Financhill
Buy
58

PLNT Quote, Financials, Valuation and Earnings

Last price:
$112.56
Seasonality move :
-4.22%
Day range:
$109.84 - $112.73
52-week range:
$68.75 - $113.15
Dividend yield:
0%
P/E ratio:
53.06x
P/S ratio:
7.91x
P/B ratio:
--
Volume:
1.3M
Avg. volume:
1.4M
1-year change:
46.55%
Market cap:
$9.4B
Revenue:
$1.2B
EPS (TTM):
$2.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $406.6M $587M $936.8M $1.1B $1.2B
Revenue Growth (YoY) -40.97% 44.37% 59.58% 14.36% 10.3%
 
Cost of Revenues $220M $271.2M $462.7M $513.7M $566.6M
Gross Profit $186.6M $315.9M $474M $557.6M $615M
Gross Profit Margin 45.89% 53.81% 50.6% 52.05% 52.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.6M $94.5M $114.9M $124.9M $129.1M
Other Inc / (Exp) $4.9M -$11.1M $15M $3.5M -$548K
Operating Expenses $126.9M $172.5M $244M $284.7M $290.8M
Operating Income $59.8M $143.4M $230.1M $272.9M $324.2M
 
Net Interest Expenses $79.2M $80.3M $83.6M $68.8M $76.9M
EBT. Incl. Unusual Items -$14.5M $52M $161.4M $207.5M $246.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $687K $5.7M $50.5M $58.5M $68.4M
Net Income to Company -$15.2M $46.1M $110.5M $147M $174.2M
 
Minority Interest in Earnings $213K -$3.3M -$11.1M -$8.7M -$2.2M
Net Income to Common Excl Extra Items -$15M $42.8M $99.4M $138.3M $172M
 
Basic EPS (Cont. Ops) -$0.19 $0.51 $1.18 $1.63 $2.01
Diluted EPS (Cont. Ops) -$0.19 $0.51 $1.18 $1.62 $2.00
Weighted Average Basic Share $80.3M $83.3M $84.1M $84.9M $85.6M
Weighted Average Diluted Share $80.3M $83.9M $84.5M $85.2M $85.8M
 
EBITDA $121.4M $196M $374.1M $443.5M $507.1M
EBIT $67.6M $133.2M $250.1M $294.1M $346.8M
 
Revenue (Reported) $406.6M $587M $936.8M $1.1B $1.2B
Operating Income (Reported) $59.8M $143.4M $230.1M $272.9M $324.2M
Operating Income (Adjusted) $67.6M $133.2M $250.1M $294.1M $346.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $111.9M $186.7M $222.2M $248M $276.7M
Revenue Growth (YoY) -12.07% 66.86% 19.04% 11.61% 11.55%
 
Cost of Revenues $46.6M $84.4M $102.4M $113.1M $126.1M
Gross Profit $65.2M $102.2M $119.9M $134.9M $150.6M
Gross Profit Margin 58.31% 54.77% 53.94% 54.38% 54.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.5M $30.8M $27.8M $29.2M $34.3M
Other Inc / (Exp) $165K $4.1M $113K $647K $283K
Operating Expenses $35.8M $53.6M $67.7M $69.1M $71.4M
Operating Income $29.4M $48.7M $52.2M $65.8M $79.2M
 
Net Interest Expenses $20M $22.4M $17.7M $16M $20.4M
EBT. Incl. Unusual Items $9.5M $30.3M $34.6M $50.5M $59.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $11.7M $9.6M $14.3M $16.2M
Net Income to Company $6.2M $18.4M $24.8M $35M $42.1M
 
Minority Interest in Earnings -$609K -$1.9M -$2.1M -$664K -$212K
Net Income to Common Excl Extra Items $5.6M $16.5M $22.7M $34.3M $41.9M
 
Basic EPS (Cont. Ops) $0.07 $0.20 $0.27 $0.39 $0.50
Diluted EPS (Cont. Ops) $0.07 $0.19 $0.27 $0.39 $0.50
Weighted Average Basic Share $83.1M $84.2M $84.4M $86.9M $84.2M
Weighted Average Diluted Share $83.7M $84.6M $84.8M $87.2M $84.4M
 
EBITDA $45.3M $78.6M $92.2M $111.3M $123.6M
EBIT $29.8M $53M $56.2M $71.9M $85.3M
 
Revenue (Reported) $111.9M $186.7M $222.2M $248M $276.7M
Operating Income (Reported) $29.4M $48.7M $52.2M $65.8M $79.2M
Operating Income (Adjusted) $29.8M $53M $56.2M $71.9M $85.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $391.3M $661.8M $972.3M $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $203.4M $308.9M $480.7M $524.5M $579.6M
Gross Profit $187.8M $352.9M $491.7M $572.6M $630.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.1M $102.9M $111.8M $126.4M $134.3M
Other Inc / (Exp) $5.8M -$7.2M $11M $4M -$912K
Operating Expenses $132.9M $190.2M $258.1M $286.1M $293.1M
Operating Income $54.9M $162.6M $233.6M $286.5M $337.6M
 
Net Interest Expenses $80.9M $82.7M $78.9M $67.1M $81.3M
EBT. Incl. Unusual Items -$20.2M $72.7M $165.7M $223.4M $255.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$843K $14M $48.4M $63.3M $70.3M
Net Income to Company -$19.4M $58.3M $116.8M $157.2M $181.3M
 
Minority Interest in Earnings $1.4M -$4.7M -$11.2M -$7.3M -$1.7M
Net Income to Common Excl Extra Items -$18M $53.7M $105.6M $149.9M $179.6M
 
Basic EPS (Cont. Ops) -$0.22 $0.65 $1.25 $1.75 $2.12
Diluted EPS (Cont. Ops) -$0.22 $0.64 $1.25 $1.74 $2.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $118.4M $229.3M $387.7M $462.6M $519.4M
EBIT $61.9M $156.3M $253.3M $309.8M $360.1M
 
Revenue (Reported) $391.3M $661.8M $972.3M $1.1B $1.2B
Operating Income (Reported) $54.9M $162.6M $233.6M $286.5M $337.6M
Operating Income (Adjusted) $61.9M $156.3M $253.3M $309.8M $360.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $111.9M $186.7M $222.2M $248M $276.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.6M $84.4M $102.4M $113.1M $126.1M
Gross Profit $65.2M $102.2M $119.9M $134.9M $150.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.5M $30.8M $27.8M $29.2M $34.3M
Other Inc / (Exp) $165K $4.1M $113K $647K $283K
Operating Expenses $35.8M $53.6M $67.7M $69.1M $71.4M
Operating Income $29.4M $48.7M $52.2M $65.8M $79.2M
 
Net Interest Expenses $20M $22.4M $17.7M $16M $20.4M
EBT. Incl. Unusual Items $9.5M $30.3M $34.6M $50.5M $59.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $11.7M $9.6M $14.3M $16.2M
Net Income to Company $6.2M $18.4M $24.8M $35M $42.1M
 
Minority Interest in Earnings -$609K -$1.9M -$2.1M -$664K -$212K
Net Income to Common Excl Extra Items $5.6M $16.5M $22.7M $34.3M $41.9M
 
Basic EPS (Cont. Ops) $0.07 $0.20 $0.27 $0.39 $0.50
Diluted EPS (Cont. Ops) $0.07 $0.19 $0.27 $0.39 $0.50
Weighted Average Basic Share $83.1M $84.2M $84.4M $86.9M $84.2M
Weighted Average Diluted Share $83.7M $84.6M $84.8M $87.2M $84.4M
 
EBITDA $45.3M $78.6M $92.2M $111.3M $123.6M
EBIT $29.8M $53M $56.2M $71.9M $85.3M
 
Revenue (Reported) $111.9M $186.7M $222.2M $248M $276.7M
Operating Income (Reported) $29.4M $48.7M $52.2M $65.8M $79.2M
Operating Income (Adjusted) $29.8M $53M $56.2M $71.9M $85.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $439.5M $545.9M $409.8M $275.8M $293.2M
Short Term Investments -- -- -- $74.9M $114.2M
Accounts Receivable, Net $16.4M $27.3M $46.2M $41.9M $77.1M
Inventory $473K $1.2M $5.3M $4.7M $6.1M
Prepaid Expenses $11.9M $12.9M $11.1M $13.8M $21.5M
Other Current Assets -- -- -- -- --
Total Current Assets $566.8M $662.4M $555.5M $471.8M $588M
 
Property Plant And Equipment $324.9M $364M $695.8M $771.4M $819.2M
Long-Term Investments -- $18.8M $25.1M $128.4M $141.3M
Goodwill $227.8M $228.6M $702.7M $717.5M $720.6M
Other Intangibles $217.1M $200.9M $417.1M $372.5M $323.3M
Other Long-Term Assets $1.9M $2M $3.9M $3.9M $7.1M
Total Assets $1.8B $2B $2.9B $3B $3.1B
 
Accounts Payable $19.4M $27.9M $20.6M $23.8M $32.9M
Accrued Expenses $22M $51.7M $67M $66.3M $67.9M
Current Portion Of Long-Term Debt $17.5M $17.5M $20.8M $20.8M $22.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $26.3M $30.9M $50.5M $39.6M $41.5M
Total Current Liabilities $111.9M $176.6M $244.5M $251.3M $282.5M
 
Long-Term Debt $1.8B $1.7B $2B $2B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.7B $3.1B $3.1B $3.3B
 
Common Stock $9K $9K $9K $9K $9K
Other Common Equity Adj $27K $12K -$448K $172K -$2.3M
Common Equity -$705.9M -$645.4M -$199M -$115.6M -$215.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $196K $2.5M -$12.5M -$3.3M $7K
Total Equity -$705.7M -$642.8M -$211.6M -$119M -$215.4M
 
Total Liabilities and Equity $1.8B $2B $2.9B $3B $3.1B
Cash and Short Terms $439.5M $545.9M $409.8M $350.7M $407.3M
Total Debt $1.8B $1.8B $2B $2B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $445.6M $471.2M $460.4M $301.7M $343.9M
Short Term Investments -- -- -- $93.4M $109.7M
Accounts Receivable, Net $7M $12.9M $20.8M $23.8M $38.6M
Inventory $468K $1.7M $5M $5M $2M
Prepaid Expenses $12.8M $18.5M $17.4M $18.9M $16.5M
Other Current Assets -- -- -- -- --
Total Current Assets $556.2M $615.6M $588.8M $520.8M $603.6M
 
Property Plant And Equipment $323.3M $686.5M $686M $767.8M $835.6M
Long-Term Investments $25M $21.1M $25.1M $121.5M $151.3M
Goodwill $227.8M $696.3M $702.7M $719.1M $720.8M
Other Intangibles $212.9M $475.4M $404.5M $359.8M $314.1M
Other Long-Term Assets $1.9M $3.7M $3.8M $4M $7.4M
Total Assets $1.9B $3B $2.9B $3B $3.1B
 
Accounts Payable $14.6M $24.1M $17M $20.6M $25.8M
Accrued Expenses $25.1M $63.8M $47M $43.7M $61.5M
Current Portion Of Long-Term Debt $17.5M $95.8M $20.8M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $22.1M $57.8M $60.3M $42.9M $41.3M
Total Current Liabilities $115.2M $326M $250.2M $246.5M $287.5M
 
Long-Term Debt $1.7B $2B $2B $2B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $3.2B $3.1B $3.1B $3.3B
 
Common Stock $9K $9K $9K $9K $9K
Other Common Equity Adj $38K $97K -$367K -$435K -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $997K $1.8M -$7.5M -$2.8M $26K
Total Equity -$696.7M -$210.9M -$158.6M -$99.2M -$219.9M
 
Total Liabilities and Equity $1.9B $3B $2.9B $3B $3.1B
Cash and Short Terms $445.6M $471.2M $460.4M $395.1M $453.6M
Total Debt $1.8B $2.1B $2B $2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.2M $46.1M $110.5M $147M $174.2M
Depreciation & Amoritzation $53.8M $62.8M $124M $149.4M $160.3M
Stock-Based Compensation $4.8M $8.8M $8.1M $7.9M $8.9M
Change in Accounts Receivable $23.6M -$10.8M -$19.2M $4.8M -$36.5M
Change in Inventories $404K -$681K -$4.1M $599K -$1.5M
Cash From Operations $31.1M $189.3M $240.2M $330.3M $343.9M
 
Capital Expenditures $52.6M $54.1M $100.1M $136M $155.1M
Cash Acquisitions -- -$1.9M -$404.1M -$43.3M --
Cash From Investing -$52.3M -$90.9M -$506.6M -$340M -$208.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $75M -- $975M -- $800M
Long-Term Debt Repaid -$17.7M -$17.7M -$725.1M -$20.9M -$608.8M
Repurchase of Common Stock -- -- -$94.3M -$125M -$300.2M
Other Financing Activities -$2.1M -$750K -$20.8M -$4.6M -$17.9M
Cash From Financing $57.9M -$10.2M $135.7M -$141.4M -$105M
 
Beginning Cash (CF) $478.8M $515.8M $603.9M $472.5M $322.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.7M $88.1M -$130.6M -$151.2M $30.2M
Ending Cash (CF) $515.8M $603.9M $472.5M $322.1M $349.7M
 
Levered Free Cash Flow -$21.4M $135.2M $140.2M $194.3M $188.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $15M $25.1M $44.2M $49.3M --
Depreciation & Amoritzation $15M $32.2M $36.8M $39.8M --
Stock-Based Compensation $2.6M $2.8M $2.7M $1.9M --
Change in Accounts Receivable -$8.4M -$10.5M -$26.4M -$17.7M --
Change in Inventories -$730K -$1.3M -$1.8M -$257K --
Cash From Operations $50.7M $52.3M $59.4M $78.2M --
 
Capital Expenditures $13M $17.6M $22.1M $38M --
Cash Acquisitions -- $894K -$26.3M -- --
Cash From Investing -$23M -$16.6M -$178M -$51.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $800M --
Long-Term Debt Repaid -$4.4M -$80.3M -$5.2M -$594.3M --
Repurchase of Common Stock -- -$44.3M -$100M -$280.2M --
Other Financing Activities -$145K -$1.2M -$2.6M -$13.6M --
Cash From Financing -$4.3M -$125.6M -$106.3M -$78.7M --
 
Beginning Cash (CF) $503.9M $536.7M $523M $347.9M --
Foreign Exchange Rate Adjustment $67K -$425K $530K -$864K --
Additions / Reductions $23.4M -$90M -$224.9M -$52.3M --
Ending Cash (CF) $527.4M $446.3M $298.7M $294.8M --
 
Levered Free Cash Flow $37.7M $34.7M $37.3M $40.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$19.4M $58.3M $116.8M $157.2M $181.3M
Depreciation & Amoritzation $56.5M $73M $134.3M $152.8M $159.2M
Stock-Based Compensation $5.3M $10.2M $7.3M $6.8M $10.6M
Change in Accounts Receivable $11.6M -$5.8M -$8M -$2.8M -$16.1M
Change in Inventories $2.4M -$1.3M -$3.3M $46K $3M
Cash From Operations -$18.5M $223.8M $280.1M $322.1M $388.1M
 
Capital Expenditures $49.8M $71.6M $99.2M $139.3M $153.3M
Cash Acquisitions -- -$427.7M $21.7M -$43.3M --
Cash From Investing -$74.7M -$509.3M -$79.9M -$355.6M -$198.2M
 
Dividends Paid (Ex Special Dividend) $57K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $975M -- -- --
Long-Term Debt Repaid -$17.7M -$647.6M -$96M -$20.9M -$609.2M
Repurchase of Common Stock -- -- -$119.3M -$120M -$330.2M
Other Financing Activities -- -$17.8M -$4.9M -$3.7M -$18M
Cash From Financing -$15.7M $318.1M -$213.1M -$141.8M -$135.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$108.8M $32.6M -$12.8M -$175.4M $54.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$68.3M $152.2M $180.9M $182.8M $234.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $21.2M $43.4M $68.9M $84.3M $42.1M
Depreciation & Amoritzation $30.5M $57.9M $72.8M $79.2M $38.3M
Stock-Based Compensation $4M $5.6M $4.8M $2.8M $2.6M
Change in Accounts Receivable $1M $3.9M -$781K $380K $38.5M
Change in Inventories -$724K -$1.9M -$1.6M -$544K $4.2M
Cash From Operations $74.3M $110.3M $157.3M $167.9M $133.9M
 
Capital Expenditures $19.4M $41.4M $45.1M $64.3M $24.5M
Cash Acquisitions -- -$424.9M -$26.3M -- -$1.5M
Cash From Investing -$54.4M -$466.3M -$201M -$90.4M -$28.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $975M -- $800M --
Long-Term Debt Repaid -$8.9M -$714.6M -$10.5M -$599.5M -$5.7M
Repurchase of Common Stock -- -$44.3M -$125M -$300.2M -$50M
Other Financing Activities -$145K -$18.2M -$3.7M -$13.8M -$349K
Cash From Financing -$8.4M $198.6M -$130.9M -$103.7M -$55.4M
 
Beginning Cash (CF) $1B $1.1B $995.5M $670M $349.7M
Foreign Exchange Rate Adjustment $120K -$219K $728K -$1.2M $348K
Additions / Reductions $11.5M -$157.4M -$174.6M -$26.2M $50.5M
Ending Cash (CF) $1B $982.9M $821.7M $642.7M $400.5M
 
Levered Free Cash Flow $54.9M $68.8M $112.2M $103.6M $109.4M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock