Financhill
Sell
22

PGY Quote, Financials, Valuation and Earnings

Last price:
$12.45
Seasonality move :
-1.7%
Day range:
$10.89 - $11.41
52-week range:
$8.20 - $19.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.80x
P/B ratio:
2.62x
Volume:
1.2M
Avg. volume:
3.5M
1-year change:
7.06%
Market cap:
$856.1M
Revenue:
$1B
EPS (TTM):
-$5.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $91.7M $445.9M $685.4M $772.8M $1B
Revenue Growth (YoY) -- 386.01% 53.73% 12.75% 29.99%
 
Cost of Revenues $49.1M $232.3M $451.1M $508.9M $597.7M
Gross Profit $42.7M $213.5M $234.3M $263.9M $406.9M
Gross Profit Margin 46.5% 47.89% 34.19% 34.14% 40.51%
 
R&D Expenses $12.3M $66.2M $150.9M $74.4M $76.6M
Selling, General & Admin $16.3M $181.9M $398.4M $253.1M $291.2M
Other Inc / (Exp) $222K -$56M -$19.1M -$156.3M -$492.6M
Operating Expenses $28.7M $248.1M $549.3M $327.5M $367.8M
Operating Income $14M -$34.5M -$315M -$63.6M $39.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $21.2M -$61.6M -$276.4M -$181.2M -$421.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $7.9M $16.4M $15.6M $24.6M
Net Income to Company $19.9M -$69.5M -$292.8M -$196.7M -$445.7M
 
Minority Interest in Earnings -$5.5M -$21.6M -$9.5M $68.3M $44.3M
Net Income to Common Excl Extra Items $14.5M -$91.2M -$302.3M -$128.4M -$401.4M
 
Basic EPS (Cont. Ops) $0.09 -$2.37 -$8.22 -$2.14 -$5.66
Diluted EPS (Cont. Ops) $0.08 -$2.37 -$8.22 -$2.14 -$5.66
Weighted Average Basic Share $56.6M $56.6M $38.3M $60M $70.9M
Weighted Average Diluted Share $56.6M $56.6M $38.3M $60M $70.9M
 
EBITDA $14.3M -$33.7M -$308.7M -$44.5M $67.9M
EBIT $14M -$34.5M -$315M -$63.6M $39.1M
 
Revenue (Reported) $91.7M $445.9M $685.4M $772.8M $1B
Operating Income (Reported) $14M -$34.5M -$315M -$63.6M $39.1M
Operating Income (Adjusted) $14M -$34.5M -$315M -$63.6M $39.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $144.3M $178.2M $210.4M $275.7M
Revenue Growth (YoY) -- -- 23.51% 18.1% 31%
 
Cost of Revenues -- $50.8M $124.7M $134.5M $158.2M
Gross Profit -- $93.4M $53.5M $75.9M $117.5M
Gross Profit Margin -- 64.77% 30.01% 36.09% 42.61%
 
R&D Expenses -- $14.9M $23.6M $17.6M $18.6M
Selling, General & Admin -- $91.2M $71.3M $55.4M $70.9M
Other Inc / (Exp) -- -$4.5M -$34.6M -$25.8M -$276.2M
Operating Expenses -- $106.1M $94.9M $72.9M $89.5M
Operating Income -- -$12.7M -$41.4M $3M $28M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$6.5M -$61.4M -$15M -$240.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$3.5M -$9.2M $5.1M $16.6M
Net Income to Company -- -- -$52.2M -$20M -$257.1M
 
Minority Interest in Earnings -- -$7.5M $18.2M $5.6M $19.2M
Net Income to Common Excl Extra Items -- -$10.5M -$34M -$14.4M -$237.9M
 
Basic EPS (Cont. Ops) -- -$0.95 -$0.60 -$0.23 -$3.31
Diluted EPS (Cont. Ops) -- -$0.95 -$0.60 -$0.23 -$3.31
Weighted Average Basic Share -- $56.6M $56.9M $61.3M $74.7M
Weighted Average Diluted Share -- $56.6M $56.9M $61.3M $74.7M
 
EBITDA -- -$12.3M -$39.2M $9M $36.3M
EBIT -- -$12.7M -$41.4M $3M $28M
 
Revenue (Reported) -- $144.3M $178.2M $210.4M $275.7M
Operating Income (Reported) -- -$12.7M -$41.4M $3M $28M
Operating Income (Adjusted) -- -$12.7M -$41.4M $3M $28M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $685.4M $772.8M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $451.1M $508.9M $597.7M
Gross Profit -- -- $234.3M $263.9M $406.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $150.9M $74.4M $76.6M
Selling, General & Admin -- -- $398.4M $253.1M $291.2M
Other Inc / (Exp) -- -$46.5M -$19.1M -$156.3M -$492.6M
Operating Expenses -- -- $549.3M $327.5M $367.8M
Operating Income -- -- -$315M -$63.6M $39.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -$276.4M -$181.2M -$421.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $16.4M $15.6M $24.6M
Net Income to Company -- -- -$292.8M -$196.7M -$445.7M
 
Minority Interest in Earnings -- -$19.5M -$9.5M $68.3M $44.3M
Net Income to Common Excl Extra Items -- -- -$302.3M -$128.4M -$401.4M
 
Basic EPS (Cont. Ops) -- -- -$10.87 -$2.15 -$5.61
Diluted EPS (Cont. Ops) -- -- -$10.87 -$2.15 -$5.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$308.7M -$44.5M $67.9M
EBIT -- -- -$315M -$63.6M $39.1M
 
Revenue (Reported) -- -- $685.4M $772.8M $1B
Operating Income (Reported) -- -- -$315M -$63.6M $39.1M
Operating Income (Adjusted) -- -- -$315M -$63.6M $39.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $364.6M $685.4M $772.8M $1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $195.1M $451.1M $508.9M $597.7M --
Gross Profit $169.4M $234.3M $263.9M $406.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.4M $150.9M $74.4M $76.6M --
Selling, General & Admin $136.9M $398.4M $253.1M $291.2M --
Other Inc / (Exp) -$46.5M -$19.1M -$156.3M -$492.6M --
Operating Expenses $172.3M $549.3M $327.5M $367.8M --
Operating Income -$2.8M -$315M -$63.6M $39.1M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$23.3M -$276.4M -$181.2M -$421.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $16.4M $15.6M $24.6M --
Net Income to Company -- -$292.8M -$196.7M -$445.7M --
 
Minority Interest in Earnings -$19.5M -$9.5M $68.3M $44.3M --
Net Income to Common Excl Extra Items -$44.5M -$302.3M -$128.4M -$401.4M --
 
Basic EPS (Cont. Ops) -$1.55 -$10.87 -$2.15 -$5.61 --
Diluted EPS (Cont. Ops) -$1.55 -$10.87 -$2.15 -$5.61 --
Weighted Average Basic Share $169.8M $191.5M $240.9M $283.7M --
Weighted Average Diluted Share $169.8M $215.2M $240.9M $283.7M --
 
EBITDA -$2.3M -$308.7M -$44.5M $67.9M --
EBIT -$2.8M -$315M -$63.6M $39.1M --
 
Revenue (Reported) $364.6M $685.4M $772.8M $1B --
Operating Income (Reported) -$2.8M -$315M -$63.6M $39.1M --
Operating Income (Adjusted) -$2.8M -$315M -$63.6M $39.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1M $190.8M $309.8M $186.5M $187.9M
Short Term Investments $57.6M $10.2M $1M $2.5M $7.8M
Accounts Receivable, Net $12.8M $32.3M $59.2M $79.5M $112.2M
Inventory -- -- -- -- --
Prepaid Expenses $410K $3.3M $7.1M $6.7M $7.6M
Other Current Assets $325K $1.6M $1.4M $3.4M $2.2M
Total Current Assets $77M $246.5M $419.8M $303.4M $351.5M
 
Property Plant And Equipment $1.5M $7.6M $92.7M $97.3M $74.9M
Long-Term Investments $110.6M $292.4M $488.9M $740.7M $778.3M
Goodwill -- -- -- $10.9M $23.1M
Other Intangibles -- -- -- $2.6M $12.8M
Other Long-Term Assets $814K $6.8M $4.9M $19.3M $21.4M
Total Assets $204.3M $590.3M $1B $1.2B $1.3B
 
Accounts Payable $581K $11.6M $1.7M $1.3M $7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $61.8M $37.7M $126.8M
Current Portion Of Capital Lease Obligations -- -- $8.5M $6.9M $6.5M
Other Current Liabilities $942K $1.9M $35M $18.2M $29M
Total Current Liabilities $4.3M $28.7M $128M $74.9M $195.5M
 
Long-Term Debt -- $37.9M $92.8M $324M $516.9M
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $105.9M $279.7M $542.6M $849.5M
 
Common Stock $106M $307M -- -- --
Other Common Equity Adj -- -- -$713K $444K -$11.5M
Common Equity $3.2M $1.3M $553.5M $559.7M $326.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $84.9M $176.1M $211.9M $106M $115.1M
Total Equity $194.1M $484.4M $765.4M $665.7M $441.5M
 
Total Liabilities and Equity $204.3M $590.3M $1B $1.2B $1.3B
Cash and Short Terms $62.6M $200.9M $310.8M $189M $195.7M
Total Debt -- $37.9M $154.6M $361.7M $643.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $190.8M $309.8M $186.5M $187.9M
Short Term Investments -- $10.2M $1M $2.5M $7.8M
Accounts Receivable, Net -- $32.3M $59.2M $79.5M $112.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $3.3M $7.1M $6.7M $7.6M
Other Current Assets -- $1.6M $1.4M $3.4M $2.2M
Total Current Assets -- $246.5M $419.8M $303.4M $351.5M
 
Property Plant And Equipment -- $7.6M $92.7M $97.3M $74.9M
Long-Term Investments -- $292.4M $488.9M $740.7M $778.3M
Goodwill -- -- -- $10.9M $23.1M
Other Intangibles -- -- -- $2.6M $12.8M
Other Long-Term Assets -- $6.8M $4.9M $19.3M $21.4M
Total Assets -- $590.3M $1B $1.2B $1.3B
 
Accounts Payable -- $11.6M $1.7M $1.3M $7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $61.8M $37.7M $126.8M
Current Portion Of Capital Lease Obligations -- -- $8.5M $6.9M $6.5M
Other Current Liabilities -- $1.9M $35M $18.2M $29M
Total Current Liabilities -- $28.7M $128M $74.9M $195.5M
 
Long-Term Debt -- $37.9M $92.8M $324M $516.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $105.9M $279.7M $542.6M $849.5M
 
Common Stock -- $307M -- -- --
Other Common Equity Adj -- -- -$713K $444K -$11.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $176.1M $211.9M $106M $115.1M
Total Equity -- $484.4M $765.4M $665.7M $441.5M
 
Total Liabilities and Equity -- $590.3M $1B $1.2B $1.3B
Cash and Short Terms -- $200.9M $310.8M $189M $195.7M
Total Debt -- $37.9M $154.6M $361.7M $643.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.9M -$69.5M -$292.8M -$196.7M -$445.7M
Depreciation & Amoritzation $290K $815K $6.3M $19.1M $28.8M
Stock-Based Compensation $156K $67.8M $241.7M $71.1M $61.5M
Change in Accounts Receivable -$19.7M -$27.6M -$46.5M -$20.7M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations $4.3M $49.8M -$40M $9.6M $66.5M
 
Capital Expenditures $1.1M $6.6M $22.4M $20.2M $23.2M
Cash Acquisitions $350K -$14.1M -$5.3M -- -$9.2M
Cash From Investing -$122.8M -$140.7M -$265.4M -$412.7M -$498.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $37.9M $181.5M $468.5M $818.5M
Long-Term Debt Repaid -- -- -$64.8M -$261.4M -$524.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $54.7M $57.5M $27.7M -$24.5M $37.5M
Cash From Financing $119.5M $289.6M $437.9M $289.1M $436.7M
 
Beginning Cash (CF) $4.9M $5.9M $204.6M $337.1M $222.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1M $198.7M $132.5M -$114M $4.6M
Ending Cash (CF) $5.9M $204.6M $337.1M $222.5M $226.5M
 
Levered Free Cash Flow $3.2M $43.2M -$62.4M -$10.6M $43.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$52.2M -$20M -$257.1M
Depreciation & Amoritzation -- -- $2.2M $6M $8.3M
Stock-Based Compensation -- -- $18.7M $13.7M $15.6M
Change in Accounts Receivable -- -- -$14.6M -$13.1M -$8.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$2.1M $18.9M $32.1M
 
Capital Expenditures -- -- $4.1M $4.6M $9.5M
Cash Acquisitions -- -- -$1K -- -$9.1M
Cash From Investing -- -- -$73.6M -$96.6M -$36M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $61.4M $44.2M $259.9M
Long-Term Debt Repaid -- -- -$20.5M -$54M -$263M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $5M -$3.7M $51.7M
Cash From Financing -- -- $46M $12.3M $48.8M
 
Beginning Cash (CF) -- -- $366.8M $284.2M $181M
Foreign Exchange Rate Adjustment -- -- -- $3.7M $594K
Additions / Reductions -- -- -$29.7M -$65.3M $44.9M
Ending Cash (CF) -- -- $337.1M $222.5M $226.5M
 
Levered Free Cash Flow -- -- -$6.3M $14.3M $22.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$292.8M -$196.7M -$445.7M
Depreciation & Amoritzation -- -- $6.3M $19.1M $28.8M
Stock-Based Compensation -- -- $241.7M $71.1M $61.5M
Change in Accounts Receivable -- -- -$46.5M -$20.7M -$24M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$40M $9.6M $66.5M
 
Capital Expenditures -- -- $22.4M $20.2M $23.2M
Cash Acquisitions -- -- -$5.3M -- -$9.2M
Cash From Investing -- -- -$265.4M -$412.7M -$498.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $181.5M $468.5M $818.5M
Long-Term Debt Repaid -- -- -$64.8M -$261.4M -$524.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $27.7M -$24.5M $37.5M
Cash From Financing -- -- $437.9M $289.1M $436.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $132.5M -$114M $4.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$62.4M -$10.6M $43.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$292.8M -$196.7M -$445.7M --
Depreciation & Amoritzation -- $6.3M $19.1M $28.8M --
Stock-Based Compensation -- $241.7M $71.1M $61.5M --
Change in Accounts Receivable -- -$46.5M -$20.7M -$24M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$40M $9.6M $66.5M --
 
Capital Expenditures -- $22.4M $20.2M $23.2M --
Cash Acquisitions -- -$5.3M -- -$9.2M --
Cash From Investing -- -$265.4M -$412.7M -$498.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $181.5M $468.5M $818.5M --
Long-Term Debt Repaid -- -$64.8M -$261.4M -$524.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $27.7M -$24.5M $37.5M --
Cash From Financing -- $437.9M $289.1M $436.7M --
 
Beginning Cash (CF) -- $1.2B $1.3B $981.6M --
Foreign Exchange Rate Adjustment -- -- -$515K -$586K --
Additions / Reductions -- $132.5M -$114M $4.6M --
Ending Cash (CF) -- $1.3B $1.2B $985.5M --
 
Levered Free Cash Flow -- -$62.4M -$10.6M $43.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock