Financhill
Sell
45

LPG Quote, Financials, Valuation and Earnings

Last price:
$22.02
Seasonality move :
-1.29%
Day range:
$21.78 - $22.25
52-week range:
$16.66 - $51.66
Dividend yield:
0%
P/E ratio:
5.60x
P/S ratio:
2.19x
P/B ratio:
0.88x
Volume:
495.7K
Avg. volume:
816.1K
1-year change:
-50.07%
Market cap:
$942.6M
Revenue:
$560.7M
EPS (TTM):
$3.93
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $333.4M $315.9M $274.2M $389.7M $560.7M
Revenue Growth (YoY) 110.99% -5.25% -13.2% 42.13% 43.87%
 
Cost of Revenues $150.8M $168.2M $161.2M $161.7M $195.5M
Gross Profit $182.6M $147.7M $113M $228M $365.2M
Gross Profit Margin 54.76% 46.75% 41.21% 58.51% 65.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.4M $33.9M $30.2M $32.1M $39M
Other Inc / (Exp) -$14.6M $3.6M $13.5M $8.1M $9.6M
Operating Expenses $21.5M $31.6M $27.9M $29.7M $36.4M
Operating Income $161.1M $116.1M $85.1M $198.4M $328.8M
 
Net Interest Expenses $34.6M $27.2M $26.7M $34M $31M
EBT. Incl. Unusual Items $111.8M $92.6M $71.9M $172.4M $307.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $111.8M $92.6M $71.9M $172.4M $307.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $111.8M $92.6M $71.9M $172.4M $307.4M
 
Basic EPS (Cont. Ops) $2.08 $1.86 $1.79 $4.31 $7.63
Diluted EPS (Cont. Ops) $2.07 $1.86 $1.78 $4.29 $7.60
Weighted Average Basic Share $53.9M $49.7M $40.2M $40M $40.3M
Weighted Average Diluted Share $54.1M $49.8M $40.4M $40.2M $40.5M
 
EBITDA $212.3M $191.9M $158.2M $265.9M $414.1M
EBIT $144.2M $114.2M $91.8M $202.5M $345.5M
 
Revenue (Reported) $333.4M $315.9M $274.2M $389.7M $560.7M
Operating Income (Reported) $161.1M $116.1M $85.1M $198.4M $328.8M
Operating Income (Adjusted) $144.2M $114.2M $91.8M $202.5M $345.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88.5M $68.6M $103.3M $163.1M $80.7M
Revenue Growth (YoY) 3.56% -22.47% 50.62% 57.82% -50.53%
 
Cost of Revenues $41.6M $40.8M $39.5M $45.7M $50.5M
Gross Profit $46.9M $27.8M $63.8M $117.4M $30.2M
Gross Profit Margin 52.98% 40.58% 61.75% 71.97% 37.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $5.9M $6.9M $7.7M $7.5M
Other Inc / (Exp) -$16.3K $1.4M $1.2M -$3.2M $3.1M
Operating Expenses $5M $5.3M $6.3M $7M $6.8M
Operating Income $41.9M $22.6M $57.5M $110.3M $23.4M
 
Net Interest Expenses $6M $7.4M $7.5M $7.2M $5.1M
EBT. Incl. Unusual Items $35.8M $16.6M $51.3M $100M $21.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $35.8M $16.6M $51.3M $100M $21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.8M $16.6M $51.3M $100M $21.4M
 
Basic EPS (Cont. Ops) $0.71 $0.42 $1.28 $2.48 $0.50
Diluted EPS (Cont. Ops) $0.71 $0.41 $1.27 $2.47 $0.50
Weighted Average Basic Share $50.3M $39.9M $40.1M $40.4M $42.6M
Weighted Average Diluted Share $50.4M $40M $40.3M $40.5M $42.6M
 
EBITDA $61.5M $43.3M $78.1M $127.4M $47.7M
EBIT $41.9M $24M $59.9M $110M $30.2M
 
Revenue (Reported) $88.5M $68.6M $103.3M $163.1M $80.7M
Operating Income (Reported) $41.9M $22.6M $57.5M $110.3M $23.4M
Operating Income (Adjusted) $41.9M $24M $59.9M $110M $30.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $311.6M $294.2M $335.7M $553M $418.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $165.6M $164.5M $158.3M $187.3M $198.2M
Gross Profit $145.9M $129.7M $177.4M $365.7M $220.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.5M $34.4M $31.5M $38M $42.9M
Other Inc / (Exp) -$12.1M $6.8M $18.2M $5.9M $3.7M
Operating Expenses $26.4M $32M $29.1M $35.5M $40.3M
Operating Income $119.6M $97.7M $148.3M $330.2M $180.3M
 
Net Interest Expenses $29.5M $23.9M $34.6M $31.9M $22.7M
EBT. Incl. Unusual Items $78M $80.6M $131.8M $304.2M $161.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $78M $80.6M $131.8M $304.2M $161.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78M $80.6M $131.8M $304.2M $161.3M
 
Basic EPS (Cont. Ops) $1.52 $1.84 $3.30 $7.57 $3.93
Diluted EPS (Cont. Ops) $1.52 $1.83 $3.28 $7.53 $3.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $181.3M $176.4M $225M $396M $266M
EBIT $104.4M $99M $161.6M $336.5M $196.4M
 
Revenue (Reported) $311.6M $294.2M $335.7M $553M $418.8M
Operating Income (Reported) $119.6M $97.7M $148.3M $330.2M $180.3M
Operating Income (Adjusted) $104.4M $99M $161.6M $336.5M $196.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $194.6M $256.1M $419.3M $277.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $121.7M $118.8M $144.4M $147.1M --
Gross Profit $72.9M $137.3M $275M $130.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3M $24.5M $30.5M $34.3M --
Other Inc / (Exp) $3.4M $8.1M $5.9M -$20.2K --
Operating Expenses $21.5M $22.7M $28.5M $32.4M --
Operating Income $51.5M $114.6M $246.5M $98M --
 
Net Interest Expenses $18.3M $26.3M $24.2M $15.9M --
EBT. Incl. Unusual Items $36.6M $96.4M $228.2M $82.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $36.6M $96.4M $228.2M $82.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.6M $96.4M $228.2M $82.1M --
 
Basic EPS (Cont. Ops) $0.91 $2.41 $5.67 $1.97 --
Diluted EPS (Cont. Ops) $0.90 $2.40 $5.64 $1.97 --
Weighted Average Basic Share $120.8M $120M $120.8M $126M --
Weighted Average Diluted Share $121.3M $120.5M $121.3M $126.3M --
 
EBITDA $113.1M $179.9M $310.1M $162M --
EBIT $55.2M $125M $259M $109.9M --
 
Revenue (Reported) $194.6M $256.1M $419.3M $277.5M --
Operating Income (Reported) $51.5M $114.6M $246.5M $98M --
Operating Income (Adjusted) $55.2M $125M $259M $109.9M --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $48.4M $79.3M $236.8M $148.8M $282.5M
Short Term Investments $14.9M -- -- -- $11.5M
Accounts Receivable, Net $820.9K $202.2K $853.1K $3.3M $659.6K
Inventory $2M $2M $2.3M $2.6M $2.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3M $10.3M $10.2M $8.5M $14.3M
Total Current Assets $139.6M $153.3M $307.9M $236.3M $368.9M
 
Property Plant And Equipment $1.5B $1.4B $1.3B $1.4B $1.4B
Long-Term Investments -- -- -- $11.4M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $37.2M $164.1K $713K $545.7K $2.7M
Total Assets $1.7B $1.6B $1.6B $1.7B $1.8B
 
Accounts Payable $13.6M $9.8M $9.5M $10.8M $10.2M
Accrued Expenses $2.8M $7.3M $2.7M $3.8M $2.1M
Current Portion Of Long-Term Debt $53.3M $52M $72.2M $53.6M $54.1M
Current Portion Of Capital Lease Obligations $9.2M $9.6M $8.1M $23.4M $32.5M
Other Current Liabilities $2.6M $1.1M -- -- --
Total Current Liabilities $85M $82.1M $94.8M $94.6M $101.8M
 
Long-Term Debt $581.9M $539.7M $590.7M $604.3M $551.5M
Capital Leases -- -- -- -- --
Total Liabilities $694.9M $634.8M $687.2M $835.1M $814.1M
 
Common Stock $590.8K $510.7K $513.2K $516.3K $520K
Other Common Equity Adj -- -- -- -- --
Common Equity $977.1M $946.8M $920.2M $873.8M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $977.1M $946.8M $920.2M $873.8M $1B
 
Total Liabilities and Equity $1.7B $1.6B $1.6B $1.7B $1.8B
Cash and Short Terms $63.3M $79.3M $236.8M $148.8M $294M
Total Debt $635.3M $591.7M $662.9M $657.9M $605.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $133.6M $115.8M $129.8M $208.5M $314.5M
Short Term Investments -- -- -- -- $10M
Accounts Receivable, Net $430 -- $8.3M $2.8M $990.7K
Inventory $2.1M $2.4M $2.6M $2.6M $2.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.5M $8.4M $9.4M $15M $12.7M
Total Current Assets $218.2M $217.5M $228.1M $339.3M $415.2M
 
Property Plant And Equipment $1.4B $1.3B $1.3B $1.4B $1.4B
Long-Term Investments -- -- -- $9.7M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $186.2K $173.5K $2.2M $2.6M $2.9M
Total Assets $1.7B $1.5B $1.5B $1.8B $1.8B
 
Accounts Payable $11.3M $9.3M $10M $11.4M $9.3M
Accrued Expenses $4.6M $3.9M $6.2M $4.2M $3.5M
Current Portion Of Long-Term Debt $51.8M $69.5M $52.1M $53.4M $53.9M
Current Portion Of Capital Lease Obligations $9.5M $9.7M $8.4M $31.9M $34.2M
Other Current Liabilities -- $205.9K -- -- --
Total Current Liabilities $77.5M $94.9M $83.9M $102.5M $104.6M
 
Long-Term Debt $552.1M $506.7M $577.2M $564.7M $512M
Capital Leases -- -- -- -- --
Total Liabilities $649.3M $604.1M $693.1M $836.3M $751.6M
 
Common Stock $594.7K $512.8K $516K $519.6K $543K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $924.2M $837.3M $984.1M $1.1B
 
Total Liabilities and Equity $1.7B $1.5B $1.5B $1.8B $1.8B
Cash and Short Terms $133.6M $115.8M $129.8M $208.5M $324.5M
Total Debt $603.9M $576.3M $629.3M $618.1M $565.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $111.8M $92.6M $71.9M $172.4M $307.4M
Depreciation & Amoritzation $68.1M $77.7M $66.4M $63.4M $68.7M
Stock-Based Compensation $3.2M $3.4M $3.3M $4.3M $8.3M
Change in Accounts Receivable -$25.1M $11.3M -$3.2M -$19.1M $15.4M
Change in Inventories $115.4K -$11.3K -- -- --
Cash From Operations $169M $170.6M $118.7M $224.1M $388.4M
 
Capital Expenditures $20M $9.5M $23.2M $68.8M $32.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.1M $1M $68.8M -$76.3M -$34.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$80.1M -$220.6M -$162.3M
Special Dividend Paid
Long-Term Debt Issued -- $55.4M $298.3M $346M --
Long-Term Debt Repaid -$64M -$99.4M -$230.3M -$352.5M -$53.1M
Repurchase of Common Stock -$50.6M -$126.3M -$21.4M -$1.7M -$3.9M
Other Financing Activities -$40.6K -$4.2M -$1.7M -$6.5M -$407.5K
Cash From Financing -$114.7M -$174.5M -$35.2M -$235.2M -$219.7M
 
Beginning Cash (CF) $66.5M $87.4M $84.7M $236.8M $148.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$2.9M $152.3M -$87.5M $133.9M
Ending Cash (CF) $87.4M $84.7M $236.8M $148.9M $282.6M
 
Levered Free Cash Flow $149M $161.1M $95.5M $155.3M $355.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $44M $35.4M $76M $79.2M --
Depreciation & Amoritzation $19.5M $8.5M $8.5M $17.6M --
Stock-Based Compensation $488.5K $716.1K $836.5K $2M --
Change in Accounts Receivable $19.6M -$13.5M $9.6M $59.6M --
Change in Inventories $122.8K $408.7K $346.6K -$69.3K --
Cash From Operations $83M $29.9M $98M $154.2M --
 
Capital Expenditures $197.5K $960K $58.6M $24.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2M $46.2M -$66.4M -$24.9M --
 
Dividends Paid (Ex Special Dividend) -- -$39.9M -$40.1M -$40.3M --
Special Dividend Paid -- $1M $1M $1M $700K
Long-Term Debt Issued -- $214.9M $56M -- --
Long-Term Debt Repaid -$13M -$129.8M -$28.1M -$13.3M --
Repurchase of Common Stock -$114.6M -$17.9K -- -$1.2M --
Other Financing Activities -$186.3K -$306.7K -$6.5M -- --
Cash From Financing -$127.7M $44.9M -$12.4M -$55.2M --
 
Beginning Cash (CF) $133.7M $115.9M $129.9M $208.5M --
Foreign Exchange Rate Adjustment -$31.3K -$53K -$229.9K -$61.8K --
Additions / Reductions -$48.9M $121M $19.2M $74.1M --
Ending Cash (CF) $84.7M $236.8M $148.9M $282.6M --
 
Levered Free Cash Flow $82.8M $29M $39.4M $129.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $78M $80.6M $131.8M $304.2M $161.3M
Depreciation & Amoritzation $76.9M $77.4M $63.4M $59.6M $69.6M
Stock-Based Compensation $3.2M $3.1M $4.2M $7.2M $11M
Change in Accounts Receivable -$7.1M $30M -$42.2M -$34.6M $37.4M
Change in Inventories $92.3K -$285.9K $62.1K -- --
Cash From Operations $146.3M $171.8M $156M $332.2M $277.1M
 
Capital Expenditures $16.8M $22.4M $11.1M $66.6M $30.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.9M $18.4M $36.3M -$76.3M -$29M
 
Dividends Paid (Ex Special Dividend) -- -$40.2M -$220.4M -$162M -$167M
Special Dividend Paid
Long-Term Debt Issued $55.4M $83.4M $504.9M -- --
Long-Term Debt Repaid -$102.5M -$113.5M -$454.2M -$67.9M -$53.4M
Repurchase of Common Stock -$46.5M -$135.9M -$1.7M -$2.8M -$5.4M
Other Financing Activities -$4M -$1.5M -$306.7K -- --
Cash From Financing -$97.6M -$207.8M -$178M -$176.9M -$141.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31.8M -$17.6M $14.3M $79M $106.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $129.4M $149.3M $144.9M $265.6M $246.5M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $71.9M $172.4M $307.4M $82.1M --
Depreciation & Amoritzation $66.4M $63.4M $68.7M $52M --
Stock-Based Compensation $3.3M $4.3M $8.3M $9M --
Change in Accounts Receivable -$3.2M -$19.1M $15.4M -$22.1M --
Change in Inventories -$0 $0 -- -- --
Cash From Operations $118.7M $224.1M $388.4M $122.8M --
 
Capital Expenditures $23.2M $68.8M $32.9M $5.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $68.8M -$76.3M -$34.8M -$4.1M --
 
Dividends Paid (Ex Special Dividend) -$80.1M -$220.6M -$162.3M -$126.6M --
Special Dividend Paid $2M $5.5M $4M $3.7M --
Long-Term Debt Issued $298.3M $346M -- -- --
Long-Term Debt Repaid -$230.3M -$352.5M -$53.1M -$40.1M --
Repurchase of Common Stock -$21.4M -$1.7M -$3.9M -$4.3M --
Other Financing Activities -$1.7M -$6.5M -- -$4.6M --
Cash From Financing -$35.2M -$235.2M -$219.7M -$86.6M --
 
Beginning Cash (CF) $387.8M $663.7M $705.2M $985.4M --
Foreign Exchange Rate Adjustment -$172.8K -$449.9K -$215.8K -$122.7K --
Additions / Reductions $152.3M -$87.5M $133.9M $32.1M --
Ending Cash (CF) $539.9M $575.7M $838.9M $1B --
 
Levered Free Cash Flow $95.5M $155.3M $355.6M $117.1M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock