Financhill
Buy
65

PUMP Quote, Financials, Valuation and Earnings

Last price:
$10.10
Seasonality move :
9.98%
Day range:
$9.80 - $10.17
52-week range:
$6.54 - $10.17
Dividend yield:
0%
P/E ratio:
26.47x
P/S ratio:
0.73x
P/B ratio:
1.23x
Volume:
1.4M
Avg. volume:
2M
1-year change:
19.09%
Market cap:
$1B
Revenue:
$1.6B
EPS (TTM):
-$1.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $789.2M $874.5M $1.3B $1.6B
Revenue Growth (YoY) 20.4% -61.54% 10.81% 46.33% 27.41%
 
Cost of Revenues $1.6B $737.6M $795.6M $1B $1.3B
Gross Profit $436.7M $51.7M $78.9M $268.8M $317.7M
Gross Profit Margin 21.28% 6.55% 9.02% 21% 19.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.1M $86.8M $82.9M $111.8M $114.4M
Other Inc / (Exp) -$110.9M -$97M -$63.8M -$148M -$82.5M
Operating Expenses $105.1M $86.8M $82.9M $111.8M $114.4M
Operating Income $331.6M -$35.1M -$4.1M $157M $203.4M
 
Net Interest Expenses $7.1M $2.4M $614K $1.6M $5.3M
EBT. Incl. Unusual Items $213.5M -$134.5M -$68.4M $7.4M $115.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.5M -$27.5M -$14.3M $5.4M $29.9M
Net Income to Company $163M -$107M -$54.2M $2M $85.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $163M -$107M -$54.2M $2M $85.6M
 
Basic EPS (Cont. Ops) $1.62 -$1.06 -$0.53 $0.02 $0.76
Diluted EPS (Cont. Ops) $1.57 -$1.06 -$0.53 $0.02 $0.76
Weighted Average Basic Share $100.5M $100.8M $102.7M $105.9M $113M
Weighted Average Diluted Share $103.8M $100.8M $102.7M $106.9M $113.4M
 
EBITDA $365.9M $21.2M $65.6M $137.1M $301.7M
EBIT $220.6M -$132.1M -$67.8M $9M $120.8M
 
Revenue (Reported) $2.1B $789.2M $874.5M $1.3B $1.6B
Operating Income (Reported) $331.6M -$35.1M -$4.1M $157M $203.4M
Operating Income (Adjusted) $220.6M -$132.1M -$67.8M $9M $120.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $133.7M $250.1M $333M $423.8M $360.9M
Revenue Growth (YoY) -75.32% 87.05% 33.15% 27.26% -14.85%
 
Cost of Revenues $137.1M $222.2M $265.7M $337.9M $321.9M
Gross Profit -$3.3M $27.9M $67.3M $86M $39M
Gross Profit Margin -2.51% 11.15% 20.21% 20.28% 10.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.8M $21.3M $28.2M $28.6M $28.4M
Other Inc / (Exp) -$11.6M -$12.7M -$26.1M -$10.8M -$187.2M
Operating Expenses $21.8M $21.3M $28.2M $28.6M $28.4M
Operating Income -$25.2M $6.5M $39.1M $57.4M $10.7M
 
Net Interest Expenses $137K $143K $237K $1.2M $1.9M
EBT. Incl. Unusual Items -$36.9M -$6.3M $12.8M $45.4M -$178.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.7M -$1.3M $2.8M $10.6M -$41.4M
Net Income to Company -$29.2M -$5.1M $10M $34.8M -$137.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.2M -$5.1M $10M $34.8M -$137.1M
 
Basic EPS (Cont. Ops) -$0.29 -$0.05 $0.10 $0.31 -$1.32
Diluted EPS (Cont. Ops) -$0.29 -$0.05 $0.10 $0.31 -$1.32
Weighted Average Basic Share $100.9M $103.3M $104.4M $112.3M $104.1M
Weighted Average Diluted Share $100.9M $103.3M $105.1M $112.7M $104.1M
 
EBITDA $703K $27.3M $54.6M $91.9M -$122.2M
EBIT -$36.8M -$6.2M $13M $46.6M -$176.5M
 
Revenue (Reported) $133.7M $250.1M $333M $423.8M $360.9M
Operating Income (Reported) -$25.2M $6.5M $39.1M $57.4M $10.7M
Operating Income (Adjusted) -$36.8M -$6.2M $13M $46.6M -$176.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $782.8M $1.2B $1.6B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $931.2M $726.2M $975.1M $1.2B $1.3B
Gross Profit $138.5M $56.5M $201.7M $385.9M $168.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.2M $78.8M $108.9M $113.1M $115.5M
Other Inc / (Exp) -$85.9M -$79.2M -$126.7M -$115.8M -$211.8M
Operating Expenses $98.2M $78.8M $108.9M $113.1M $115.5M
Operating Income $40.3M -$22.2M $92.9M $272.8M $52.8M
 
Net Interest Expenses $3.7M $653K $1.2M $3.6M $8.2M
EBT. Incl. Unusual Items -$49.3M -$102.1M -$35M $153.4M -$167.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.1M -$24M -$3.8M $37.6M -$29.3M
Net Income to Company -$40.2M -$78.1M -$31.2M $115.8M -$137.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.2M -$78.1M -$31.2M $115.8M -$137.9M
 
Basic EPS (Cont. Ops) -$0.40 -$0.77 -$0.31 $1.03 -$1.33
Diluted EPS (Cont. Ops) -$0.41 -$0.77 -$0.31 $1.03 -$1.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $111.2M $34.3M $119.9M $289.3M $61.2M
EBIT -$45.7M -$101.4M -$33.8M $157M -$159M
 
Revenue (Reported) $1.1B $782.8M $1.2B $1.6B $1.5B
Operating Income (Reported) $40.3M -$22.2M $92.9M $272.8M $52.8M
Operating Income (Adjusted) -$45.7M -$101.4M -$33.8M $157M -$159M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $634.9M $628.4M $930.8M $1.3B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $586.5M $575.2M $754.6M $995.5M $986.1M
Gross Profit $48.4M $53.3M $176.2M $287.1M $137.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.1M $59.1M $85M $86.4M $87.5M
Other Inc / (Exp) -$57.1M -$39.3M -$102.3M -$63.9M -$193.1M
Operating Expenses $67.1M $59.1M $85M $86.4M $87.5M
Operating Income -$18.7M -$5.8M $91.1M $200.7M $50.2M
 
Net Interest Expenses $2.2M $478K $1M $3M $5.9M
EBT. Incl. Unusual Items -$78M -$45.6M -$12.2M $133.9M -$148.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.1M -$11.6M -$1.2M $31.1M -$28M
Net Income to Company -$62.9M -$34M -$11M $102.7M -$120.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.9M -$34M -$11M $102.7M -$120.8M
 
Basic EPS (Cont. Ops) -$0.63 -$0.33 -$0.11 $0.90 -$1.17
Diluted EPS (Cont. Ops) -$0.63 -$0.33 -$0.11 $0.90 -$1.17
Weighted Average Basic Share $302.4M $307.2M $312.3M $341.9M $319M
Weighted Average Diluted Share $302.4M $307.2M $314.7M $342.8M $319.4M
 
EBITDA $42.1M $55.1M $109.4M $261.6M $21.1M
EBIT -$75.8M -$45.1M -$11.1M $136.9M -$142.9M
 
Revenue (Reported) $634.9M $628.4M $930.8M $1.3B $1.1B
Operating Income (Reported) -$18.7M -$5.8M $91.1M $200.7M $50.2M
Operating Income (Adjusted) -$75.8M -$45.1M -$11.1M $136.9M -$142.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $149M $68.8M $111.9M $88.9M $33.4M
Short Term Investments -- -- -- $10.3M $7.7M
Accounts Receivable, Net $212.2M $84.2M $128.1M $215.9M $237M
Inventory $2.4M $2.7M $3.9M $5M $17.7M
Prepaid Expenses $10.8M $11.2M $6.8M $8.6M $14.6M
Other Current Assets $1.1M $782K $297K $38K $353K
Total Current Assets $375.6M $167.7M $251.1M $328.8M $310.8M
 
Property Plant And Equipment $1B $881.2M $808.9M $925.9M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $9.4M -- -- $23.6M $23.6M
Other Intangibles -- -- -- $56.3M $50.6M
Other Long-Term Assets $2.6M $1.8M $1.3M $1.2M $2.1M
Total Assets $1.4B $1.1B $1.1B $1.3B $1.5B
 
Accounts Payable $193.1M $79.2M $152.6M $234.3M $161.4M
Accrued Expenses $18.4M $11.2M $6.8M $14.7M $15.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.1M $334K $369K $854K $34.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $233M $104.2M $173.8M $284.2M $271.1M
 
Long-Term Debt $130M -- -- $30M $45M
Capital Leases -- -- -- -- --
Total Liabilities $466.8M $180M $234.9M $381.8M $481.9M
 
Common Stock $101K $101K $103K $114K $109K
Other Common Equity Adj -- -- -- -- --
Common Equity $969.3M $870.8M $826.3M $954M $998.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $969.3M $870.8M $826.3M $954M $998.4M
 
Total Liabilities and Equity $1.4B $1.1B $1.1B $1.3B $1.5B
Cash and Short Terms $149M $68.8M $111.9M $99.1M $41.1M
Total Debt $130M -- -- $30M $45M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $54.3M $84.6M $43.2M $54.3M $46.6M
Short Term Investments -- -- $8.5M $8.2M $7.4M
Accounts Receivable, Net $94.7M $149.7M $210.5M $260.8M $225.8M
Inventory $1.8M $3.5M $3.9M $15.9M $16.7M
Prepaid Expenses $6.2M $5.2M $4M $8.8M $9.5M
Other Current Assets $117K $14K $30M $2.1M $1M
Total Current Assets $157.1M $242.9M $300.2M $350M $306.8M
 
Property Plant And Equipment $937.1M $854.4M $842.1M $1B $879.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $23.6M $26.8M
Other Intangibles -- -- -- $52M $65.2M
Other Long-Term Assets $2M $1.4M $1.3M $2.2M $2M
Total Assets $1.1B $1.1B $1.1B $1.5B $1.3B
 
Accounts Payable $71.6M $167.1M $187.4M $194.6M $128.6M
Accrued Expenses $24.4M $24.6M $65.9M $65.3M $73.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $326K $360K $490K $13.9M $52.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $96.3M $192M $253.8M $273.8M $254.9M
 
Long-Term Debt -- -- -- $45M $45M
Capital Leases -- -- -- -- --
Total Liabilities $184.4M $255.9M $313.1M $444.9M $447.3M
 
Common Stock $101K $103K $104K $111K $103K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $911.8M $842.8M $830.5M $1B $833M
 
Total Liabilities and Equity $1.1B $1.1B $1.1B $1.5B $1.3B
Cash and Short Terms $54.3M $84.6M $51.7M $62.5M $54M
Total Debt -- -- -- $45M $45M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $163M -$107M -$54.2M $2M $85.6M
Depreciation & Amoritzation $145.3M $153.3M $133.4M $128.1M $180.9M
Stock-Based Compensation $7.8M $9.1M $11.5M $21.9M $14.5M
Change in Accounts Receivable -$10.2M $127.5M -$43.7M -$66.9M -$12.4M
Change in Inventories $3.9M -$293K -$1.2M $124K -$6M
Cash From Operations $455.3M $139.1M $154.7M $300.4M $374.7M
 
Capital Expenditures $502.9M $100.6M $143.5M $319.7M $370.9M
Cash Acquisitions -- -- -- -$38.6M -$22.2M
Cash From Investing -$495.3M -$94.2M -$104.3M -$349.7M -$384.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $110M -- -- $30M $30M
Long-Term Debt Repaid -$50.3M -$130M -- -- -$19.7M
Repurchase of Common Stock -- -- -- -- -$51.7M
Other Financing Activities -$4.5M $4.9M -$11.3M -$4.7M -$4.7M
Cash From Financing $56.3M -$125.2M -$7.3M $26.3M -$46.1M
 
Beginning Cash (CF) $132.7M $149M $68.8M $111.9M $88.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.3M -$80.3M $43.1M -$23.1M -$55.5M
Ending Cash (CF) $149M $68.8M $111.9M $88.9M $33.4M
 
Levered Free Cash Flow -$47.6M $38.5M $11.2M -$19.3M $3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$29.2M -$5.1M $10M $34.8M -$137.1M
Depreciation & Amoritzation $37.5M $33.5M $41.6M $45.4M $54.3M
Stock-Based Compensation $2.5M $3M $3.3M $3.3M $4.6M
Change in Accounts Receivable -$29.1M -$11.5M -$28.5M -$9.7M -$4.8M
Change in Inventories $956K -$836K -$451K $2.3M $2M
Cash From Operations $21.1M $47.8M $71.6M $118.1M $34.7M
 
Capital Expenditures $5.8M $35.5M $102.6M $97M $40.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M -$34.6M -$98.4M -$91M -$39.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$15.9M -$4.5M
Repurchase of Common Stock -- -- -- -$18.8M -$10.2M
Other Financing Activities -$13K -$1.4M -$57K -$123K -$551K
Cash From Financing -$13K -$1.3M $165K -$34.8M -$15.3M
 
Beginning Cash (CF) $37.3M $72.7M $69.8M $62.1M $66.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.9M $11.9M -$26.6M -$7.8M -$20.3M
Ending Cash (CF) $54.3M $84.6M $43.2M $54.3M $46.6M
 
Levered Free Cash Flow $15.3M $12.3M -$31M $21.1M -$6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$40.2M -$78.1M -$31.2M $115.8M -$137.9M
Depreciation & Amoritzation $156.9M $135.7M $153.7M $132.3M $220.2M
Stock-Based Compensation $8.5M $11.5M $21.2M $14.4M $16.8M
Change in Accounts Receivable $180.2M -$54.8M -$60.9M -$29.4M $54.3M
Change in Inventories $1K -$1.6M -$467K -$4.4M -$535K
Cash From Operations $265.7M $130.4M $220.4M $430.5M $284.1M
 
Capital Expenditures $195.1M $101.8M $303M $393.3M $162.6M
Cash Acquisitions -- -- -- -- -$43.3M
Cash From Investing -$189.9M -$97.6M -$258.7M -$422.6M -$202M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$130.1M -- -- -$15.9M -$16.8M
Repurchase of Common Stock -- -- -- -$36.3M -$71.2M
Other Financing Activities -$598K -$5.8M -$4.7M -$4.7M -$1.9M
Cash From Financing -$130.7M -$2.4M -$3.1M $3.1M -$89.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54.9M $30.3M -$41.4M $11.1M -$7.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $70.6M $28.6M -$82.6M $37.3M $121.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$62.9M -$34M -$11M $102.7M -$120.8M
Depreciation & Amoritzation $117.8M $100.3M $120.6M $124.7M $164M
Stock-Based Compensation $6M $8.4M $18.1M $10.6M $13M
Change in Accounts Receivable $117.1M -$65.2M -$82.4M -$44.8M $21.9M
Change in Inventories $587K -$747K $6K -$4.5M $962K
Cash From Operations $118M $109.3M $175M $305.1M $214.4M
 
Capital Expenditures $86.5M $87.7M $247.2M $320.7M $112.4M
Cash Acquisitions -- -- -- -- -$21M
Cash From Investing -$82.2M -$85.5M -$240M -$312.8M -$130.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $30M --
Long-Term Debt Repaid -$130M -- -- -$15.9M -$13.1M
Repurchase of Common Stock -- -- -- -$36.3M -$55.7M
Other Financing Activities -$598K -$11.2M -$4.7M -$4.7M -$1.8M
Cash From Financing -$130.6M -$7.9M -$3.7M -$26.8M -$70.6M
 
Beginning Cash (CF) $330.1M $197.3M $252.5M $195.8M $146.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.8M $15.8M -$68.7M -$34.5M $13.2M
Ending Cash (CF) $235.3M $213.2M $183.8M $161.2M $159.9M
 
Levered Free Cash Flow $31.5M $21.6M -$72.2M -$15.7M $102M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.14% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 3.17% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 9.13% over the past day.

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

Show me the best stock