Financhill
Sell
45

PCYO Quote, Financials, Valuation and Earnings

Last price:
$12.96
Seasonality move :
21.1%
Day range:
$12.02 - $12.99
52-week range:
$8.94 - $14.63
Dividend yield:
0%
P/E ratio:
26.65x
P/S ratio:
10.85x
P/B ratio:
2.40x
Volume:
187.3K
Avg. volume:
54.2K
1-year change:
25.19%
Market cap:
$311M
Revenue:
$28.7M
EPS (TTM):
$0.25
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $25.9M $17.1M $23M $14.6M $28.7M
Revenue Growth (YoY) 26.98% -33.77% 34.32% -36.59% 97.09%
 
Cost of Revenues $18.3M $6.4M $6.6M $6.5M $9M
Gross Profit $7.5M $10.7M $16.4M $8M $19.8M
Gross Profit Margin 29.18% 62.62% 71.18% 55.12% 68.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $5.1M $5.9M $5.5M $6.9M
Other Inc / (Exp) $5.8M $18.4M $730K $1.9M $992K
Operating Expenses $4.6M $5.5M $6.3M $6M $7.5M
Operating Income $2.9M $5.3M $10.1M $2.1M $12.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.9M $26.6M $12.7M $6.2M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $6.5M $3.1M $1.5M $4M
Net Income to Company $6.8M $20.1M $9.6M $4.7M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $20.1M $9.6M $4.7M $11.6M
 
Basic EPS (Cont. Ops) $0.28 $0.84 $0.40 $0.20 $0.48
Diluted EPS (Cont. Ops) $0.28 $0.83 $0.40 $0.19 $0.48
Weighted Average Basic Share $23.8M $23.9M $24M $24M $24.1M
Weighted Average Diluted Share $24.1M $24.1M $24.2M $24.1M $24.1M
 
EBITDA $4.7M $28.4M $14.9M $8.6M $18.2M
EBIT $2.9M $26.6M $12.8M $6.4M $16.1M
 
Revenue (Reported) $25.9M $17.1M $23M $14.6M $28.7M
Operating Income (Reported) $2.9M $5.3M $10.1M $2.1M $12.2M
Operating Income (Adjusted) $2.9M $26.6M $12.8M $6.4M $16.1M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $10M $4.9M $10.9M $3.4M $12.6M
Revenue Growth (YoY) 5.83% -51.61% 124.24% -69.04% 272.92%
 
Cost of Revenues $6.2M $1.5M $2.3M $1.6M $2.8M
Gross Profit $3.9M $3.4M $8.5M $1.8M $9.8M
Gross Profit Margin 38.45% 70.05% 78.46% 52.38% 77.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $1.4M $1.9M $1.6M $1.8M
Other Inc / (Exp) -$1.3M $182K $225K $310K $336K
Operating Expenses $1.7M $1.5M $2.1M $1.7M $2M
Operating Income $2.2M $1.9M $6.5M $44K $7.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $880K $2.4M $7.4M $1.2M $8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194K $574K $1.9M $177K $2.2M
Net Income to Company $686K $1.8M $5.6M $1.1M $6.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $686K $1.8M $5.6M $1.1M $6.6M
 
Basic EPS (Cont. Ops) $0.03 $0.07 $0.23 $0.05 $0.27
Diluted EPS (Cont. Ops) $0.03 $0.07 $0.23 $0.04 $0.27
Weighted Average Basic Share $23.9M $23.9M $24M $24.1M $24.1M
Weighted Average Diluted Share $24M $24.1M $24.1M $24.1M $24.1M
 
EBITDA $2.6M $2.9M $8.3M $1.9M $9.5M
EBIT $2.2M $2.4M $7.5M $1.3M $8.9M
 
Revenue (Reported) $10M $4.9M $10.9M $3.4M $12.6M
Operating Income (Reported) $2.2M $1.9M $6.5M $44K $7.8M
Operating Income (Adjusted) $2.2M $2.4M $7.5M $1.3M $8.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $25.9M $17.1M $23M $14.6M $28.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3M $6.4M $6.6M $6.5M $9M
Gross Profit $7.5M $10.7M $16.4M $8M $19.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $5.1M $5.9M $5.5M $6.9M
Other Inc / (Exp) $5.8M $20M $733K $1.9M $992K
Operating Expenses $4.6M $5.5M $6.3M $6M $7.5M
Operating Income $2.9M $5.3M $10.1M $2.1M $12.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.9M $27.3M $12.7M $6.2M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $6.7M $3.1M $1.5M $4M
Net Income to Company $6.8M $20.1M $9.6M $4.7M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $20.7M $9.6M $4.7M $11.6M
 
Basic EPS (Cont. Ops) $0.28 $0.87 $0.39 $0.21 $0.48
Diluted EPS (Cont. Ops) $0.28 $0.86 $0.39 $0.20 $0.48
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.7M $29.1M $14.9M $8.6M $18.2M
EBIT $2.9M $27.3M $12.8M $6.4M $16.1M
 
Revenue (Reported) $25.9M $17.1M $23M $14.6M $28.7M
Operating Income (Reported) $2.9M $5.3M $10.1M $2.1M $12.2M
Operating Income (Adjusted) $2.9M $27.3M $12.8M $6.4M $16.1M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $17.1M $23M $14.6M $28.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4M $6.6M $6.5M $9M --
Gross Profit $10.7M $16.4M $8M $19.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.1M $5.9M $5.5M $6.9M --
Other Inc / (Exp) $20M $733K $1.9M $992K --
Operating Expenses $5.5M $6.3M $6M $7.5M --
Operating Income $5.3M $10.1M $2.1M $12.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $27.3M $12.7M $6.2M $15.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $3.1M $1.5M $4M --
Net Income to Company $20.1M $9.6M $4.7M $11.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.7M $9.6M $4.7M $11.6M --
 
Basic EPS (Cont. Ops) $0.87 $0.39 $0.21 $0.48 --
Diluted EPS (Cont. Ops) $0.86 $0.39 $0.20 $0.48 --
Weighted Average Basic Share $95.6M $95.8M $96.1M $96.3M --
Weighted Average Diluted Share $96.4M $96.6M $96.5M $96.6M --
 
EBITDA $29.1M $14.9M $8.6M $18.2M --
EBIT $27.3M $12.8M $6.4M $16.1M --
 
Revenue (Reported) $17.1M $23M $14.6M $28.7M --
Operating Income (Reported) $5.3M $10.1M $2.1M $12.2M --
Operating Income (Adjusted) $27.3M $12.8M $6.4M $16.1M --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $21.8M $20.1M $34.9M $26M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.5M $2.4M $1.1M $1.5M
Inventory $481K -- -- $1.7M $3.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.1M $467K $346K $530K
Total Current Assets $26M $38.7M $37.8M $29.7M $37.9M
 
Property Plant And Equipment $60.2M $63.1M $66.9M $68.3M $67.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $451K $451K $451K $451K
Other Long-Term Assets $2M $6.1M $6.9M $9.8M $10.7M
Total Assets $89.8M $117.2M $129.2M $133.2M $147.4M
 
Accounts Payable $180K $1.8M $849K $2M $1.9M
Accrued Expenses $125K $2.4M $692K $831K $1.6M
Current Portion Of Long-Term Debt -- -- $10K $31K $64K
Current Portion Of Capital Lease Obligations $74K $84K $76K $118K $73K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2M $12.5M $10.8M $6.5M $9.3M
 
Long-Term Debt -- -- $4M $6.9M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $14.4M $16.2M $15M $17.7M
 
Common Stock $80K $80K $80K $80K $80K
Other Common Equity Adj -- -- -- -- --
Common Equity $82M $102.7M $113M $118.2M $129.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82M $102.7M $113M $118.2M $129.7M
 
Total Liabilities and Equity $89.8M $117.2M $129.2M $133.2M $147.4M
Cash and Short Terms $21.8M $20.1M $34.9M $26M $22.1M
Total Debt -- -- $4M $6.9M $6.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $21.8M $20.1M $34.9M $26M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.5M $2.4M $1.1M $1.5M
Inventory $481K -- -- $1.7M $3.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.1M $467K $346K $530K
Total Current Assets $26M $38.7M $37.8M $29.7M $37.9M
 
Property Plant And Equipment $60.2M $63.1M $66.9M $68.3M $67.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $451K $451K $451K $451K
Other Long-Term Assets $2M $6.1M $6.9M $9.8M $10.7M
Total Assets $89.8M $117.2M $129.2M $133.2M $147.4M
 
Accounts Payable $180K $1.8M $849K $2M $1.9M
Accrued Expenses $125K $2.4M $692K $831K $1.6M
Current Portion Of Long-Term Debt -- -- $10K $31K $64K
Current Portion Of Capital Lease Obligations $74K $84K $76K $118K $73K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2M $12.5M $10.8M $6.5M $9.3M
 
Long-Term Debt -- -- $4M $6.9M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $14.4M $16.2M $15M $17.7M
 
Common Stock $80K $80K $80K $80K $80K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82M $102.7M $113M $118.2M $129.7M
 
Total Liabilities and Equity $89.8M $117.2M $129.2M $133.2M $147.4M
Cash and Short Terms $21.8M $20.1M $34.9M $26M $22.1M
Total Debt -- -- $4M $6.9M $6.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $6.8M $20.1M $9.6M $4.7M $11.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $517K $497K $603K $539K $436K
Change in Accounts Receivable -$24K -$414K $6.7M -$3.3M -$10.5M
Change in Inventories $6.5M -- -- -- --
Cash From Operations $20.7M $3.5M $17.5M -$2.3M $2.2M
 
Capital Expenditures $8.6M $2.9M $5.8M $7.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$2.9M -$6.7M -$9.2M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4M $3M --
Long-Term Debt Repaid -- -- -$40K -$44K -$31K
Repurchase of Common Stock -- -- -- -- -$581K
Other Financing Activities -$5K -$2K -$2K -$111K --
Cash From Financing $45K $87K $4M $2.8M -$612K
 
Beginning Cash (CF) $4.5M $21.8M $22.4M $37.2M $28.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $647K $14.8M -$8.7M -$3.1M
Ending Cash (CF) $21.8M $22.4M $37.2M $28.5M $25.4M
 
Levered Free Cash Flow $12.1M $560K $11.6M -$10.2M -$461K
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $686K $1.8M $5.6M $1.1M $6.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $82K $93K $112K -$20K $56K
Change in Accounts Receivable -$438K $430K $16.8M $940K -$6.2M
Change in Inventories $3.9M -- -- -- --
Cash From Operations $5.5M $3.3M $29.4M $631K $3M
 
Capital Expenditures $803K $643K $2M $6.2M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$803K -$643K -$2.9M -$3.4M -$738K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3M -- --
Long-Term Debt Repaid -- -- -$40K -$36K -$8K
Repurchase of Common Stock -- -- -- -- -$142K
Other Financing Activities -$1K $1K -$1K -- --
Cash From Financing $9K $28K $3M $3M -$150K
 
Beginning Cash (CF) $17.1M $19.8M $7.8M $28.3M $23.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.7M $2.6M $29.5M $155K $2.1M
Ending Cash (CF) $21.8M $22.4M $37.2M $28.5M $25.4M
 
Levered Free Cash Flow $4.7M $2.6M $27.4M -$5.5M $2M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $6.8M $20.1M $9.6M $4.7M $11.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $517K $497K $603K $539K $436K
Change in Accounts Receivable -$24K -$414K $6.7M -$3.3M -$10.5M
Change in Inventories $6.5M -- -- -- --
Cash From Operations $20.7M $3.5M $17.5M -$2.3M $2.2M
 
Capital Expenditures $8.6M $2.9M $5.8M $7.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$2.9M -$6.7M -$9.2M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4M -- --
Long-Term Debt Repaid -- -- -$40K -$44K -$31K
Repurchase of Common Stock -- -- -- -- -$581K
Other Financing Activities -$5K -$2K -- -$111K --
Cash From Financing $45K $87K $4M $2.8M -$612K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $647K $14.8M -$8.7M -$3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12.1M $560K $11.6M -$10.2M -$461K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $20.1M $9.6M $4.7M $11.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $497K $603K $539K $436K --
Change in Accounts Receivable -$414K $6.7M -$3.3M -$10.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5M $17.5M -$2.3M $2.2M --
 
Capital Expenditures $2.9M $5.8M $7.8M $2.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$6.7M -$9.2M -$4.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4M -- -- --
Long-Term Debt Repaid -- -$40K -$44K -$31K --
Repurchase of Common Stock -- -- -- -$581K --
Other Financing Activities -$2K -$2K -$111K -- --
Cash From Financing $87K $4M $2.8M -$612K --
 
Beginning Cash (CF) $83.7M $53M $94.3M $99.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $647K $14.8M -$8.7M -$3.1M --
Ending Cash (CF) $84.3M $67.8M $85.5M $96.6M --
 
Levered Free Cash Flow $560K $11.6M -$10.2M -$461K --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock