Financhill
Sell
24

PRPL Quote, Financials, Valuation and Earnings

Last price:
$0.85
Seasonality move :
-9.81%
Day range:
$0.84 - $0.90
52-week range:
$0.69 - $2.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.18x
P/B ratio:
3.23x
Volume:
464.1K
Avg. volume:
344.1K
1-year change:
-19.21%
Market cap:
$90.3M
Revenue:
$510.5M
EPS (TTM):
-$1.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $428.4M $648.5M $725M $573.2M $510.5M
Revenue Growth (YoY) 49.89% 51.39% 11.8% -20.94% -10.93%
 
Cost of Revenues $239.4M $343.4M $431.3M $365.1M $338.7M
Gross Profit $189M $305.1M $293.7M $208.1M $171.8M
Gross Profit Margin 44.12% 47.05% 40.52% 36.3% 33.66%
 
R&D Expenses $3.9M $6M $6.9M $8.8M $11.9M
Selling, General & Admin $168.9M $227.9M $311.4M $242.1M $266.8M
Other Inc / (Exp) -$41.1M -$305.9M $23.9M $4.8M -$12.4M
Operating Expenses $173.3M $268M $314.3M $88.9M $278.7M
Operating Income $15.7M $37.1M -$20.6M $119.2M -$106.8M
 
Net Interest Expenses $5.2M $4.7M $1.9M $3.5M $2M
EBT. Incl. Unusual Items -$30.5M -$273.5M $1.4M $120.4M -$121.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $400K -$43.7M -$1.5M $213.2M $8K
Net Income to Company -$30.9M -$229.8M $2.9M -$92.7M -$121.2M
 
Minority Interest in Earnings $8.4M -$7.1M $166K $253K $458K
Net Income to Common Excl Extra Items -$22.6M -$236.9M $3.1M -$92.5M -$120.8M
 
Basic EPS (Cont. Ops) -$2.26 -$6.04 $0.05 -$1.13 -$1.17
Diluted EPS (Cont. Ops) -$2.26 -$6.04 -$0.31 -$1.13 -$1.17
Weighted Average Basic Share $10M $39.2M $65.9M $81.8M $103.6M
Weighted Average Diluted Share $10M $39.2M $67.3M $81.8M $103.9M
 
EBITDA -$21M -$261M $12.8M $141.5M -$94.1M
EBIT -$25.3M -$268.9M $3.3M $124M -$119.2M
 
Revenue (Reported) $428.4M $648.5M $725M $573.2M $510.5M
Operating Income (Reported) $15.7M $37.1M -$20.6M $119.2M -$106.8M
Operating Income (Adjusted) -$25.3M -$268.9M $3.3M $124M -$119.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $187.1M $170.8M $142.9M $140M $118.6M
Revenue Growth (YoY) 59.37% -8.73% -16.35% -2.01% -15.29%
 
Cost of Revenues $98.9M $109.7M $83.9M $92.7M $83.4M
Gross Profit $88.3M $61.1M $59M $47.3M $35.2M
Gross Profit Margin 47.17% 35.77% 41.3% 33.79% 29.67%
 
R&D Expenses $1.7M $1.8M $1.9M $2.7M $2.9M
Selling, General & Admin $62.3M $65.9M $56.2M $70.3M $60.2M
Other Inc / (Exp) -$109.7M $5.4M $1.1M -$9.8M -$6.9M
Operating Expenses $64.5M $66.8M $58.1M $73M $63.1M
Operating Income $23.7M -$5.7M $900K -$25.7M -$27.9M
 
Net Interest Expenses $1.2M -- $717K $594K $4.4M
EBT. Incl. Unusual Items -$87.3M -$352K $1.2M -$36.1M -$39.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$106K -$2.5M -$720K $18K $63K
Net Income to Company -$87.2M $2.1M $1M -$36.1M -$39.3M
 
Minority Interest in Earnings $147K $44K -$1K $131K $82K
Net Income to Common Excl Extra Items -$87M $2.2M $2M -$36M -$39.2M
 
Basic EPS (Cont. Ops) -$1.97 $0.03 $0.02 -$0.34 -$0.36
Diluted EPS (Cont. Ops) -$1.97 -$0.05 $0.02 -$0.34 -$0.36
Weighted Average Basic Share $44.3M $66.3M $85.7M $105.3M $107.5M
Weighted Average Diluted Share $44.3M $67.3M $86.1M $105.3M $107.5M
 
EBITDA $26.3M -$2.9M $6.6M -$29.5M -$20.2M
EBIT $23.7M -$5.7M $2M -$35.5M -$34.9M
 
Revenue (Reported) $187.1M $170.8M $142.9M $140M $118.6M
Operating Income (Reported) $23.7M -$5.7M $900K -$25.7M -$27.9M
Operating Income (Adjusted) $23.7M -$5.7M $2M -$35.5M -$34.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $598.9M $713.7M $615.4M $508.9M $504.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $316.6M $401.4M $392.5M $335.6M $330.5M
Gross Profit $282.3M $312.3M $222.9M $173.3M $174.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.6M $6.7M $7.3M $11.9M $13.5M
Selling, General & Admin $210.2M $290.4M $277.5M $263.9M $242.7M
Other Inc / (Exp) -$250M -$68.3M $9.7M -$11.3M -$12.3M
Operating Expenses $249.8M $297M $281.4M $113.9M $256.1M
Operating Income $32.5M $15.3M -$58.5M $59.4M -$81.8M
 
Net Interest Expenses $5.4M $1.7M $3.2M $2.2M $13.8M
EBT. Incl. Unusual Items -$223M -$54.8M -$52M $45.8M -$107.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35.4M -$6.9M -$9.2M $220.4M $22K
Net Income to Company -$187.6M -$47.9M -$43.7M -$174.6M -$108M
 
Minority Interest in Earnings $1.4M $36K $419K $466K $210K
Net Income to Common Excl Extra Items -$186.2M -$47.8M -$42.3M -$174.1M -$107.8M
 
Basic EPS (Cont. Ops) -$4.71 $0.36 -$0.60 -$1.76 -$1.01
Diluted EPS (Cont. Ops) -$5.02 $0.06 -$0.60 -$1.76 -$1.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$99.6M -$268.8M -$14.1M $72.3M -$60.5M
EBIT -$107.8M -$276.7M -$29.5M $48.1M -$94.1M
 
Revenue (Reported) $598.9M $713.7M $615.4M $508.9M $504.8M
Operating Income (Reported) $32.5M $15.3M -$58.5M $59.4M -$81.8M
Operating Income (Adjusted) -$107.8M -$276.7M -$29.5M $48.1M -$94.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $474.6M $539.8M $430.2M $364.6M $358.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $251.5M $309.5M $270.7M $241.2M $233M
Gross Profit $223.1M $230.3M $159.4M $123.4M $125.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.7M $5.4M $5.8M $9M $10.6M
Selling, General & Admin $154.6M $217.1M $183.2M $205M $180.9M
Other Inc / (Exp) -$218.3M $19.3M $5.2M -$10.9M -$10.8M
Operating Expenses $192.8M $221.9M $189M $214M $191.5M
Operating Income $30.2M $8.4M -$29.6M -$90.6M -$65.6M
 
Net Interest Expenses $4M $1.1M $2.4M $1.1M $13M
EBT. Incl. Unusual Items -$192.1M $26.6M -$26.8M -$102.7M -$89.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35.8M $1M -$6.7M $162K $176K
Net Income to Company -$156.3M $25.6M -$21M -$102.8M -$89.6M
 
Minority Interest in Earnings -$7.2M -$55K $198K $417K $169K
Net Income to Common Excl Extra Items -$163.5M $25.6M -$19.9M -$102.4M -$89.4M
 
Basic EPS (Cont. Ops) -$4.42 $0.39 -$0.28 -$0.99 -$0.83
Diluted EPS (Cont. Ops) -$4.73 $0.09 -$0.28 -$0.99 -$0.83
Weighted Average Basic Share $96.2M $197.2M $235.4M $308.8M $321M
Weighted Average Diluted Share $98.9M $202.5M $236.8M $309.3M $321.3M
 
EBITDA -$71.9M $28.7M -$12.1M -$82.6M -$48.9M
EBIT -$78.3M $22.4M -$24.3M -$101.5M -$76.4M
 
Revenue (Reported) $474.6M $539.8M $430.2M $364.6M $358.9M
Operating Income (Reported) $30.2M $8.4M -$29.6M -$90.6M -$65.6M
Operating Income (Adjusted) -$78.3M $22.4M -$24.3M -$101.5M -$76.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $33.5M $123M $91.6M $40.1M $26.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.7M $29.1M $25.4M $34.6M $37.8M
Inventory $47.6M $65.7M $98.7M $73.2M $66.9M
Prepaid Expenses $879K $6.7M $8.1M $7.8M $8.5M
Other Current Assets $3.4M $4.6M $5.7M $4.1M $1.7M
Total Current Assets $114.1M $229.1M $229.5M $161.5M $141.8M
 
Property Plant And Equipment $32M $102.9M $180.7M $239.2M $224.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $4.9M --
Other Intangibles $1.1M $9.9M $13.2M $26.2M $22.2M
Other Long-Term Assets $525K $1.6M $1.3M $1.5M $2.2M
Total Assets $147.7M $554.7M $642.5M $433.3M $390.6M
 
Accounts Payable $50.2M $69.6M $79.8M $46.4M $49.8M
Accrued Expenses $14.1M $22.1M $21.3M $20.7M $28.9M
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
Other Current Liabilities $2.7M $8.8M $7.1M $2.4M $2.5M
Total Current Liabilities $86.9M $132.2M $142M $98.1M $111M
 
Long-Term Debt $35.4M $41.4M $94.1M $23.7M $26.9M
Capital Leases -- -- -- -- --
Total Liabilities $176.3M $487.2M $495.9M $258.2M $275M
 
Common Stock $5K $6K $7K $9K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -$26.2M $67.2M $145.8M $174.3M $115.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.4M $344K $768K $908K $185K
Total Equity -$28.5M $67.5M $146.5M $175.2M $115.6M
 
Total Liabilities and Equity $147.7M $554.7M $642.5M $433.3M $390.6M
Cash and Short Terms $33.5M $123M $91.6M $40.1M $26.9M
Total Debt $35.4M $43.4M $96.4M $23.7M $29M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $98M $83.6M $59.1M $26.6M $23.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.9M $27.6M $30M $32.7M $29.7M
Inventory $50.8M $84M $91.4M $72.1M $59.9M
Prepaid Expenses $1.9M $1.3M $8.8M $8.8M $9.2M
Other Current Assets $8.4M $11.7M $5.3M $2M $1M
Total Current Assets $181M $208.3M $194.7M $142.2M $123.2M
 
Property Plant And Equipment $45M $162.8M $239M $230.3M $174.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $6.4M -- --
Other Intangibles -- -- $24.1M $23M --
Other Long-Term Assets $1.6M $1.4M $1.7M $2.5M $2.5M
Total Assets $442.6M $597.9M $686.7M $398M $309.3M
 
Accounts Payable $62M $70.4M $53.1M $45.7M $30.4M
Accrued Expenses $20.8M $19.2M $18.4M $21.3M $22.7M
Current Portion Of Long-Term Debt $2M $2M $2.1M $1.5M --
Current Portion Of Capital Lease Obligations -- $5.8M $12.6M $14.8M $16.2M
Other Current Liabilities $2.7M $2.9M $3.1M $4.6M $4.3M
Total Current Liabilities $113.5M $133.4M $108.5M $102M $94.5M
 
Long-Term Debt $41.9M $39.9M $36.5M $22.5M $50.8M
Capital Leases -- -- -- -- --
Total Liabilities $401.1M $433.1M $438.4M $265M $281.3M
 
Common Stock $5K $7K $9K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$105K --
Minority Interest, Total $44K $912K $711K $545K $46K
Total Equity $41.6M $164.9M $248.3M $133M $28M
 
Total Liabilities and Equity $442.6M $597.9M $686.7M $398M $309.3M
Cash and Short Terms $98M $83.6M $59.1M $26.6M $23.4M
Total Debt $43.9M $41.9M $38.6M $24M $50.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$30.9M -$229.8M $2.9M -$92.7M -$121.2M
Depreciation & Amoritzation $4.3M $7.9M $9.5M $17.5M $25.1M
Stock-Based Compensation $10.1M $2.2M $3.4M $3.4M $4.9M
Change in Accounts Receivable -$18.5M -$419K $3.7M -$4.1M -$3.7M
Change in Inventories -$24.7M -$18.1M -$33M $29M $5.9M
Cash From Operations $22.9M $81.3M -$30.9M -$28.8M -$54.7M
 
Capital Expenditures $10.8M $39.1M $57.1M $38.2M $15.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.8M -$39.1M -$57.1M -$34.5M -$16.1M
 
Dividends Paid (Ex Special Dividend) -- -$5.5M -$1.2M -- --
Special Dividend Paid
Long-Term Debt Issued $10M $45M $55M -- $42M
Long-Term Debt Repaid -- -$38.1M -$2.3M -$72.5M -$36.7M
Repurchase of Common Stock -- -- -- -- -$105K
Other Financing Activities -$758K -$2.5M $3.5M -$12.4M -$9.7M
Cash From Financing $9.1M $47.4M $56.6M $13.4M $55.8M
 
Beginning Cash (CF) $12.2M $33.5M $123M $91.6M $41.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M $89.5M -$31.3M -$49.9M -$14.9M
Ending Cash (CF) $33.5M $123M $91.6M $41.8M $26.9M
 
Levered Free Cash Flow $12.1M $42.1M -$88M -$66.9M -$69.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$87.2M $2.1M $1M -$36.1M -$39.3M
Depreciation & Amoritzation $2.6M $2.8M $4.6M $6.1M $14.6M
Stock-Based Compensation $347K $765K $795K $939K $791K
Change in Accounts Receivable -$2.9M -$2.5M $6.6M -$10M $2.4M
Change in Inventories -$11M -$19.3M -$2.3M $5.8M $5.8M
Cash From Operations $15.1M -$11.3M $22.3M -$17.8M $1.1M
 
Capital Expenditures $14.6M $15.1M $8M $3.5M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.6M -$15.1M -$4.4M -$4.4M -$1.1M
 
Dividends Paid (Ex Special Dividend) -$5M -$104K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M -- -- $25M --
Long-Term Debt Repaid -$37.5M -$563K -- -- --
Repurchase of Common Stock -- -- -- -$105K --
Other Financing Activities -$2.5M -- -- -$3.1M --
Cash From Financing $2.1M -$77K -- $21.8M --
 
Beginning Cash (CF) $95.4M $110.1M $41.2M $26.9M $23.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6M -$26.5M $18M -$343K -$9K
Ending Cash (CF) $98M $83.6M $59.1M $26.6M $23.4M
 
Levered Free Cash Flow $415K -$26.4M $14.3M -$21.3M -$9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$187.6M -$47.9M -$43.7M -$174.6M -$108M
Depreciation & Amoritzation $8.2M $7.9M $15.3M $24.2M $33.6M
Stock-Based Compensation $1.9M $3M $3.6M $4.5M $3.2M
Change in Accounts Receivable $4.8M -$5.7M $2.6M -$3.1M $3M
Change in Inventories -$16M -$33.3M -$3.2M $18.2M $8.2M
Cash From Operations $94.4M -$6M -$61.5M -$54.1M -$23.5M
 
Capital Expenditures $30M $55.6M $49.6M $13.5M $12.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30M -$55.6M -$46M -$14.3M -$12.3M
 
Dividends Paid (Ex Special Dividend) -$5M -$1.4M -$218K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25M $78M
Long-Term Debt Repaid -$37.5M -$2.3M -$58.1M -$39.7M -$42M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $3.5M -$12.4M -$9.7M -$3.5M
Cash From Financing $2.2M $47.2M $83M $35.8M $32.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.7M -$14.3M -$24.5M -$32.5M -$3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $64.5M -$61.6M -$111.1M -$67.6M -$35.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$156.3M $25.6M -$21M -$102.8M -$89.6M
Depreciation & Amoritzation $6.4M $6.4M $12.2M $19M $27.4M
Stock-Based Compensation $1.6M $2.4M $2.6M $3.8M $2.1M
Change in Accounts Receivable $6.8M $1.5M $459K $1.5M $8.1M
Change in Inventories -$3.1M -$18.3M $11.5M $696K $3M
Cash From Operations $87.4M $132K -$30.5M -$55.8M -$24.6M
 
Capital Expenditures $25.1M $41.5M $34.1M $9.4M $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.1M -$41.5M -$30.4M -$10.2M -$6.4M
 
Dividends Paid (Ex Special Dividend) -$5M -$957K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M -- -- $25M $61M
Long-Term Debt Repaid -$37.5M -$1.7M -$57.5M -$24.7M -$30M
Repurchase of Common Stock -- -- -- -$105K --
Other Financing Activities -$2.5M $3.5M -$12.4M -$9.7M -$3.5M
Cash From Financing $2.2M $2M $28.4M $50.8M $27.5M
 
Beginning Cash (CF) $155.3M $336.9M $195.5M $123.2M $84.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.5M -$39.3M -$32.5M -$15.1M -$3.5M
Ending Cash (CF) $219.7M $297.5M $163M $108.1M $81.3M
 
Levered Free Cash Flow $62.3M -$41.4M -$64.5M -$65.2M -$31M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock