Financhill
Sell
27

PINE Quote, Financials, Valuation and Earnings

Last price:
$16.19
Seasonality move :
-14.22%
Day range:
$16.10 - $16.50
52-week range:
$14.33 - $19.42
Dividend yield:
6.76%
P/E ratio:
74.64x
P/S ratio:
4.91x
P/B ratio:
0.94x
Volume:
64.5K
Avg. volume:
95K
1-year change:
-5.37%
Market cap:
$234.4M
Revenue:
$45.6M
EPS (TTM):
$0.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $19.2M $30.1M $45.2M $45.6M
Revenue Growth (YoY) -- 64.23% 56.52% 50.01% 1%
 
Cost of Revenues -- $4.9M $6.9M $9.3M $10.9M
Gross Profit -- $14.4M $23.3M $35.9M $34.7M
Gross Profit Margin -- 74.7% 77.25% 79.5% 76.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.1M $1.8M $2M $1.9M
Other Inc / (Exp) -- $287K $9.7M $33.1M $6.4M
Operating Expenses -- $12.1M $17.8M $25.5M $27.7M
Operating Income -- $2.3M $5.5M $10.4M $7M
 
Net Interest Expenses -- $1.5M $3.7M $9.5M $10.2M
EBT. Incl. Unusual Items -- $1.1M $11.5M $34M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $1.1M $11.5M $34M $3.3M
 
Minority Interest in Earnings -- -$161K -$1.5M -$4.2M -$349K
Net Income to Common Excl Extra Items -- $985K $10M $29.7M $2.9M
 
Basic EPS (Cont. Ops) -- $0.13 $1.02 $2.48 $0.21
Diluted EPS (Cont. Ops) -- $0.11 $0.89 $2.17 $0.19
Weighted Average Basic Share -- $7.6M $9.8M $12M $13.9M
Weighted Average Diluted Share -- $8.8M $11.2M $13.7M $15.6M
 
EBITDA -- $12.4M $30.7M $66.5M $38.5M
EBIT -- $2.4M $14.8M $42.9M $12.7M
 
Revenue (Reported) -- $19.2M $30.1M $45.2M $45.6M
Operating Income (Reported) -- $2.3M $5.5M $10.4M $7M
Operating Income (Adjusted) -- $2.4M $14.8M $42.9M $12.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1M $8.2M $11.5M $11.6M $13.5M
Revenue Growth (YoY) 65.21% 60.18% 40.99% 0.34% 16.62%
 
Cost of Revenues $555K $914K $2.8M $2.8M $2.9M
Gross Profit $4.5M $7.3M $8.8M $8.7M $10.6M
Gross Profit Margin 89.12% 88.81% 75.98% 75.63% 78.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.4M $509K $557K $791K
Other Inc / (Exp) $287K $544K $11.3M -$153K $3.1M
Operating Expenses $3.8M $5.7M $6.4M $7.1M $7.1M
Operating Income $733K $1.6M $2.4M $1.7M $3.5M
 
Net Interest Expenses $384K $1.1M $2.5M $2.4M $3.2M
EBT. Incl. Unusual Items $636K $1.1M $11.2M -$939K $3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $636K $1.1M $11.2M -$939K $3.4M
 
Minority Interest in Earnings -$90K -$138K -$1.4M $102K -$274K
Net Income to Common Excl Extra Items $546K $918K $9.8M -$837K $3.1M
 
Basic EPS (Cont. Ops) $0.07 $0.08 $0.82 -$0.06 $0.22
Diluted EPS (Cont. Ops) $0.06 $0.07 $0.72 -$0.06 $0.21
Weighted Average Basic Share $7.5M $11.3M $11.9M $13.9M $13.7M
Weighted Average Diluted Share $8.7M $13M $13.6M $15.6M $15M
 
EBITDA $3.7M $6.3M $19.6M $8M $12.9M
EBIT $1M $2M $13.7M $1.5M $6.5M
 
Revenue (Reported) $5.1M $8.2M $11.5M $11.6M $13.5M
Operating Income (Reported) $733K $1.6M $2.4M $1.7M $3.5M
Operating Income (Adjusted) $1M $2M $13.7M $1.5M $6.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.2M $26M $43.1M $45.7M $50M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $5.6M $9.6M $9.2M $10.6M
Gross Profit $15.2M $20.5M $33.5M $36.5M $39.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $2.3M $1.6M $3.1M $3.3M
Other Inc / (Exp) $287K $544K $36.1M $11.3M $4.7M
Operating Expenses $12.5M $16.1M $23.8M $28.7M $28.9M
Operating Income $2.6M $4.4M $9.6M $7.8M $10.6M
 
Net Interest Expenses $977K $2.8M $7.8M $10.7M $11.6M
EBT. Incl. Unusual Items $1.9M $2.1M $38M $8.4M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.9M $2.1M $38M $8.4M $3.7M
 
Minority Interest in Earnings -$131K -$281K -$4.8M -$977K -$304K
Net Income to Common Excl Extra Items $1.8M $1.8M $33.2M $7.4M $3.4M
 
Basic EPS (Cont. Ops) $0.23 $0.19 $2.83 $0.58 $0.23
Diluted EPS (Cont. Ops) $0.22 $0.17 $2.47 $0.50 $0.22
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $11.3M $18.4M $67.6M $43.9M $39.9M
EBIT $2.9M $4.5M $45.3M $18.3M $14.4M
 
Revenue (Reported) $17.2M $26M $43.1M $45.7M $50M
Operating Income (Reported) $2.6M $4.4M $9.6M $7.8M $10.6M
Operating Income (Adjusted) $2.9M $4.5M $45.3M $18.3M $14.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.9M $20.7M $33.6M $34.1M $38.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $2.4M $5.1M $6.9M $7.7M
Gross Profit $12.2M $18.3M $28.5M $27.1M $30.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.7M $3.4M $2.6M $2.9M
Other Inc / (Exp) $287K $544K $27M $5.2M $3.4M
Operating Expenses $10.5M $14.6M $20.7M $21.9M $22M
Operating Income $1.6M $3.7M $7.8M $5.2M $8.8M
 
Net Interest Expenses $977K $2.3M $6.3M $7.5M $8.9M
EBT. Incl. Unusual Items $930K $1.9M $28.4M $2.9M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $930K $1.9M $28.4M $2.9M $3.3M
 
Minority Interest in Earnings -$131K -$251K -$3.6M -$314K -$269K
Net Income to Common Excl Extra Items $799K $1.7M $24.9M $2.6M $3M
 
Basic EPS (Cont. Ops) $0.10 $0.17 $2.10 $0.19 $0.21
Diluted EPS (Cont. Ops) $0.09 $0.15 $1.83 $0.16 $0.20
Weighted Average Basic Share $22.9M $27.7M $35.4M $42M $41M
Weighted Average Diluted Share $26.6M $31.9M $40.5M $47.1M $44.7M
 
EBITDA $8.9M $14.9M $51.8M $29.5M $31.1M
EBIT $1.9M $4M $34.5M $10.2M $12M
 
Revenue (Reported) $13.9M $20.7M $33.6M $34.1M $38.4M
Operating Income (Reported) $1.6M $3.7M $7.8M $5.2M $8.8M
Operating Income (Adjusted) $1.9M $4M $34.5M $10.2M $12M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.3M $1.9M $8.9M $9M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.2M $809K
Inventory -- -- -- -- --
Prepaid Expenses $699K $706K $966K $770K $898K
Other Current Assets -- -- -- -- --
Total Current Assets $13M $2.9M $11.8M $15M $54.9M
 
Property Plant And Equipment -- -- -- $1.6M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $22.4M $36.9M $58.8M $60.4M $49.3M
Other Long-Term Assets $157K $2.5M $3.3M $3.2M $3.2M
Total Assets $164.2M $262.2M $505.5M $573.4M $564.6M
 
Accounts Payable $463K $450K $213K $17K $30K
Accrued Expenses $628K $474K $676K $1.6M $2.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6M $2.6M $4.2M $4M $6.7M
 
Long-Term Debt -- $106.8M $267.7M $267.1M $275.7M
Capital Leases -- -- -- -- --
Total Liabilities $3.5M $113.1M $277.6M $278.1M $288.9M
 
Common Stock $79K $75K $114K $134K $137K
Other Common Equity Adj -$498K -$6.2M -$4.5M $24.6M $6.9M
Common Equity $137.5M $126.8M $196.5M $261.6M $250.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.2M $22.3M $31.4M $33.8M $24.9M
Total Equity $160.7M $149.1M $227.9M $295.4M $275.6M
 
Total Liabilities and Equity $164.2M $262.2M $505.5M $573.4M $564.6M
Cash and Short Terms $12.3M $1.9M $8.9M $9M $4M
Total Debt -- $106.8M $267.7M $267.1M $275.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9M $6.7M $3.8M $6.3M $2.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $977K $1.4M $950K
Inventory -- -- -- -- --
Prepaid Expenses $187.8K $752K $833K $152K $34K
Other Current Assets -- -- -- -- --
Total Current Assets $2.8M $9.2M $18M $30.2M $119.7M
 
Property Plant And Equipment -- -- $1.7M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $35M $52.7M $59.6M $51.6M $40.6M
Other Long-Term Assets $2.2M $2.4M $3.4M $3.8M $2.9M
Total Assets $245.7M $416.3M $565.6M $557.7M $579M
 
Accounts Payable $274.6K $107K $22K $28K $19K
Accrued Expenses $2M $1.3M $2M $2.8M $3.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4M $3.7M $4.4M $5.9M $8.1M
 
