Financhill
Sell
47

PUMP Quote, Financials, Valuation and Earnings

Last price:
$5.44
Seasonality move :
-1.19%
Day range:
$5.39 - $5.51
52-week range:
$4.61 - $11.17
Dividend yield:
0%
P/E ratio:
26.47x
P/S ratio:
0.41x
P/B ratio:
0.68x
Volume:
912.2K
Avg. volume:
1.9M
1-year change:
-42.25%
Market cap:
$565.3M
Revenue:
$1.4B
EPS (TTM):
-$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $789.2M $874.5M $1.3B $1.6B $1.4B
Revenue Growth (YoY) -61.54% 10.81% 46.33% 27.41% -11.42%
 
Cost of Revenues $737.6M $795.6M $1B $1.3B $1.3B
Gross Profit $51.7M $78.9M $268.8M $317.7M $167M
Gross Profit Margin 6.55% 9.02% 21% 19.49% 11.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.8M $82.9M $111.8M $114.4M $114.3M
Other Inc / (Exp) -$97M -$63.8M -$148M -$82.5M -$214.1M
Operating Expenses $86.8M $82.9M $111.8M $114.4M $114.3M
Operating Income -$35.1M -$4.1M $157M $203.4M $52.7M
 
Net Interest Expenses $2.4M $614K $1.6M $5.3M $7.8M
EBT. Incl. Unusual Items -$134.5M -$68.4M $7.4M $115.5M -$169.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$27.5M -$14.3M $5.4M $29.9M -$31.4M
Net Income to Company -$107M -$54.2M $2M $85.6M -$137.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$107M -$54.2M $2M $85.6M -$137.9M
 
Basic EPS (Cont. Ops) -$1.06 -$0.53 $0.02 $0.76 -$1.31
Diluted EPS (Cont. Ops) -$1.06 -$0.53 $0.02 $0.76 -$1.31
Weighted Average Basic Share $100.8M $102.7M $105.9M $113M $105.5M
Weighted Average Diluted Share $100.8M $102.7M $106.9M $113.4M $105.5M
 
EBITDA $21.2M $65.6M $137.1M $301.7M $50.3M
EBIT -$132.1M -$67.8M $9M $120.8M -$161.4M
 
Revenue (Reported) $789.2M $874.5M $1.3B $1.6B $1.4B
Operating Income (Reported) -$35.1M -$4.1M $157M $203.4M $52.7M
Operating Income (Adjusted) -$132.1M -$67.8M $9M $120.8M -$161.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $161.5M $282.7M $423.6M $405.8M $359.4M
Revenue Growth (YoY) -59.13% 75.08% 49.84% -4.19% -11.44%
 
Cost of Revenues $156.9M $229.1M $318.8M $347.3M $312.5M
Gross Profit $4.6M $53.6M $104.8M $58.5M $46.9M
Gross Profit Margin 2.85% 18.95% 24.75% 14.43% 13.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.2M $31.7M $28.7M $28.2M $27.6M
Other Inc / (Exp) -$11.3M -$5.8M -$38.3M $1.4M -$6.8M
Operating Expenses $20.2M $31.7M $28.7M $28.2M $27.6M
Operating Income -$15.6M $21.8M $76.1M $30.3M $19.2M
 
Net Interest Expenses $176K $134K $667K $2M $1.7M
EBT. Incl. Unusual Items -$27M $16M $37.1M $29.7M $10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M $4.1M $8.4M $9.8M $1.1M
Net Income to Company -$20.4M $11.8M $28.7M $19.9M $9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.4M $11.8M $28.7M $19.9M $9.6M
 
Basic EPS (Cont. Ops) -$0.20 $0.11 $0.25 $0.18 $0.09
Diluted EPS (Cont. Ops) -$0.20 $0.11 $0.25 $0.18 $0.09
Weighted Average Basic Share $101.6M $103.7M $114.9M $108.5M $103.3M
Weighted Average Diluted Share $101.6M $105.4M $115.3M $109M $105.1M
 
EBITDA $6.6M $47.9M $76M $90.4M $61.1M
EBIT -$26.9M $16.1M $37.8M $31.7M $12.4M
 
Revenue (Reported) $161.5M $282.7M $423.6M $405.8M $359.4M
Operating Income (Reported) -$15.6M $21.8M $76.1M $30.3M $19.2M
Operating Income (Adjusted) -$26.9M $16.1M $37.8M $31.7M $12.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $555.6M $995.7M $1.4B $1.6B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $553.4M $867.9M $1.1B $1.3B $1.2B
Gross Profit $2.2M $127.8M $326.2M $271.4M $148.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $94.4M $108.8M $113.8M $113.7M
Other Inc / (Exp) -$71.8M -$58.3M -$186.7M -$42.8M -$215.9M
Operating Expenses $82M $94.4M $108.8M $113.8M $113.7M
Operating Income -$79.8M $33.4M $217.4M $157.6M $35.2M
 
Net Interest Expenses $1.3M $573K $2.1M $6.7M $7.5M
EBT. Incl. Unusual Items -$152.8M -$25.4M $28.5M $108.1M -$188.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33.2M -$3.5M $9.6M $31.3M -$40M
Net Income to Company -$119.6M -$22M $18.9M $76.8M -$148.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$119.6M -$22M $18.9M $76.8M -$148.2M
 
Basic EPS (Cont. Ops) -$1.19 -$0.22 $0.16 $0.67 -$1.43
Diluted EPS (Cont. Ops) -$1.19 -$0.22 $0.16 $0.67 -$1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5M $106.9M $165.2M $316M $21.1M
EBIT -$151.5M -$24.9M $30.7M $114.8M -$180.7M
 
Revenue (Reported) $555.6M $995.7M $1.4B $1.6B $1.4B
Operating Income (Reported) -$79.8M $33.4M $217.4M $157.6M $35.2M
Operating Income (Adjusted) -$151.5M -$24.9M $30.7M $114.8M -$180.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $161.5M $282.7M $423.6M $405.8M $359.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $156.9M $229.1M $318.8M $347.3M $312.5M
Gross Profit $4.6M $53.6M $104.8M $58.5M $46.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.2M $31.7M $28.7M $28.2M $27.6M
Other Inc / (Exp) -$11.3M -$5.8M -$38.3M $1.4M -$6.8M
Operating Expenses $20.2M $31.7M $28.7M $28.2M $27.6M
Operating Income -$15.6M $21.8M $76.1M $30.3M $19.2M
 
Net Interest Expenses $176K $134K $667K $2M $1.7M
EBT. Incl. Unusual Items -$27M $16M $37.1M $29.7M $10.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M $4.1M $8.4M $9.8M $1.1M
Net Income to Company -$20.4M $11.8M $28.7M $19.9M $9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.4M $11.8M $28.7M $19.9M $9.6M
 
Basic EPS (Cont. Ops) -$0.20 $0.11 $0.25 $0.18 $0.09
Diluted EPS (Cont. Ops) -$0.20 $0.11 $0.25 $0.18 $0.09
Weighted Average Basic Share $101.6M $103.7M $114.9M $108.5M $103.3M
Weighted Average Diluted Share $101.6M $105.4M $115.3M $109M $105.1M
 
EBITDA $6.6M $47.9M $76M $90.4M $61.1M
EBIT -$26.9M $16.1M $37.8M $31.7M $12.4M
 
Revenue (Reported) $161.5M $282.7M $423.6M $405.8M $359.4M
Operating Income (Reported) -$15.6M $21.8M $76.1M $30.3M $19.2M
Operating Income (Adjusted) -$26.9M $16.1M $37.8M $31.7M $12.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $68.8M $111.9M $88.9M $33.4M $50.4M
Short Term Investments -- -- $10.3M $7.7M $7.8M
Accounts Receivable, Net $84.2M $128.1M $215.9M $237M $196M
Inventory $2.7M $3.9M $5M $17.7M $16.2M
Prepaid Expenses $11.2M $6.8M $8.6M $14.6M $17.7M
Other Current Assets $782K $297K $38K $353K $4.1M
Total Current Assets $167.7M $251.1M $328.8M $310.8M $292.2M
 
Property Plant And Equipment $881.2M $808.9M $925.9M $1.1B $851.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $23.6M $23.6M $920K
Other Intangibles -- -- $56.3M $50.6M $64.9M
Other Long-Term Assets $1.8M $1.3M $1.2M $2.1M $14.4M
Total Assets $1.1B $1.1B $1.3B $1.5B $1.2B
 
Accounts Payable $79.2M $152.6M $234.3M $161.4M $93M
Accrued Expenses $11.2M $6.8M $14.7M $15.5M $24.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $334K $369K $854K $34.1M $58.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $104.2M $173.8M $284.2M $271.1M $222.3M
 
Long-Term Debt -- -- $30M $45M $45M
Capital Leases -- -- -- -- --
Total Liabilities $180M $234.9M $381.8M $481.9M $407.4M
 
Common Stock $101K $103K $114K $109K $103K
Other Common Equity Adj -- -- -- -- --
Common Equity $870.8M $826.3M $954M $998.4M $816.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $870.8M $826.3M $954M $998.4M $816.3M
 
Total Liabilities and Equity $1.1B $1.1B $1.3B $1.5B $1.2B
Cash and Short Terms $68.8M $111.9M $99.1M $41.1M $58.3M
Total Debt -- -- $30M $45M $45M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $55.9M $70.8M $44.8M $46.5M $63.4M
Short Term Investments -- -- $6.5M $7.1M $8M
Accounts Receivable, Net $110.4M $172.2M $290.1M $273.7M $240.7M
Inventory $2.3M $2.3M $17.7M $19.4M $13.3M
Prepaid Expenses $7.9M $5.1M $9.2M $13.1M $16.3M
Other Current Assets $14K $491K $343K $155K $3.5M
Total Current Assets $176.4M $250.8M $368.7M $360M $345.3M
 
Property Plant And Equipment $866.7M $832.5M $945.9M $1.1B $823.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $23.6M $23.6M $920K
Other Intangibles -- -- $54.9M $49.2M $62.6M
Other Long-Term Assets $1.7M $1.1M $1.1M $2M $13.9M
Total Assets $1B $1.1B $1.4B $1.5B $1.2B
 
Accounts Payable $108.9M $151.7M $246.1M $189.2M $114.2M
Accrued Expenses $19.2M $19.7M $57.4M $70.9M $62.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $342K $685K $986K $43.9M $62.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $128.5M $172.1M $304.5M $304M $239.1M
 
Long-Term Debt -- -- $30M $45M $45M
Capital Leases -- -- -- -- --
Total Liabilities $197.5M $237.2M $411.2M $536.1M $419.7M
 
Common Stock $102K $104K $115K $107K $104K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $847.3M $847.2M $982.9M $998.2M $826.5M
 
Total Liabilities and Equity $1B $1.1B $1.4B $1.5B $1.2B
Cash and Short Terms $55.9M $70.8M $51.3M $53.6M $71.4M
Total Debt -- -- $30M $45M $45M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$107M -$54.2M $2M $85.6M -$137.9M
Depreciation & Amoritzation $153.3M $133.4M $128.1M $180.9M $211.7M
Stock-Based Compensation $9.1M $11.5M $21.9M $14.5M $17.3M
Change in Accounts Receivable $127.5M -$43.7M -$66.9M -$12.4M $51.5M
Change in Inventories -$293K -$1.2M $124K -$6M $1.5M
Cash From Operations $139.1M $154.7M $300.4M $374.7M $252.3M
 
Capital Expenditures $100.6M $143.5M $319.7M $370.9M $140.3M
Cash Acquisitions -- -- -$38.6M -$22.2M -$21M
Cash From Investing -$94.2M -$104.3M -$349.7M -$384.1M -$155.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $30M $30M --
Long-Term Debt Repaid -$130M -- -- -$19.7M -$17.7M
Repurchase of Common Stock -- -- -- -$51.7M -$59.1M
Other Financing Activities $4.9M -$11.3M -$4.7M -$4.7M -$3.3M
Cash From Financing -$125.2M -$7.3M $26.3M -$46.1M -$80.1M
 
