Free Trial

Pure Cycle (PCYO) Financials

Pure Cycle logo
$10.12 +0.03 (+0.30%)
As of 11:20 AM Eastern
This is a fair market value 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 2022 2023 2024
Period end date 8/31/2022 8/31/2023 8/31/2024
Net Income / (Loss) Attributable to Common Shareholders
9.62 4.70 12
Consolidated Net Income / (Loss)
9.62 4.70 12
Net Income / (Loss) Continuing Operations
9.62 4.70 12
Total Pre-Tax Income
13 6.22 16
Total Operating Income
10 2.07 12
Total Gross Profit
16 8.04 20
Total Revenue
23 15 29
Operating Revenue
23 15 29
Total Cost of Revenue
6.63 6.55 8.99
Operating Cost of Revenue
6.63 6.55 8.99
Total Operating Expenses
6.28 5.97 7.52
Selling, General & Admin Expense
5.89 5.47 6.92
Depreciation Expense
0.39 0.50 0.60
Total Other Income / (Expense), net
2.61 4.15 3.39
Interest Expense
0.09 0.21 0.44
Interest & Investment Income
2.64 1.37 1.97
Other Income / (Expense), net
0.06 2.99 1.86
Income Tax Expense
3.09 1.52 4.02
Basic Earnings per Share
$0.40 $0.20 $0.48
Weighted Average Basic Shares Outstanding
23.95M 24.03M 24.08M
Diluted Earnings per Share
$0.40 $0.19 $0.48
Weighted Average Diluted Shares Outstanding
24.16M 24.11M 24.14M
Weighted Average Basic & Diluted Shares Outstanding
23.84M 24.09M 24.07M

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

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

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

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

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

Annual Metrics and Ratios for Pure Cycle

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

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

Quarterly Metrics and Ratios for Pure Cycle

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

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

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 5/5/2025 by MarketBeat.com Staff
From Our Partners