Long-Term Debt $87.9M $190.2M $286.5M $249.1M $278.9M
Capital Leases -- -- -- -- --
Total Liabilities $94.8M $198.9M $297.8M $261.8M $307M
 
Common Stock $79.1K $113K $119K $138K $143K
Other Common Equity Adj -$5.6M -$11.3M $15.8M $17.7M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.3M $30.6M $33.6M $32.7M $23.7M
Total Equity $150.9M $217.4M $267.8M $295.9M $272M
 
Total Liabilities and Equity $245.7M $416.3M $565.6M $557.7M $579M
Cash and Short Terms $1.9M $6.7M $3.8M $6.3M $2.6M
Total Debt $87.9M $190.2M $286.5M $249.1M $278.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $1.1M $11.5M $34M $3.3M
Depreciation & Amoritzation -- $9.8M $15.7M $23.2M $25.3M
Stock-Based Compensation -- $268K $309K $310K $318K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $9.4M $17.2M $24.7M $25.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$113.9M -$196M -$38.8M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -$7.2M -$12.2M -$15.1M -$17.1M
Special Dividend Paid
Long-Term Debt Issued -- $115.5M $294.6M $277M $31.8M
Long-Term Debt Repaid -- -$8.7M -$162.4M -$277.8M -$23.5M
Repurchase of Common Stock -- -$5M -- -- -$14.6M
Other Financing Activities -- -$559K -$1.4M -$2.1M -$73K
Cash From Financing -- $94M $186.4M $17.7M -$11.4M
 
Beginning Cash (CF) -- $12.3M $1.9M $9.5M $13M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$10.4M $7.6M $3.5M $687K
Ending Cash (CF) -- $1.9M $9.5M $13M $13.7M
 
Levered Free Cash Flow -- $9.4M $17.2M $24.7M $25.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $636K $1.1M $11.2M -$939K $3.4M
Depreciation & Amoritzation $2.7M $4.2M $5.8M $6.4M $6.2M
Stock-Based Compensation $66K $79K $79K $79K $79K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $4.2M $4.4M $5.1M $6.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.7M -$51.4M $11.7M -$6.4M -$1.9M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$3.3M -$3.7M -$4.3M -$4.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $131.5M $60M $3.5M $44.4M
Long-Term Debt Repaid -$6.7M -$81.6M -$74.5M -$3.5M -$33.9M
Repurchase of Common Stock -- -- -- -$4.7M $56K
Other Financing Activities -$6K -$549K -$50K -$16K --
Cash From Financing $16.6M $46M -$17.5M -$9M $17.4M
 
Beginning Cash (CF) $1.2M $8.5M $17.6M $27.9M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $659K -$1.2M -$1.4M -$10.4M $21.7M
Ending Cash (CF) $1.9M $7.3M $16.2M $17.4M $28.1M
 
Levered Free Cash Flow $3.8M $4.2M $4.4M $5.1M $6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9M $2.1M $38M $8.4M $3.7M
Depreciation & Amoritzation $8.3M $13.7M $21.9M $25.2M $25.1M
Stock-Based Compensation $367.8K $298K $314K $312K $318K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $15.1M $21.7M $25.8M $27.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$103.3M -$135.4M -$105.6M -$2.2M -$30.8M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$10.5M -$14.6M -$17M -$16.4M
Special Dividend Paid
Long-Term Debt Issued $95M $237.6M $300M $59.3M $94.9M
Long-Term Debt Repaid -- -$164.4M -$203.5M -$97.3M -$65.4M
Repurchase of Common Stock -$5M -- -- -$5.1M -$10.3M
Other Financing Activities -- -- -$499K -$1.7M --
Cash From Financing $82.9M $125.7M $92.7M -$22.3M $13.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M $5.4M $8.8M $1.3M $10.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.1M $15.1M $21.7M $25.8M $27.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $930K $1.9M $28.4M $2.9M $3.3M
Depreciation & Amoritzation $6.9M $10.7M $17M $19M $18.7M
Stock-Based Compensation $201K $231K $236K $238K $238K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.4M $13.1M $17.6M $18.7M $21M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95.8M -$117.3M -$26.9M $9.7M -$7.5M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$8.6M -$11M -$13M -$12.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $95M $217.1M $222.5M $4.8M $67.9M
Long-Term Debt Repaid -$6.7M -$162.4M -$203.5M -$23M -$64.9M
Repurchase of Common Stock -$5M -- -- -$5.1M -$775K
Other Financing Activities -$10K -$1.4M -$484K -$46K -$15K
Cash From Financing $78M $109.6M $15.9M -$24M $841K
 
Beginning Cash (CF) $35.9M $11.9M $30M $104.5M $28.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M $5.4M $6.7M $4.4M $14.3M
Ending Cash (CF) $25.5M $17.3M $36.6M $108.8M $42.4M
 
Levered Free Cash Flow $7.4M $13.1M $17.6M $18.7M $21M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock