Financhill
Sell
1

PEGIY Quote, Financials, Valuation and Earnings

Last price:
$3.53
Seasonality move :
-7.38%
Day range:
$3.53 - $3.53
52-week range:
$3.53 - $3.53
Dividend yield:
0%
P/E ratio:
4.64x
P/S ratio:
0.75x
P/B ratio:
0.48x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$350.5M
Revenue:
$467.4M
EPS (TTM):
$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $324.9M $406.1M $451.9M $420.8M $467.4M
Revenue Growth (YoY) -2.83% 25% 11.29% -6.9% 11.09%
 
Cost of Revenues $196.9M $257.9M $268.3M $274.7M $319.4M
Gross Profit $128M $148.2M $183.6M $146.1M $148.1M
Gross Profit Margin 39.39% 36.49% 40.63% 34.71% 31.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.1K $180.5K $125.8K $278.7K $1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.3M $13.5M $16M $24M $24M
Operating Income $111.6M $134.7M $167.7M $122M $124.1M
 
Net Interest Expenses $30.4M $19.1M $19.8M $22.3M $37.8M
EBT. Incl. Unusual Items $108.8M $130.1M $140.4M $101.3M $94.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.2M $90.4M $73.6M $33.1M $21.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.9M $554.8K $15.7K $260.3K $2.4M
Net Income to Common Excl Extra Items $53.7M $40.2M $66.8M $68.4M $75.4M
 
Basic EPS (Cont. Ops) $1.30 $0.57 $0.67 $0.69 $0.76
Diluted EPS (Cont. Ops) $1.30 $0.57 $0.67 $0.69 $0.76
Weighted Average Basic Share $41.4M $70.3M $99.3M $99.3M $99.3M
Weighted Average Diluted Share $41.4M $70.3M $99.3M $99.3M $99.3M
 
EBITDA $126.9M $137.4M $148.2M $110.4M $122.2M
EBIT $126.9M $137.4M $148.2M $110.4M $122.2M
 
Revenue (Reported) $324.9M $406.1M $451.9M $420.8M $467.4M
Operating Income (Reported) $111.6M $134.7M $167.7M $122M $124.1M
Operating Income (Adjusted) $126.9M $137.4M $148.2M $110.4M $122.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $85.8M $110.5M $107.9M $124.4M $147.8M
Revenue Growth (YoY) -39.73% 28.82% -2.33% 15.24% 18.8%
 
Cost of Revenues $61.1M $82.7M $68.1M $82.6M $89.6M
Gross Profit $24.7M $27.8M $39.8M $41.8M $58.2M
Gross Profit Margin 28.75% 25.14% 36.88% 33.61% 39.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $57.6K $32.9K $32.5K $129.9K $33.5K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.9M $2.9M $4.1M $9.6M $4.5M
Operating Income $18.8M $24.9M $35.7M $32.3M $53.6M
 
Net Interest Expenses $7.5M $8.4M $4.7M $7.6M $8.8M
EBT. Incl. Unusual Items $18.9M $40.4M $31M $28.6M $16.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.3M $18.7M $8.4M $6M -$5.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2M $5.6K -$37.6K $75.5K $2.4M
Net Income to Common Excl Extra Items $11.6M $21.7M $22.6M $22.7M $24.1M
 
Basic EPS (Cont. Ops) $0.28 $0.22 $0.22 $0.24 $0.24
Diluted EPS (Cont. Ops) $0.28 $0.22 $0.22 $0.24 $0.24
Weighted Average Basic Share $41.4M $99.3M $99.3M $99.3M $99.3M
Weighted Average Diluted Share $41.4M $99.3M $99.3M $99.3M $99.3M
 
EBITDA $20.3M $37.1M $25.3M $30.2M $24.3M
EBIT $20.3M $37.1M $25.3M $30.2M $24.3M
 
Revenue (Reported) $85.8M $110.5M $107.9M $124.4M $147.8M
Operating Income (Reported) $18.8M $24.9M $35.7M $32.3M $53.6M
Operating Income (Adjusted) $20.3M $37.1M $25.3M $30.2M $24.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $324.9M $406.1M $451.9M $420.8M $467.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $196.9M $257.9M $268.3M $274.7M $319.4M
Gross Profit $128M $148.2M $183.6M $146.1M $148.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.1K $180.5K $125.8K $278.7K $1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.3M $13.5M $16M $24M $24M
Operating Income $111.6M $134.7M $167.7M $122M $124.1M
 
Net Interest Expenses $30.4M $19.1M $19.8M $22.3M $37.8M
EBT. Incl. Unusual Items $108.8M $130.1M $140.4M $101.3M $94.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.2M $90.4M $73.6M $33.1M $21.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.9M $554.8K $15.7K $260.3K $2.4M
Net Income to Common Excl Extra Items $53.7M $40.2M $66.8M $68.4M $75.4M
 
Basic EPS (Cont. Ops) $1.30 $0.62 $0.67 $0.69 $0.76
Diluted EPS (Cont. Ops) $1.30 $0.62 $0.67 $0.69 $0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $126.9M $137.4M $148.2M $110.4M $122.2M
EBIT $126.9M $137.4M $148.2M $110.4M $122.2M
 
Revenue (Reported) $324.9M $406.1M $451.9M $420.8M $467.4M
Operating Income (Reported) $111.6M $134.7M $167.7M $122M $124.1M
Operating Income (Adjusted) $126.9M $137.4M $148.2M $110.4M $122.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $406.1M $451.9M $420.8M $467.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $257.9M $268.3M $274.7M $319.4M --
Gross Profit $148.2M $183.6M $146.1M $148.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $180.5K $125.8K $278.7K $1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.5M $16M $24M $24M --
Operating Income $134.7M $167.7M $122M $124.1M --
 
Net Interest Expenses $19.1M $19.8M $22.3M $37.8M --
EBT. Incl. Unusual Items $130.1M $140.4M $101.3M $94.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.4M $73.6M $33.1M $21.9M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $554.8K $15.7K $260.3K $2.4M --
Net Income to Common Excl Extra Items $40.2M $66.8M $68.4M $75.4M --
 
Basic EPS (Cont. Ops) $0.62 $0.67 $0.69 $0.76 --
Diluted EPS (Cont. Ops) $0.62 $0.67 $0.69 $0.76 --
Weighted Average Basic Share $223.4M $397.1M $397.1M $397.1M --
Weighted Average Diluted Share $223.4M $397.1M $397.1M $397.1M --
 
EBITDA $137.4M $148.2M $110.4M $122.2M --
EBIT $137.4M $148.2M $110.4M $122.2M --
 
Revenue (Reported) $406.1M $451.9M $420.8M $467.4M --
Operating Income (Reported) $134.7M $167.7M $122M $124.1M --
Operating Income (Adjusted) $137.4M $148.2M $110.4M $122.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.4M $32.9M $46.3M $82.4M $53.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.3M $29.5M $25.7M $38.5M $51.4M
Inventory $32.6M $38M $36.7M $37.7M $43.8M
Prepaid Expenses $1.9M $2.8M $5.3M $12M $19.2M
Other Current Assets $5.2M $855K $387.5K $22.5K $116.1K
Total Current Assets $132.6M $163.2M $180M $242.4M $255.6M
 
Property Plant And Equipment $484.1M $619M $739M $828.7M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $21.4M $4.4M $67.8M $66.5M $5.8M
Total Assets $844.6M $1.1B $1.2B $1.4B $1.6B
 
Accounts Payable $75.1M $62.6M $59M $68.8M $81.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21M $33.5M $37.9M $48.8M $41.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $359.8M $294M $337.7M $363.5M $434.8M
 
Long-Term Debt $78.5M $42.9M $39.8M $95.7M $215.8M
Capital Leases -- -- -- -- --
Total Liabilities $632.4M $615.1M $679.4M $783.7M $926.1M
 
Common Stock $538.7M $638.1M $638.1M $638.1M $638.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $316.6M $522M $588M $655.7M $730.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$104.4M -$73.1M -$73.1M -$70.6M -$73M
Total Equity $212.2M $449M $514.9M $585.1M $657.1M
 
Total Liabilities and Equity $844.6M $1.1B $1.2B $1.4B $1.6B
Cash and Short Terms $24.4M $32.9M $46.3M $82.4M $53.6M
Total Debt $117.4M $53.9M $58.6M $127.9M $283.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.4M $32.9M $46.3M $82.4M $53.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.3M $29.5M $25.7M $38.5M $51.4M
Inventory $32.6M $38M $36.7M $37.7M $43.8M
Prepaid Expenses $1.9M $2.8M $5.3M $12M $19.2M
Other Current Assets $5.2M $855K $387.5K $22.5K $116.1K
Total Current Assets $132.6M $163.2M $180M $242.4M $255.6M
 
Property Plant And Equipment $484.1M $619M $739M $828.7M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $21.4M $4.4M $67.8M $66.5M $5.8M
Total Assets $844.6M $1.1B $1.2B $1.4B $1.6B
 
Accounts Payable $75.1M $62.6M $59M $68.8M $81.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21M $33.5M $37.9M $48.8M $41.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $359.8M $294M $337.7M $363.5M $434.8M
 
Long-Term Debt $78.5M $42.9M $39.8M $95.7M $215.8M
Capital Leases -- -- -- -- --
Total Liabilities $632.4M $615.1M $679.4M $783.7M $926.1M
 
Common Stock $538.7M $638.1M $638.1M $638.1M $638.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$104.4M -$73.1M -$73.1M -$70.6M -$73M
Total Equity $212.2M $449M $514.9M $585.1M $657.1M
 
Total Liabilities and Equity $844.6M $1.1B $1.2B $1.4B $1.6B
Cash and Short Terms $24.4M $32.9M $46.3M $82.4M $53.6M
Total Debt $117.4M $53.9M $58.6M $127.9M $283.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $80.9M $83.3M $107.2M $132.4M $273.3M
Cash Acquisitions -- -$38.2M -$14.9K -$4.3M -$34.7M
Cash From Investing -$80.9M -$184.8M -$66.7M -$131.8M -$308.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $12M $39.8M $21.6M $78.6M $338.7M
Long-Term Debt Repaid -$84M -$73.4M -$17.3M -$10.7M -$212.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.3M -$12.3M -$5.8M -$3.9M $19.9M
Cash From Financing -$116.7M $24.8M -$78.3M $7.8M $72M
 
Beginning Cash (CF) $27.2M $24.4M $32.9M $46.3M $82.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $8.4M $12.8M $36.3M -$28.4M
Ending Cash (CF) $24.4M $32.9M $46.3M $82.4M $53.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $3.7M $39.2M $22.6M $49.5M --
Cash Acquisitions $102K -- -- -- --
Cash From Investing -$3.6M -$40M -$22.6M -$44.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $31.1M --
Long-Term Debt Repaid -$17.4M -$2.6M -$4.7M -$12.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$59.9K $22.2M -$68.3K -$1.8M --
Cash From Financing -$29.9M -$1.6M -$11.7M $8.5M --
 
Beginning Cash (CF) $24.4M $32.8M $46.3M $82.4M --
Foreign Exchange Rate Adjustment $143.2K $59.3K -$236.7K $225.3K --
Additions / Reductions $10.5M $14.9M -$662.5K -$12.6M --
Ending Cash (CF) $35.1M $47.7M $45.4M $70.1M --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $80.9M $83.3M $107.2M $132.4M $273.3M
Cash Acquisitions -- -$38.2M -$14.9K -$4.3M -$34.7M
Cash From Investing -$80.9M -$184.8M -$66.7M -$131.8M -$308.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $78.6M $338.7M
Long-Term Debt Repaid -$84M -$73.4M -$17.3M -$10.7M -$212.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.3M -$12.3M -$5.8M -$3.9M $19.9M
Cash From Financing -$116.7M $24.8M -$78.3M $7.8M $72M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $8.4M $12.8M $36.3M -$28.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $3.7M $39.2M $22.6M $49.5M --
Cash Acquisitions $102K -- -- -- --
Cash From Investing -$3.6M -$40M -$22.6M -$44.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $31.1M --
Long-Term Debt Repaid -$17.4M -$2.6M -$4.7M -$12.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$59.9K $22.2M -$68.3K -$1.8M --
Cash From Financing -$29.9M -$1.6M -$11.7M $8.5M --
 
Beginning Cash (CF) $24.4M $32.8M $46.3M $82.4M --
Foreign Exchange Rate Adjustment $143.2K $59.3K -$236.7K $225.3K --
Additions / Reductions $10.5M $14.9M -$662.5K -$12.6M --
Ending Cash (CF) $35.1M $47.7M $45.4M $70.1M --
 
Levered Free Cash Flow -- -- -- -- --

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