Financhill
Buy
53

PRA Quote, Financials, Valuation and Earnings

Last price:
$23.85
Seasonality move :
5.78%
Day range:
$23.85 - $23.93
52-week range:
$11.17 - $23.93
Dividend yield:
0%
P/E ratio:
29.09x
P/S ratio:
1.10x
P/B ratio:
0.99x
Volume:
489.4K
Avg. volume:
580.2K
1-year change:
99.92%
Market cap:
$1.2B
Revenue:
$1.1B
EPS (TTM):
$0.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $886.9M $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -12.18% 21.26% 2.45% 2.6% -0.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.5M $8.9M $9.4M $10.8M $13.5M
Operating Expenses -$32.1M $234M $175.9M $123.5M $185.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses $15.5M $19.7M $20.4M $23.2M $22.3M
EBT. Incl. Unusual Items -$217.1M $146.6M -$6.2M -$39.1M $63.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$41.3M $2.5M -$5.8M -$545K $10.3M
Net Income to Company -$175.7M $144.1M -$402K -$38.6M $52.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$175.7M $144.1M -$402K -$38.6M $52.7M
 
Basic EPS (Cont. Ops) -$3.26 $2.67 -$0.01 -$0.73 $1.03
Diluted EPS (Cont. Ops) -$3.26 $2.67 -$0.01 -$0.73 $1.03
Weighted Average Basic Share $53.9M $54M $54M $52.6M $51.1M
Weighted Average Diluted Share $53.9M $54.1M $54.1M $52.8M $51.3M
 
EBITDA -- -- -- -- --
EBIT -$201.6M $166.3M $14.2M -$16M $85.4M
 
Revenue (Reported) $886.9M $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$201.6M $166.3M $14.2M -$16M $85.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $213.2M $275.5M $273.8M $281.7M $268.1M
Revenue Growth (YoY) 7.55% 29.18% -0.6% 2.9% -4.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2M $2.8M $787K $4M -$3.5M
Operating Expenses $31.9M $39.5M $35.6M $44.7M $51.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $3.2M $4.4M $5.5M $5.7M $5.2M
EBT. Incl. Unusual Items $8.5M -$5.6M -$8.3M $5.3M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $736K -$2M -$2.2M $692K -$510K
Net Income to Company $7.7M -$3.6M -$6.2M $4.6M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.7M -$3.6M -$6.2M $4.6M -$5.8M
 
Basic EPS (Cont. Ops) $0.14 -$0.07 -$0.11 $0.09 -$0.11
Diluted EPS (Cont. Ops) $0.14 -$0.07 -$0.11 $0.09 -$0.11
Weighted Average Basic Share $53.9M $54M $54M $51M $51.2M
Weighted Average Diluted Share $54M $54.1M $54.1M $51.1M $51.4M
 
EBITDA -- -- -- -- --
EBIT $11.7M -$1.1M -$2.9M $11M -$1.2M
 
Revenue (Reported) $213.2M $275.5M $273.8M $281.7M $268.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11.7M -$1.1M -$2.9M $11M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $901.8M $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.2M $9.7M $7.4M $13.9M $6.1M
Operating Expenses -$31.3M $241.6M $172.1M $132.6M $192.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $14.6M $20.9M $21.4M $23.3M $21.8M
EBT. Incl. Unusual Items -$174.6M $132.6M -$9M -$25.5M $51.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.5M -$270K -$6M $2.3M $9.1M
Net Income to Company -$146M $132.8M -$3M -$27.8M $42.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$146M $132.8M -$3M -$27.8M $42.3M
 
Basic EPS (Cont. Ops) -$2.71 $2.47 -$0.05 -$0.54 $0.83
Diluted EPS (Cont. Ops) -$2.71 $2.45 -$0.05 -$0.54 $0.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$160M $153.5M $12.4M -$2.1M $73.3M
 
Revenue (Reported) $901.8M $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$160M $153.5M $12.4M -$2.1M $73.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $213.2M $275.5M $273.8M $281.7M $268.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2M $2.8M $787K $4M -$3.5M
Operating Expenses $31.9M $39.5M $35.6M $44.7M $51.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $3.2M $4.4M $5.5M $5.7M $5.2M
EBT. Incl. Unusual Items $8.5M -$5.6M -$8.3M $5.3M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $736K -$2M -$2.2M $692K -$510K
Net Income to Company $7.7M -$3.6M -$6.2M $4.6M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.7M -$3.6M -$6.2M $4.6M -$5.8M
 
Basic EPS (Cont. Ops) $0.14 -$0.07 -$0.11 $0.09 -$0.11
Diluted EPS (Cont. Ops) $0.14 -$0.07 -$0.11 $0.09 -$0.11
Weighted Average Basic Share $53.9M $54M $54M $51M $51.2M
Weighted Average Diluted Share $54M $54.1M $54.1M $51.1M $51.4M
 
EBITDA -- -- -- -- --
EBIT $11.7M -$1.1M -$2.9M $11M -$1.2M
 
Revenue (Reported) $213.2M $275.5M $273.8M $281.7M $268.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11.7M -$1.1M -$2.9M $11M -$1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $215.8M $143.6M $30M $65.9M $54.9M
Short Term Investments $2.8B $4.1B $3.7B $3.7B $3.8B
Accounts Receivable, Net $600.9M $707.4M $693.3M $702.3M $656.2M
Inventory -- -- -- -- --
Prepaid Expenses $35.9M $24.6M $29.1M $31.1M $30.6M
Other Current Assets -- -- -- -- --
Total Current Assets $3.6B $4.9B $4.5B $4.5B $4.6B
 
Property Plant And Equipment $19M $19.6M $19M $16.3M $16.5M
Long-Term Investments $3.3B $4.6B $4.2B $4.2B $4.3B
Goodwill $49.6M $49.6M $49.6M $5.5M $5.5M
Other Intangibles $65.7M $73.3M $66.8M $60.3M $54.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $6.2B $5.7B $5.6B $5.6B
 
Accounts Payable $40M $22.6M $28.5M $24M $27.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $108.9M $89.1M $28.5M $149M $152.3M
 
Long-Term Debt $284.7M $425M $427M $302.1M $299.9M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $4.8B $4.6B $4.5B $4.4B
 
Common Stock $632K $633K $634K $636K $638K
Other Common Equity Adj $75.2M $16.3M -$298.6M -$204.5M -$172.4M
Common Equity $1.3B $1.4B $1.1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.4B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $4.7B $6.2B $5.7B $5.6B $5.6B
Cash and Short Terms $3B $4.2B $3.7B $3.8B $3.9B
Total Debt $284.7M $425M $427M $427.1M $424.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $214.8M $72.1M $56.4M $65.4M $43.5M
Short Term Investments $2.8B $3.9B $3.7B $3.7B $3.9B
Accounts Receivable, Net $614.4M $740M $728.7M $718.8M $634.5M
Inventory -- -- -- -- --
Prepaid Expenses $34.8M $32.2M $34.7M $35.8M $35.7M
Other Current Assets -- -- -- -- --
Total Current Assets $3.7B $4.8B $4.5B $4.5B $4.6B
 
Property Plant And Equipment $18.2M $18M $18M $17.5M $15.8M
Long-Term Investments $3.3B $4.5B $4.2B $4.2B $4.3B
Goodwill $49.6M $49.6M $49.6M $5.5M $5.5M
Other Intangibles $64.2M $71.7M $65.2M $58.7M $52.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $6.1B $5.7B $5.7B $5.5B
 
Accounts Payable $31M $24.9M $26.4M $29.4M $22.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $103.5M $24.9M $275.9M $154.4M $147.2M
 
Long-Term Debt $284.4M $425.5M $178M $302.8M $298.7M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $4.8B $4.6B $4.5B $4.3B
 
Common Stock $633K $634K $635K $636K $639K
Other Common Equity Adj $41.5M -$124.6M -$256M -$207M -$134.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.3B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $4.7B $6.1B $5.7B $5.7B $5.5B
Cash and Short Terms $3.1B $4B $3.8B $3.8B $4B
Total Debt $284.4M $425.5M $427.5M $427.8M $423.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$175.7M $144.1M -$402K -$38.6M $52.7M
Depreciation & Amoritzation $21.4M $37.2M $38.1M $26M $17.8M
Stock-Based Compensation $3.8M $4.4M $4.8M $5.2M $6.2M
Change in Accounts Receivable $43M $71.2M -$5M $10.5M $6.7M
Change in Inventories -- -- -- -- --
Cash From Operations $92.3M $74M -$29.8M -$49.9M -$10.7M
 
Capital Expenditures $7.5M $3.8M $4.4M $4.8M $9M
Cash Acquisitions $127.3M $78.3M $48.6M $22M $39.7M
Cash From Investing -$8.5M -$85.5M -$62M $141.1M $10.7M
 
Dividends Paid (Ex Special Dividend) -$38.7M -$10.8M -$10.8M -$5.4M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $250M --
Long-Term Debt Repaid -$1.5M -$36.1M -- -$250M -$4.7M
Repurchase of Common Stock -- -- -$3.3M -$50.5M --
Other Financing Activities -$3.3M -$13.8M -$7.8M $552K -$6.3M
Cash From Financing -$43.4M -$60.6M -$21.8M -$55.3M -$11M
 
Beginning Cash (CF) $175.4M $215.8M $143.6M $30M $65.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.4M -$72.2M -$113.6M $35.9M -$11M
Ending Cash (CF) $215.8M $143.6M $30M $65.9M $54.9M
 
Levered Free Cash Flow $84.9M $70.1M -$34.2M -$54.7M -$19.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $92.1M -$1.7M $10.6M $15.5M --
Depreciation & Amoritzation $9.6M $10.1M $6M $4.4M --
Stock-Based Compensation $1.2M $1M $1.2M $1.3M --
Change in Accounts Receivable $32.9M $15.9M $7.8M $13.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M -$17.9M -$32M -$12.9M --
 
Capital Expenditures $1.9M $1.4M $1.2M $1.7M --
Cash Acquisitions $15.6M $44.9M -$4.1M -$13.7M --
Cash From Investing -$44.7M -$14M $46.3M -$14.1M --
 
Dividends Paid (Ex Special Dividend) -$2.7M -$5.4M -$2.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -$16M -- -- -- --
Repurchase of Common Stock -- -- -$20M -- --
Other Financing Activities -$8M $35K -$2M -$21K --
Cash From Financing -$11.7M -$5.4M -$24.7M -$1.6M --
 
Beginning Cash (CF) $214.8M $72.1M $56.4M $65.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54M -$37.3M -$10.4M -$28.5M --
Ending Cash (CF) $160.8M $34.8M $46M $36.9M --
 
Levered Free Cash Flow $450K -$19.4M -$33.2M -$14.6M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$146M $132.8M -$3M -$27.8M $42.3M
Depreciation & Amoritzation $23.4M $40.9M $35.4M $23.7M $16.2M
Stock-Based Compensation $3.9M $4.7M $4.6M $5M $7M
Change in Accounts Receivable $56.3M $60.5M -$5.7M $4.4M $14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $133.1M $59.5M -$73.9M -$31.7M -$10.7M
 
Capital Expenditures $6M $3.4M $4.5M $4.8M $8.4M
Cash Acquisitions $66.1M $29M $45.9M $30.9M $28.4M
Cash From Investing -$106.6M -$136.4M $74.8M $93.6M $2.7M
 
Dividends Paid (Ex Special Dividend) -$24.6M -$10.8M -$10.8M -$2.7M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.5M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.7M -$19.4M -$2.5M $240K -$7.6M
Cash From Financing -$28.9M -$65.9M -$16.5M -$52.9M -$13.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M -$142.7M -$15.7M $9M -$21.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $127.1M $56.1M -$78.4M -$36.5M -$19.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $99.8M -$5.2M $4.5M $20.1M -$5.8M
Depreciation & Amoritzation $16.3M $20.4M $13.6M $9.8M $3.8M
Stock-Based Compensation $2.2M $2.4M $2.4M $2.3M $1.8M
Change in Accounts Receivable $23.7M -$4M -$12.8M -$12.8M -$18.6M
Change in Inventories -- -- -- -- --
Cash From Operations $31M -$3.7M -$61.8M -$24.5M -$11.6M
 
Capital Expenditures $3.1M $2.2M $2.1M $2.7M $350K
Cash Acquisitions $71.7M $51.7M $15K -$786K $1.7M
Cash From Investing -$70.9M -$91.1M $105.9M -$2M $4.1M
 
Dividends Paid (Ex Special Dividend) -$5.4M -$8.1M -$5.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -$16.4M -- -- -- --
Repurchase of Common Stock -- -- -$20M -- --
Other Financing Activities -$8.3M -$5.9M -$2.7M -$990K -$2.3M
Cash From Financing -$15.1M -$14M -$28M -$2.6M -$3.8M
 
Beginning Cash (CF) $430.6M $215.7M $86.4M $131.3M $54.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$55M -$108.8M $16.1M -$29M -$11.3M
Ending Cash (CF) $375.6M $106.9M $102.5M $102.3M $43.5M
 
Levered Free Cash Flow $27.9M -$5.9M -$64M -$27.2M -$12M

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
71
Is NVDA Stock a Buy?

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

Buy
51
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
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

Buy
72
MNPR alert for Jul 18

Monopar Therapeutics [MNPR] is up 13.2% over the past day.

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

Show me the best stock