Financhill
Sell
29

PINE Quote, Financials, Valuation and Earnings

Last price:
$16.38
Seasonality move :
-14.22%
Day range:
$16.22 - $16.42
52-week range:
$14.33 - $19.42
Dividend yield:
6.76%
P/E ratio:
74.59x
P/S ratio:
4.90x
P/B ratio:
0.94x
Volume:
29.6K
Avg. volume:
95.5K
1-year change:
-3.41%
Market cap:
$234.2M
Revenue:
$45.6M
EPS (TTM):
$0.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $19.2M $30.1M $45.2M $45.6M
Revenue Growth (YoY) -- 64.23% 56.52% 50.01% 1%
 
Cost of Revenues -- $4.9M $6.9M $9.3M $10.9M
Gross Profit -- $14.4M $23.3M $35.9M $34.7M
Gross Profit Margin -- 74.7% 77.25% 79.5% 76.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.1M $1.8M $2M $1.9M
Other Inc / (Exp) -- $287K $9.7M $33.1M $6.4M
Operating Expenses -- $12.1M $17.8M $25.5M $27.7M
Operating Income -- $2.3M $5.5M $10.4M $7M
 
Net Interest Expenses -- $1.5M $3.7M $9.5M $10.2M
EBT. Incl. Unusual Items -- $1.1M $11.5M $34M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $1.1M $11.5M $34M $3.3M
 
Minority Interest in Earnings -- -$161K -$1.5M -$4.2M -$349K
Net Income to Common Excl Extra Items -- $985K $10M $29.7M $2.9M
 
Basic EPS (Cont. Ops) -- $0.13 $1.02 $2.48 $0.21
Diluted EPS (Cont. Ops) -- $0.11 $0.89 $2.17 $0.19
Weighted Average Basic Share -- $7.6M $9.8M $12M $13.9M
Weighted Average Diluted Share -- $8.8M $11.2M $13.7M $15.6M
 
EBITDA -- $12.4M $30.7M $66.5M $38.5M
EBIT -- $2.4M $14.8M $42.9M $12.7M
 
Revenue (Reported) -- $19.2M $30.1M $45.2M $45.6M
Operating Income (Reported) -- $2.3M $5.5M $10.4M $7M
Operating Income (Adjusted) -- $2.4M $14.8M $42.9M $12.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1M $8.2M $11.5M $11.6M $13.5M
Revenue Growth (YoY) 65.21% 60.18% 40.99% 0.34% 16.62%
 
Cost of Revenues $555K $914K $2.8M $2.8M $2.9M
Gross Profit $4.5M $7.3M $8.8M $8.7M $10.6M
Gross Profit Margin 89.12% 88.81% 75.98% 75.63% 78.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.4M $509K $557K $791K
Other Inc / (Exp) $287K $544K $11.3M -$153K $3.1M
Operating Expenses $3.8M $5.7M $6.4M $7.1M $7.1M
Operating Income $733K $1.6M $2.4M $1.7M $3.5M
 
Net Interest Expenses $384K $1.1M $2.5M $2.4M $3.2M
EBT. Incl. Unusual Items $636K $1.1M $11.2M -$939K $3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $636K $1.1M $11.2M -$939K $3.4M
 
Minority Interest in Earnings -$90K -$138K -$1.4M $102K -$274K
Net Income to Common Excl Extra Items $546K $918K $9.8M -$837K $3.1M
 
Basic EPS (Cont. Ops) $0.07 $0.08 $0.82 -$0.06 $0.22
Diluted EPS (Cont. Ops) $0.06 $0.07 $0.72 -$0.06 $0.21
Weighted Average Basic Share $7.5M $11.3M $11.9M $13.9M $13.7M
Weighted Average Diluted Share $8.7M $13M $13.6M $15.6M $15M
 
EBITDA $3.7M $6.3M $19.6M $8M $12.9M
EBIT $1M $2M $13.7M $1.5M $6.5M
 
Revenue (Reported) $5.1M $8.2M $11.5M $11.6M $13.5M
Operating Income (Reported) $733K $1.6M $2.4M $1.7M $3.5M
Operating Income (Adjusted) $1M $2M $13.7M $1.5M $6.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.2M $26M $43.1M $45.7M $50M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $5.6M $9.6M $9.2M $10.6M
Gross Profit $15.2M $20.5M $33.5M $36.5M $39.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $2.3M $1.6M $3.1M $3.3M
Other Inc / (Exp) $287K $544K $36.1M $11.3M $4.7M
Operating Expenses $12.5M $16.1M $23.8M $28.7M $28.9M
Operating Income $2.6M $4.4M $9.6M $7.8M $10.6M
 
Net Interest Expenses $977K $2.8M $7.8M $10.7M $11.6M
EBT. Incl. Unusual Items $1.9M $2.1M $38M $8.4M $3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.9M $2.1M $38M $8.4M $3.7M
 
Minority Interest in Earnings -$131K -$281K -$4.8M -$977K -$304K
Net Income to Common Excl Extra Items $1.8M $1.8M $33.2M $7.4M $3.4M
 
Basic EPS (Cont. Ops) $0.23 $0.19 $2.83 $0.58 $0.23
Diluted EPS (Cont. Ops) $0.22 $0.17 $2.47 $0.50 $0.22
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $11.3M $18.4M $67.6M $43.9M $39.9M
EBIT $2.9M $4.5M $45.3M $18.3M $14.4M
 
Revenue (Reported) $17.2M $26M $43.1M $45.7M $50M
Operating Income (Reported) $2.6M $4.4M $9.6M $7.8M $10.6M
Operating Income (Adjusted) $2.9M $4.5M $45.3M $18.3M $14.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.9M $20.7M $33.6M $34.1M $38.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $2.4M $5.1M $6.9M $7.7M
Gross Profit $12.2M $18.3M $28.5M $27.1M $30.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $3.7M $3.4M $2.6M $2.9M
Other Inc / (Exp) $287K $544K $27M $5.2M $3.4M
Operating Expenses $10.5M $14.6M $20.7M $21.9M $22M
Operating Income $1.6M $3.7M $7.8M $5.2M $8.8M
 
Net Interest Expenses $977K $2.3M $6.3M $7.5M $8.9M
EBT. Incl. Unusual Items $930K $1.9M $28.4M $2.9M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $930K $1.9M $28.4M $2.9M $3.3M
 
Minority Interest in Earnings -$131K -$251K -$3.6M -$314K -$269K
Net Income to Common Excl Extra Items $799K $1.7M $24.9M $2.6M $3M
 
Basic EPS (Cont. Ops) $0.10 $0.17 $2.10 $0.19 $0.21
Diluted EPS (Cont. Ops) $0.09 $0.15 $1.83 $0.16 $0.20
Weighted Average Basic Share $22.9M $27.7M $35.4M $42M $41M
Weighted Average Diluted Share $26.6M $31.9M $40.5M $47.1M $44.7M
 
EBITDA $8.9M $14.9M $51.8M $29.5M $31.1M
EBIT $1.9M $4M $34.5M $10.2M $12M
 
Revenue (Reported) $13.9M $20.7M $33.6M $34.1M $38.4M
Operating Income (Reported) $1.6M $3.7M $7.8M $5.2M $8.8M
Operating Income (Adjusted) $1.9M $4M $34.5M $10.2M $12M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.3M $1.9M $8.9M $9M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.2M $809K
Inventory -- -- -- -- --
Prepaid Expenses $699K $706K $966K $770K $898K
Other Current Assets -- -- -- -- --
Total Current Assets $13M $2.9M $11.8M $15M $54.9M
 
Property Plant And Equipment -- -- -- $1.6M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $22.4M $36.9M $58.8M $60.4M $49.3M
Other Long-Term Assets $157K $2.5M $3.3M $3.2M $3.2M
Total Assets $164.2M $262.2M $505.5M $573.4M $564.6M
 
Accounts Payable $463K $450K $213K $17K $30K
Accrued Expenses $628K $474K $676K $1.6M $2.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6M $2.6M $4.2M $4M $6.7M
 
Long-Term Debt -- $106.8M $267.7M $267.1M $275.7M
Capital Leases -- -- -- -- --
Total Liabilities $3.5M $113.1M $277.6M $278.1M $288.9M
 
Common Stock $79K $75K $114K $134K $137K
Other Common Equity Adj -$498K -$6.2M -$4.5M $24.6M $6.9M
Common Equity $137.5M $126.8M $196.5M $261.6M $250.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.2M $22.3M $31.4M $33.8M $24.9M
Total Equity $160.7M $149.1M $227.9M $295.4M $275.6M
 
Total Liabilities and Equity $164.2M $262.2M $505.5M $573.4M $564.6M
Cash and Short Terms $12.3M $1.9M $8.9M $9M $4M
Total Debt -- $106.8M $267.7M $267.1M $275.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9M $6.7M $3.8M $6.3M $2.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $977K $1.4M $950K
Inventory -- -- -- -- --
Prepaid Expenses $187.8K $752K $833K $152K $34K
Other Current Assets -- -- -- -- --
Total Current Assets $2.8M $9.2M $18M $30.2M $119.7M
 
Property Plant And Equipment -- -- $1.7M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $35M $52.7M $59.6M $51.6M $40.6M
Other Long-Term Assets $2.2M $2.4M $3.4M $3.8M $2.9M
Total Assets $245.7M $416.3M $565.6M $557.7M $579M
 
Accounts Payable $274.6K $107K $22K $28K $19K
Accrued Expenses $2M $1.3M $2M $2.8M $3.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4M $3.7M $4.4M $5.9M $8.1M
 
Long-Term Debt $87.9M $190.2M $286.5M $249.1M $278.9M
Capital Leases -- -- -- -- --
Total Liabilities $94.8M $198.9M $297.8M $261.8M $307M
 
Common Stock $79.1K $113K $119K $138K $143K
Other Common Equity Adj -$5.6M -$11.3M $15.8M $17.7M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.3M $30.6M $33.6M $32.7M $23.7M
Total Equity $150.9M $217.4M $267.8M $295.9M $272M
 
Total Liabilities and Equity $245.7M $416.3M $565.6M $557.7M $579M
Cash and Short Terms $1.9M $6.7M $3.8M $6.3M $2.6M
Total Debt $87.9M $190.2M $286.5M $249.1M $278.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- $1.1M $11.5M $34M $3.3M
Depreciation & Amoritzation -- $9.8M $15.7M $23.2M $25.3M
Stock-Based Compensation -- $268K $309K $310K $318K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $9.4M $17.2M $24.7M $25.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$113.9M -$196M -$38.8M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -$7.2M -$12.2M -$15.1M -$17.1M
Special Dividend Paid
Long-Term Debt Issued -- $115.5M $294.6M $277M $31.8M
Long-Term Debt Repaid -- -$8.7M -$162.4M -$277.8M -$23.5M
Repurchase of Common Stock -- -$5M -- -- -$14.6M
Other Financing Activities -- -$559K -$1.4M -$2.1M -$73K
Cash From Financing -- $94M $186.4M $17.7M -$11.4M
 
Beginning Cash (CF) -- $12.3M $1.9M $9.5M $13M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$10.4M $7.6M $3.5M $687K
Ending Cash (CF) -- $1.9M $9.5M $13M $13.7M
 
Levered Free Cash Flow -- $9.4M $17.2M $24.7M $25.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $636K $1.1M $11.2M -$939K $3.4M
Depreciation & Amoritzation $2.7M $4.2M $5.8M $6.4M $6.2M
Stock-Based Compensation $66K $79K $79K $79K $79K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $4.2M $4.4M $5.1M $6.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.7M -$51.4M $11.7M -$6.4M -$1.9M
 
Dividends Paid (Ex Special Dividend) -$1.7M -$3.3M -$3.7M -$4.3M -$4.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $131.5M $60M $3.5M $44.4M
Long-Term Debt Repaid -$6.7M -$81.6M -$74.5M -$3.5M -$33.9M
Repurchase of Common Stock -- -- -- -$4.7M $56K
Other Financing Activities -$6K -$549K -$50K -$16K --
Cash From Financing $16.6M $46M -$17.5M -$9M $17.4M
 
Beginning Cash (CF) $1.2M $8.5M $17.6M $27.9M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $659K -$1.2M -$1.4M -$10.4M $21.7M
Ending Cash (CF) $1.9M $7.3M $16.2M $17.4M $28.1M
 
Levered Free Cash Flow $3.8M $4.2M $4.4M $5.1M $6.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9M $2.1M $38M $8.4M $3.7M
Depreciation & Amoritzation $8.3M $13.7M $21.9M $25.2M $25.1M
Stock-Based Compensation $367.8K $298K $314K $312K $318K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $15.1M $21.7M $25.8M $27.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$103.3M -$135.4M -$105.6M -$2.2M -$30.8M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$10.5M -$14.6M -$17M -$16.4M
Special Dividend Paid
Long-Term Debt Issued $95M $237.6M $300M $59.3M $94.9M
Long-Term Debt Repaid -- -$164.4M -$203.5M -$97.3M -$65.4M
Repurchase of Common Stock -$5M -- -- -$5.1M -$10.3M
Other Financing Activities -- -- -$499K -$1.7M --
Cash From Financing $82.9M $125.7M $92.7M -$22.3M $13.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M $5.4M $8.8M $1.3M $10.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.1M $15.1M $21.7M $25.8M $27.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $930K $1.9M $28.4M $2.9M $3.3M
Depreciation & Amoritzation $6.9M $10.7M $17M $19M $18.7M
Stock-Based Compensation $201K $231K $236K $238K $238K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.4M $13.1M $17.6M $18.7M $21M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95.8M -$117.3M -$26.9M $9.7M -$7.5M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$8.6M -$11M -$13M -$12.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $95M $217.1M $222.5M $4.8M $67.9M
Long-Term Debt Repaid -$6.7M -$162.4M -$203.5M -$23M -$64.9M
Repurchase of Common Stock -$5M -- -- -$5.1M -$775K
Other Financing Activities -$10K -$1.4M -$484K -$46K -$15K
Cash From Financing $78M $109.6M $15.9M -$24M $841K
 
Beginning Cash (CF) $35.9M $11.9M $30M $104.5M $28.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M $5.4M $6.7M $4.4M $14.3M
Ending Cash (CF) $25.5M $17.3M $36.6M $108.8M $42.4M
 
Levered Free Cash Flow $7.4M $13.1M $17.6M $18.7M $21M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 25.4% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 1.87% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 2.22% over the past day.

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

Show me the best stock