Beginning Cash (CF) $149M $68.8M $111.9M $88.9M $33.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.3M $43.1M -$23.1M -$55.5M $17.1M
Ending Cash (CF) $68.8M $111.9M $88.9M $33.4M $50.4M
 
Levered Free Cash Flow $38.5M $11.2M -$19.3M $3.9M $112M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$20.4M $11.8M $28.7M $19.9M $9.6M
Depreciation & Amoritzation $33.5M $31.9M $38.3M $58.7M $48.7M
Stock-Based Compensation $2.5M $11.4M $3.5M $3.7M $3.3M
Change in Accounts Receivable -$25.7M -$44M -$74.2M -$36.7M -$44.7M
Change in Inventories $401K $1.7M -$6.4M -$1.7M $2.8M
Cash From Operations $17M $25.2M $73.1M $74.8M $54.7M
 
Capital Expenditures $22.5M $64.3M $114.8M $34.6M $40.9M
Cash Acquisitions -- -- -- -- $313K
Cash From Investing -$22.3M -$64M -$113.8M -$33.8M -$32.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.2M -$4.7M
Repurchase of Common Stock -- -- -- -$22.5M --
Other Financing Activities -$7.7M -$2.7M -$3.4M -$1.2M -$4.2M
Cash From Financing -$7.7M -$2.3M -$3.4M -$27.9M -$8.9M
 
Beginning Cash (CF) $68.8M $111.9M $88.9M $33.4M $50.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M -$41.2M -$44.1M $13.1M $12.9M
Ending Cash (CF) $55.9M $70.8M $44.8M $46.5M $63.4M
 
Levered Free Cash Flow -$5.5M -$39.2M -$41.8M $40.2M $13.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$119.6M -$22M $18.9M $76.8M -$148.2M
Depreciation & Amoritzation $146.6M $131.8M $134.5M $201.3M $201.8M
Stock-Based Compensation $11.1M $20.4M $14.1M $14.7M $16.9M
Change in Accounts Receivable $116.3M -$62.1M -$97.1M $25.1M $43.5M
Change in Inventories $968K $32K -$7.9M -$1.4M $6.1M
Cash From Operations $94.4M $162.9M $348.3M $376.5M $232.2M
 
Capital Expenditures $75.8M $185.4M $370.2M $290.6M $146.6M
Cash Acquisitions -- -- -- -$22.2M -$20.7M
Cash From Investing -$69.9M -$146.1M -$399.4M -$304.2M -$154.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$23.8M -$18.2M
Repurchase of Common Stock -- -- -- -$74.2M -$36.6M
Other Financing Activities -$2.3M -$6.3M -$5.4M -$2.6M -$6.3M
Cash From Financing -$112.3M -$1.9M $25.2M -$70.6M -$61.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87.9M $14.9M -$26M $1.7M $16.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.6M -$22.5M -$21.9M $85.9M $85.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$20.4M $11.8M $28.7M $19.9M $9.6M
Depreciation & Amoritzation $33.5M $31.9M $38.3M $58.7M $48.7M
Stock-Based Compensation $2.5M $11.4M $3.5M $3.7M $3.3M
Change in Accounts Receivable -$25.7M -$44M -$74.2M -$36.7M -$44.7M
Change in Inventories $401K $1.7M -$6.4M -$1.7M $2.8M
Cash From Operations $17M $25.2M $73.1M $74.8M $54.7M
 
Capital Expenditures $22.5M $64.3M $114.8M $34.6M $40.9M
Cash Acquisitions -- -- -- -- $313K
Cash From Investing -$22.3M -$64M -$113.8M -$33.8M -$32.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.2M -$4.7M
Repurchase of Common Stock -- -- -- -$22.5M --
Other Financing Activities -$7.7M -$2.7M -$3.4M -$1.2M -$4.2M
Cash From Financing -$7.7M -$2.3M -$3.4M -$27.9M -$8.9M
 
Beginning Cash (CF) $68.8M $111.9M $88.9M $33.4M $50.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.9M -$41.2M -$44.1M $13.1M $12.9M
Ending Cash (CF) $55.9M $70.8M $44.8M $46.5M $63.4M
 
Levered Free Cash Flow -$5.5M -$39.2M -$41.8M $40.2M $13.8M

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