Free Trial

Pure Cycle (PCYO) Financials

Pure Cycle logo
$10.36 -0.33 (-3.09%)
Closing price 05/23/2025 04:00 PM Eastern
Extended Trading
$10.37 +0.01 (+0.10%)
As of 05/23/2025 04:04 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Pure Cycle

Annual Income Statements for Pure Cycle

This table shows Pure Cycle's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Net Income / (Loss) Attributable to Common Shareholders
12 4.70 9.62
Consolidated Net Income / (Loss)
12 4.70 9.62
Net Income / (Loss) Continuing Operations
12 4.70 9.62
Total Pre-Tax Income
16 6.22 13
Total Operating Income
12 2.07 10
Total Gross Profit
20 8.04 16
Total Revenue
29 15 23
Operating Revenue
29 15 23
Total Cost of Revenue
8.99 6.55 6.63
Operating Cost of Revenue
8.99 6.55 6.63
Total Operating Expenses
7.52 5.97 6.28
Selling, General & Admin Expense
6.92 5.47 5.89
Depreciation Expense
0.60 0.50 0.39
Total Other Income / (Expense), net
3.39 4.15 2.61
Interest Expense
0.44 0.21 0.09
Interest & Investment Income
1.97 1.37 2.64
Other Income / (Expense), net
1.86 2.99 0.06
Income Tax Expense
4.02 1.52 3.09
Basic Earnings per Share
$0.48 $0.20 $0.40
Weighted Average Basic Shares Outstanding
24.08M 24.03M 23.95M
Diluted Earnings per Share
$0.48 $0.19 $0.40
Weighted Average Diluted Shares Outstanding
24.14M 24.11M 24.16M
Weighted Average Basic & Diluted Shares Outstanding
24.07M 24.09M 23.84M

Quarterly Income Statements for Pure Cycle

This table shows Pure Cycle's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022
Period end date 2/28/2025 11/30/2024 8/31/2024 5/31/2024 2/29/2024 11/30/2023 8/31/2023 5/31/2023 2/28/2023 11/30/2022 8/31/2022
Net Income / (Loss) Attributable to Common Shareholders
0.81 3.94 6.61 2.83 0.12 2.07 1.06 3.30 0.19 0.16 5.58
Consolidated Net Income / (Loss)
0.81 3.94 6.61 2.83 0.12 2.07 1.06 3.30 0.19 0.16 5.58
Net Income / (Loss) Continuing Operations
0.81 3.94 6.61 2.83 0.12 2.07 1.06 3.30 0.19 0.16 5.58
Total Pre-Tax Income
1.08 5.21 8.82 3.85 0.16 2.80 1.23 4.42 0.28 0.29 7.44
Total Operating Income
-1.33 1.72 7.79 3.07 -0.37 1.76 0.04 3.76 -0.24 -1.49 6.48
Total Gross Profit
1.53 3.67 9.77 4.87 1.78 3.34 1.76 4.67 1.59 0.01 8.53
Total Revenue
4.00 5.75 13 7.60 3.20 5.39 3.37 6.88 3.00 1.34 11
Operating Revenue
4.00 5.75 13 7.60 3.20 5.39 3.37 6.88 3.00 1.34 11
Total Cost of Revenue
2.47 2.09 2.79 2.74 1.42 2.04 1.60 2.21 1.41 1.33 2.35
Operating Cost of Revenue
2.47 2.09 2.79 2.74 1.42 2.04 1.60 2.21 1.41 1.33 2.35
Total Operating Expenses
2.85 1.95 1.99 1.80 2.15 1.59 1.72 0.92 1.83 1.50 2.05
Selling, General & Admin Expense
2.71 1.79 1.84 1.65 2.00 1.44 1.57 0.81 1.71 1.39 1.94
Depreciation Expense
0.15 0.16 0.15 0.15 0.15 0.15 0.15 0.11 0.12 0.12 0.11
Total Other Income / (Expense), net
2.40 3.49 1.03 0.78 0.53 1.05 1.19 0.66 0.52 1.78 0.95
Interest Expense
0.11 0.11 0.11 0.11 0.11 0.11 0.06 0.05 0.05 0.05 0.04
Interest & Investment Income
2.13 3.06 -0.38 0.69 0.57 0.36 -0.16 0.34 0.57 0.61 0.97
Other Income / (Expense), net
0.39 0.54 1.52 0.20 0.06 0.79 1.40 0.37 -0.00 1.22 0.03
Income Tax Expense
0.27 1.27 2.21 1.03 0.04 0.74 0.18 1.12 0.09 0.13 1.86
Basic Earnings per Share
$0.03 $0.16 $0.27 $0.12 $0.00 $0.09 $0.04 $0.14 $0.01 $0.01 $0.24
Weighted Average Basic Shares Outstanding
24.08M 24.07M 24.08M 24.09M 24.09M 24.08M 24.03M 24.05M 24.02M 23.99M 23.95M
Diluted Earnings per Share
$0.03 $0.16 $0.27 $0.12 $0.00 $0.09 $0.03 $0.14 $0.01 $0.01 $0.24
Weighted Average Diluted Shares Outstanding
24.20M 24.16M 24.14M 24.14M 24.15M 24.15M 24.11M 24.17M 24.14M 24.09M 24.16M
Weighted Average Basic & Diluted Shares Outstanding
24.08M 24.08M 24.07M 24.08M 24.09M 24.08M 24.09M 24.05M 24.05M 23.99M 23.84M

Annual Cash Flow Statements for Pure Cycle

This table details how cash moves in and out of Pure Cycle's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Net Change in Cash & Equivalents
-3.13 -8.74 15
Net Cash From Operating Activities
2.21 -2.34 17
Net Cash From Continuing Operating Activities
2.21 -2.34 17
Net Income / (Loss) Continuing Operations
12 4.70 9.62
Consolidated Net Income / (Loss)
12 4.70 9.62
Depreciation Expense
2.10 2.16 2.13
Non-Cash Adjustments To Reconcile Net Income
-15 -6.87 8.84
Changes in Operating Assets and Liabilities, net
3.16 -2.33 -3.13
Net Cash From Investing Activities
-4.73 -9.24 -6.67
Net Cash From Continuing Investing Activities
-4.73 -9.24 -6.67
Purchase of Property, Plant & Equipment
-0.46 -0.39 -0.16
Purchase of Investments
0.00 -15 0.00
Sale and/or Maturity of Investments
0.00 15 0.00
Other Investing Activities, net
-4.27 -9.10 -6.51
Net Cash From Financing Activities
-0.61 2.85 3.99
Net Cash From Continuing Financing Activities
-0.61 2.85 3.99
Repayment of Debt
-0.03 -0.04 -0.04
Repurchase of Common Equity
-0.58 0.00 -
Issuance of Debt
0.00 3.00 4.00
Other Financing Activities, net
0.00 -0.11 0.03
Cash Interest Paid
0.42 0.14 0.06
Cash Income Taxes Paid
2.06 0.95 5.26

Quarterly Cash Flow Statements for Pure Cycle

This table details how cash moves in and out of Pure Cycle's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022
Period end date 2/28/2025 11/30/2024 8/31/2024 5/31/2024 2/29/2024 11/30/2023 8/31/2023 5/31/2023 2/28/2023 11/30/2022 8/31/2022
Net Change in Cash & Equivalents
-2.23 -0.99 2.12 -0.06 -1.37 -3.82 0.16 19 -9.62 -18 29
Net Cash From Operating Activities
-1.45 5.67 3.01 0.89 -0.46 -1.23 0.63 4.89 -7.10 -0.76 29
Net Cash From Continuing Operating Activities
-1.45 5.67 3.01 0.89 -0.46 -1.23 0.63 4.89 -7.10 -0.76 29
Net Income / (Loss) Continuing Operations
0.81 3.94 6.61 2.83 0.12 2.07 1.06 3.30 0.19 0.16 5.58
Consolidated Net Income / (Loss)
0.81 3.94 6.61 2.83 0.12 2.07 1.06 3.30 0.19 0.16 5.58
Depreciation Expense
0.62 0.53 0.52 0.59 0.51 0.49 0.56 0.52 0.58 0.49 0.79
Non-Cash Adjustments To Reconcile Net Income
-1.90 6.22 -5.42 -5.48 -0.68 -3.09 -2.97 -0.53 -1.94 -1.42 19
Changes in Operating Assets and Liabilities, net
-0.97 -5.01 1.30 2.96 -0.41 -0.69 1.99 1.60 -5.93 0.01 4.20
Net Cash From Investing Activities
-0.58 -6.55 -0.74 -0.80 -0.80 -2.39 -3.44 14 -2.52 -17 -2.87
Net Cash From Continuing Investing Activities
-0.58 -6.55 -0.74 -0.80 -0.80 -2.39 -3.44 14 -2.52 -17 -2.87
Purchase of Property, Plant & Equipment
-0.01 -0.28 -0.05 -0.31 -0.10 0.00 -0.12 -0.08 -0.12 -0.08 -0.16
Other Investing Activities, net
-0.56 -6.27 -0.86 -0.48 -0.71 -2.22 -3.32 -1.28 -2.40 -2.10 -2.72
Net Cash From Financing Activities
-0.21 -0.11 -0.15 -0.15 -0.11 -0.21 2.96 -0.00 -0.00 -0.11 2.96
Net Cash From Continuing Financing Activities
-0.21 -0.11 -0.15 -0.15 -0.11 -0.21 2.96 -0.00 -0.00 -0.11 2.96
Repayment of Debt
-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.04 -0.00 -0.00 -0.00 -0.04
Repurchase of Common Equity
-0.19 -0.11 -0.14 -0.14 -0.10 -0.20 - - - 0.00 -
Cash Interest Paid
0.10 0.10 0.11 0.10 0.10 0.11 - 0.04 0.05 0.05 0.06
Cash Income Taxes Paid
1.80 0.00 1.99 - -0.88 0.00 -3.32 - 4.27 0.00 -

Annual Balance Sheets for Pure Cycle

This table presents Pure Cycle's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Total Assets
147 133 129
Total Current Assets
38 30 38
Cash & Equivalents
22 26 35
Note & Lease Receivable
10 0.00 -
Accounts Receivable
1.47 1.09 2.43
Inventories, net
3.65 1.73 -
Prepaid Expenses
0.53 0.35 0.47
Plant, Property, & Equipment, net
3.16 5.46 1.22
Plant, Property & Equipment, gross
3.16 5.46 1.22
Total Noncurrent Assets
106 98 90
Long-Term Investments
60 58 59
Noncurrent Note & Lease Receivables
32 26 18
Other Noncurrent Operating Assets
1.32 1.72 13
Other Noncurrent Nonoperating Assets
12 12 -
Total Liabilities & Shareholders' Equity
147 133 129
Total Liabilities
18 15 16
Total Current Liabilities
9.35 6.50 11
Short-Term Debt
0.06 0.03 0.01
Accounts Payable
1.95 1.96 0.85
Accrued Expenses
3.72 2.78 2.59
Current Deferred Revenue
2.17 1.73 4.85
Current Deferred & Payable Income Tax Liabilities
1.44 0.00 2.53
Total Noncurrent Liabilities
8.30 8.48 5.41
Long-Term Debt
6.82 6.89 3.95
Noncurrent Deferred & Payable Income Tax Liabilities
1.40 1.35 1.08
Other Noncurrent Operating Liabilities
0.09 0.24 0.32
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
130 118 113
Total Preferred & Common Equity
130 118 113
Preferred Stock
0.00 0.00 0.00
Total Common Equity
130 118 113
Common Stock
175 175 174
Retained Earnings
-46 -57 -61

Quarterly Balance Sheets for Pure Cycle

This table presents Pure Cycle's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2025 Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 2/28/2025 11/30/2024 5/31/2024 2/29/2024 11/30/2023 5/31/2023 2/28/2023 11/30/2022 5/31/2022
Total Assets
150 150 140 135 137 128 125 128 115
Total Current Assets
27 28 29 26 29 30 27 34 24
Cash & Equivalents
17 19 20 20 22 26 7.22 17 5.42
Note & Lease Receivable
0.00 0.00 - - - - - - 16
Accounts Receivable
3.40 4.99 2.30 1.71 4.78 2.67 2.12 1.24 1.20
Inventories, net
4.61 3.72 5.18 3.44 2.16 - - - -
Prepaid Expenses
0.81 0.46 0.58 0.64 0.25 0.39 0.60 0.31 0.69
Current Deferred & Refundable Income Taxes
1.37 - 0.00 0.00 0.00 0.19 1.61 - -
Plant, Property, & Equipment, net
1.88 2.58 4.24 6.23 5.87 4.93 3.38 2.48 3.29
Plant, Property & Equipment, gross
1.88 2.58 4.24 6.23 5.87 4.93 3.38 2.48 3.29
Total Noncurrent Assets
120 119 108 103 102 93 95 92 88
Long-Term Investments
65 64 59 57 58 58 58 59 53
Noncurrent Note & Lease Receivables
39 37 35 30 30 25 22 20 20
Other Noncurrent Operating Assets
1.44 1.52 - - - 11 15 14 15
Other Noncurrent Nonoperating Assets
15 17 14 15 15 - - - -
Total Liabilities & Shareholders' Equity
150 150 140 135 137 128 125 128 115
Total Liabilities
15 16 17 15 17 11 12 15 8.08
Total Current Liabilities
7.18 7.91 9.03 6.44 8.78 6.15 6.47 9.56 5.34
Short-Term Debt
0.25 0.16 0.03 0.03 0.03 0.01 0.01 0.01 0.01
Accounts Payable
1.35 2.23 3.31 1.17 2.78 0.91 1.25 1.69 2.81
Accrued Expenses
3.53 2.27 2.74 2.42 1.92 1.74 1.20 0.92 0.93
Current Deferred Revenue
2.05 0.54 1.56 2.64 3.84 3.49 4.01 4.44 1.28
Current Deferred & Payable Income Tax Liabilities
0.00 2.71 1.38 0.18 0.20 0.00 0.00 2.49 0.31
Total Noncurrent Liabilities
8.06 8.19 8.20 8.34 8.37 4.82 5.14 5.23 2.74
Long-Term Debt
6.62 6.72 6.86 6.87 6.87 3.94 3.95 3.95 0.99
Noncurrent Deferred & Payable Income Tax Liabilities
1.40 1.40 1.23 1.35 1.35 0.87 1.17 1.24 1.43
Other Noncurrent Operating Liabilities
0.05 0.08 0.11 0.12 0.14 0.00 0.00 0.00 0.32
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
134 134 123 120 120 117 114 113 107
Total Preferred & Common Equity
134 134 123 120 120 117 114 113 107
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
134 134 123 120 120 117 114 113 107
Common Stock
175 175 175 175 175 175 175 174 174
Retained Earnings
-41 -42 -52 -55 -55 -58 -61 -61 -67

Annual Metrics And Ratios for Pure Cycle

This table displays calculated financial ratios and metrics derived from Pure Cycle's official financial filings.

Metric 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Growth Metrics
- - -
Revenue Growth
97.09% -36.59% 34.32%
EBITDA Growth
124.46% -41.24% -50.65%
EBIT Growth
178.58% -50.17% -56.06%
NOPAT Growth
481.00% -79.52% 91.82%
Net Income Growth
147.14% -51.15% -52.17%
EPS Growth
152.63% -52.50% -51.81%
Operating Cash Flow Growth
194.57% -113.40% 405.03%
Free Cash Flow Firm Growth
26.74% -133.03% -62.44%
Invested Capital Growth
41.94% 25.30% -19.09%
Revenue Q/Q Growth
47.01% -33.99% 89.98%
EBITDA Q/Q Growth
134.80% -42.32% 112.01%
EBIT Q/Q Growth
196.32% -50.02% 153.99%
NOPAT Q/Q Growth
168.16% -75.21% 79.79%
Net Income Q/Q Growth
91.51% -49.02% 80.37%
EPS Q/Q Growth
100.00% -52.50% 100.00%
Operating Cash Flow Q/Q Growth
1,465.43% -108.85% 301.31%
Free Cash Flow Firm Q/Q Growth
-192.58% -122.78% -62.49%
Invested Capital Q/Q Growth
12.41% -20.91% -53.06%
Profitability Metrics
- - -
Gross Margin
68.73% 55.12% 71.18%
EBITDA Margin
56.35% 49.48% 53.39%
Operating Margin
42.59% 14.21% 43.89%
EBIT Margin
49.05% 34.70% 44.16%
Profit (Net Income) Margin
40.40% 32.22% 41.82%
Tax Burden Percent
74.29% 75.55% 75.71%
Interest Burden Percent
110.87% 122.90% 125.09%
Effective Tax Rate
25.71% 24.45% 24.29%
Return on Invested Capital (ROIC)
25.68% 5.95% 29.27%
ROIC Less NNEP Spread (ROIC-NNEP)
22.84% 2.44% 26.85%
Return on Net Nonoperating Assets (RNNOA)
-16.32% -1.88% -20.35%
Return on Equity (ROE)
9.37% 4.06% 8.92%
Cash Return on Invested Capital (CROIC)
-8.99% -16.51% 50.38%
Operating Return on Assets (OROA)
10.05% 3.86% 8.24%
Return on Assets (ROA)
8.28% 3.58% 7.81%
Return on Common Equity (ROCE)
9.37% 4.06% 8.92%
Return on Equity Simple (ROE_SIMPLE)
8.95% 3.97% 8.51%
Net Operating Profit after Tax (NOPAT)
9.09 1.57 7.64
NOPAT Margin
31.64% 10.73% 33.23%
Net Nonoperating Expense Percent (NNEP)
2.84% 3.51% 2.42%
Cost of Revenue to Revenue
31.27% 44.88% 28.82%
SG&A Expenses to Revenue
24.08% 37.50% 25.62%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.15% 40.92% 27.29%
Earnings before Interest and Taxes (EBIT)
14 5.06 10
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
16 7.22 12
Valuation Ratios
- - -
Price to Book Value (P/BV)
1.98 2.24 2.19
Price to Tangible Book Value (P/TBV)
1.98 2.24 2.19
Price to Revenue (P/Rev)
8.92 18.12 10.76
Price to Earnings (P/E)
22.08 56.26 25.73
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
4.53% 1.78% 3.89%
Enterprise Value to Invested Capital (EV/IC)
4.35 6.40 6.76
Enterprise Value to Revenue (EV/Rev)
6.29 12.85 6.86
Enterprise Value to EBITDA (EV/EBITDA)
11.15 25.98 12.85
Enterprise Value to EBIT (EV/EBIT)
12.82 37.04 15.54
Enterprise Value to NOPAT (EV/NOPAT)
19.87 119.76 20.65
Enterprise Value to Operating Cash Flow (EV/OCF)
81.69 0.00 9.04
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 12.00
Leverage & Solvency
- - -
Debt to Equity
0.05 0.06 0.04
Long-Term Debt to Equity
0.05 0.06 0.04
Financial Leverage
-0.71 -0.77 -0.76
Leverage Ratio
1.13 1.14 1.14
Compound Leverage Factor
1.25 1.39 1.43
Debt to Total Capital
5.04% 5.53% 3.44%
Short-Term Debt to Total Capital
0.05% 0.02% 0.01%
Long-Term Debt to Total Capital
4.99% 5.50% 3.43%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
94.96% 94.47% 96.56%
Debt to EBITDA
0.43 0.96 0.33
Net Debt to EBITDA
-4.67 -10.65 -7.30
Long-Term Debt to EBITDA
0.42 0.95 0.33
Debt to NOPAT
0.76 4.42 0.53
Net Debt to NOPAT
-8.33 -49.12 -11.73
Long-Term Debt to NOPAT
0.75 4.40 0.52
Altman Z-Score
9.03 10.44 9.17
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
4.05 4.57 3.49
Quick Ratio
3.60 4.17 3.45
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
-3.18 -4.35 13
Operating Cash Flow to CapEx
482.97% -593.65% 11,117.20%
Free Cash Flow to Firm to Interest Expense
-7.25 -21.10 146.19
Operating Cash Flow to Interest Expense
5.04 -11.35 193.93
Operating Cash Flow Less CapEx to Interest Expense
4.00 -13.27 192.19
Efficiency Ratios
- - -
Asset Turnover
0.20 0.11 0.19
Accounts Receivable Turnover
22.42 8.29 11.63
Inventory Turnover
3.35 0.00 0.00
Fixed Asset Turnover
6.67 4.37 10.16
Accounts Payable Turnover
4.60 4.66 2.40
Days Sales Outstanding (DSO)
16.28 44.00 31.39
Days Inventory Outstanding (DIO)
109.10 0.00 0.00
Days Payable Outstanding (DPO)
79.35 78.31 151.89
Cash Conversion Cycle (CCC)
46.02 -34.31 -120.49
Capital & Investment Metrics
- - -
Invested Capital
42 29 23
Invested Capital Turnover
0.81 0.55 0.88
Increase / (Decrease) in Invested Capital
12 5.91 -5.51
Enterprise Value (EV)
181 187 158
Market Capitalization
256 264 247
Book Value per Share
$5.39 $4.92 $4.71
Tangible Book Value per Share
$5.39 $4.92 $4.71
Total Capital
137 125 117
Total Debt
6.89 6.92 4.02
Total Long-Term Debt
6.82 6.89 4.01
Net Debt
-76 -77 -90
Capital Expenditures (CapEx)
0.46 0.39 0.16
Debt-free, Cash-free Net Working Capital (DFCFNWC)
6.46 -2.76 -7.92
Debt-free Net Working Capital (DFNWC)
29 23 27
Net Working Capital (NWC)
29 23 27
Net Nonoperating Expense (NNE)
-2.52 -3.13 -1.98
Net Nonoperating Obligations (NNO)
-88 -89 -90
Total Depreciation and Amortization (D&A)
2.10 2.16 2.13
Debt-free, Cash-free Net Working Capital to Revenue
22.49% -18.90% -34.43%
Debt-free Net Working Capital to Revenue
99.41% 159.43% 117.26%
Net Working Capital to Revenue
99.19% 159.22% 117.22%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.48 $0.20 $0.40
Adjusted Weighted Average Basic Shares Outstanding
24.08M 24.03M 23.95M
Adjusted Diluted Earnings per Share
$0.48 $0.19 $0.40
Adjusted Weighted Average Diluted Shares Outstanding
24.14M 24.11M 24.16M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
24.07M 24.09M 23.84M
Normalized Net Operating Profit after Tax (NOPAT)
9.09 1.57 7.64
Normalized NOPAT Margin
31.64% 10.73% 33.23%
Pre Tax Income Margin
54.38% 42.64% 55.23%
Debt Service Ratios
- - -
EBIT to Interest Expense
32.12 24.57 112.86
NOPAT to Interest Expense
20.72 7.60 84.93
EBIT Less CapEx to Interest Expense
31.07 22.66 111.11
NOPAT Less CapEx to Interest Expense
19.67 5.69 83.19
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
5.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Pure Cycle

This table displays calculated financial ratios and metrics derived from Pure Cycle's official financial filings.

Metric Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022
Period end date 2/28/2025 11/30/2024 8/31/2024 5/31/2024 2/29/2024 11/30/2023 8/31/2023 5/31/2023 2/28/2023 11/30/2022 8/31/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
24.96% 6.80% 272.92% 10.54% 6.60% 301.94% -69.04% 115.85% -35.70% -68.64% 68,093.75%
EBITDA Growth
-177.57% -8.17% 389.59% -16.98% -40.35% 1,267.57% -72.52% 330.98% -82.65% -88.50% 797.17%
EBIT Growth
-958.43% -11.29% 543.94% -20.74% -26.14% 1,040.96% -77.80% 551.10% -115.83% -118.18% 1,749.43%
NOPAT Growth
-265.32% 0.41% 15,374.42% -19.68% -67.98% 257.97% -99.22% 480.89% -113.97% -172.79% 229.02%
Net Income Growth
585.59% 90.65% 525.47% -14.26% -37.57% 1,198.74% -81.06% 293.67% -88.84% -89.50% 332.51%
EPS Growth
0.00% 77.78% 800.00% -14.29% -100.00% 800.00% -87.50% 366.67% -85.71% -83.33% 500.00%
Operating Cash Flow Growth
-216.63% 562.05% 376.23% -81.74% 93.56% -62.01% -97.85% 178.88% 8.19% 87.27% 800.61%
Free Cash Flow Firm Growth
-590.89% -49.46% -9.76% -85.24% -96.46% -107.21% -156.62% -50.28% 426.96% 316.74% -68.10%
Invested Capital Growth
28.64% 25.52% 41.94% -0.13% -6.73% 22.52% 25.30% -25.64% -62.92% -71.25% -19.09%
Revenue Q/Q Growth
-30.55% -54.20% 65.18% 137.85% -40.64% 59.92% -51.04% 129.38% 123.81% -87.68% 241.36%
EBITDA Q/Q Growth
-111.66% -71.63% 154.76% 1,790.69% -91.18% 51.27% -56.80% 1,258.48% 54.05% -96.96% 577.46%
EBIT Q/Q Growth
-141.64% -75.69% 184.38% 1,176.32% -116.65% 76.47% -65.00% 1,812.86% 11.07% -104.16% 926.81%
NOPAT Q/Q Growth
-176.78% -77.72% 159.17% 923.86% -121.10% 3,334.18% -98.65% 1,823.07% 80.15% -116.85% 907.88%
Net Income Q/Q Growth
-79.45% -40.39% 133.81% 2,294.07% -94.29% 95.55% -67.95% 1,643.39% 18.87% -97.15% 566.07%
EPS Q/Q Growth
-81.25% -40.74% 125.00% 0.00% -100.00% 200.00% -78.57% 1,300.00% 0.00% -95.83% 700.00%
Operating Cash Flow Q/Q Growth
-125.50% 88.82% 236.88% 295.19% 62.79% -294.61% -87.09% 168.84% -836.41% -102.58% 1,577.34%
Free Cash Flow Firm Q/Q Growth
-54.98% -8.78% -380.65% 3.76% 147.19% 20.12% -137.74% -75.11% -3.89% 527.22% -66.86%
Invested Capital Q/Q Growth
8.44% -1.61% 12.41% 7.26% 5.81% 11.26% -20.91% 0.17% 39.00% 13.79% -53.06%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
38.22% 63.73% 77.82% 63.99% 55.58% 62.05% 52.38% 67.93% 52.98% 1.04% 78.44%
EBITDA Margin
-8.14% 48.47% 78.23% 50.72% 6.38% 56.37% 59.59% 67.54% 11.40% 16.57% 67.13%
Operating Margin
-33.22% 29.89% 61.99% 40.35% -11.51% 32.60% 1.31% 54.62% -8.00% -111.12% 59.60%
EBIT Margin
-23.58% 39.33% 74.08% 43.03% -9.51% 47.35% 42.90% 60.01% -8.04% -20.22% 59.84%
Profit (Net Income) Margin
20.25% 68.45% 52.59% 37.15% 3.69% 38.34% 31.35% 47.90% 6.30% 11.87% 51.25%
Tax Burden Percent
75.19% 75.60% 74.90% 73.34% 74.21% 73.70% 85.64% 74.56% 67.74% 55.02% 74.96%
Interest Burden Percent
-114.23% 230.24% 94.78% 117.73% -52.30% 109.88% 85.33% 107.05% -115.77% -106.64% 114.24%
Effective Tax Rate
24.81% 24.40% 25.10% 26.66% 25.79% 26.30% 14.36% 25.44% 32.26% 44.98% 25.04%
Return on Invested Capital (ROIC)
-18.96% 17.91% 37.69% 15.64% -4.51% 15.14% 0.62% 20.74% -1.46% -20.61% 39.35%
ROIC Less NNEP Spread (ROIC-NNEP)
-21.01% 14.98% 36.82% 14.95% -4.99% 14.25% -0.52% 20.02% -2.30% -22.60% 38.48%
Return on Net Nonoperating Assets (RNNOA)
14.52% -10.65% -26.30% -10.35% 3.47% -10.64% 0.40% -12.28% 0.87% 10.24% -29.16%
Return on Equity (ROE)
-4.44% 7.26% 11.39% 5.29% -1.04% 4.50% 1.02% 8.46% -0.59% -10.38% 10.19%
Cash Return on Invested Capital (CROIC)
-3.70% 2.21% -8.99% 9.30% 17.99% -6.64% -16.51% 43.97% 97.66% 119.68% 50.38%
Operating Return on Assets (OROA)
-4.95% 7.98% 15.18% 6.27% -1.37% 6.65% 4.77% 10.89% -1.24% -3.32% 11.17%
Return on Assets (ROA)
4.25% 13.89% 10.78% 5.41% 0.53% 5.38% 3.49% 8.69% 0.97% 1.95% 9.57%
Return on Common Equity (ROCE)
-4.44% 7.26% 11.39% 5.29% -1.04% 4.50% 1.02% 8.46% -0.59% -10.38% 10.19%
Return on Equity Simple (ROE_SIMPLE)
10.55% 10.09% 0.00% 4.92% 5.42% 5.50% 0.00% 7.87% 5.94% 7.30% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.00 1.30 5.83 2.25 -0.27 1.29 0.04 2.80 -0.16 -0.82 4.86
NOPAT Margin
-24.97% 22.59% 46.43% 29.59% -8.54% 24.03% 1.12% 40.72% -5.42% -61.13% 44.68%
Net Nonoperating Expense Percent (NNEP)
2.05% 2.93% 0.87% 0.69% 0.48% 0.88% 1.14% 0.72% 0.84% 1.98% 0.87%
Return On Investment Capital (ROIC_SIMPLE)
-0.71% 0.93% - - - 1.02% - - - - -
Cost of Revenue to Revenue
61.78% 36.27% 22.18% 36.01% 44.42% 37.95% 47.62% 32.07% 47.02% 98.96% 21.56%
SG&A Expenses to Revenue
67.71% 31.15% 14.64% 21.66% 62.46% 26.70% 46.62% 11.70% 56.92% 103.58% 17.85%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
71.44% 33.85% 15.83% 23.65% 67.09% 29.45% 51.07% 13.32% 60.99% 112.16% 18.84%
Earnings before Interest and Taxes (EBIT)
-0.94 2.26 9.31 3.27 -0.30 2.55 1.45 4.13 -0.24 -0.27 6.51
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.33 2.79 9.83 3.86 0.20 3.04 2.01 4.65 0.34 0.22 7.30
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.08 2.62 1.98 1.82 1.99 2.00 2.24 2.00 1.86 2.23 2.19
Price to Tangible Book Value (P/TBV)
2.08 2.62 1.98 1.82 1.99 2.00 2.24 2.00 1.86 2.23 2.19
Price to Revenue (P/Rev)
9.36 12.02 8.92 11.46 12.75 12.91 18.12 10.58 11.51 12.60 10.76
Price to Earnings (P/E)
19.75 25.96 22.08 36.94 36.74 36.42 56.26 25.36 31.33 30.61 25.73
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.06% 3.85% 4.53% 2.71% 2.72% 2.75% 1.78% 3.94% 3.19% 3.27% 3.89%
Enterprise Value to Invested Capital (EV/IC)
4.63 6.71 4.35 4.09 4.90 5.15 6.40 4.15 3.65 6.26 6.76
Enterprise Value to Revenue (EV/Rev)
6.86 9.42 6.29 7.74 8.97 9.01 12.85 6.95 7.33 8.29 6.86
Enterprise Value to EBITDA (EV/EBITDA)
13.50 17.18 11.15 21.93 21.98 16.73 25.98 12.28 15.09 15.73 12.85
Enterprise Value to EBIT (EV/EBIT)
15.84 19.85 12.82 31.80 30.10 21.29 37.04 15.17 20.35 19.81 15.54
Enterprise Value to NOPAT (EV/NOPAT)
24.40 30.04 19.87 44.61 42.93 41.73 119.76 24.33 33.73 31.07 20.65
Enterprise Value to Operating Cash Flow (EV/OCF)
25.26 30.07 81.69 0.00 44.10 0.00 0.00 5.82 5.80 7.34 9.04
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 337.43 0.00 44.00 26.31 0.00 0.00 8.05 2.02 2.33 12.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.03 0.04 0.04 0.04
Long-Term Debt to Equity
0.05 0.05 0.05 0.06 0.06 0.06 0.06 0.03 0.03 0.04 0.04
Financial Leverage
-0.69 -0.71 -0.71 -0.69 -0.70 -0.75 -0.77 -0.61 -0.38 -0.45 -0.76
Leverage Ratio
1.12 1.13 1.13 1.12 1.11 1.14 1.14 1.08 1.08 1.12 1.14
Compound Leverage Factor
-1.28 2.60 1.07 1.32 -0.58 1.25 0.97 1.16 -1.26 -1.20 1.30
Debt to Total Capital
4.86% 4.90% 5.04% 5.30% 5.42% 5.44% 5.53% 3.27% 3.38% 3.41% 3.44%
Short-Term Debt to Total Capital
0.18% 0.11% 0.05% 0.03% 0.03% 0.03% 0.02% 0.01% 0.01% 0.01% 0.01%
Long-Term Debt to Total Capital
4.68% 4.78% 4.99% 5.27% 5.39% 5.41% 5.50% 3.26% 3.37% 3.40% 3.43%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
95.14% 95.10% 94.96% 94.70% 94.58% 94.56% 94.47% 96.73% 96.62% 96.59% 96.56%
Debt to EBITDA
0.45 0.43 0.43 1.00 0.90 0.69 0.96 0.32 0.44 0.38 0.33
Net Debt to EBITDA
-4.92 -4.76 -4.67 -10.54 -9.25 -7.25 -10.65 -6.41 -8.59 -8.20 -7.30
Long-Term Debt to EBITDA
0.44 0.42 0.42 0.99 0.89 0.69 0.95 0.32 0.44 0.38 0.33
Debt to NOPAT
0.82 0.75 0.76 2.03 1.75 1.72 4.42 0.63 0.99 0.75 0.53
Net Debt to NOPAT
-8.89 -8.32 -8.33 -21.44 -18.06 -18.09 -49.12 -12.70 -19.21 -16.19 -11.73
Long-Term Debt to NOPAT
0.79 0.74 0.75 2.02 1.74 1.71 4.40 0.63 0.99 0.75 0.52
Altman Z-Score
10.98 13.06 8.92 7.67 9.49 8.23 10.35 12.66 10.60 9.97 9.08
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.76 3.56 4.05 3.17 4.10 3.32 4.57 4.88 4.14 3.51 3.49
Quick Ratio
2.81 3.04 3.60 2.53 3.46 3.04 4.17 4.67 3.80 3.47 3.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-11 -7.01 -6.45 2.30 2.21 -4.69 -5.87 16 63 65 10
Operating Cash Flow to CapEx
-12,058.33% 2,019.22% 6,132.65% 284.08% -481.05% 0.00% 530.25% 6,032.10% -6,015.25% -997.37% 18,717.83%
Free Cash Flow to Firm to Interest Expense
-99.70 -64.34 -58.08 21.07 19.95 -43.44 -103.04 299.32 1,330.48 1,301.32 265.99
Operating Cash Flow to Interest Expense
-13.28 52.06 27.07 8.18 -4.12 -11.37 11.07 93.96 -151.02 -15.16 753.51
Operating Cash Flow Less CapEx to Interest Expense
-13.39 49.48 26.63 5.30 -4.97 -11.37 8.98 92.40 -153.53 -16.68 749.49
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.21 0.20 0.20 0.15 0.14 0.14 0.11 0.18 0.15 0.16 0.19
Accounts Receivable Turnover
11.71 5.96 22.42 7.86 9.83 6.19 8.29 11.42 8.85 16.34 11.63
Inventory Turnover
2.50 3.07 3.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
7.38 6.89 6.67 4.26 3.92 4.46 4.37 5.38 0.65 0.72 10.16
Accounts Payable Turnover
8.00 3.60 4.60 3.70 6.01 3.25 4.66 3.93 4.64 2.28 2.40
Days Sales Outstanding (DSO)
31.17 61.25 16.28 46.42 37.15 58.95 44.00 31.96 41.24 22.34 31.39
Days Inventory Outstanding (DIO)
145.83 118.88 109.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
45.62 101.31 79.35 98.57 60.74 112.43 78.31 92.92 78.72 159.95 151.89
Cash Conversion Cycle (CCC)
131.39 78.81 46.02 -52.15 -23.59 -53.48 -34.31 -60.95 -37.48 -137.61 -120.49
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
44 41 42 37 34 33 29 37 37 27 23
Invested Capital Turnover
0.76 0.79 0.81 0.53 0.53 0.63 0.55 0.51 0.27 0.34 0.88
Increase / (Decrease) in Invested Capital
9.87 8.31 12 -0.05 -2.49 5.99 5.91 -13 -63 -66 -5.51
Enterprise Value (EV)
205 274 181 151 169 168 187 154 135 166 158
Market Capitalization
280 350 256 224 240 241 264 234 212 253 247
Book Value per Share
$5.58 $5.55 $5.39 $5.11 $5.00 $4.99 $4.92 $4.87 $4.74 $4.75 $4.71
Tangible Book Value per Share
$5.58 $5.55 $5.39 $5.11 $5.00 $4.99 $4.92 $4.87 $4.74 $4.75 $4.71
Total Capital
141 140 137 130 127 127 125 121 118 117 117
Total Debt
6.87 6.88 6.89 6.89 6.90 6.91 6.92 3.96 3.98 4.00 4.02
Total Long-Term Debt
6.62 6.72 6.82 6.86 6.87 6.87 6.89 3.95 3.97 3.99 4.01
Net Debt
-75 -76 -76 -73 -71 -73 -77 -80 -77 -87 -90
Capital Expenditures (CapEx)
0.01 0.28 0.05 0.31 0.10 0.00 0.12 0.08 0.12 0.08 0.16
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.26 1.42 6.46 -0.93 -0.62 -1.55 -2.76 -2.16 -2.13 -7.99 -7.92
Debt-free Net Working Capital (DFNWC)
20 20 29 20 20 20 23 24 20 24 27
Net Working Capital (NWC)
20 20 29 20 20 20 23 24 20 24 27
Net Nonoperating Expense (NNE)
-1.81 -2.64 -0.77 -0.57 -0.39 -0.77 -1.02 -0.49 -0.35 -0.98 -0.71
Net Nonoperating Obligations (NNO)
-90 -93 -88 -86 -86 -88 -89 -80 -77 -87 -90
Total Depreciation and Amortization (D&A)
0.62 0.53 0.52 0.59 0.51 0.49 0.56 0.52 0.58 0.49 0.79
Debt-free, Cash-free Net Working Capital to Revenue
10.91% 4.88% 22.49% -4.74% -3.27% -8.34% -18.90% -9.78% -11.55% -39.83% -34.43%
Debt-free Net Working Capital to Revenue
67.08% 70.25% 99.41% 100.26% 106.06% 109.47% 159.43% 107.88% 110.54% 119.40% 117.26%
Net Working Capital to Revenue
66.23% 69.69% 99.19% 100.08% 105.88% 109.29% 159.22% 107.83% 110.48% 119.35% 117.22%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.03 $0.16 $0.27 $0.12 $0.00 $0.09 $0.04 $0.14 $0.01 $0.01 $0.24
Adjusted Weighted Average Basic Shares Outstanding
24.08M 24.07M 24.08M 24.09M 24.09M 24.08M 24.03M 24.05M 24.02M 23.99M 23.95M
Adjusted Diluted Earnings per Share
$0.03 $0.16 $0.27 $0.12 $0.00 $0.09 $0.03 $0.14 $0.01 $0.01 $0.24
Adjusted Weighted Average Diluted Shares Outstanding
24.20M 24.16M 24.14M 24.14M 24.15M 24.15M 24.11M 24.17M 24.14M 24.09M 24.16M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
24.08M 24.08M 24.07M 24.08M 24.09M 24.08M 24.09M 24.05M 24.05M 23.99M 23.84M
Normalized Net Operating Profit after Tax (NOPAT)
-1.00 1.30 5.83 2.25 -0.27 1.29 0.04 2.80 -0.16 -0.82 4.86
Normalized NOPAT Margin
-24.97% 22.59% 46.43% 29.59% -8.54% 24.03% 1.12% 40.72% -5.42% -61.13% 44.68%
Pre Tax Income Margin
26.93% 90.54% 70.22% 50.66% 4.97% 52.02% 36.61% 64.24% 9.30% 21.57% 68.36%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-8.64 20.75 83.83 30.02 -2.74 23.61 25.35 79.38 -5.13 -5.42 166.92
NOPAT to Interest Expense
-9.15 11.92 52.53 20.64 -2.46 11.98 0.66 53.87 -3.46 -16.38 124.63
EBIT Less CapEx to Interest Expense
-8.75 18.17 83.39 27.14 -3.59 23.61 23.26 77.83 -7.64 -6.94 162.90
NOPAT Less CapEx to Interest Expense
-9.26 9.34 52.09 17.76 -3.32 11.98 -1.43 52.32 -5.97 -17.90 120.61
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
4.12% 3.64% 5.00% 0.00% 0.00% 3.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About Pure Cycle's Financials

When does Pure Cycle's fiscal year end?

According to the most recent income statement we have on file, Pure Cycle's financial year ends in August. Their financial year 2024 ended on August 31, 2024.

How has Pure Cycle's net income changed over the last 2 years?

Pure Cycle's net income appears to be on an upward trend, with a most recent value of $11.61 million in 2024, rising from $9.62 million in 2022. The previous period was $4.70 million in 2023.

What is Pure Cycle's operating income?
Pure Cycle's total operating income in 2024 was $12.24 million, based on the following breakdown:
  • Total Gross Profit: $19.76 million
  • Total Operating Expenses: $7.52 million
How has Pure Cycle revenue changed over the last 2 years?

Over the last 2 years, Pure Cycle's total revenue changed from $23.00 million in 2022 to $28.75 million in 2024, a change of 25.0%.

How much debt does Pure Cycle have?

Pure Cycle's total liabilities were at $17.65 million at the end of 2024, a 17.8% increase from 2023, and a 8.7% increase since 2022.

How much cash does Pure Cycle have?

In the past 2 years, Pure Cycle's cash and equivalents has ranged from $22.11 million in 2024 to $34.89 million in 2022, and is currently $22.11 million as of their latest financial filing in 2024.

How has Pure Cycle's book value per share changed over the last 2 years?

Over the last 2 years, Pure Cycle's book value per share changed from 4.71 in 2022 to 5.39 in 2024, a change of 14.3%.



This page (NASDAQ:PCYO) was last updated on 5/25/2025 by MarketBeat.com Staff
From Our Partners