Financhill
Sell
34

PCYO Quote, Financials, Valuation and Earnings

Last price:
$10.03
Seasonality move :
-0.14%
Day range:
$10.07 - $10.25
52-week range:
$9.49 - $14.63
Dividend yield:
0%
P/E ratio:
18.58x
P/S ratio:
8.99x
P/B ratio:
1.80x
Volume:
48.6K
Avg. volume:
44.6K
1-year change:
-6.84%
Market cap:
$246M
Revenue:
$28.7M
EPS (TTM):
$0.55
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $25.9M $17.1M $23M $14.6M $28.7M
Revenue Growth (YoY) 26.98% -33.77% 34.32% -36.59% 97.09%
 
Cost of Revenues $18.3M $6.4M $6.6M $6.5M $9M
Gross Profit $7.5M $10.7M $16.4M $8M $19.8M
Gross Profit Margin 29.18% 62.62% 71.18% 55.12% 68.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $5.1M $5.9M $5.5M $6.9M
Other Inc / (Exp) $5.8M $18.4M $730K $1.9M $992K
Operating Expenses $4.6M $5.5M $6.3M $6M $7.5M
Operating Income $2.9M $5.3M $10.1M $2.1M $12.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.9M $26.6M $12.7M $6.2M $15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $6.5M $3.1M $1.5M $4M
Net Income to Company $6.8M $20.1M $9.6M $4.7M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $20.1M $9.6M $4.7M $11.6M
 
Basic EPS (Cont. Ops) $0.28 $0.84 $0.40 $0.20 $0.48
Diluted EPS (Cont. Ops) $0.28 $0.83 $0.40 $0.19 $0.48
Weighted Average Basic Share $23.8M $23.9M $24M $24M $24.1M
Weighted Average Diluted Share $24.1M $24.1M $24.2M $24.1M $24.1M
 
EBITDA $4.7M $28.4M $14.9M $8.6M $18.2M
EBIT $2.9M $26.6M $12.8M $6.4M $16.1M
 
Revenue (Reported) $25.9M $17.1M $23M $14.6M $28.7M
Operating Income (Reported) $2.9M $5.3M $10.1M $2.1M $12.2M
Operating Income (Adjusted) $2.9M $26.6M $12.8M $6.4M $16.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $2.7M $3.2M $6.9M $7.6M $5.1M
Revenue Growth (YoY) 44.11% 19.54% 115.85% 10.54% -32.4%
 
Cost of Revenues $940K $1.4M $2.2M $2.7M $1.9M
Gross Profit $1.7M $1.8M $4.7M $4.9M $3.3M
Gross Profit Margin 64.74% 56.26% 67.93% 63.99% 63.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $1.1M $805K $1.6M $1.8M
Other Inc / (Exp) $170K $180K $102K $397K $1.1M
Operating Expenses $1.4M $1.2M $916K $1.8M $1.9M
Operating Income $328K $624K $3.8M $3.1M $1.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $782K $1.1M $4.4M $3.9M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158K $246K $1.1M $1M $737K
Net Income to Company $79K $837K $3.3M $2.8M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $624K $837K $3.3M $2.8M $2.3M
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.14 $0.12 $0.09
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.14 $0.12 $0.09
Weighted Average Basic Share $23.9M $24M $24.1M $24.1M $24.1M
Weighted Average Diluted Share $24.2M $24.1M $24.2M $24.1M $24.1M
 
EBITDA $1.2M $1.6M $5M $4.5M $3.6M
EBIT $782K $1.1M $4.5M $4M $3.1M
 
Revenue (Reported) $2.7M $3.2M $6.9M $7.6M $5.1M
Operating Income (Reported) $328K $624K $3.8M $3.1M $1.3M
Operating Income (Adjusted) $782K $1.1M $4.5M $4M $3.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $22.3M $17M $22.1M $19.6M $27.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1M $5.7M $7.3M $7.8M $9.2M
Gross Profit $11.2M $11.2M $14.8M $11.7M $18.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.4M $5.3M $5.8M $6.7M $8.1M
Other Inc / (Exp) $18.5M $690K $1.8M $966K $6.3M
Operating Expenses $5.7M $5.7M $6.3M $7.2M $8.7M
Operating Income $5.5M $5.5M $8.5M $4.5M $9.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $25.8M $7.7M $12.4M $8M $18.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $1.8M $3.2M $2M $4.5M
Net Income to Company $19M $5.9M $9.2M $6.1M $13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.5M $5.9M $9.2M $6.1M $13.6M
 
Basic EPS (Cont. Ops) $0.83 $0.23 $0.39 $0.26 $0.55
Diluted EPS (Cont. Ops) $0.82 $0.23 $0.39 $0.25 $0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.8M $9.5M $15M $10.6M $20.7M
EBIT $27.1M $7.7M $12.6M $8.4M $18.5M
 
Revenue (Reported) $22.3M $17M $22.1M $19.6M $27.4M
Operating Income (Reported) $5.5M $5.5M $8.5M $4.5M $9.5M
Operating Income (Adjusted) $27.1M $7.7M $12.6M $8.4M $18.5M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $12.3M $12.1M $11.2M $16.2M $14.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9M $4.3M $4.9M $6.2M $6.4M
Gross Profit $7.3M $7.8M $6.3M $10M $8.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $4M $3.9M $5.1M $6.3M
Other Inc / (Exp) $19.8M $508K $1.5M $656K $6M
Operating Expenses $4M $4.2M $4.2M $5.5M $6.7M
Operating Income $3.3M $3.6M $2M $4.5M $1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.9M $5.3M $5M $6.8M $9.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $1.2M $1.3M $1.8M $2.3M
Net Income to Company $18.3M $4M $3.6M $5M $7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.8M $4M $3.6M $5M $7M
 
Basic EPS (Cont. Ops) $0.80 $0.16 $0.16 $0.21 $0.28
Diluted EPS (Cont. Ops) $0.79 $0.16 $0.16 $0.21 $0.28
Weighted Average Basic Share $71.7M $71.8M $72.1M $72.3M $72.2M
Weighted Average Diluted Share $72.3M $72.5M $72.4M $72.4M $72.5M
 
EBITDA $26.2M $6.7M $6.7M $8.7M $11.3M
EBIT $24.9M $5.3M $5.1M $7.1M $9.6M
 
Revenue (Reported) $12.3M $12.1M $11.2M $16.2M $14.9M
Operating Income (Reported) $3.3M $3.6M $2M $4.5M $1.7M
Operating Income (Adjusted) $24.9M $5.3M $5.1M $7.1M $9.6M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $21.8M $20.1M $34.9M $26M $22.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.5M $2.4M $1.1M $1.5M
Inventory $481K -- -- $1.7M $3.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.1M $467K $346K $530K
Total Current Assets $26M $38.7M $37.8M $29.7M $37.9M
 
Property Plant And Equipment $60.2M $63.1M $66.9M $68.3M $67.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $451K $451K $451K $451K
Other Long-Term Assets $2M $6.1M $6.9M $9.8M $10.7M
Total Assets $89.8M $117.2M $129.2M $133.2M $147.4M
 
Accounts Payable $180K $1.8M $849K $2M $1.9M
Accrued Expenses $125K $2.4M $692K $831K $1.6M
Current Portion Of Long-Term Debt -- -- $10K $31K $64K
Current Portion Of Capital Lease Obligations $74K $84K $76K $118K $73K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.2M $12.5M $10.8M $6.5M $9.3M
 
Long-Term Debt -- -- $4M $6.9M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $14.4M $16.2M $15M $17.7M
 
Common Stock $80K $80K $80K $80K $80K
Other Common Equity Adj -- -- -- -- --
Common Equity $82M $102.7M $113M $118.2M $129.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $82M $102.7M $113M $118.2M $129.7M
 
Total Liabilities and Equity $89.8M $117.2M $129.2M $133.2M $147.4M
Cash and Short Terms $21.8M $20.1M $34.9M $26M $22.1M
Total Debt -- -- $4M $6.9M $6.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $19.8M $5.4M $26M $20.4M $14.4M
Short Term Investments -- -- -- $171K --
Accounts Receivable, Net $1.9M $1.2M $2.7M $2.3M $1.3M
Inventory $616K $652K $721K $5.2M $8.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $528K $690K $392K $580K $781K
Total Current Assets $22.9M $24M $30M $28.6M $25.2M
 
Property Plant And Equipment $60.9M $64.8M $68.2M $67.2M $72.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $451K $451K $451K --
Other Long-Term Assets $2.4M $5.8M $6.5M $10.6M $12.6M
Total Assets $109.1M $115.4M $128.2M $140.4M $151.7M
 
Accounts Payable $208K $2.4M $905K $3.3M $2.6M
Accrued Expenses $281K $497K $148K $1.1M $1.2M
Current Portion Of Long-Term Debt -- $12K $10K $34K $346K
Current Portion Of Capital Lease Obligations $82K $58K $78K $71K $11K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.4M $5.3M $6.1M $9M $7.2M
 
Long-Term Debt -- $988K $3.9M $6.9M $6.5M
Capital Leases -- -- -- -- --
Total Liabilities $8.3M $8.1M $11M $17.2M $15.1M
 
Common Stock $80K $80K $80K $80K $80K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $100.8M $107.3M $117.2M $123.2M $136.7M
 
Total Liabilities and Equity $109.1M $115.4M $128.2M $140.4M $151.7M
Cash and Short Terms $19.8M $5.4M $26M $20.5M $14.4M
Total Debt -- $1M $4M $6.9M $6.9M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $6.8M $20.1M $9.6M $4.7M $11.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $517K $497K $603K $539K $436K
Change in Accounts Receivable -$24K -$414K $6.7M -$3.3M -$10.5M
Change in Inventories $6.5M -- -- -- --
Cash From Operations $20.7M $3.5M $17.5M -$2.3M $2.2M
 
Capital Expenditures $8.6M $2.9M $5.8M $7.8M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.4M -$2.9M -$6.7M -$9.2M -$4.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4M $3M --
Long-Term Debt Repaid -- -- -$40K -$44K -$31K
Repurchase of Common Stock -- -- -- -- -$581K
Other Financing Activities -$5K -$2K -$2K -$111K --
Cash From Financing $45K $87K $4M $2.8M -$612K
 
Beginning Cash (CF) $4.5M $21.8M $22.4M $37.2M $28.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M $647K $14.8M -$8.7M -$3.1M
Ending Cash (CF) $21.8M $22.4M $37.2M $28.5M $25.4M
 
Levered Free Cash Flow $12.1M $560K $11.6M -$10.2M -$461K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $79K $837K $3.3M $2.8M $2.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $91K $120K $98K $55K $29K
Change in Accounts Receivable $20.9M -$9.6M -$915K -$1.8M $2M
Change in Inventories -- -- -- -- --
Cash From Operations $280K $1.8M $4.9M $892K -$428K
 
Capital Expenditures $1.3M $1.2M -$3M $300K $1.1M
Cash Acquisitions -- -- -- $176K $44K
Cash From Investing -$1.3M -$1.5M $13.9M -$799K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$3K -$8K -$10K
Repurchase of Common Stock -- -- -- -$141K -$22K
Other Financing Activities -$1K -- -- -- --
Cash From Financing $47K -- -$3K -$149K -$32K
 
Beginning Cash (CF) $20.8M $7.5M $9.6M $23.3M $22.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$967K $207K $18.8M -$56K -$1.7M
Ending Cash (CF) $19.8M $7.8M $28.3M $23.2M $20.5M
 
Levered Free Cash Flow -$1M $511K $7.9M $592K -$1.5M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $19M $5.9M $9.2M $6.1M $13.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $486K $584K $671K $360K $350K
Change in Accounts Receivable -$1.3M -$9.7M $12.6M -$3.3M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M -$8.7M $26.4M -$162K $6.8M
 
Capital Expenditures $3.1M $4.4M $3.7M $7.8M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M -$4.4M -$8.7M -$7.4M -$9.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -- -- -$48K -$59K -$35K
Repurchase of Common Stock -- -- -- -$439K -$465K
Other Financing Activities -$4K -- -$112K -- --
Cash From Financing $68K $1.1M $2.8M $2.5M -$500K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M -$12M $20.6M -$5.1M -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7M -$13.1M $22.7M -$8M -$1.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $18.3M $4M $3.6M $5M $7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $404K $491K $559K $380K $294K
Change in Accounts Receivable -$844K -$10.1M -$4.2M -$4.3M $8.5M
Change in Inventories -- -- -- -- --
Cash From Operations $193K -$11.9M -$3M -$793K $3.8M
 
Capital Expenditures $2.3M $3.8M $1.6M $1.6M $7.2M
Cash Acquisitions -- -- -- -- -$0
Cash From Investing -$2.3M -$3.8M -$5.8M -$4M -$8.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -- -- -$8K -$23K -$27K
Repurchase of Common Stock -- -- -- -$439K -$323K
Other Financing Activities -$3K -$1K -$111K -- --
Cash From Financing $59K $1M -$119K -$462K -$350K
 
Beginning Cash (CF) $63.9M $45.2M $65.9M $76.4M $71.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$14.7M -$8.9M -$5.2M -$4.9M
Ending Cash (CF) $61.9M $30.5M $57.1M $71.2M $67M
 
Levered Free Cash Flow -$2.1M -$15.7M -$4.6M -$2.4M -$3.4M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock