58.1M -- $65.8M $64.9M $65.7M
Stock-Based Compensation -- -- $14.6M $1.6M $12.8M
Change in Accounts Receivable $11.7M -- -$6.2M -$14.4M -$13.3M
Change in Inventories $11.2M -- -$61.9M -$2M $29.9M
Cash From Operations $70.8M -- -$40.2M $193K $188.4M
 
Capital Expenditures $7.5M -- $8.6M $9.4M $15.5M
Cash Acquisitions -$2M -- -$1.6M -- -$32.8M
Cash From Investing -$9.5M -- -$10.3M -$14.9M -$42.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $72.1M -- -- -- --
Long-Term Debt Repaid -$117.7M -- -- -$387K -$740K
Repurchase of Common Stock -- -- -$49.3M -$64.1M -$14.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$45.6M -- -$48.8M -$64.5M $8.3M
 
Beginning Cash (CF) $9.8M -- $225.6M $126.8M $47.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M -- -$99.2M -$79.2M $153.8M
Ending Cash (CF) $22.5M -- $126.8M $47.3M $198.5M
 
Levered Free Cash Flow $63.3M -- -$48.8M -$9.2M $172.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18.5M $37M $9.4M -$82.6M $56.7M
Depreciation & Amoritzation $15.1M $16.4M $16.1M $16.4M $16.9M
Stock-Based Compensation -- $5M -$3.1M $1.7M $2.7M
Change in Accounts Receivable $4M -$9.8M $1.7M $874K $11.8M
Change in Inventories -$11M -$16.8M -$13.1M $231K $2.1M
Cash From Operations -$182K -$70.9M -$31.6M $2.8M $23.7M
 
Capital Expenditures $1.7M $1.3M $2.5M $1.6M $4.8M
Cash Acquisitions -$3.6M -$1.6M -- -- -$10M
Cash From Investing -$5.3M -$3M -$2.5M -$472K -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -- -- -$172K -$251K
Repurchase of Common Stock -- -- -$864K -$14.3M -$8.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4M $529K -$864K -$14.5M -$8.4M
 
Beginning Cash (CF) $22.5M $225.6M $126.8M $47.3M $198.5M
Foreign Exchange Rate Adjustment $1.7M $1.3M -$25K -$758K $1.1M
Additions / Reductions -$6.9M -$73.3M -$34.9M -$12.1M $540K
Ending Cash (CF) $17.3M $153.5M $91.8M $34.4M $200.1M
 
Levered Free Cash Flow -$1.9M -$72.2M -$34.1M $1.2M $18.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $66.6M $64.2M -$24.5M $133.3M
Depreciation & Amoritzation -- $62M $65.5M $65.2M $66.2M
Stock-Based Compensation -- $5M $6.6M $6.4M $13.8M
Change in Accounts Receivable -- -$81.9M $5.3M -$15.2M -$2.3M
Change in Inventories -- -$22.3M -$58.3M $11.3M $31.8M
Cash From Operations -- -$38.5M -$892K $34.6M $209.3M
 
Capital Expenditures $1.7M $6.5M $9.8M $8.5M $18.8M
Cash Acquisitions -$3.6M -$9.1M -- -- -$42.8M
Cash From Investing -- -$15.6M -$9.8M -$12.9M -$57.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$559K -$819K
Repurchase of Common Stock -- -- -$50.2M -$77.5M -$8.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$3.7M -$50.2M -$78M $14.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$57.7M -$60.9M -$56.4M $166.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$44.9M -$10.6M $26.1M $190.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$18.5M $37M $9.4M -$82.6M $56.7M
Depreciation & Amoritzation $15.1M $16.4M $16.1M $16.4M $16.9M
Stock-Based Compensation -- $5M -$3.1M $1.7M $2.7M
Change in Accounts Receivable $4M -$9.8M $1.7M $874K $11.8M
Change in Inventories -$11M -$16.8M -$13.1M $231K $2.1M
Cash From Operations -$182K -$70.9M -$31.6M $2.8M $23.7M
 
Capital Expenditures $1.7M $1.3M $2.5M $1.6M $4.8M
Cash Acquisitions -$3.6M -$1.6M -- -- -$10M
Cash From Investing -$5.3M -$3M -$2.5M -$472K -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4M -- -- -$172K -$251K
Repurchase of Common Stock -- -- -$864K -$14.3M -$8.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4M $529K -$864K -$14.5M -$8.4M
 
Beginning Cash (CF) $22.5M $225.6M $126.8M $47.3M $198.5M
Foreign Exchange Rate Adjustment $1.7M $1.3M -$25K -$758K $1.1M
Additions / Reductions -$6.9M -$73.3M -$34.9M -$12.1M $540K
Ending Cash (CF) $17.3M $153.5M $91.8M $34.4M $200.1M
 
Levered Free Cash Flow -$1.9M -$72.2M -$34.1M $1.2M $18.9M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock