Financhill
Sell
20

PEGIY Quote, Financials, Valuation and Earnings

Last price:
$3.53
Seasonality move :
0%
Day range:
$3.53 - $3.53
52-week range:
$3.53 - $3.53
Dividend yield:
0%
P/E ratio:
4.61x
P/S ratio:
0.79x
P/B ratio:
0.50x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$350.5M
Revenue:
$420.8M
EPS (TTM):
$0.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $334.3M $324.9M $406.1M $451.9M $420.8M
Revenue Growth (YoY) 22.26% -2.83% 25% 11.29% -6.9%
 
Cost of Revenues $176.7M $196.9M $257.9M $268.3M $274.7M
Gross Profit $157.6M $128M $148.2M $183.6M $146.1M
Gross Profit Margin 47.14% 39.39% 36.49% 40.63% 34.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $128.1K $180.5K $125.8K $278.7K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.3M $16.3M $13.5M $16M $24M
Operating Income $141.3M $111.6M $134.7M $167.7M $122M
 
Net Interest Expenses $29M $30.4M $19.1M $19.8M $22.3M
EBT. Incl. Unusual Items $88.6M $108.8M $130.1M $140.4M $101.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64M $50.2M $90.4M $73.6M $33.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $3.5M -$4.9M $554.8K $15.7K $260.3K
Net Income to Common Excl Extra Items $28M $53.7M $40.2M $66.8M $68.4M
 
Basic EPS (Cont. Ops) $0.68 $1.30 $0.57 $0.67 $0.69
Diluted EPS (Cont. Ops) $0.68 $1.30 $0.57 $0.67 $0.69
Weighted Average Basic Share $41.4M $41.4M $70.3M $99.3M $99.3M
Weighted Average Diluted Share $41.4M $41.4M $70.3M $99.3M $99.3M
 
EBITDA $113.6M $126.9M $137.4M $148.2M $110.4M
EBIT $113.6M $126.9M $137.4M $148.2M $110.4M
 
Revenue (Reported) $334.3M $324.9M $406.1M $451.9M $420.8M
Operating Income (Reported) $141.3M $111.6M $134.7M $167.7M $122M
Operating Income (Adjusted) $113.6M $126.9M $137.4M $148.2M $110.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90.2M $129.3M $113.8M $104.9M $117.8M
Revenue Growth (YoY) 19.2% 43.38% -11.96% -7.81% 12.24%
 
Cost of Revenues $55.5M $83.4M $69.4M $68.4M $92.5M
Gross Profit $34.7M $45.9M $44.4M $36.5M $25.3M
Gross Profit Margin 38.44% 35.47% 39% 34.77% 21.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.6K -$54.9K $49.7K $66.7K $582.2K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7M $2.4M $3.5M $4.7M $8.9M
Operating Income $31M $43.4M $40.9M $31.8M $16.4M
 
Net Interest Expenses $7.9M $2.9M $4.3M $4.9M $11.8M
EBT. Incl. Unusual Items $18.8M $37.4M $34.9M $29.2M $35.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $31.2M $16.6M $10M $17.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $693.2K -$498.9K $39.6K -$153.2K -$9.2K
Net Income to Common Excl Extra Items $14.7M $5.7M $18.3M $19.1M $17.7M
 
Basic EPS (Cont. Ops) $0.36 $0.10 $0.20 $0.18 $0.18
Diluted EPS (Cont. Ops) $0.36 $0.10 $0.20 $0.18 $0.18
Weighted Average Basic Share $41.4M $41.4M $99.3M $99.3M $99.3M
Weighted Average Diluted Share $41.4M $41.4M $99.3M $99.3M $99.3M
 
EBITDA $22.7M $40.3M $45M $31.8M $44M
EBIT $22.7M $40.3M $45M $31.8M $44M
 
Revenue (Reported) $90.2M $129.3M $113.8M $104.9M $117.8M
Operating Income (Reported) $31M $43.4M $40.9M $31.8M $16.4M
Operating Income (Adjusted) $22.7M $40.3M $45M $31.8M $44M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $381.4M $381.4M $454.5M $404.3M $444M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $196M $236.3M $282.9M $260.3M $312.3M
Gross Profit $185.4M $145.1M $171.6M $144.1M $131.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $920.5K $205.2K $126.1K $181.4K $1.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.3M $16.5M $14.8M $18.5M $29M
Operating Income $170.2M $128.5M $156.8M $125.5M $102.7M
 
Net Interest Expenses $33.9M $18.3M $23.5M $19.5M $36.6M
EBT. Incl. Unusual Items $140.4M $108.5M $149.8M $103.7M $106.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75M $81M $84M $35.5M $33M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7.3M $2.6M $58.9K $147.3K $109.7K
Net Income to Common Excl Extra Items $58.1M $30.1M $65.9M $68.3M $74M
 
Basic EPS (Cont. Ops) $1.41 $0.68 $0.67 $0.67 $0.77
Diluted EPS (Cont. Ops) $1.41 $0.68 $0.67 $0.67 $0.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $167.6M $120.6M $159.9M $105.5M $128.1M
EBIT $167.6M $120.6M $159.9M $105.5M $128.1M
 
Revenue (Reported) $381.4M $381.4M $454.5M $404.3M $444M
Operating Income (Reported) $170.2M $128.5M $156.8M $125.5M $102.7M
Operating Income (Adjusted) $167.6M $120.6M $159.9M $105.5M $128.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $239.1M $295.6M $344M $296.4M $319.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135.8M $175.2M $200.2M $192.1M $229.8M
Gross Profit $103.3M $120.4M $143.8M $104.3M $89.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.5K $147.6K $93.2K $148.9K $1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.4M $10.6M $11.9M $14.5M $19.4M
Operating Income $92.9M $109.8M $131.9M $89.8M $70.5M
 
Net Interest Expenses $22.9M $10.8M $15.1M $14.8M $29M
EBT. Incl. Unusual Items $89.9M $89.7M $109.3M $72.7M $78.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.9M $71.7M $65.2M $27.2M $27M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7M $549.2K $53.3K $184.9K $34.2K
Net Income to Common Excl Extra Items $42M $18.5M $44.1M $45.7M $51.3M
 
Basic EPS (Cont. Ops) $1.02 $0.40 $0.45 $0.45 $0.53
Diluted EPS (Cont. Ops) $1.02 $0.40 $0.45 $0.45 $0.53
Weighted Average Basic Share $124.1M $124.1M $297.9M $297.9M $297.9M
Weighted Average Diluted Share $124.1M $124.1M $297.9M $297.9M $297.9M
 
EBITDA $106.6M $100.4M $122.9M $80.2M $97.9M
EBIT $106.6M $100.4M $122.9M $80.2M $97.9M
 
Revenue (Reported) $239.1M $295.6M $344M $296.4M $319.7M
Operating Income (Reported) $92.9M $109.8M $131.9M $89.8M $70.5M
Operating Income (Adjusted) $106.6M $100.4M $122.9M $80.2M $97.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $27.2M $24.4M $32.9M $46.3M $82.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.5M $29.3M $29.5M $25.7M $38.5M
Inventory $32.3M $32.6M $38M $36.7M $37.7M
Prepaid Expenses $7.8M $1.9M $2.8M $5.3M $12M
Other Current Assets -- $5.2M $855K $387.5K $22.5K
Total Current Assets $141.1M $132.6M $163.2M $180M $242.4M
 
Property Plant And Equipment $323.7M $484.1M $619M $739M $828.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2M $21.4M $4.4M $67.8M $66.5M
Total Assets $679.4M $844.6M $1.1B $1.2B $1.4B
 
Accounts Payable $52.8M $75.1M $62.6M $59M $68.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $21M $33.5M $37.9M $48.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $401.8M $359.8M $294M $337.7M $363.5M
 
Long-Term Debt $46.7M $78.5M $42.9M $39.8M $95.7M
Capital Leases -- -- -- -- --
Total Liabilities $573.3M $632.4M $615.1M $679.4M $783.7M
 
Common Stock $538.7M $538.7M $638.1M $638.1M $638.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $215.5M $316.6M $522M $588M $655.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$109.4M -$104.4M -$73.1M -$73.1M -$70.6M
Total Equity $106.1M $212.2M $449M $514.9M $585.1M
 
Total Liabilities and Equity $679.4M $844.6M $1.1B $1.2B $1.4B
Cash and Short Terms $27.2M $24.4M $32.9M $46.3M $82.4M
Total Debt $172.4M $117.4M $53.9M $58.6M $127.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $22.5M $25.8M $52.9M $38.6M $82.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $31M $33.3M $46.8M $40.7M $40.7M
Inventory $33.2M $37.8M $36.9M $37.1M $38.3M
Prepaid Expenses $3.4M $31.3M $4.8M $12M $38.5M
Other Current Assets -- $864.3K $246.9K $84.1K $145.5K
Total Current Assets $133.7M $198.9M $208.8M $195.3M $442.5M
 
Property Plant And Equipment $508.5M $603.2M $749.7M $748.5M $873M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $3.8M $3.6M $3.2M -$113.3K
Total Assets $889.3M $1.1B $1.2B $1.2B $1.5B
 
Accounts Payable $75.4M $53M $60.8M $70M $75M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $25.4M $33.9M $38.5M $37.6M $38.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $414.1M $340.5M $377.2M $371.6M $389.9M
 
Long-Term Debt $73.3M $17.1M $45M $21.4M $166M
Capital Leases -- -- -- -- --
Total Liabilities $686.6M $641M $735.3M $667M $845M
 
Common Stock $538.7M $638.1M $638.1M $638.1M $638.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$102.4M -$73.1M -$73.1M -$73.3M -$70.7M
Total Equity $202.7M $427.6M $492.6M $559.9M $635.9M
 
Total Liabilities and Equity $889.3M $1.1B $1.2B $1.2B $1.5B
Cash and Short Terms $22.5M $25.8M $52.9M $38.6M $82.5M
Total Debt $126.5M $27.1M $64.9M $45M $221.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $90M $80.9M $83.3M $107.2M $132.4M
Cash Acquisitions -- -- -$38.2M -$14.9K -$4.3M
Cash From Investing -$90.1M -$80.9M -$184.8M -$66.7M -$128.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $12M $39.8M $21.6M $78.6M
Long-Term Debt Repaid -$73.1M -$84M -$73.4M -$17.3M -$10.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6M -$7.3M -$12.3M -$5.8M -$6.8M
Cash From Financing -$70.5M -$116.7M $24.8M -$78.3M $4.9M
 
Beginning Cash (CF) $60.8M $27.2M $24.4M $32.9M $46.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.5M -$2.8M $8.4M $12.8M $36.3M
Ending Cash (CF) $27.2M $24.4M $32.9M $46.3M $82.4M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $24.6M $24.9M $58.8M $24.8M -$39.3M
Cash Acquisitions -- -$43.5M -- -$4.3M --
Cash From Investing -$24.6M -$68.4M -$58M -$29M $39.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $24.1K -- -- --
Long-Term Debt Issued $2.2M -- $16.9M -- $120.7M
Long-Term Debt Repaid -$17.2M -$79.4M -$4.5M -$4.7M -$120M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10M $11.7M $6.2M -$2.3M $10.1M
Cash From Financing -$37.9M $41.7M -$374K -$19.7M -$7.6M
 
Beginning Cash (CF) $23M $22.4M $38.4M $51.1M $75.6M
Foreign Exchange Rate Adjustment $269.4K -$45.8K $104.8K $67.4K -$811.5K
Additions / Reductions -$772.6K $3.4M $14.4M -$12.5M $7.7M
Ending Cash (CF) $22.5M $25.8M $52.9M $38.6M $82.5M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $114.5M $79.3M $145M $63.7M $161.7M
Cash Acquisitions -- -$43.5M $5.3M -$4.3M -$1.5M
Cash From Investing -$114.3M -$122.8M -$203M -$27.4M -$155.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $4.7M $330.6M
Long-Term Debt Repaid -$102.8M -$122.5M $14.1M -$19.9M -$146M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.7M $15M $10.6M -$43.3M -$23.6M
Cash From Financing -$139.8M -$7.2M -$1.6M -$127.9M $107.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.9M $3.4M $26.9M -$14.4M $43.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $69.9M $68.3M $129.9M $86.4M $115.7M
Cash Acquisitions -- -$43.5M -$14.9K -$4.3M -$1.5M
Cash From Investing -$69.9M -$111.8M -$129.9M -$90.7M -$117.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- $24.1K -- -- --
Long-Term Debt Issued $2.2M $6.8M $16.9M -- $252M
Long-Term Debt Repaid -$60.5M -$98.9M -$11.4M -$14.1M -$149.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1M $13.2M $36.1M -$1.4M -$18.2M
Cash From Financing -$97.9M $11.6M -$14.9M -$64.5M $38.3M
 
Beginning Cash (CF) $78.5M $81.9M $118.9M $142.8M $228.1M
Foreign Exchange Rate Adjustment $249.9K $72.2K $403.3K -$236.2K -$118.3K
Additions / Reductions -$4.9M $1.3M $19.7M -$7.5M $153.6K
Ending Cash (CF) $73.8M $83.3M $139M $135.1M $228.1M
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock