Financhill
Sell
20

PRPL Quote, Financials, Valuation and Earnings

Last price:
$0.65
Seasonality move :
22.83%
Day range:
$0.61 - $0.66
52-week range:
$0.60 - $1.76
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.14x
P/B ratio:
3.48x
Volume:
245.9K
Avg. volume:
1.1M
1-year change:
-63.3%
Market cap:
$70.3M
Revenue:
$487.9M
EPS (TTM):
-$0.91
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $173.9M $185.2M $144.3M $145.9M $129M
Revenue Growth (YoY) 39.9% 6.51% -22.08% 1.13% -11.62%
 
Cost of Revenues $91.9M $121.7M $94.4M $97.5M $73.7M
Gross Profit $82M $63.5M $49.9M $48.5M $55.3M
Gross Profit Margin 47.17% 34.26% 34.59% 33.21% 42.86%
 
R&D Expenses $1.2M $1.5M $2.9M $2.9M $2.4M
Selling, General & Admin $73.3M $94.3M $58.9M $61.8M $59.5M
Other Inc / (Exp) -$87.7M $4.5M -$443K -$1.5M $2.5M
Operating Expenses $75.2M $92.4M -$100.1M $64.7M $61.9M
Operating Income $6.9M -$29M $150M -$16.2M -$6.6M
 
Net Interest Expenses $609K $743K $1.1M $819K $4.5M
EBT. Incl. Unusual Items -$81.4M -$25.2M $148.5M -$18.5M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.9M -$2.5M $220.2M -$154K -$113K
Net Income to Company -$73.5M -$22.7M -$71.7M -$18.4M -$8.5M
 
Minority Interest in Earnings $91K $221K $49K $41K $32K
Net Income to Common Excl Extra Items -$73.4M -$22.5M -$71.7M -$18.3M -$8.5M
 
Basic EPS (Cont. Ops) -$0.03 -$0.32 -$0.77 -$0.18 -$0.08
Diluted EPS (Cont. Ops) -$0.03 -$0.32 -$0.77 -$0.18 -$0.08
Weighted Average Basic Share $63.9M $66.5M $91.5M $105.5M $107.5M
Weighted Average Diluted Share $63.9M $66.5M $91.5M $106.9M $108.3M
 
EBITDA -$297.6M -$2M $154.9M -$11.6M $3.8M
EBIT -$299.1M -$5.1M $149.6M -$17.7M -$4.1M
 
Revenue (Reported) $173.9M $185.2M $144.3M $145.9M $129M
Operating Income (Reported) $6.9M -$29M $150M -$16.2M -$6.6M
Operating Income (Adjusted) -$299.1M -$5.1M $149.6M -$17.7M -$4.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $648.5M $725M $574.5M $510.5M $487.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $343.4M $431.3M $365.1M $338.7M $306.7M
Gross Profit $305.1M $293.7M $209.4M $171.8M $181.1M
Gross Profit Margin -- -- -- -- --
 
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 $120.5M -$106.8M -$72.2M
 
Net Interest Expenses $4.7M $1.9M $3.5M $2M $17.5M
EBT. Incl. Unusual Items -$273.5M $1.4M $121.7M -$121.2M -$98M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43.7M -$1.5M $213.5M $8K $63K
Net Income to Company -$229.8M $2.9M -$92.7M -$121.2M -$98.1M
 
Minority Interest in Earnings -$7.1M $166K $247K $458K $201K
Net Income to Common Excl Extra Items -$236.9M $3.1M -$91.5M -$120.8M -$97.9M
 
Basic EPS (Cont. Ops) -$4.45 $0.07 -$1.05 -$1.17 -$0.91
Diluted EPS (Cont. Ops) -$4.76 -$0.23 -$1.05 -$1.17 -$0.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$369.5M $26.7M $142.7M -$94.1M -$45.2M
EBIT -$377.4M $17.3M $125.2M -$119.2M -$80.5M
 
Revenue (Reported) $648.5M $725M $574.5M $510.5M $487.9M
Operating Income (Reported) $37.1M -$20.6M $120.5M -$106.8M -$72.2M
Operating Income (Adjusted) -$377.4M $17.3M $125.2M -$119.2M -$80.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $725M $574.5M $510.5M $487.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $431.3M $365.1M $338.7M $306.7M --
Gross Profit $293.7M $209.4M $171.8M $181.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.9M $8.8M $11.9M $13M --
Selling, General & Admin $311.4M $242.1M $266.8M $240.4M --
Other Inc / (Exp) $23.9M $4.8M -$12.4M -$8.3M --
Operating Expenses $314.3M $88.9M $278.7M $253.3M --
Operating Income -$20.6M $120.5M -$106.8M -$72.2M --
 
Net Interest Expenses $1.9M $3.5M $2M $17.5M --
EBT. Incl. Unusual Items $1.4M $121.7M -$121.2M -$98M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M $213.5M $8K $63K --
Net Income to Company $2.9M -$92.7M -$121.2M -$98.1M --
 
Minority Interest in Earnings $166K $247K $458K $201K --
Net Income to Common Excl Extra Items $3.1M -$91.5M -$120.8M -$97.9M --
 
Basic EPS (Cont. Ops) $0.07 -$1.05 -$1.17 -$0.91 --
Diluted EPS (Cont. Ops) -$0.23 -$1.05 -$1.17 -$0.91 --
Weighted Average Basic Share $263.7M $326.9M $414.3M $428.6M --
Weighted Average Diluted Share $269M $328.3M $416.1M $429.6M --
 
EBITDA $26.7M $142.7M -$94.1M -$45.2M --
EBIT $17.3M $125.2M -$119.2M -$80.5M --
 
Revenue (Reported) $725M $574.5M $510.5M $487.9M --
Operating Income (Reported) -$20.6M $120.5M -$106.8M -$72.2M --
Operating Income (Adjusted) $17.3M $125.2M -$119.2M -$80.5M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$73.5M -$22.7M -$71.7M -$18.4M -$8.5M
Depreciation & Amoritzation $1.5M $3.1M $5.3M $6.1M $7.9M
Stock-Based Compensation $626K $1M $754K $1.1M $707K
Change in Accounts Receivable -$7.2M $2.1M -$4.6M -$5.1M -$3.4M
Change in Inventories -$15M -$14.6M $17.5M $5.2M $3M
Cash From Operations -$6.1M -$31M $1.7M $1.1M $6.8M
 
Capital Expenditures $14.1M $15.6M $4.1M $5.9M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.1M -$15.6M -$4.1M -$5.9M -$1.1M
 
Dividends Paid (Ex Special Dividend) -$481K -$218K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $17M --
Long-Term Debt Repaid -$563K -$562K -$15M -$12M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$17K --
Cash From Financing $45.2M $54.6M -$15M $5M --
 
Beginning Cash (CF) $98M $83.6M $59.1M $26.6M $23.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25M $8M -$17.4M $251K $5.6M
Ending Cash (CF) $123M $91.6M $41.8M $26.9M $29M
 
Levered Free Cash Flow -$20.2M -$46.6M -$2.4M -$4.7M $5.6M
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 -- -- -- $42M $61M
Long-Term Debt Repaid -$38.1M -$2.3M -$72.5M -$36.7M -$30M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $3.5M -$12.4M -$9.7M -$3.5M
Cash From Financing $47.4M $56.6M $13.4M $55.8M $27.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.5M -$31.3M -$49.9M -$14.9M $2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $42.1M -$88M -$66.9M -$69.9M -$25.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.9M -$92.7M -$121.2M -$98.1M --
Depreciation & Amoritzation $9.5M $17.5M $25.1M $35.4M --
Stock-Based Compensation $3.4M $3.4M $4.9M $2.8M --
Change in Accounts Receivable $3.7M -$4.1M -$3.7M $4.7M --
Change in Inventories -$33M $29M $5.9M $6M --
Cash From Operations -$30.9M -$28.8M -$54.7M -$17.9M --
 
Capital Expenditures $57.1M $38.2M $15.2M $7.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$57.1M -$34.5M -$16.1M -$7.5M --
 
Dividends Paid (Ex Special Dividend) -$1.2M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $42M $61M --
Long-Term Debt Repaid -$2.3M -$72.5M -$36.7M -$30M --
Repurchase of Common Stock -- -- -$105K -- --
Other Financing Activities $3.5M -$12.4M -$9.7M -$3.5M --
Cash From Financing $56.6M $13.4M $55.8M $27.5M --
 
Beginning Cash (CF) $420.5M $254.6M $149.8M $108.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.3M -$49.9M -$14.9M $2.2M --
Ending Cash (CF) $389.1M $204.8M $134.9M $110.3M --
 
Levered Free Cash Flow -$88M -$66.9M -$69.9M -$25.4M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock