Financhill
Sell
36

PUBM Quote, Financials, Valuation and Earnings

Last price:
$9.74
Seasonality move :
-3%
Day range:
$9.40 - $9.81
52-week range:
$9.07 - $25.36
Dividend yield:
0%
P/E ratio:
42.43x
P/S ratio:
1.87x
P/B ratio:
1.71x
Volume:
1M
Avg. volume:
635.1K
1-year change:
-58.91%
Market cap:
$473.6M
Revenue:
$291.3M
EPS (TTM):
$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $148.7M $226.9M $256.4M $267M $291.3M
Revenue Growth (YoY) 30.63% 52.55% 12.99% 4.15% 9.08%
 
Cost of Revenues $41.2M $58.3M $81.5M $99.2M $101M
Gross Profit $107.6M $168.6M $174.9M $167.8M $190.2M
Gross Profit Margin 72.31% 74.3% 68.21% 62.84% 65.31%
 
R&D Expenses $12.3M $15.9M $20.8M $26.7M $33.3M
Selling, General & Admin $63.6M $93.9M $113.5M $139M $153M
Other Inc / (Exp) -$712K $5.7M -$5.3M -$359K $5.4M
Operating Expenses $75.8M $109.8M $134.3M $165.7M $186.3M
Operating Income $31.8M $58.8M $40.5M $2M $3.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.6M $64.8M $37.5M $10.5M $17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $8.2M $8.8M $1.6M $5.3M
Net Income to Company $26.6M $56.6M $28.7M $8.9M $12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.6M $56.6M $28.7M $8.9M $12.5M
 
Basic EPS (Cont. Ops) $0.51 $1.13 $0.55 $0.17 $0.25
Diluted EPS (Cont. Ops) $0.46 $1.00 $0.50 $0.16 $0.23
Weighted Average Basic Share $12.6M $50.2M $52.3M $51.8M $49.2M
Weighted Average Diluted Share $17.1M $56.6M $56.9M $56M $54.3M
 
EBITDA $47.5M $81.9M $74.8M $46.8M $49.3M
EBIT $31.8M $58.8M $40.5M $2M $3.9M
 
Revenue (Reported) $148.7M $226.9M $256.4M $267M $291.3M
Operating Income (Reported) $31.8M $58.8M $40.5M $2M $3.9M
Operating Income (Adjusted) $31.8M $58.8M $40.5M $2M $3.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $56.2M $75.6M $74.3M $84.6M $85.5M
Revenue Growth (YoY) 63.53% 34.34% -1.67% 13.87% 1.07%
 
Cost of Revenues $11.5M $16.9M $23M $24.2M $24.9M
Gross Profit $44.8M $58.7M $51.3M $60.4M $60.6M
Gross Profit Margin 79.64% 77.63% 69.1% 71.39% 70.84%
 
R&D Expenses $3M $4.1M $5.9M $6.8M $7.8M
Selling, General & Admin $19.6M $26.5M $28.9M $33.1M $37.9M
Other Inc / (Exp) -$580K $5.5M -$878K $117K $2M
Operating Expenses $22.6M $30.7M $34.8M $40M $45.8M
Operating Income $22.2M $28M $16.5M $20.4M $14.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $21.7M $33.7M $16.8M $23M $18.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $5.5M $4M $4.3M $4.5M
Net Income to Company $18.8M $28.2M $12.8M $18.7M $13.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.8M $28.2M $12.8M $18.7M $13.9M
 
Basic EPS (Cont. Ops) $0.39 $0.55 $0.24 $0.37 $0.29
Diluted EPS (Cont. Ops) $0.34 $0.50 $0.22 $0.34 $0.26
Weighted Average Basic Share $49M $51.5M $52.6M $50.6M $48M
Weighted Average Diluted Share $49M $56.8M $56.9M $67.7M $68.3M
 
EBITDA $26.4M $35M $27.2M $31.5M $26.2M
EBIT $22.2M $28M $16.5M $20.4M $14.8M
 
Revenue (Reported) $56.2M $75.6M $74.3M $84.6M $85.5M
Operating Income (Reported) $22.2M $28M $16.5M $20.4M $14.8M
Operating Income (Adjusted) $22.2M $28M $16.5M $20.4M $14.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $148.7M $226.9M $256.4M $267M $291.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.2M $58.3M $81.5M $99.2M $101M
Gross Profit $107.6M $168.6M $174.9M $167.8M $190.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.3M $15.9M $20.8M $26.7M $33.3M
Selling, General & Admin $63.6M $93.9M $113.5M $139M $153M
Other Inc / (Exp) -$712K $5.7M -$5.3M -$359K $5.4M
Operating Expenses $75.8M $109.8M $134.3M $165.7M $186.3M
Operating Income $31.8M $58.8M $40.5M $2M $3.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.6M $64.8M $37.5M $10.5M $17.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $8.2M $8.8M $1.6M $5.3M
Net Income to Company $26.6M $56.6M $28.7M $8.9M $12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.6M $56.6M $28.7M $8.9M $12.5M
 
Basic EPS (Cont. Ops) $0.54 $1.12 $0.54 $0.18 $0.26
Diluted EPS (Cont. Ops) $0.49 $1.01 $0.50 $0.15 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $47.5M $81.9M $74.8M $46.8M $49.3M
EBIT $31.8M $58.8M $40.5M $2M $3.9M
 
Revenue (Reported) $148.7M $226.9M $256.4M $267M $291.3M
Operating Income (Reported) $31.8M $58.8M $40.5M $2M $3.9M
Operating Income (Adjusted) $31.8M $58.8M $40.5M $2M $3.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $226.9M $256.4M $267M $291.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $58.3M $81.5M $99.2M $101M --
Gross Profit $168.6M $174.9M $167.8M $190.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.9M $20.8M $26.7M $33.3M --
Selling, General & Admin $93.9M $113.5M $139M $153M --
Other Inc / (Exp) $5.7M -$5.3M -$359K $5.4M --
Operating Expenses $109.8M $134.3M $165.7M $186.3M --
Operating Income $58.8M $40.5M $2M $3.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64.8M $37.5M $10.5M $17.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.2M $8.8M $1.6M $5.3M --
Net Income to Company $56.6M $28.7M $8.9M $12.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56.6M $28.7M $8.9M $12.5M --
 
Basic EPS (Cont. Ops) $1.12 $0.54 $0.18 $0.26 --
Diluted EPS (Cont. Ops) $1.01 $0.50 $0.15 $0.23 --
Weighted Average Basic Share $200.7M $209.1M $207.1M $196.9M --
Weighted Average Diluted Share $226.5M $227.6M $228.5M $223M --
 
EBITDA $81.9M $74.8M $46.8M $49.3M --
EBIT $58.8M $40.5M $2M $3.9M --
 
Revenue (Reported) $226.9M $256.4M $267M $291.3M --
Operating Income (Reported) $58.8M $40.5M $2M $3.9M --
Operating Income (Adjusted) $58.8M $40.5M $2M $3.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $81.2M $82.5M $92.4M $78.5M $100.5M
Short Term Investments $19.8M $77.1M $82M $96.8M $40.1M
Accounts Receivable, Net $219.5M $286.9M $314.3M $375.5M $424.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.6M $14.2M $14.8M $11.1M $10.1M
Total Current Assets $327.1M $460.7M $503.5M $562M $575.5M
 
Property Plant And Equipment $30M $71.8M $97.4M $81.8M $102.9M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $6.3M $29.6M $29.6M $29.6M
Other Intangibles -- -- $8.3M $5.9M $4.3M
Other Long-Term Assets $7.1M $10.9M $2.4M $2.1M $2.3M
Total Assets $371.2M $550.2M $642.2M $695.2M $739.5M
 
Accounts Payable $176.7M $244.3M $277.4M $347.7M $386.6M
Accrued Expenses $1.5M $1.5M $4.3M $6.9M $6.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.9M $5.7M $6.2M $5.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $191.6M $267M $302M $379.6M $418.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $195.8M $293M $330M $399M $462.3M
 
Common Stock $6K $6K $6K $6K $6K
Other Common Equity Adj $1K -$36K -$9K -$4K -$636K
Common Equity $175.4M $257.2M $312.2M $296.2M $277.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $175.4M $257.2M $312.2M $296.2M $277.3M
 
Total Liabilities and Equity $371.2M $550.2M $642.2M $695.2M $739.5M
Cash and Short Terms $101M $159.6M $174.4M $175.3M $140.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $81.2M $82.5M $92.4M $78.5M $100.5M
Short Term Investments $19.8M $77.1M $82M $96.8M $40.1M
Accounts Receivable, Net $219.5M $286.9M $314.3M $375.5M $424.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.6M $14.2M $14.8M $11.1M $10.1M
Total Current Assets $327.1M $460.7M $503.5M $562M $575.5M
 
Property Plant And Equipment $30M $71.8M $97.4M $81.8M $102.9M
Long-Term Investments -- -- -- -- --
Goodwill $6.3M $6.3M $29.6M $29.6M $29.6M
Other Intangibles -- -- $8.3M $5.9M $4.3M
Other Long-Term Assets $7.1M $10.9M $2.4M $2.1M $2.3M
Total Assets $371.2M $550.2M $642.2M $695.2M $739.5M
 
Accounts Payable $176.7M $244.3M $277.4M $347.7M $386.6M
Accrued Expenses $1.5M $1.5M $4.3M $6.9M $6.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.9M $5.7M $6.2M $5.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $191.6M $267M $302M $379.6M $418.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $195.8M $293M $330M $399M $462.3M
 
Common Stock $6K $6K $6K $6K $6K
Other Common Equity Adj $1K -$36K -$9K -$4K -$636K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $175.4M $257.2M $312.2M $296.2M $277.3M
 
Total Liabilities and Equity $371.2M $550.2M $642.2M $695.2M $739.5M
Cash and Short Terms $101M $159.6M $174.4M $175.3M $140.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.6M $56.6M $28.7M $8.9M $12.5M
Depreciation & Amoritzation $15.7M $23.1M $34.2M $44.8M $45.4M
Stock-Based Compensation $3.6M $14.1M $20.6M $28.9M $37.7M
Change in Accounts Receivable -$102.2M -$67.4M -$24.4M -$75.7M -$49.3M
Change in Inventories -- -- -- -- --
Cash From Operations $24.3M $88.7M $87.2M $81.1M $73.4M
 
Capital Expenditures $31.4M $39.4M $48.9M $28.3M $38.5M
Cash Acquisitions -- -- -$28.1M -- --
Cash From Investing -$29.9M -$96.7M -$81.4M -$39M $22.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$10K -$119K -$126K -$131K
Repurchase of Common Stock -$3K -$858K -- -$59.3M -$75.3M
Other Financing Activities $4.3M -- -- -- -$2.1M
Cash From Financing $52.5M $9.4M $4M -$56M -$73.5M
 
Beginning Cash (CF) $34.3M $81.2M $82.5M $92.4M $78.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.9M $1.3M $9.9M -$13.9M $22.3M
Ending Cash (CF) $81.2M $82.5M $92.4M $78.5M $100.5M
 
Levered Free Cash Flow -$7.1M $49.3M $38.3M $52.8M $34.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.8M $28.2M $12.8M $18.7M $13.9M
Depreciation & Amoritzation $4.2M $7.1M $10.7M $11M $11.4M
Stock-Based Compensation $1.1M $3.6M $5.5M $7.3M $9.4M
Change in Accounts Receivable -$79M -$58.5M -$37M -$84.1M -$48M
Change in Inventories -- -- -- -- --
Cash From Operations $8.6M $28.5M $19.4M $28.7M $18M
 
Capital Expenditures $12.9M $9.8M $12.3M $9.1M $9.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.1M -$39.6M $20.2M -$31.3M $12.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$10K -$31K -$33K -$33K
Repurchase of Common Stock -$2K -$806K -- -$17.8M -$9.9M
Other Financing Activities $1.9M $805K -- -- --
Cash From Financing $50M $4.3M $662K -$16.6M -$8.9M
 
Beginning Cash (CF) $40.6M $89.4M $52.2M $97.7M $78.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.6M -$6.9M $40.2M -$19.2M $21.9M
Ending Cash (CF) $81.2M $82.5M $92.4M $78.5M $100.5M
 
Levered Free Cash Flow -$4.3M $18.7M $7M $19.5M $8.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $26.6M $56.6M $28.7M $8.9M $12.5M
Depreciation & Amoritzation $15.7M $23.1M $34.2M $44.8M $45.4M
Stock-Based Compensation $3.6M $14.1M $20.6M $28.9M $37.7M
Change in Accounts Receivable -$102.2M -$67.4M -$24.4M -$75.7M -$49.3M
Change in Inventories -- -- -- -- --
Cash From Operations $24.3M $88.7M $87.2M $81.1M $73.4M
 
Capital Expenditures $31.4M $39.4M $48.9M $28.3M $38.5M
Cash Acquisitions -- -- -$28.1M -- --
Cash From Investing -$29.9M -$96.7M -$81.4M -$39M $22.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$10K -$119K -$126K -$131K
Repurchase of Common Stock -$3K -$858K -- -$59.3M -$75.3M
Other Financing Activities -- -- -- -- -$2.1M
Cash From Financing $52.5M $9.4M $4M -$56M -$73.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.9M $1.3M $9.9M -$13.9M $22.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.1M $49.3M $38.3M $52.8M $34.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $56.6M $28.7M $8.9M $12.5M --
Depreciation & Amoritzation $23.1M $34.2M $44.8M $45.4M --
Stock-Based Compensation $14.1M $20.6M $28.9M $37.7M --
Change in Accounts Receivable -$67.4M -$24.4M -$75.7M -$49.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $88.7M $87.2M $81.1M $73.4M --
 
Capital Expenditures $39.4M $48.9M $28.3M $38.5M --
Cash Acquisitions -- -$28.1M -- -- --
Cash From Investing -$96.7M -$81.4M -$39M $22.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10K -$119K -$126K -$131K --
Repurchase of Common Stock -$858K -- -$59.3M -$75.3M --
Other Financing Activities -- -- -- -$2.1M --
Cash From Financing $9.4M $4M -$56M -$73.5M --
 
Beginning Cash (CF) $337.8M $261M $374.9M $311.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $9.9M -$13.9M $22.3M --
Ending Cash (CF) $339.1M $270.9M $361M $333.1M --
 
Levered Free Cash Flow $49.3M $38.3M $52.8M $34.9M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

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 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock