Financhill
Sell
25

PRPL Quote, Financials, Valuation and Earnings

Last price:
$0.75
Seasonality move :
-7.36%
Day range:
$0.75 - $0.79
52-week range:
$0.56 - $1.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
60.94x
Volume:
255.2K
Avg. volume:
348K
1-year change:
-23.15%
Market cap:
$81.7M
Revenue:
$487.9M
EPS (TTM):
-$0.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $648.5M $725M $573.2M $510.5M $487.9M
Revenue Growth (YoY) 51.39% 11.8% -20.94% -10.93% -4.44%
 
Cost of Revenues $343.4M $431.3M $365.1M $338.7M $306.7M
Gross Profit $305.1M $293.7M $208.1M $171.8M $181.1M
Gross Profit Margin 47.05% 40.52% 36.3% 33.66% 37.13%
 
R&D Expenses $6M $6.9M $8.8M $11.9M $13M
Selling, General & Admin $227.9M $311.4M $242.1M $266.8M $240.4M
Other Inc / (Exp) -$305.9M $23.9M $4.8M -$12.4M -$8.3M
Operating Expenses $268M $314.3M $88.9M $278.7M $253.3M
Operating Income $37.1M -$20.6M $119.2M -$106.8M -$72.2M
 
Net Interest Expenses $4.7M $1.9M $3.5M $2M $17.5M
EBT. Incl. Unusual Items -$273.5M $1.4M $120.4M -$121.2M -$98M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43.7M -$1.5M $213.2M $8K $63K
Net Income to Company -$229.8M $2.9M -$92.7M -$121.2M -$98.1M
 
Minority Interest in Earnings -$7.1M $166K $253K $458K $201K
Net Income to Common Excl Extra Items -$236.9M $3.1M -$92.5M -$120.8M -$97.9M
 
Basic EPS (Cont. Ops) -$6.04 $0.05 -$1.13 -$1.17 -$0.91
Diluted EPS (Cont. Ops) -$6.04 -$0.31 -$1.13 -$1.17 -$0.91
Weighted Average Basic Share $39.2M $65.9M $81.8M $103.6M $107.1M
Weighted Average Diluted Share $39.2M $67.3M $81.8M $103.9M $107.3M
 
EBITDA -$261M $12.8M $141.5M -$94.1M -$45.2M
EBIT -$268.9M $3.3M $124M -$119.2M -$80.5M
 
Revenue (Reported) $648.5M $725M $573.2M $510.5M $487.9M
Operating Income (Reported) $37.1M -$20.6M $119.2M -$106.8M -$72.2M
Operating Income (Adjusted) -$268.9M $3.3M $124M -$119.2M -$80.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $186.4M $143.2M $106.7M $120M $104.2M
Revenue Growth (YoY) 52.34% -23.2% -25.46% 12.47% -13.22%
 
Cost of Revenues $98.9M $91.6M $66.1M $78.3M $63.1M
Gross Profit $87.5M $51.6M $40.6M $41.7M $41M
Gross Profit Margin 46.95% 36.06% 38.02% 34.76% 39.4%
 
R&D Expenses $1.7M $2.1M $3.4M $3.7M $2.5M
Selling, General & Admin $68.9M $67.8M $61.8M $61.2M $51.1M
Other Inc / (Exp) $9.1M $3.9M -$1.1M -$22.6M -$1.8M
Operating Expenses $70.4M $70M $65.2M $64.9M $53.6M
Operating Income $17.1M -$18.4M -$24.6M -$23.1M -$12.5M
 
Net Interest Expenses $570K $1M $202K $4.5M $4.8M
EBT. Incl. Unusual Items $25.6M -$15.4M -$26M -$50.2M -$19.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M -$1.8M $72K $59K $41K
Net Income to Company $20.9M -$13.6M -$26.1M -$50.3M -$19.2M
 
Minority Interest in Earnings -$115K $129K $119K $51K $29K
Net Income to Common Excl Extra Items $20.8M -$13.5M -$25.9M -$50.2M -$19.1M
 
Basic EPS (Cont. Ops) $0.32 -$0.20 -$0.26 -$0.47 -$0.18
Diluted EPS (Cont. Ops) $0.17 -$0.20 -$0.26 -$0.47 -$0.18
Weighted Average Basic Share $64.6M $67.1M $98.4M $106M $107.6M
Weighted Average Diluted Share $68.4M $67.5M $98.9M $106M $107.6M
 
EBITDA $27.7M -$10.6M -$18.9M -$39.4M -$9.3M
EBIT $26.2M -$14.4M -$25.8M -$45.7M -$14.4M
 
Revenue (Reported) $186.4M $143.2M $106.7M $120M $104.2M
Operating Income (Reported) $17.1M -$18.4M -$24.6M -$23.1M -$12.5M
Operating Income (Adjusted) $26.2M -$14.4M -$25.8M -$45.7M -$14.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $712.5M $681.7M $538M $523.8M $472M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $373.1M $423.9M $339.7M $350.9M $291.6M
Gross Profit $339.4M $257.8M $198.3M $173M $180.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.2M $7.4M $10M $12.2M $11.7M
Selling, General & Admin $252.6M $310.3M $236.1M $266.1M $230.3M
Other Inc / (Exp) -$318.6M $18.7M -$323K -$33.9M $12.4M
Operating Expenses $292.7M $313.9M $84.1M $278.3M $242.1M
Operating Income $46.8M -$56M $114.2M -$105.3M -$61.6M
 
Net Interest Expenses $3.8M $2.3M $2.7M $6.2M $17.8M
EBT. Incl. Unusual Items -$275.7M -$39.6M $111.2M -$145.4M -$67M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38.8M -$8M $215.4M -$5K $45K
Net Income to Company -$236.8M -$31.6M -$105.1M -$145.4M -$67M
 
Minority Interest in Earnings $4M $410K $237K $390K $179K
Net Income to Common Excl Extra Items -$232.9M -$31.2M -$104M -$145M -$66.8M
 
Basic EPS (Cont. Ops) -$4.87 -$0.45 -$1.11 -$1.38 -$0.62
Diluted EPS (Cont. Ops) -$5.02 -$0.60 -$1.11 -$1.38 -$0.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$372.7M -$11.6M $134.4M -$114.6M -$15.1M
EBIT -$380.3M -$23.3M $113.9M -$139.2M -$49.2M
 
Revenue (Reported) $712.5M $681.7M $538M $523.8M $472M
Operating Income (Reported) $46.8M -$56M $114.2M -$105.3M -$61.6M
Operating Income (Adjusted) -$380.3M -$23.3M $113.9M -$139.2M -$49.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $186.4M $143.2M $106.7M $120M $104.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $98.9M $91.6M $66.1M $78.3M $63.1M
Gross Profit $87.5M $51.6M $40.6M $41.7M $41M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.7M $2.1M $3.4M $3.7M $2.5M
Selling, General & Admin $68.9M $67.8M $61.8M $61.2M $51.1M
Other Inc / (Exp) $9.1M $3.9M -$1.1M -$22.6M -$1.8M
Operating Expenses $70.4M $70M $65.2M $64.9M $53.6M
Operating Income $17.1M -$18.4M -$24.6M -$23.1M -$12.5M
 
Net Interest Expenses $570K $1M $202K $4.5M $4.8M
EBT. Incl. Unusual Items $25.6M -$15.4M -$26M -$50.2M -$19.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M -$1.8M $72K $59K $41K
Net Income to Company $20.9M -$13.6M -$26.1M -$50.3M -$19.2M
 
Minority Interest in Earnings -$115K $129K $119K $51K $29K
Net Income to Common Excl Extra Items $20.8M -$13.5M -$25.9M -$50.2M -$19.1M
 
Basic EPS (Cont. Ops) $0.32 -$0.20 -$0.26 -$0.47 -$0.18
Diluted EPS (Cont. Ops) $0.17 -$0.20 -$0.26 -$0.47 -$0.18
Weighted Average Basic Share $64.6M $67.1M $98.4M $106M $107.6M
Weighted Average Diluted Share $68.4M $67.5M $98.9M $106M $107.6M
 
EBITDA $27.7M -$10.6M -$18.9M -$39.4M -$9.3M
EBIT $26.2M -$14.4M -$25.8M -$45.7M -$14.4M
 
Revenue (Reported) $186.4M $143.2M $106.7M $120M $104.2M
Operating Income (Reported) $17.1M -$18.4M -$24.6M -$23.1M -$12.5M
Operating Income (Adjusted) $26.2M -$14.4M -$25.8M -$45.7M -$14.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $123M $91.6M $40.1M $26.9M $29M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.1M $25.4M $34.6M $37.8M $33.1M
Inventory $65.7M $98.7M $73.2M $66.9M $56.9M
Prepaid Expenses $6.7M $8.1M $7.8M $8.5M $6M
Other Current Assets $4.6M $5.7M $4.1M $1.7M $1.4M
Total Current Assets $229.1M $229.5M $161.5M $141.8M $126.4M
 
Property Plant And Equipment $102.9M $180.7M $239.2M $224.4M $169.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.9M -- --
Other Intangibles $9.9M $13.2M $26.2M $22.2M $8.9M
Other Long-Term Assets $1.6M $1.3M $1.5M $2.2M $3.2M
Total Assets $554.7M $642.5M $433.3M $390.6M $307.8M
 
Accounts Payable $69.6M $79.8M $46.4M $49.8M $40.6M
Accrued Expenses $22.1M $21.3M $20.7M $19.2M $16.5M
Current Portion Of Long-Term Debt $2M $2.3M -- $2.1M --
Current Portion Of Capital Lease Obligations $3.2M $7.1M $13.7M $14.8M $15.7M
Other Current Liabilities $8.8M $7.1M $2.4M $12.3M $7.9M
Total Current Liabilities $132.2M $142M $98.1M $111M $101M
 
Long-Term Debt $41.4M $94.1M $23.7M $26.9M $55.4M
Capital Leases -- -- -- -- --
Total Liabilities $487.2M $495.9M $258.2M $275M $287.6M
 
Common Stock $6K $7K $9K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity $67.2M $145.8M $174.3M $115.4M $20.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $344K $768K $908K $185K $11K
Total Equity $67.5M $146.5M $175.2M $115.6M $20.2M
 
Total Liabilities and Equity $554.7M $642.5M $433.3M $390.6M $307.8M
Cash and Short Terms $123M $91.6M $40.1M $26.9M $29M
Total Debt $43.4M $96.4M $23.7M $29M $55.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $103.8M $62.7M $54.5M $34.5M $21.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.6M $29M $14.4M $27.7M $24.4M
Inventory $63.3M $105.8M $87.7M $72M $60.2M
Prepaid Expenses $1.3M $7.3M $7.5M $8.5M $5.6M
Other Current Assets $7.8M $5.5M $4.6M $1.1M $1.6M
Total Current Assets $217.8M $210.3M $168.8M $143.8M $113.4M
 
Property Plant And Equipment $126.8M $195.5M $235.7M $215.1M $168.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.9M -- --
Other Intangibles -- -- $24.3M -- --
Other Long-Term Assets $1.5M $1.3M $2.9M $2M $3.9M
Total Assets $566.8M $640.9M $436.5M $382.1M $293.8M
 
Accounts Payable $60.3M $62.9M $46.8M $39.9M $32.4M
Accrued Expenses $16.9M $16M $11.6M $21.7M $10.7M
Current Portion Of Long-Term Debt $2M $365K -- -- --
Current Portion Of Capital Lease Obligations $3.6M $8.4M $14.1M $15M $15.9M
Other Current Liabilities $2.4M $3.6M $2M $4M $10.3M
Total Current Liabilities $114.7M $111.4M $89.6M $95.9M $83.6M
 
Long-Term Debt $40.9M $37.4M -- $41.9M $72.7M
Capital Leases -- -- -- -- --
Total Liabilities $409.2M $414.7M $222.7M $316.4M $292.4M
 
Common Stock $7K $8K $11K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $724K $780K $925K $167K -$10K
Total Equity $157.5M $226.3M $213.9M $65.7M $1.3M
 
Total Liabilities and Equity $566.8M $640.9M $436.5M $382.1M $293.8M
Cash and Short Terms $103.8M $62.7M $54.5M $34.5M $21.6M
Total Debt $42.9M $37.7M -- $41.9M $72.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$229.8M $2.9M -$92.7M -$121.2M -$98.1M
Depreciation & Amoritzation $7.9M $9.5M $17.5M $25.1M $35.4M
Stock-Based Compensation $2.2M $3.4M $3.4M $4.9M $2.8M
Change in Accounts Receivable -$419K $3.7M -$4.1M -$3.7M $4.7M
Change in Inventories -$18.1M -$33M $29M $5.9M $6M
Cash From Operations $81.3M -$30.9M -$28.8M -$54.7M -$17.9M
 
Capital Expenditures $39.1M $57.1M $38.2M $15.2M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.1M -$57.1M -$34.5M -$16.1M -$7.5M
 
Dividends Paid (Ex Special Dividend) -$5.5M -$1.2M -- -- --
Special Dividend Paid
Long-Term Debt Issued $45M $55M -- $42M $61M
Long-Term Debt Repaid -$38.1M -$2.3M -$72.5M -$36.7M -$30M
Repurchase of Common Stock -- -- -- -$105K --
Other Financing Activities -$2.5M $3.5M -$12.4M -$9.7M -$3.5M
Cash From Financing $47.4M $56.6M $13.4M $55.8M $27.5M
 
Beginning Cash (CF) $33.5M $123M $91.6M $41.8M $26.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.5M -$31.3M -$49.9M -$14.9M $2.2M
Ending Cash (CF) $123M $91.6M $41.8M $26.9M $29M
 
Levered Free Cash Flow $42.1M -$88M -$66.9M -$69.9M -$25.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.9M -$13.6M -$26.1M -$50.3M -$19.2M
Depreciation & Amoritzation $1.5M $3.8M $6.9M $6.4M $5.1M
Stock-Based Compensation $479K $542K $1.2M $492K $368K
Change in Accounts Receivable -$12.5M -$3.6M $20.1M $10.1M $8.7M
Change in Inventories $2.4M -$7.1M -$14.5M -$5.2M -$3.3M
Cash From Operations -$9.4M -$44.3M -$13.5M -$16.8M -$23.1M
 
Capital Expenditures $12.4M $13.1M $3.1M $3.1M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.4M -$13.1M -$3.1M -$3.1M -$2.1M
 
Dividends Paid (Ex Special Dividend) -$545K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $61M $19M
Long-Term Debt Repaid -$563K -$57.5M -$24.7M -$30M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.5M -$12.4M -$6.3M -$3.5M -$1.2M
Cash From Financing $2.6M $28.4M $29.4M $27.5M $17.8M
 
Beginning Cash (CF) $123M $91.6M $41.8M $26.9M $29M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.1M -$28.9M $12.8M $7.6M -$7.4M
Ending Cash (CF) $103.8M $62.7M $54.5M $34.5M $21.6M
 
Levered Free Cash Flow -$21.7M -$57.4M -$16.6M -$19.9M -$25.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$236.8M -$31.6M -$105.1M -$145.4M -$67M
Depreciation & Amoritzation $7.7M $11.8M $20.5M $24.6M $34M
Stock-Based Compensation $2.4M $3.4M $4M $4.2M $2.7M
Change in Accounts Receivable -$18.3M $12.6M $19.6M -$13.7M $3.4M
Change in Inventories -$21.2M -$42.5M $21.6M $15.2M $7.8M
Cash From Operations $72.1M -$65.8M $2M -$58M -$24.1M
 
Capital Expenditures $44.6M $57.8M $28.2M $15.2M $6.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.6M -$57.8M -$24.5M -$16.1M -$6.6M
 
Dividends Paid (Ex Special Dividend) -$6M -$630K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $103M $19M
Long-Term Debt Repaid -$38.6M -$59.2M -$39.7M -$42M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$12.4M -$6.3M -$6.9M -$1.2M
Cash From Financing $50M $82.5M $14.3M $54M $17.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.4M -$41.1M -$8.2M -$20.1M -$12.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $27.5M -$123.6M -$26.2M -$73.2M -$30.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.9M -$13.6M -$26.1M -$50.3M -$19.2M
Depreciation & Amoritzation $1.5M $3.8M $6.9M $6.4M $5.1M
Stock-Based Compensation $479K $542K $1.2M $492K $368K
Change in Accounts Receivable -$12.5M -$3.6M $20.1M $10.1M $8.7M
Change in Inventories $2.4M -$7.1M -$14.5M -$5.2M -$3.3M
Cash From Operations -$9.4M -$44.3M -$13.5M -$16.8M -$23.1M
 
Capital Expenditures $12.4M $13.1M $3.1M $3.1M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.4M -$13.1M -$3.1M -$3.1M -$2.1M
 
Dividends Paid (Ex Special Dividend) -$545K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $61M $19M
Long-Term Debt Repaid -$563K -$57.5M -$24.7M -$30M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.5M -$12.4M -$6.3M -$3.5M -$1.2M
Cash From Financing $2.6M $28.4M $29.4M $27.5M $17.8M
 
Beginning Cash (CF) $123M $91.6M $41.8M $26.9M $29M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.1M -$28.9M $12.8M $7.6M -$7.4M
Ending Cash (CF) $103.8M $62.7M $54.5M $34.5M $21.6M
 
Levered Free Cash Flow -$21.7M -$57.4M -$16.6M -$19.9M -$25.5M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock