Financhill
Sell
50

PUODY Quote, Financials, Valuation and Earnings

Last price:
$245.00
Seasonality move :
-0.51%
Day range:
$239.59 - $245.00
52-week range:
$165.85 - $253.78
Dividend yield:
2.7%
P/E ratio:
9.46x
P/S ratio:
4.60x
P/B ratio:
1.60x
Volume:
202
Avg. volume:
30
1-year change:
25.53%
Market cap:
$4.6B
Revenue:
$1B
EPS (TTM):
$25.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $465.8M $612.6M $712.8M $876.7M $1B
Revenue Growth (YoY) -25.56% 31.5% 16.36% 22.99% 16.5%
 
Cost of Revenues $224.6M $275.2M $294.1M $316.6M $417.3M
Gross Profit $241.2M $337.4M $418.7M $560.1M $604M
Gross Profit Margin 51.79% 55.08% 58.75% 63.89% 59.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $3.2M $3.3M $6.2M $5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2M $6.6M $10.4M $8.3M $3.9M
Operating Income $239.1M $330.8M $408.4M $551.8M $600.1M
 
Net Interest Expenses -- $10.6M -- -- --
EBT. Incl. Unusual Items $196.1M $341.7M $371.7M $525M $760.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.9M $20.9M $60.1M $112.3M $168.9M
Net Income to Company $196.1M $341.7M $371.7M $412.7M $589.2M
 
Minority Interest in Earnings -$35.4M -$44.3M -$49.3M -$71.9M -$87.4M
Net Income to Common Excl Extra Items $124.8M $276.5M $262.2M $340.8M $504.4M
 
Basic EPS (Cont. Ops) $5.81 $12.87 $12.21 $15.87 $23.49
Diluted EPS (Cont. Ops) $5.81 $12.87 $12.21 $15.87 $23.49
Weighted Average Basic Share $21.5M $21.5M $21.5M $21.5M $21.5M
Weighted Average Diluted Share $21.5M $21.5M $21.5M $21.5M $21.5M
 
EBITDA $298M $520.3M $582.3M $728.9M $919.8M
EBIT $262.6M $467.2M $521.7M $669.2M $919.8M
 
Revenue (Reported) $465.8M $612.6M $712.8M $876.7M $1B
Operating Income (Reported) $239.1M $330.8M $408.4M $551.8M $600.1M
Operating Income (Adjusted) $262.6M $467.2M $521.7M $669.2M $919.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.5M $174.2M $189.5M $284.8M $225M
Revenue Growth (YoY) 3.06% 29.58% 8.78% 50.25% -20.97%
 
Cost of Revenues $57.8M $77.2M $70.9M $128.7M $82.6M
Gross Profit $76.7M $97M $118.6M $156M $142.5M
Gross Profit Margin 57.05% 55.68% 62.6% 54.8% 63.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $992.5K $2.3M $546.5K $1.8M $1.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $564.4K -$1.6M -$342.6K $4.3M $3.8M
Operating Income $76.1M $98.6M $119M $151.7M $138.7M
 
Net Interest Expenses $692.3K -- -- -- --
EBT. Incl. Unusual Items $91M $79.9M $85.4M $155.7M $133.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $13.6M $18.1M $29.6M $31.6M
Net Income to Company $72.2M $66.3M $67.3M $126.1M $101.5M
 
Minority Interest in Earnings -$6.4M -$10.4M -$13.2M -$22.3M -$22.2M
Net Income to Common Excl Extra Items $65.8M $55.9M $54.1M $103.8M $79.3M
 
Basic EPS (Cont. Ops) $3.36 $3.09 $3.13 $5.87 $4.72
Diluted EPS (Cont. Ops) $3.36 $3.09 $3.13 $5.87 $4.72
Weighted Average Basic Share $19.6M $18.1M $17.2M $17.7M $16.8M
Weighted Average Diluted Share $19.6M $18.1M $17.2M $17.7M $16.8M
 
EBITDA $117.6M $109M $122.5M $192.2M $159M
EBIT $106.6M $95.5M $106.8M $177.1M $147.5M
 
Revenue (Reported) $134.5M $174.2M $189.5M $284.8M $225M
Operating Income (Reported) $76.1M $98.6M $119M $151.7M $138.7M
Operating Income (Adjusted) $106.6M $95.5M $106.8M $177.1M $147.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $477.2M $652M $728.3M $972.1M $959.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $232.6M $294M $287.8M $374.1M $370.5M
Gross Profit $244.7M $357.9M $440.5M $598M $588.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.1M $7.1M -- $18.6M $19.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3M $4.3M $11.8M $13.1M $4.4M
Operating Income $241.4M $353.7M $428.7M $584.9M $584.6M
 
Net Interest Expenses -- $6.6M -- -- --
EBT. Incl. Unusual Items $186.3M $331.1M $377.1M $598.6M $733M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.9M $16.9M $64.6M $124.5M $176.4M
Net Income to Company $192.2M $335.9M $372.7M $471.5M $564.6M
 
Minority Interest in Earnings -$31.2M -$48.2M -$52.3M -$81.3M -$86.3M
Net Income to Common Excl Extra Items $127.2M $266.1M $260.2M $392.8M $470.4M
 
Basic EPS (Cont. Ops) $6.84 $12.62 $20.87 $22.07 $25.91
Diluted EPS (Cont. Ops) $6.84 $12.62 $20.87 $22.07 $25.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $297.1M $510.6M $597.8M $746.5M $842.1M
EBIT $259.3M $455.1M $534.9M $687.7M $801M
 
Revenue (Reported) $477.2M $652M $728.3M $972.1M $959.4M
Operating Income (Reported) $241.4M $353.7M $428.7M $584.9M $584.6M
Operating Income (Adjusted) $259.3M $455.1M $534.9M $687.7M $801M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.5M $174.2M $189.5M $284.8M $225M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.8M $77.2M $70.9M $128.7M $82.6M
Gross Profit $76.7M $97M $118.6M $156M $142.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $992.5K $2.3M $546.5K $1.8M $1.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $564.4K -$1.6M -$342.6K $4.3M $3.8M
Operating Income $76.1M $98.6M $119M $151.7M $138.7M
 
Net Interest Expenses $692.3K -- -- -- --
EBT. Incl. Unusual Items $91M $79.9M $85.4M $155.7M $133.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $13.6M $18.1M $29.6M $31.6M
Net Income to Company $72.2M $66.3M $67.3M $126.1M $101.5M
 
Minority Interest in Earnings -$6.4M -$10.4M -$13.2M -$22.3M -$22.2M
Net Income to Common Excl Extra Items $65.8M $55.9M $54.1M $103.8M $79.3M
 
Basic EPS (Cont. Ops) $3.36 $3.09 $3.13 $5.87 $4.72
Diluted EPS (Cont. Ops) $3.36 $3.09 $3.13 $5.87 $4.72
Weighted Average Basic Share $19.6M $18.1M $17.2M $17.7M $16.8M
Weighted Average Diluted Share $19.6M $18.1M $17.2M $17.7M $16.8M
 
EBITDA $117.6M $109M $122.5M $192.2M $159M
EBIT $106.6M $95.5M $106.8M $177.1M $147.5M
 
Revenue (Reported) $134.5M $174.2M $189.5M $284.8M $225M
Operating Income (Reported) $76.1M $98.6M $119M $151.7M $138.7M
Operating Income (Adjusted) $106.6M $95.5M $106.8M $177.1M $147.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.9M $129.9M $43.9M $264.5M $249.1M
Short Term Investments $1.2B $1.1B $1.1B $1.1B $1B
Accounts Receivable, Net $31.9M $30.3M $128.4M $84.9M $58.2M
Inventory $6.9M $7.5M $9.2M $11.9M $8.7M
Prepaid Expenses $11.8M $14.8M $12.8M $20.4M $12.9M
Other Current Assets -- -- -- -- $27.7M
Total Current Assets $1.3B $1.4B $1.2B $1.5B $1.5B
 
Property Plant And Equipment $81.9M $124.5M $142.2M $162.7M $143M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2B $1.9B $2B $2.4B $2B
Other Long-Term Assets $13M $13.8M $39M $30.6M $29.4M
Total Assets $3.7B $3.8B $3.8B $4.5B $4B
 
Accounts Payable $20.2M $18.4M $20.6M $21.5M $19.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.3M $761.6K $614.4K
Other Current Liabilities -- $20M $21.3M $25.4M $115.6M
Total Current Liabilities $179.7M $200.5M $251.5M $314.6M $304.7M
 
Long-Term Debt $397.3M $356.1M $347.1M $335.9M $188.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1B $1.1B $1.2B $878.4M
 
Common Stock $40.3M $39.2M $41.2M $47.3M $64.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.4B $2.4B $2.9B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $368.4M $376.6M $388.3M $455.9M $405.2M
Total Equity $2.7B $2.7B $2.8B $3.4B $3.2B
 
Total Liabilities and Equity $3.7B $3.8B $3.8B $4.5B $4B
Cash and Short Terms $1.3B $1.2B $1.1B $1.4B $1.3B
Total Debt $417.5M $382.5M $379.9M $385.7M $229.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.3B $1.4B $1.3B $1.6B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.2M $29.4M $22.2M $47.3M $14.9M
Inventory $6.8M $7.7M $10M $12.7M $8.7M
Prepaid Expenses $12.5M $16.3M $19.8M $29.5M $19.7M
Other Current Assets $7.7M $17.2M $77.5M $73.8M $30.7M
Total Current Assets $1.4B $1.5B $1.5B $1.8B $1.6B
 
Property Plant And Equipment $69M $68.8M $146.5M $166.2M $144.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $2B $2.1B $2.2B $2.5B $2.1B
Other Long-Term Assets $29.5M $31.1M $43M $32.6M $33.9M
Total Assets $3.7B $3.9B $4.2B $4.7B $4.1B
 
Accounts Payable $30.1M $36.7M $43.7M $51.1M $27.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.3M $780.3K $758.8K
Other Current Liabilities $54.7M $203.8M $62.5M $82.7M $86.8M
Total Current Liabilities $182.7M $363.1M $304.6M $345.9M $287.7M
 
Long-Term Debt $767M $756.5M $804.6M $770.5M $529.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.2B $1.2B $852.5M
 
Common Stock $65.1M $67.4M $74M $80.6M $65.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $355.5M $372.6M $413.8M $479.6M $413.6M
Total Equity $2.6B $2.7B $3B $3.6B $3.3B
 
Total Liabilities and Equity $3.7B $3.9B $4.2B $4.7B $4.1B
Cash and Short Terms $1.3B $1.4B $1.3B $1.6B $1.4B
Total Debt $799.8M $798.5M $853.6M $843.7M $592.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.1M $341.7M $371.7M $412.7M $589.2M
Depreciation & Amoritzation $35.4M $53.2M $60.6M $59.7M $60.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.2M -$12M $9K -$16M $45.2M
Change in Inventories -$1.9M -$1.9M -$7.2M $12.8M $1.2M
Cash From Operations $192.7M $328.3M $465.1M $520.3M $452M
 
Capital Expenditures $3.1M $62.6M $27.8M $76.1M $244.4M
Cash Acquisitions -- -- -- -- -$47.1M
Cash From Investing $151M $59.6M $53.5M -$20M -$130.1M
 
Dividends Paid (Ex Special Dividend) -$93.8M -$98.6M -$149.1M -$112.9M -$109.8M
Special Dividend Paid
Long-Term Debt Issued $144.4M $12M $14.4M $4.7M --
Long-Term Debt Repaid -$192.9M -- -- -$48.4M -$99.1M
Repurchase of Common Stock -$13.5M -$76.8M -$235.1M -$16.6M -$8.2M
Other Financing Activities -$5M -$48.6M -$69.1M -$33.3M -$5.9M
Cash From Financing -$251.3M -$331M -$608.2M -$295.1M -$293.7M
 
Beginning Cash (CF) $22.8M $55.9M $132.1M $1.3B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.3M $56.8M -$89.6M $205.2M $28.2M
Ending Cash (CF) $53.1M $131.1M $42.5M $1.4B $1.6B
 
Levered Free Cash Flow $189.6M $265.7M $437.3M $444.2M $207.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $72.2M $66.3M $67.3M $126.1M $101.5M
Depreciation & Amoritzation $11M $13.5M $15.7M $15.1M $11.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26.1M -$5.9M $13.2M -$37.3M -$30.4M
Change in Inventories -$382.2K -$55.1K -$412.2K -$541K $204.4K
Cash From Operations $67M $20.7M $94.9M $119.1M -$192.5M
 
Capital Expenditures $42.8M $35.8M $13.4M $68.2M $32M
Cash Acquisitions $59.9M -- -- -- $59.5M
Cash From Investing $22.8M -$28.5M -$47.5M -$133.6M $49.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$10.5M -$15M -$33.1M -$9.8M
Repurchase of Common Stock -$3.2M -$13M -$9.5M -$790.4K -$1.1M
Other Financing Activities $9.3M $3.2M $1.3M -$921.8K $1.9M
Cash From Financing -$8M -$27.5M -$34.7M -$46.7M -$15.7M
 
Beginning Cash (CF) $1.3B $1.3B $1.2B $1.5B $1.4B
Foreign Exchange Rate Adjustment -$30.1M $38.6M $45M $77.6M $135M
Additions / Reductions $81.8M -$35.3M $12.7M -$61.3M -$158.3M
Ending Cash (CF) $1.4B $1.3B $1.3B $1.5B $1.4B
 
Levered Free Cash Flow $24.2M -$15.1M $81.5M $50.9M -$224.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $192.2M $335.9M $372.7M $471.5M $564.6M
Depreciation & Amoritzation $37.6M $55.6M $62.9M $59.2M $56.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $41.5M -$44M $19.1M -$66.4M $52.1M
Change in Inventories -$1.9M -$1.6M -$7.5M $12.7M $1.9M
Cash From Operations $191.1M $282M $539.3M $544.4M $140.5M
 
Capital Expenditures -$153.1M $55.6M $5.4M $130.9M $98.5M
Cash Acquisitions $59.9M -$59.9M -- -- $13.7M
Cash From Investing $308.9M $8.3M $34.5M -$106.1M $53.4M
 
Dividends Paid (Ex Special Dividend) -$93.8M -$98.6M -$149.1M -$112.9M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$5.5M -$4.5M -$66.4M -$75.8M
Repurchase of Common Stock -$14.6M -$86.5M -$231.7M -$8M -$8.5M
Other Financing Activities $9.8K -$54.7M -$71.1M -$35.5M -$3.1M
Cash From Financing -$270.6M -$350.5M -$615.4M -$307.1M -$262.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229.3M -$60.3M -$41.6M $131.3M -$68.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $344.2M $226.4M $533.9M $413.6M -$39.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $72.2M $66.3M $67.3M $126.1M $101.5M
Depreciation & Amoritzation $11M $13.5M $15.7M $15.1M $11.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26.1M -$5.9M $13.2M -$37.3M -$30.4M
Change in Inventories -$382.2K -$55.1K -$412.2K -$541K $204.4K
Cash From Operations $67M $20.7M $94.9M $119.1M -$192.5M
 
Capital Expenditures $42.8M $35.8M $13.4M $68.2M $32M
Cash Acquisitions $59.9M -- -- -- $59.5M
Cash From Investing $22.8M -$28.5M -$47.5M -$133.6M $49.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$10.5M -$15M -$33.1M -$9.8M
Repurchase of Common Stock -$3.2M -$13M -$9.5M -$790.4K -$1.1M
Other Financing Activities $9.3M $3.2M $1.3M -$921.8K $1.9M
Cash From Financing -$8M -$27.5M -$34.7M -$46.7M -$15.7M
 
Beginning Cash (CF) $1.3B $1.3B $1.2B $1.5B $1.4B
Foreign Exchange Rate Adjustment -$30.1M $38.6M $45M $77.6M $135M
Additions / Reductions $81.8M -$35.3M $12.7M -$61.3M -$158.3M
Ending Cash (CF) $1.4B $1.3B $1.3B $1.5B $1.4B
 
Levered Free Cash Flow $24.2M -$15.1M $81.5M $50.9M -$224.5M

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: 58x

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
82
SBET alert for Jul 17

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

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.

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

Show me the best stock