Financhill
Buy
60

PNRG Quote, Financials, Valuation and Earnings

Last price:
$197.16
Seasonality move :
5.5%
Day range:
$186.44 - $192.49
52-week range:
$100.22 - $243.49
Dividend yield:
0%
P/E ratio:
9.01x
P/S ratio:
1.99x
P/B ratio:
1.56x
Volume:
38.7K
Avg. volume:
21.5K
1-year change:
81.67%
Market cap:
$318.8M
Revenue:
$233.9M
EPS (TTM):
$21.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.4M $72.5M $137.1M $123.1M $233.9M
Revenue Growth (YoY) -44.27% 24.03% 89.21% -10.19% 89.97%
 
Cost of Revenues $60.2M $59.9M $76.3M $81.7M $145.5M
Gross Profit -$1.8M $12.6M $60.8M $41.4M $88.4M
Gross Profit Margin -3.06% 17.34% 44.34% 33.63% 37.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $9.1M $20.2M $15.6M $18.9M
Other Inc / (Exp) $15.8M $3.2M $19.8M $9.3M $3.7M
Operating Expenses $15M $9.1M $20.9M $16.3M $19.6M
Operating Income -$16.8M $3.5M $39.9M $25.1M $68.8M
 
Net Interest Expenses $1.9M $2M $642K $118K $1.4M
EBT. Incl. Unusual Items -$2.9M $4.6M $59M $34.2M $71.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$517K $2.5M $10.3M $6.1M $15.8M
Net Income to Company -$2.4M $2.1M $48.7M $28.1M $55.4M
 
Minority Interest in Earnings $47K -$28K -- -- --
Net Income to Common Excl Extra Items -$2.3M $2.1M $48.7M $28.1M $55.4M
 
Basic EPS (Cont. Ops) -$1.16 $1.05 $24.91 $15.19 $31.43
Diluted EPS (Cont. Ops) -$1.16 $0.76 $17.95 $10.77 $21.95
Weighted Average Basic Share $2M $2M $2M $1.8M $1.8M
Weighted Average Diluted Share $2M $2.7M $2.7M $2.6M $2.5M
 
EBITDA $27.2M $33M $87.3M $65.7M $149.2M
EBIT -$978K $6.6M $59.9M $34.8M $72.7M
 
Revenue (Reported) $58.4M $72.5M $137.1M $123.1M $233.9M
Operating Income (Reported) -$16.8M $3.5M $39.9M $25.1M $68.8M
Operating Income (Adjusted) -$978K $6.6M $59.9M $34.8M $72.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13M $25.9M $22.2M $42.4M $49.4M
Revenue Growth (YoY) -50.19% 99.41% -14.4% 91.1% 16.38%
 
Cost of Revenues $12.4M $18.4M $17.6M $25.2M $35M
Gross Profit $622K $7.5M $4.6M $17.2M $14.4M
Gross Profit Margin 4.78% 28.86% 20.88% 40.59% 29.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $6.7M $3.1M $3.1M $2.9M
Other Inc / (Exp) -- $14M $465K $431K $619K
Operating Expenses $2M $6.8M $3.3M $3.2M $3.1M
Operating Income -$1.4M $642K $1.4M $14M $11.3M
 
Net Interest Expenses $523K $349K $30K $77K $522K
EBT. Incl. Unusual Items -$1.9M $14.3M $1.8M $14.3M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$460K $3.1M $375K $3M $2.2M
Net Income to Company -$1.5M $11.1M $1.4M $11.3M $9.1M
 
Minority Interest in Earnings $2K -- -- -- --
Net Income to Common Excl Extra Items -$1.5M $11.1M $1.4M $11.3M $9.1M
 
Basic EPS (Cont. Ops) -$0.73 $5.62 $0.75 $6.27 $5.40
Diluted EPS (Cont. Ops) -$0.73 $4.07 $0.53 $4.41 $3.72
Weighted Average Basic Share $2M $2M $1.9M $1.8M $1.7M
Weighted Average Diluted Share $2M $2.7M $2.6M $2.6M $2.5M
 
EBITDA $5.1M $21.8M $8.4M $24.9M $32.3M
EBIT -$1.4M $14.6M $2M $14.6M $12M
 
Revenue (Reported) $13M $25.9M $22.2M $42.4M $49.4M
Operating Income (Reported) -$1.4M $642K $1.4M $14M $11.3M
Operating Income (Adjusted) -$1.4M $14.6M $2M $14.6M $12M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $45.3M $85.4M $133.4M $143.3M $240.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.5M $66M $75.5M $89.4M $155.3M
Gross Profit -$9.2M $19.4M $57.9M $54M $85.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $13.7M $16.7M $15.6M $18.7M
Other Inc / (Exp) $15.7M $17.2M $6.2M $9.2M $3.9M
Operating Expenses $9.3M $13.9M $17.3M $16.3M $19.5M
Operating Income -$18.5M $5.5M $40.6M $37.7M $66.1M
 
Net Interest Expenses $1.8M $1.8M $323K $165K $1.8M
EBT. Incl. Unusual Items -$4.5M $20.8M $46.5M $46.8M $68.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$920K $6.1M $7.6M $8.8M $15M
Net Income to Company -$3.6M $14.7M $38.9M $38M $53.2M
 
Minority Interest in Earnings $15K -$30K -- -- --
Net Income to Common Excl Extra Items -$3.6M $14.7M $38.9M $38M $53.2M
 
Basic EPS (Cont. Ops) -$1.80 $7.41 $20.07 $20.70 $30.66
Diluted EPS (Cont. Ops) -$2.70 $5.86 $14.42 $14.64 $21.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $23.7M $49.7M $73.9M $82.2M $156.7M
EBIT -$2.8M $22.7M $47.2M $47.3M $70.1M
 
Revenue (Reported) $45.3M $85.4M $133.4M $143.3M $240.8M
Operating Income (Reported) -$18.5M $5.5M $40.6M $37.7M $66.1M
Operating Income (Adjusted) -$2.8M $22.7M $47.2M $47.3M $70.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13M $25.9M $22.2M $42.4M $49.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4M $18.4M $17.6M $25.2M $35M
Gross Profit $622K $7.5M $4.6M $17.2M $14.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $6.7M $3.1M $3.1M $2.9M
Other Inc / (Exp) -- $14M $465K $431K $619K
Operating Expenses $2M $6.8M $3.3M $3.2M $3.1M
Operating Income -$1.4M $642K $1.4M $14M $11.3M
 
Net Interest Expenses $523K $349K $30K $77K $522K
EBT. Incl. Unusual Items -$1.9M $14.3M $1.8M $14.3M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$460K $3.1M $375K $3M $2.2M
Net Income to Company -$1.5M $11.1M $1.4M $11.3M $9.1M
 
Minority Interest in Earnings $2K -- -- -- --
Net Income to Common Excl Extra Items -$1.5M $11.1M $1.4M $11.3M $9.1M
 
Basic EPS (Cont. Ops) -$0.73 $5.62 $0.75 $6.27 $5.40
Diluted EPS (Cont. Ops) -$0.73 $4.07 $0.53 $4.41 $3.72
Weighted Average Basic Share $2M $2M $1.9M $1.8M $1.7M
Weighted Average Diluted Share $2M $2.7M $2.6M $2.6M $2.5M
 
EBITDA $5.1M $21.8M $8.4M $24.9M $32.3M
EBIT -$1.4M $14.6M $2M $14.6M $12M
 
Revenue (Reported) $13M $25.9M $22.2M $42.4M $49.4M
Operating Income (Reported) -$1.4M $642K $1.4M $14M $11.3M
Operating Income (Adjusted) -$1.4M $14.6M $2M $14.6M $12M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $996K $10.3M $26.5M $11.1M $2.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $12.6M -- $16.8M $22.2M
Inventory -- -- -- -- --
Prepaid Expenses $590K $733K $32.8M $376K $1.4M
Other Current Assets $104K $40K $38K $38K $11K
Total Current Assets $8.9M $25.3M $72.2M $31.8M $28.3M
 
Property Plant And Equipment $191.1M $184.7M $174M $256.1M $295.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $923K $985K $673K $515K
Total Assets $200.5M $210.9M $247.1M $288.6M $324.6M
 
Accounts Payable $5.2M $7.3M $11.5M $15.4M $16.3M
Accrued Expenses $2.4M $3M $6.7M $33.5M $8.6M
Current Portion Of Long-Term Debt $487K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $3.9M $4.3M
Other Current Liabilities $724K $4.9M $1.2M -- --
Total Current Liabilities $14.1M $21.7M $41M $64.8M $49.7M
 
Long-Term Debt $38.3M $36M $11M -- $4M
Capital Leases -- -- -- -- --
Total Liabilities $102.5M $111.8M $106.8M $127.6M $121.7M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity $97.1M $99.1M $140.4M $161M $202.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $874K -- -- -- --
Total Equity $98M $99.1M $140.4M $161M $202.9M
 
Total Liabilities and Equity $200.5M $210.9M $247.1M $288.6M $324.6M
Cash and Short Terms $996K $10.3M $26.5M $11.1M $2.5M
Total Debt $38.8M $36M $11M -- $4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4M $4.1M $13.7M $1.8M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $17.9M $9.6M $20.9M $21.9M
Inventory -- -- -- -- --
Prepaid Expenses $1M $168K $16.1M $791K $1.4M
Other Current Assets $536K $40K $38K $38K $14K
Total Current Assets $13M $25M $41.4M $32.1M $28M
 
Property Plant And Equipment $185.4M $179.7M $197M $299.7M $310M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M -- $951K $1.1M $1.4M
Total Assets $199.3M $205.5M $239.3M $332.9M $339.3M
 
Accounts Payable $5M $9.1M $15.9M $11.6M $14.4M
Accrued Expenses $2.3M $2M $12.1M $62.2M $24.8M
Current Portion Of Long-Term Debt $780K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $3.7M $3.3M
Other Current Liabilities $1.3M $12.8M -- -- --
Total Current Liabilities $15.7M $30.2M $44.2M $88.5M $57.5M
 
Long-Term Debt $36.9M $9M -- $4M $6.5M
Capital Leases -- -- -- -- --
Total Liabilities $102.8M $96.1M $100.3M $163.5M $134.4M
 
Common Stock $281K $281K $281K $281K $281K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $872K -- -- -- --
Total Equity $96.5M $109.4M $139M $169.4M $205M
 
Total Liabilities and Equity $199.3M $205.5M $239.3M $332.9M $339.3M
Cash and Short Terms $4M $4.1M $13.7M $1.8M $2.1M
Total Debt $37.7M $9M -- $4M $6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.4M $2.1M $48.7M $28.1M $55.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $7.1M -$6.9M $1.7M -$8.1M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $16.4M $28.6M $33.1M $109M $115.9M
 
Capital Expenditures $10.5M $20.7M $16M $113.8M $119.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $339K -$19.2M $15.5M -$105.7M -$115M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.8M $11.2M $11M -- $110.5M
Long-Term Debt Repaid -$22M -$10.2M -$36M -$11.3M -$106.5M
Repurchase of Common Stock -$710K -$145K -$7.4M -$7.5M -$13.4M
Other Financing Activities -$799K -$873K -- -- --
Cash From Financing -$16.7M -$18K -$32.4M -$18.8M -$9.4M
 
Beginning Cash (CF) $1M $996K $10.3M $26.5M $11.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19K $9.4M $16.2M -$15.5M -$8.5M
Ending Cash (CF) $996K $10.3M $26.5M $11.1M $2.5M
 
Levered Free Cash Flow $5.9M $7.9M $17.2M -$4.8M -$3.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5M $11.1M $1.4M $11.3M $9.1M
Depreciation & Amoritzation -- $7.2M $6.4M $10.3M $20.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$156K -$6.5M $1M -$9.6M -$133K
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M $9.4M $30.6M $43.2M $38.2M
 
Capital Expenditures $660K $1.8M $30.1M $54.1M $34.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$660K $12.2M -$29.7M -$53.7M -$34M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- $14M $24M
Long-Term Debt Repaid -$4.1M -$27M -$11M -$10M -$21.5M
Repurchase of Common Stock -- -$833K -$2.7M -$2.8M -$7.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1M -$27.8M -$13.7M $1.2M -$4.6M
 
Beginning Cash (CF) $996K $10.3M $26.5M $11.1M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$6.3M -$12.8M -$9.3M -$450K
Ending Cash (CF) $4M $4.1M $13.7M $1.8M $2.1M
 
Levered Free Cash Flow $4.1M $7.6M $488K -$10.9M $3.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.6M $14.7M $38.9M $38M $53.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.3M -$13.2M $9.2M -$18.8M $5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $13.7M $33.2M $54.4M $121.6M $110.9M
 
Capital Expenditures $9.6M $21.9M $44.3M $137.7M $99.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2M -$6.4M -$26.4M -$129.7M -$95.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.8M -- -- $14M $120.5M
Long-Term Debt Repaid -$21M -$33.2M -$20M -$10.3M -$118M
Repurchase of Common Stock -$1K -$978K -$9.3M -$7.6M -$17.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$17.1M -$26.8M -$18.3M -$3.9M -$15.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2M $58K $9.6M -$12M $349K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.1M $11.4M $10.1M -$16.1M $11.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5M $11.1M $1.4M $11.3M $9.1M
Depreciation & Amoritzation -- $7.2M $6.4M $10.3M $20.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$156K -$6.5M $1M -$9.6M -$133K
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M $9.4M $30.6M $43.2M $38.2M
 
Capital Expenditures $660K $1.8M $30.1M $54.1M $34.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$660K $12.2M -$29.7M -$53.7M -$34M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- $14M $24M
Long-Term Debt Repaid -$4.1M -$27M -$11M -$10M -$21.5M
Repurchase of Common Stock -- -$833K -$2.7M -$2.8M -$7.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.1M -$27.8M -$13.7M $1.2M -$4.6M
 
Beginning Cash (CF) $996K $10.3M $26.5M $11.1M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M -$6.3M -$12.8M -$9.3M -$450K
Ending Cash (CF) $4M $4.1M $13.7M $1.8M $2.1M
 
Levered Free Cash Flow $4.1M $7.6M $488K -$10.9M $3.5M

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

GET BETTER TRADE IDEAS

Popular

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Where Will Coinbase Stock Be in 5 Years?
Where Will Coinbase Stock Be in 5 Years?

If you’ve been anywhere near the crypto world over the…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
33
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Buy
55
SBET alert for May 27

SharpLink Gaming [SBET] is up 454.46% over the past day.

Buy
57
RGC alert for May 27

Regencell Bioscience Holdings [RGC] is down 9.77% over the past day.

Buy
90
OKLO alert for May 27

Oklo [OKLO] is up 10.05% over the past day.

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

Show me the best stock