Financhill
Sell
39

PATK Quote, Financials, Valuation and Earnings

Last price:
$78.60
Seasonality move :
9.71%
Day range:
$74.27 - $79.46
52-week range:
$67.72 - $98.90
Dividend yield:
1.95%
P/E ratio:
19.08x
P/S ratio:
0.71x
P/B ratio:
2.34x
Volume:
573.4K
Avg. volume:
386K
1-year change:
4.14%
Market cap:
$2.6B
Revenue:
$3.7B
EPS (TTM):
$4.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $4.1B $4.9B $3.5B $3.7B
Revenue Growth (YoY) 6.4% 64% 19.71% -28.96% 7.14%
 
Cost of Revenues $2B $3.3B $3.8B $2.7B $2.9B
Gross Profit $459M $801.2M $1.1B $782.2M $835.9M
Gross Profit Margin 18.46% 19.65% 21.71% 22.56% 22.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $244.8M $393.2M $490.5M $443.3M $481.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $285.6M $449.5M $563.8M $522M $577.9M
Operating Income $173.4M $351.7M $496.2M $260.2M $258M
 
Net Interest Expenses $43M $57.9M $60.8M $68.9M $79.5M
EBT. Incl. Unusual Items $130.4M $293.8M $435.4M $191.3M $178.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.3M $68.9M $107.2M $48.4M $40.2M
Net Income to Company $97.1M $224.9M $328.2M $142.9M $138.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $97.1M $224.9M $328.2M $142.9M $138.4M
 
Basic EPS (Cont. Ops) $2.85 $6.58 $9.88 $4.43 $4.25
Diluted EPS (Cont. Ops) $2.80 $6.42 $8.99 $4.33 $4.11
Weighted Average Basic Share $34.1M $34.2M $33.2M $32.3M $32.6M
Weighted Average Diluted Share $34.6M $35M $36.7M $33M $33.7M
 
EBITDA $246.6M $456.5M $626.9M $404.7M $424.6M
EBIT $173.4M $351.7M $496.2M $260.2M $258M
 
Revenue (Reported) $2.5B $4.1B $4.9B $3.5B $3.7B
Operating Income (Reported) $173.4M $351.7M $496.2M $260.2M $258M
Operating Income (Adjusted) $173.4M $351.7M $496.2M $260.2M $258M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $772.6M $1.1B $951.9M $781.2M $846.1M
Revenue Growth (YoY) 40.61% 48.52% -17.04% -17.94% 8.31%
 
Cost of Revenues $630.3M $920.5M $750.9M $602.3M $658.9M
Gross Profit $142.3M $227M $201M $178.9M $187.2M
Gross Profit Margin 18.42% 19.79% 21.12% 22.9% 22.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.9M $116.7M $114.4M $102M $122.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $80.2M $132.3M $133.4M $121.6M $147.6M
Operating Income $62.2M $94.7M $67.6M $57.3M $39.6M
 
Net Interest Expenses $11.2M $16.7M $15.8M $15.3M $19M
EBT. Incl. Unusual Items $51M $78M $51.9M $42M $20.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2M $17M $11.7M $11.2M $6M
Net Income to Company $37.8M $61M $40.2M $30.8M $14.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.8M $61M $40.2M $30.8M $14.6M
 
Basic EPS (Cont. Ops) $1.12 $1.79 $1.23 $0.96 $0.45
Diluted EPS (Cont. Ops) $1.09 $1.75 $1.12 $0.94 $0.42
Weighted Average Basic Share $33.9M $34M $32.6M $32.2M $32.6M
Weighted Average Diluted Share $34.6M $34.9M $36.2M $32.9M $34.5M
 
EBITDA $82.5M $123.2M $102.1M $93.9M $82.1M
EBIT $62.2M $94.7M $67.6M $57.3M $39.6M
 
Revenue (Reported) $772.6M $1.1B $951.9M $781.2M $846.1M
Operating Income (Reported) $62.2M $94.7M $67.6M $57.3M $39.6M
Operating Income (Adjusted) $62.2M $94.7M $67.6M $57.3M $39.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $4.1B $4.9B $3.5B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $3.3B $3.8B $2.7B $2.9B
Gross Profit $459M $801.2M $1.1B $782.2M $835.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $244.8M $393.2M $490.5M $443.3M $481.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $285.6M $449.5M $563.8M $522M $577.9M
Operating Income $173.4M $351.7M $496.2M $260.2M $258M
 
Net Interest Expenses $43M $57.9M $60.8M $68.9M $79.5M
EBT. Incl. Unusual Items $130.4M $293.8M $435.4M $191.3M $178.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.3M $68.9M $107.2M $48.4M $40.2M
Net Income to Company $97.1M $224.9M $328.2M $142.9M $138.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $97.1M $224.9M $328.2M $142.9M $138.4M
 
Basic EPS (Cont. Ops) $2.85 $6.58 $9.83 $4.43 $4.25
Diluted EPS (Cont. Ops) $2.80 $6.42 $8.96 $4.34 $4.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $246.6M $456.5M $626.9M $404.7M $424.6M
EBIT $173.4M $351.7M $496.2M $260.2M $258M
 
Revenue (Reported) $2.5B $4.1B $4.9B $3.5B $3.7B
Operating Income (Reported) $173.4M $351.7M $496.2M $260.2M $258M
Operating Income (Adjusted) $173.4M $351.7M $496.2M $260.2M $258M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.1B $4.9B $3.5B $3.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.8B $2.7B $2.9B --
Gross Profit $801.2M $1.1B $782.2M $835.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $393.2M $490.5M $443.3M $481.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $449.5M $563.8M $522M $577.9M --
Operating Income $351.7M $496.2M $260.2M $258M --
 
Net Interest Expenses $57.9M $60.8M $68.9M $79.5M --
EBT. Incl. Unusual Items $293.8M $435.4M $191.3M $178.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.9M $107.2M $48.4M $40.2M --
Net Income to Company $224.9M $328.2M $142.9M $138.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $224.9M $328.2M $142.9M $138.4M --
 
Basic EPS (Cont. Ops) $6.58 $9.83 $4.43 $4.25 --
Diluted EPS (Cont. Ops) $6.42 $8.96 $4.34 $4.12 --
Weighted Average Basic Share $136.7M $132.9M $129.1M $130.3M --
Weighted Average Diluted Share $140.1M $146.9M $132.1M $134.8M --
 
EBITDA $456.5M $626.9M $404.7M $424.6M --
EBIT $351.7M $496.2M $260.2M $258M --
 
Revenue (Reported) $4.1B $4.9B $3.5B $3.7B --
Operating Income (Reported) $351.7M $496.2M $260.2M $258M --
Operating Income (Adjusted) $351.7M $496.2M $260.2M $258M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.8M $122.8M $22.8M $11.4M $33.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $132.5M $157.2M $144.3M $136.8M $149.1M
Inventory $312.8M $614.4M $667.8M $510.1M $551.6M
Prepaid Expenses $31.5M $55.8M $34M $39.9M $49.4M
Other Current Assets -- -- -- -- $59.2M
Total Current Assets $528.1M $974.1M $909.9M $734.6M $822.6M
 
Property Plant And Equipment $369.3M $477.7M $514.2M $531.3M $585.6M
Long-Term Investments -- -- -- -- --
Goodwill $395.8M $551.4M $629.3M $637.4M $797.2M
Other Intangibles $456.3M $640.5M $720.2M $651.2M $802.9M
Other Long-Term Assets $4M $7.1M $8.8M $7.9M $12.6M
Total Assets $1.8B $2.7B $2.8B $2.6B $3B
 
Accounts Payable $105.8M $203.5M $142.9M $140.5M $187.9M
Accrued Expenses $26.9M $50.9M $45.1M $39.5M $37.9M
Current Portion Of Long-Term Debt $7.5M $7.5M $7.5M $7.5M $6.3M
Current Portion Of Capital Lease Obligations $30.9M $40.3M $44.2M $48.8M $53.7M
Other Current Liabilities $3.9M $13.8M $12.1M $6.1M $5.8M
Total Current Liabilities $227.4M $432.8M $367.2M $308.5M $353.6M
 
Long-Term Debt $810.9M $1.3B $1.3B $1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.9B $1.8B $1.5B $1.9B
 
Common Stock $180.9M $196.4M $197M $203.3M $202.4M
Other Common Equity Adj -- -$2.2M -$695K -$999K -$926K
Common Equity $559.4M $767.6M $955.2M $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $559.4M $767.6M $955.2M $1B $1.1B
 
Total Liabilities and Equity $1.8B $2.7B $2.8B $2.6B $3B
Cash and Short Terms $44.8M $122.8M $22.8M $11.4M $33.6M
Total Debt $818.4M $1.3B $1.3B $1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.8M $122.8M $22.8M $11.4M $33.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $132.5M $157.2M $144.3M $136.8M $149.1M
Inventory $312.8M $614.4M $667.8M $510.1M $551.6M
Prepaid Expenses $31.5M $55.8M $34M $39.9M $49.4M
Other Current Assets -- -- -- -- $59.2M
Total Current Assets $528.1M $974.1M $909.9M $734.6M $822.6M
 
Property Plant And Equipment $369.3M $477.7M $514.2M $531.3M $585.6M
Long-Term Investments -- -- -- -- --
Goodwill $395.8M $551.4M $629.3M $637.4M $797.2M
Other Intangibles $456.3M $640.5M $720.2M $651.2M $802.9M
Other Long-Term Assets $4M $7.1M $8.8M $7.9M $12.6M
Total Assets $1.8B $2.7B $2.8B $2.6B $3B
 
Accounts Payable $105.8M $203.5M $142.9M $140.5M $187.9M
Accrued Expenses $26.9M $50.9M $45.1M $39.5M $37.9M
Current Portion Of Long-Term Debt $7.5M $7.5M $7.5M $7.5M $6.3M
Current Portion Of Capital Lease Obligations $30.9M $40.3M $44.2M $48.8M $53.7M
Other Current Liabilities $3.9M $13.8M $12.1M $6.1M $5.8M
Total Current Liabilities $227.4M $432.8M $367.2M $308.5M $353.6M
 
Long-Term Debt $810.9M $1.3B $1.3B $1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.9B $1.8B $1.5B $1.9B
 
Common Stock $180.9M $196.4M $197M $203.3M $202.4M
Other Common Equity Adj -- -$2.2M -$695K -$999K -$926K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $559.4M $767.6M $955.2M $1B $1.1B
 
Total Liabilities and Equity $1.8B $2.7B $2.8B $2.6B $3B
Cash and Short Terms $44.8M $122.8M $22.8M $11.4M $33.6M
Total Debt $818.4M $1.3B $1.3B $1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97.1M $224.9M $328.2M $142.9M $138.4M
Depreciation & Amoritzation $73.3M $104.8M $130.8M $144.5M $166.5M
Stock-Based Compensation $16M $22.9M $21.8M $19.4M $16.8M
Change in Accounts Receivable -$29.2M -$14.4M $26.1M $8.9M $10.8M
Change in Inventories -$34.6M -$232.5M -$11.9M $162.2M -$1.9M
Cash From Operations $160.2M $252.1M $411.7M $408.7M $326.8M
 
Capital Expenditures $32.1M $66.8M $80.2M $62M $103.5M
Cash Acquisitions -$306M -$508.1M -$248.9M -$25.9M -$411.7M
Cash From Investing -$337.9M -$574.7M -$321.5M -$86.5M -$512.8M
 
Dividends Paid (Ex Special Dividend) -$23.6M -$27M -$32.9M -$42.1M -$50.2M
Special Dividend Paid
Long-Term Debt Issued $239.3M $1.5B $839.4M $488.4M $1.9B
Long-Term Debt Repaid -$104.3M -$979.4M -$901.6M -$748.7M -$1.7B
Repurchase of Common Stock -$23.1M -$48.9M -$77.1M -$18.8M -$4.7M
Other Financing Activities -$5.8M -$92.6M -$18.3M -$13.7M -$31.1M
Cash From Financing $83.1M $400.7M -$190.3M -$333.6M $208.2M
 
Beginning Cash (CF) $139.4M $44.8M $122.8M $22.8M $11.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.6M $78.1M -$100M -$11.4M $22.2M
Ending Cash (CF) $44.8M $122.8M $22.8M $11.4M $33.6M
 
Levered Free Cash Flow $128.1M $185.3M $331.6M $346.6M $223.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.8M $61M $40.2M $30.8M $14.6M
Depreciation & Amoritzation $20.3M $28.5M $34.5M $36.6M $42.5M
Stock-Based Compensation $4.8M $5.6M $6.2M $5.8M $2.4M
Change in Accounts Receivable $49.5M $128.2M $118.3M $77M $77.9M
Change in Inventories -$21.7M -$105M $73.2M $7.5M -$4.7M
Cash From Operations $47.4M $104.7M $181.9M $114.8M $102.7M
 
Capital Expenditures $9.9M $22.6M $16.8M $14.6M $53.2M
Cash Acquisitions -$182.6M -$210.4M -$96M $150K -$181K
Cash From Investing -$192.5M -$231M -$112.6M -$11.1M -$27.4M
 
Dividends Paid (Ex Special Dividend) -$6.4M -$7.5M -$9.9M -$11.9M -$13.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $231.1M $665.3M $136M $6.2M $790M
Long-Term Debt Repaid -$93.6M -$410.8M -$194.5M -$93.1M -$857.2M
Repurchase of Common Stock -$2.8M -$17M -$30.1M -$6.6M -$4.7M
Other Financing Activities -$831K -$69.5M -$1.3M -$3.5M -$9.3M
Cash From Financing $127.5M $204.3M -$99.8M -$108.8M -$94.2M
 
Beginning Cash (CF) $62.3M $44.9M $53.3M $16.5M $52.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.6M $78M -$30.4M -$5M -$19M
Ending Cash (CF) $44.8M $122.8M $22.8M $11.4M $33.6M
 
Levered Free Cash Flow $37.5M $82.1M $165.2M $100.2M $49.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97.1M $224.9M $328.2M $142.9M $138.4M
Depreciation & Amoritzation $73.3M $104.8M $130.8M $144.5M $166.5M
Stock-Based Compensation $16M $22.9M $21.8M $19.4M $16.8M
Change in Accounts Receivable -$29.2M -$14.4M $26.1M $8.9M $10.8M
Change in Inventories -$34.6M -$232.5M -$11.9M $162.2M -$1.9M
Cash From Operations $160.2M $252.1M $411.7M $408.7M $326.8M
 
Capital Expenditures $32.1M $66.8M $80.2M $62M $103.5M
Cash Acquisitions -$306M -$508.1M -$248.9M -$25.9M -$411.7M
Cash From Investing -$337.9M -$574.7M -$321.5M -$86.5M -$512.8M
 
Dividends Paid (Ex Special Dividend) -$23.6M -$27M -$32.9M -$42.1M -$50.2M
Special Dividend Paid
Long-Term Debt Issued $239.3M $1.5B $839.4M $488.4M $1.9B
Long-Term Debt Repaid -$104.3M -$979.4M -$901.6M -$748.7M -$1.7B
Repurchase of Common Stock -$23.1M -$48.9M -$77.1M -$18.8M -$4.7M
Other Financing Activities -$5.8M -$92.6M -$18.3M -$13.7M -$31.1M
Cash From Financing $83.1M $400.7M -$190.3M -$333.6M $208.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.6M $78.1M -$100M -$11.4M $22.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $128.1M $185.3M $331.6M $346.6M $223.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $224.9M $328.2M $142.9M $138.4M --
Depreciation & Amoritzation $104.8M $130.8M $144.5M $166.5M --
Stock-Based Compensation $22.9M $21.8M $19.4M $16.8M --
Change in Accounts Receivable -$14.4M $26.1M $8.9M $10.8M --
Change in Inventories -$232.5M -$11.9M $162.2M -$1.9M --
Cash From Operations $252.1M $411.7M $408.7M $326.8M --
 
Capital Expenditures $66.8M $80.2M $62M $103.5M --
Cash Acquisitions -$508.1M -$248.9M -$25.9M -$411.7M --
Cash From Investing -$574.7M -$321.5M -$86.5M -$512.8M --
 
Dividends Paid (Ex Special Dividend) -$27M -$32.9M -$42.1M -$50.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $839.4M $488.4M $1.9B --
Long-Term Debt Repaid -$979.4M -$901.6M -$748.7M -$1.7B --
Repurchase of Common Stock -$48.9M -$77.1M -$18.8M -$4.7M --
Other Financing Activities -$92.6M -$18.3M -$13.7M -$31.1M --
Cash From Financing $400.7M -$190.3M -$333.6M $208.2M --
 
Beginning Cash (CF) $154.2M $317M $104M $125.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $78.1M -$100M -$11.4M $22.2M --
Ending Cash (CF) $232.3M $217M $92.6M $147.7M --
 
Levered Free Cash Flow $185.3M $331.6M $346.6M $223.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock