Financhill
Sell
50

PTRRY Quote, Financials, Valuation and Earnings

Last price:
$6.81
Seasonality move :
22.79%
Day range:
$6.80 - $7.12
52-week range:
$6.32 - $10.20
Dividend yield:
0%
P/E ratio:
5.99x
P/S ratio:
2.07x
P/B ratio:
1.70x
Volume:
17.9K
Avg. volume:
10.5K
1-year change:
-31.66%
Market cap:
$5.7B
Revenue:
$2.4B
EPS (TTM):
$1.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $417.1M $373.1M $816.3M $1.2B $2.4B
Revenue Growth (YoY) 78.57% -10.55% 118.8% 51.18% 93.27%
 
Cost of Revenues $238.5M $252.1M $349.7M $408.5M $850.7M
Gross Profit $178.6M $120.9M $466.6M $825.6M $1.5B
Gross Profit Margin 42.81% 32.42% 57.16% 66.9% 64.33%
 
R&D Expenses $150.9K $92.3K $1.9M $2.9M $4.9M
Selling, General & Admin $6.4M $8.5M $4.7M $9.1M $13.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $93.4M -$42.3M $67.6M $66.1M $146.5M
Operating Income $85.2M $163.3M $399M $759.5M $1.4B
 
Net Interest Expenses $34.8M $45.4M $55.7M $85.8M $123.9M
EBT. Incl. Unusual Items $137.2M $94.8M $278.4M $710.2M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$76.4M $6.1M $30.8M $45.5M $185.3M
Net Income to Company $137.2M $94.8M $278.4M $710.2M $1.2B
 
Minority Interest in Earnings -- -$28.8K -- -- --
Net Income to Common Excl Extra Items $213.7M $88.7M $247.5M $664.6M $1B
 
Basic EPS (Cont. Ops) $0.32 $0.13 $0.30 $0.79 $1.23
Diluted EPS (Cont. Ops) $0.32 $0.13 $0.30 $0.78 $1.22
Weighted Average Basic Share $668.4M $676.7M $825.2M $843.8M $840.3M
Weighted Average Diluted Share $668.4M $685M $834.7M $851.9M $847.2M
 
EBITDA $315.2M $297.7M $491M $953.1M $1.8B
EBIT $167.1M $132.4M $327.4M $787.4M $1.4B
 
Revenue (Reported) $417.1M $373.1M $816.3M $1.2B $2.4B
Operating Income (Reported) $85.2M $163.3M $399M $759.5M $1.4B
Operating Income (Adjusted) $167.1M $132.4M $327.4M $787.4M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $91M $179.8M $378.9M $828.1M $644.8M
Revenue Growth (YoY) -9.52% 97.48% 110.79% 118.55% -22.13%
 
Cost of Revenues $59.5M $86.7M $116.8M $333.2M $383.8M
Gross Profit $31.6M $93M $262.1M $495M $261M
Gross Profit Margin 34.66% 51.76% 69.17% 59.77% 40.48%
 
R&D Expenses $19.2K $174.9K $56.9K $261.8K $143.3K
Selling, General & Admin $1.9M $1.3M $2.2M $4.8M $4.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.5M -$2.6M $18.3M $41.5M $42.8M
Operating Income $15.1M $95.7M $243.8M $453.5M $218.3M
 
Net Interest Expenses $10.3M $15.5M $25.4M $32.9M $50.8M
EBT. Incl. Unusual Items -$13.8M $32M $237.8M $434M $188.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $13.5M $86.6M $100.6M $28.4M
Net Income to Company -$13.8M $33.2M $215.5M $439.8M $141.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.6M $18.6M $151.2M $333.4M $159.9M
 
Basic EPS (Cont. Ops) -$0.03 $0.02 $0.18 $0.40 $0.19
Diluted EPS (Cont. Ops) -$0.03 $0.02 $0.18 $0.39 $0.19
Weighted Average Basic Share $675.8M $839.3M $844M $841.9M $836.8M
Weighted Average Diluted Share $675.8M $907.5M $854.7M $846.1M $839.3M
 
EBITDA $32.8M $85.8M $311.3M $644.3M $342.2M
EBIT -$5.3M $46M $260.7M $471.1M $238M
 
Revenue (Reported) $91M $179.8M $378.9M $828.1M $644.8M
Operating Income (Reported) $15.1M $95.7M $243.8M $453.5M $218.3M
Operating Income (Adjusted) -$5.3M $46M $260.7M $471.1M $238M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $335.3M $656.2M $1.4B $2B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $231.7M $317.8M $468.8M $763.4M $1.2B
Gross Profit $103.6M $338.4M $902.6M $1.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $300.6K $1.6M $3.1M $568.8K $5.5M
Selling, General & Admin $8.4M $6M $10.5M $44.9M $17.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $59.8M -$26.7M $92.3M $131M $73.1M
Operating Income $43.8M $365.1M $810.3M $1.1B $1.5B
 
Net Interest Expenses $46.4M $50.5M $73.2M $130.9M $172.7M
EBT. Incl. Unusual Items $104.4M $265.9M $726M $974.3M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35.5M $45.5M $82.6M $71.4M $394.4M
Net Income to Company $113.2M $272.2M $716.6M $1B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $139.8M $220.4M $643.4M $902.8M $956M
 
Basic EPS (Cont. Ops) $0.21 $0.30 $0.77 $1.07 $1.14
Diluted EPS (Cont. Ops) $0.21 $0.30 $0.76 $1.06 $1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $326.3M $471.2M $972.6M $1.5B $2B
EBIT $143.3M $309.2M $789.8M $1.1B $1.5B
 
Revenue (Reported) $335.3M $656.2M $1.4B $2B $2.8B
Operating Income (Reported) $43.8M $365.1M $810.3M $1.1B $1.5B
Operating Income (Adjusted) $143.3M $309.2M $789.8M $1.1B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $199.7M $493.1M $1.1B $1.8B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $148.4M $218.6M $339M $692.3M $1.1B
Gross Profit $51.4M $274.5M $714M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $66K $1.6M $2.8M $485.6K $1.1M
Selling, General & Admin $5.7M $3.3M $9.1M $44.9M $15.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.5M $40.6M $70.8M $130.2M $44.3M
Operating Income $27.9M $233.9M $643.2M $980.4M $1B
 
Net Interest Expenses $36.7M $41.6M $59M $104.3M $150.8M
EBT. Incl. Unusual Items -$48.6M $129.9M $580.1M $845.2M $969.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $43.9M $94.4M $118.4M $325.7M
Net Income to Company -$46.5M $130.9M $569.1M $863M $907.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$53.1M $86.1M $485.7M $726.7M $643.6M
 
Basic EPS (Cont. Ops) -$0.08 $0.10 $0.58 $0.86 $0.77
Diluted EPS (Cont. Ops) -$0.08 $0.10 $0.57 $0.86 $0.77
Weighted Average Basic Share $2B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2B $2.5B $2.6B $2.5B $2.5B
 
EBITDA $91.6M $275.6M $760M $1.3B $1.5B
EBIT -$17.3M $167M $631.8M $952.4M $1.1B
 
Revenue (Reported) $199.7M $493.1M $1.1B $1.8B $2.2B
Operating Income (Reported) $27.9M $233.9M $643.2M $980.4M $1B
Operating Income (Adjusted) -$17.3M $167M $631.8M $952.4M $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $114.1M $155.7M $174.2M $1.8B $481.2M
Short Term Investments $58.6M $7.3M $666.6M -- $73.8K
Accounts Receivable, Net $93.1M $74.3M $164.2M $31.5M $359.2M
Inventory $31.2M $37.4M $39M $85.7M $134.3M
Prepaid Expenses $37M $32.9M $22.8M $43.2M $44.4M
Other Current Assets -- -- -- -- --
Total Current Assets $376M $354.2M $1.1B $2B $1.1B
 
Property Plant And Equipment $759M $717.2M $713.2M $1.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $7M -- -- -- $275.9M
Other Intangibles $164.3M $184M $312.6M $535.9M $2B
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $1.3B $2.2B $3.8B $5.8B
 
Accounts Payable $21.7M $45.6M $52.4M $107M $172M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $55.4M $48.6M $19M $12.2M $46.3M
Other Current Liabilities $3.1M -- -- -- --
Total Current Liabilities $414.9M $413.4M $194.9M $262.4M $713.7M
 
Long-Term Debt $104.7M $75M $593.4M $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $826.1M $700.4M $1B $2B $3B
 
Common Stock $824.1M $639.9M $951.6M $1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $537.8M $606M $1.2B $1.9B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $188.6K $163.3K -- -- --
Total Equity $538M $606.1M $1.2B $1.9B $2.9B
 
Total Liabilities and Equity $1.4B $1.3B $2.2B $3.8B $5.8B
Cash and Short Terms $172.7M $162.9M $840.8M $1.8B $481.3M
Total Debt $408.9M $367.3M $593.5M $1.4B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $75M $359.8M $1.5B $441.9M $2.2B
Short Term Investments $16.4M $475.8M $172M $5.5M $8.6M
Accounts Receivable, Net $35.1M $53.8M $199.9M $320M $385M
Inventory $59M $71M $62.7M $131.6M $189.2M
Prepaid Expenses $28.2M $20.5M $67M $44M $268.3M
Other Current Assets -- -- -- -- --
Total Current Assets $293M $1B $2.1B $1B $3.2B
 
Property Plant And Equipment $724.9M $730M $1B $2.1B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $5M -- $5M -- $277.1M
Other Intangibles $188.5M $330.1M $519M $2.4B $2.7M
Other Long-Term Assets -- -- -$18.5K -- --
Total Assets $1.3B $2.1B $3.7B $5.7B $8B
 
Accounts Payable $50M $37.8M $61.9M $126.7M $197.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50.1M $26.2M $30.4M $41.1M $55.9M
Other Current Liabilities $3.6K -- -- -- $180
Total Current Liabilities $363.9M $226.2M $263.4M $766.1M $632.3M
 
Long-Term Debt $132.6M $594.5M $1.4B $1.3B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $801M $1.1B $2B $3.1B $4.6B
 
Common Stock $590.6M $979M $985.3M $1.1B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $183K -- -- -- --
Total Equity $451.4M $1B $1.7B $2.6B $3.3B
 
Total Liabilities and Equity $1.3B $2.1B $3.7B $5.7B $8B
Cash and Short Terms $91.4M $835.5M $1.7B $447.4M $2.2B
Total Debt $373.2M $631.5M $1.5B $1.7B $3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $137.2M $94.8M $278.4M $710.2M $1.2B
Depreciation & Amoritzation $148.1M $165.3M $163.7M $165.7M $411.6M
Stock-Based Compensation $3.4M $1.5M $5.1M $7M $18M
Change in Accounts Receivable -$91.3M $7.9M -$95.2M $146.4M -$348.5M
Change in Inventories $15.1M -$6.1M -$9.5M -$43.3M $42.8M
Cash From Operations $111.4M $316.9M $405.5M $955.6M $1.6B
 
Capital Expenditures $449.7M $168M $243.7M $723.7M $2.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$349.5M -$114.6M -$880.8M -$34.1M -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$12.1M
Special Dividend Paid
Long-Term Debt Issued $458.6M $245M $778.3M $850.8M $342.9M
Long-Term Debt Repaid -$124M -$309.9M -$552.1M -- -$264.9M
Repurchase of Common Stock -- -- -- -$3.6M -$106.3M
Other Financing Activities -$1.3M -$30.6M -$21.5M -$4.2M --
Cash From Financing $302.4M -$139.8M $487.9M $777.7M -$183.7M
 
Beginning Cash (CF) $47.4M $90M $150.3M $188.3M $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.3M $62.5M $12.6M $1.7B -$1.3B
Ending Cash (CF) $116.5M $158.6M $180.3M $1.9B $467.9M
 
Levered Free Cash Flow -$338.3M $148.9M $161.8M $231.9M -$1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$13.8M $33.2M $215.5M $439.8M $141.6M
Depreciation & Amoritzation $38M $40.7M $45.5M $175.6M $88.9M
Stock-Based Compensation $393.5K $3.2M $2M $4.8M $3.8M
Change in Accounts Receivable $6.4M -$1.1M $1.2M -$85.8M -$52M
Change in Inventories -$11.5M -$3.1M -$4.9M -$940.5K $11M
Cash From Operations $86M $137.6M $330.9M $541M $534.8M
 
Capital Expenditures $22.6M $114.2M $85.8M $259.3M $245.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.2M -$358.9M $132.6M -$263.5M -$245.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$242.5K $9.7M $354.2M $4.1M $1.2B
Long-Term Debt Repaid -$7.9M -$70.9M $4.8M -$69.7M -$182M
Repurchase of Common Stock -- -- -- -$1.2M -$4.2M
Other Financing Activities -$14.9M -$110.1K -$4.2M $4.9M $19.4M
Cash From Financing -$39.2M -$64.8M $342.3M -$128.5M $992.7M
 
Beginning Cash (CF) $59.6M $639.2M $650.4M $233.3M $1.2B
Foreign Exchange Rate Adjustment $1.6M $17.9M $152M $46.5M -$371.2M
Additions / Reductions $17.6M -$286M $805.8M $149.1M $1.3B
Ending Cash (CF) $78.7M $372.9M $1.6B $455.5M $2.1B
 
Levered Free Cash Flow $63.4M $23.4M $245.1M $281.7M $289.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $113.2M $272.2M $716.6M $1B $1.3B
Depreciation & Amoritzation $181.4M $172M $178.8M $386.5M $405M
Stock-Based Compensation -$17.7M $3.8M $5.9M $16.3M $12.5M
Change in Accounts Receivable -$45.3M -$11.7M -$141.1M -$116.1M -$200.1M
Change in Inventories -$12.8M -$7.3M $1.9M -$2.9M -$51.7M
Cash From Operations $213.4M $373.1M $787.1M $1.3B $1.7B
 
Capital Expenditures $205.1M $211.8M $593.8M $2.7B $765.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$182.3M -$619.2M -$287.2M -$2.5B -$750.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $626.1M -- $792.2M $335.4M $1.9B
Long-Term Debt Repaid -$343.5M -- -$11.2M -$69.7M -$638.2M
Repurchase of Common Stock -- -- -- -$90.9M -$59M
Other Financing Activities -$13.8M -$27M -$16.7M -$3.4M $2.7M
Cash From Financing -$19.4M $532.1M $692.1M $44.7M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $285.9M $1.2B -$1.2B $2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3M $161.3M $193.2M -$1.4B $927.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$46.5M $130.9M $569.1M $863M $907.2M
Depreciation & Amoritzation $103.5M $110.3M $125.4M $346.3M $339.6M
Stock-Based Compensation $993.7K $3.4M $4.1M $13.5M $7.9M
Change in Accounts Receivable $39.3M $19.8M -$26.1M -$288.6M -$140.2M
Change in Inventories -$21.1M -$22.3M -$10.9M $29.4M -$65.1M
Cash From Operations $233.6M $289.7M $671.3M $1B $1.2B
 
Capital Expenditures $156.5M $200.2M $550.3M $2.6B $662M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$146.5M -$651M -$57.4M -$2.6B -$662.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $167.5M $801.9M $815.8M $300.4M $1.8B
Long-Term Debt Repaid -$219.4M -$540.9M -- -$69.7M -$442.9M
Repurchase of Common Stock -- -- -- -$87.3M -$40M
Other Financing Activities -$12.6M -$9M -$4.2M -$3.5M -$796.3K
Cash From Financing -$105.2M $566.6M $770.8M $37.8M $1.2B
 
Beginning Cash (CF) $234.8M $1.4B $1.4B $2.2B $2.5B
Foreign Exchange Rate Adjustment $11.2M $12.8M $25.8M $4.6M -$20.8M
Additions / Reductions -$18.1M $205.3M $1.4B -$1.5B $1.7B
Ending Cash (CF) $209.6M $1.6B $2.8B $790.2M $4.2B
 
Levered Free Cash Flow $77.2M $89.5M $121M -$1.6B $491.4M

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
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock