Go Pro

Pure Cycle (PCYO) Financials

Pure Cycle logo
$10.68 +0.08 (+0.75%)
Closing price 07/24/2026 04:00 PM Eastern
Extended Trading
$10.67 -0.01 (-0.09%)
As of 07/24/2026 07:34 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.58 -1.31 -1.73 0.49 4.81 6.75 20 9.62 4.70 12 13
Consolidated Net Income / (Loss)
-0.58 -1.31 -1.71 0.41 4.81 6.75 20 9.62 4.70 12 13
Net Income / (Loss) Continuing Operations
-0.58 -1.23 -1.68 0.41 4.81 6.75 20 9.62 4.70 12 13
Total Pre-Tax Income
-0.58 -1.23 -1.67 0.13 3.53 8.92 27 13 6.22 16 17
Total Operating Income
-1.68 -2.18 -2.13 -0.31 3.00 1.51 5.27 10 2.07 12 7.67
Total Gross Profit
0.44 -0.08 0.42 2.80 6.42 7.54 11 16 8.04 20 16
Total Revenue
1.20 0.45 1.23 6.96 20 26 17 23 15 29 26
Operating Revenue
1.20 0.45 1.23 6.96 20 26 17 23 15 29 26
Total Cost of Revenue
0.76 0.53 0.80 4.16 14 18 6.40 6.63 6.55 8.99 10
Operating Cost of Revenue
0.70 0.53 0.80 4.16 14 18 6.40 6.63 6.55 8.99 10
Total Operating Expenses
2.11 2.10 2.56 3.11 3.42 6.03 5.45 6.28 5.97 7.52 8.36
Selling, General & Admin Expense
1.94 1.85 2.20 2.86 3.11 4.25 5.14 5.89 5.47 6.92 7.77
Depreciation Expense
0.17 0.25 0.35 0.25 0.31 0.36 0.32 0.39 0.50 0.60 0.59
Total Other Income / (Expense), net
1.10 0.95 0.46 0.44 0.53 7.41 21 2.61 4.15 3.39 9.80
Interest Expense
- - - - - - 0.00 0.09 0.21 0.44 0.43
Interest & Investment Income
0.02 0.24 0.26 0.21 0.50 1.09 3.48 2.64 1.37 3.63 9.93
Other Income / (Expense), net
1.08 0.70 0.21 0.24 0.03 6.31 18 0.06 2.99 0.20 0.30
Income Tax Expense
0.00 0.00 0.00 -0.28 -1.28 2.17 6.48 3.09 1.52 4.02 4.36
Basic Earnings per Share
($0.96) ($0.06) ($0.07) $0.02 $0.20 $0.28 $0.84 $0.40 $0.20 $0.48 $0.54
Weighted Average Basic Shares Outstanding
24.04M 23.78M 23.75M 23.76M 23.80M 23.85M 23.89M 23.95M 24.03M 24.08M 24.08M
Diluted Earnings per Share
($0.96) ($0.06) ($0.07) $0.02 $0.20 $0.28 $0.83 $0.40 $0.19 $0.48 $0.54
Weighted Average Diluted Shares Outstanding
24.04M 23.78M 23.75M 23.93M 24.00M 24.06M 24.11M 24.16M 24.11M 24.14M 24.17M
Weighted Average Basic & Diluted Shares Outstanding
24.04M 23.78M 23.75M 23.76M 23.83M 23.87M 23.92M 23.84M 24.09M 24.07M 24.08M

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
2.07 0.12 2.83 6.61 3.94 0.81 2.26 6.11 4.57 1.11 2.95
Consolidated Net Income / (Loss)
2.07 0.12 2.83 6.61 3.94 0.81 2.26 6.11 4.57 1.11 2.95
Net Income / (Loss) Continuing Operations
2.07 0.12 2.83 6.61 3.94 0.81 2.26 6.11 4.57 1.11 2.95
Total Pre-Tax Income
2.80 0.16 3.85 8.82 5.21 1.08 2.99 8.19 6.03 1.51 3.90
Total Operating Income
1.76 -0.37 3.07 7.79 1.72 -1.33 1.33 5.94 4.38 0.26 2.11
Total Gross Profit
3.34 1.78 4.87 9.77 3.67 1.53 3.26 7.58 6.25 2.78 4.29
Total Revenue
5.39 3.20 7.60 13 5.75 4.00 5.14 11 9.14 5.17 8.22
Operating Revenue
5.39 3.20 7.60 13 5.75 4.00 5.14 11 9.14 5.17 8.22
Total Cost of Revenue
2.04 1.42 2.74 2.79 2.09 2.47 1.88 3.62 2.88 2.39 3.94
Operating Cost of Revenue
2.04 1.42 2.74 2.79 2.09 2.47 1.88 3.62 2.88 2.39 3.94
Total Operating Expenses
1.59 2.15 1.80 1.99 1.95 2.85 1.92 1.64 1.87 2.52 2.17
Selling, General & Admin Expense
1.44 2.00 1.65 1.84 1.79 2.71 1.80 1.48 1.71 2.35 1.94
Depreciation Expense
0.15 0.15 0.15 0.15 0.16 0.15 0.13 0.16 0.16 0.17 0.23
Total Other Income / (Expense), net
1.05 0.53 0.78 1.03 3.49 2.40 1.66 2.25 1.65 1.25 1.79
Interest Expense
0.11 0.11 0.11 0.11 0.11 0.11 0.10 0.11 0.09 0.14 0.16
Interest & Investment Income
0.36 0.36 0.69 -0.38 3.54 2.45 1.77 3.39 1.69 1.43 1.92
Other Income / (Expense), net
0.79 0.28 0.20 1.52 0.06 0.06 -0.01 -1.04 0.05 -0.03 0.03
Income Tax Expense
0.74 0.04 1.03 2.21 1.27 0.27 0.74 2.09 1.47 0.41 0.96
Basic Earnings per Share
$0.09 $0.00 $0.12 $0.27 $0.16 $0.03 $0.09 $0.26 $0.19 $0.05 $0.12
Weighted Average Basic Shares Outstanding
24.08M 24.09M 24.09M 24.08M 24.07M 24.08M 24.08M 24.08M 24.08M 24.10M 24.10M
Diluted Earnings per Share
$0.09 $0.00 $0.12 $0.27 $0.16 $0.03 $0.09 $0.26 $0.19 $0.05 $0.12
Weighted Average Diluted Shares Outstanding
24.15M 24.15M 24.14M 24.14M 24.16M 24.20M 24.14M 24.17M 24.16M 24.17M 24.16M
Weighted Average Basic & Diluted Shares Outstanding
24.08M 24.09M 24.08M 24.07M 24.08M 24.08M 24.07M 24.08M 24.09M 24.10M 24.10M

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Change in Cash & Equivalents
35 -32 0.88 5.99 -7.09 7.57 0.65 15 -8.74 -3.13 3.02
Net Cash From Operating Activities
-0.97 -0.27 -1.05 0.00 3.53 9.25 3.46 17 -2.34 2.31 13
Net Cash From Continuing Operating Activities
-23 -1.89 -1.17 0.00 3.53 9.25 3.46 17 -2.34 2.31 13
Net Income / (Loss) Continuing Operations
-23 -1.31 -1.71 0.41 4.81 6.75 20 9.62 4.70 12 13
Consolidated Net Income / (Loss)
-23 -1.31 -1.71 0.41 4.81 6.75 20 9.62 4.70 12 13
Depreciation Expense
0.35 0.42 0.73 0.90 1.28 1.72 1.77 2.13 2.16 2.10 2.30
Non-Cash Adjustments To Reconcile Net Income
-0.42 -0.20 0.18 0.51 -3.80 0.52 -26 8.84 -6.87 -15 -3.87
Changes in Operating Assets and Liabilities, net
0.24 -0.80 -0.37 -1.83 1.24 0.13 7.64 -3.13 -2.33 3.16 1.63
Net Cash From Investing Activities
43 -32 1.93 5.70 -11 -3.45 -2.90 -6.67 -9.24 -4.83 -9.65
Net Cash From Continuing Investing Activities
-2.12 -32 1.93 5.70 -11 -1.72 -2.90 -6.67 -9.24 -4.83 -9.65
Purchase of Property, Plant & Equipment
-0.02 -0.47 -5.37 -4.66 -0.35 - -0.38 -0.16 -0.39 -0.46 -0.86
Sale of Property, Plant & Equipment
- - - - - - - - - 0.00 0.18
Other Investing Activities, net
-2.10 -1.21 -2.49 -1.05 -14 - -2.51 -6.51 -9.10 -4.37 -8.97
Net Cash From Financing Activities
-6.22 -0.00 -0.00 0.29 0.19 0.05 0.09 3.99 2.85 -0.61 -0.49
Net Cash From Continuing Financing Activities
0.04 -0.00 -0.00 0.29 0.19 0.05 0.09 3.99 2.85 -0.61 -0.49
Repayment of Debt
- - - - - - 0.00 -0.04 -0.04 -0.03 -0.09
Repurchase of Common Equity
- - - - - - - - 0.00 -0.58 -0.40
Cash Interest Paid
- - - - - - 0.00 0.06 0.14 0.42 0.41
Cash Income Taxes Paid
- - - - 0.00 - 0.00 5.26 0.95 2.06 4.35

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Change in Cash & Equivalents
-3.82 -1.37 -0.06 2.12 -0.99 -2.23 -1.68 7.92 -4.51 -12 3.04
Net Cash From Operating Activities
-1.23 -0.46 0.89 3.01 5.67 -1.45 -0.43 9.37 -0.98 -4.21 3.47
Net Cash From Continuing Operating Activities
-1.23 -0.46 0.89 3.01 5.67 -1.45 -0.43 9.37 -0.98 -4.21 3.47
Net Income / (Loss) Continuing Operations
2.07 0.12 2.83 6.61 3.94 0.81 2.26 6.11 4.57 1.11 2.95
Consolidated Net Income / (Loss)
2.07 0.12 2.83 6.61 3.94 0.81 2.26 6.11 4.57 1.11 2.95
Depreciation Expense
0.49 0.51 0.59 0.52 0.53 0.62 0.53 0.62 0.57 0.56 0.63
Non-Cash Adjustments To Reconcile Net Income
-3.09 -0.68 -5.48 -5.42 6.22 -1.90 -5.88 -2.32 -5.33 -3.32 -0.31
Changes in Operating Assets and Liabilities, net
-0.69 -0.41 2.96 1.30 -5.01 -0.97 2.66 4.95 -0.79 -2.55 0.21
Net Cash From Investing Activities
-2.39 -0.80 -0.80 -0.74 -6.55 -0.58 -1.22 -1.30 -4.73 -7.92 -6.51
Net Cash From Continuing Investing Activities
-2.39 -0.80 -0.80 -0.74 -6.55 -0.58 -1.22 -1.30 -4.73 -7.92 -6.51
Purchase of Property, Plant & Equipment
0.00 -0.10 -0.31 -0.05 -0.28 -0.01 0.01 -0.58 -0.15 -0.30 -0.07
Other Investing Activities, net
-2.22 -0.71 -0.48 -0.86 -6.27 -0.56 -1.23 -0.90 -4.58 -7.68 -6.37
Net Cash From Financing Activities
-0.21 -0.11 -0.15 -0.15 -0.11 -0.21 -0.03 -0.14 1.20 -0.15 6.08
Net Cash From Continuing Financing Activities
-0.21 -0.11 -0.15 -0.15 -0.11 -0.21 -0.03 -0.14 1.20 -0.15 6.08
Repayment of Debt
-0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.07 -0.10 -0.13 -0.25
Repurchase of Common Equity
-0.20 -0.10 -0.14 -0.14 -0.11 -0.19 -0.02 -0.07 0.00 -0.12 -0.08
Issuance of Debt
- - - - 0.00 - - - 1.30 0.10 6.40
Cash Interest Paid
0.11 0.10 0.10 0.11 0.10 0.10 0.10 0.10 0.09 0.14 0.16
Cash Income Taxes Paid
0.00 -0.88 - 1.99 - 1.80 2.55 - - - 0.17

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Total Assets
73 71 70 72 84 90 117 129 133 147 162
Total Current Assets
40 29 27 28 24 26 39 38 30 38 32
Cash & Equivalents
37 4.70 5.58 12 4.48 22 20 35 26 22 22
Accounts Receivable
0.31 0.35 0.88 1.07 1.10 1.12 1.53 2.43 1.09 1.47 1.33
Inventories, net
- - 0.00 5.20 12 0.48 - - 1.73 3.65 7.39
Prepaid Expenses
0.23 0.35 0.50 1.37 1.02 1.00 0.46 0.47 0.35 0.53 1.00
Plant, Property, & Equipment, net
28 28 35 37 50 55 3.30 1.22 5.46 0.00 68
Total Noncurrent Assets
5.77 14 8.09 7.27 9.91 8.68 75 90 98 109 63
Noncurrent Note & Lease Receivables
0.59 0.63 0.78 0.91 0.99 1.08 9.96 18 26 32 45
Other Noncurrent Operating Assets
5.09 5.35 6.25 4.66 7.05 7.15 11 13 1.72 4.70 6.41
Other Noncurrent Nonoperating Assets
0.09 0.92 0.87 0.78 - - - - 12 10 12
Total Liabilities & Shareholders' Equity
73 71 70 72 84 90 117 129 133 147 162
Total Liabilities
2.98 1.88 2.28 2.45 8.99 7.72 14 16 15 18 20
Total Current Liabilities
1.50 0.48 0.94 2.05 8.30 6.22 12 11 6.50 9.35 12
Short-Term Debt
- - - - - - 0.00 0.01 0.03 0.06 0.41
Accounts Payable
0.17 0.16 0.49 0.79 2.50 1.39 4.67 0.85 1.96 1.95 3.52
Accrued Expenses
0.50 0.24 0.38 0.85 1.10 1.39 1.22 2.59 2.78 5.16 4.34
Current Deferred Revenue
0.42 0.07 0.06 0.42 4.70 3.44 2.41 4.85 1.73 2.17 3.36
Total Noncurrent Liabilities
1.48 1.40 1.34 0.40 0.69 1.50 1.98 5.41 8.48 8.30 7.92
Long-Term Debt
- - - - - - 0.00 3.95 6.89 6.82 6.38
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - 0.00 0.89 1.62 1.08 1.35 1.40 1.54
Other Noncurrent Operating Liabilities
0.37 0.34 1.34 0.40 0.69 0.49 0.33 0.32 0.24 0.09 0.00
Total Equity & Noncontrolling Interests
70 69 68 69 75 82 103 113 118 130 143
Total Preferred & Common Equity
70 69 68 69 75 82 103 113 118 130 143
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
70 69 68 69 75 82 103 113 118 130 143
Common Stock
172 171 172 172 172 173 174 174 175 175 176
Retained Earnings
-101 -102 -104 -103 -98 -91 -71 -61 -57 -46 -33

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 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/28/2023 5/31/2023 11/30/2023 2/29/2024 5/31/2024 11/30/2024 2/28/2025 5/31/2025 11/30/2025 2/28/2026 5/31/2026
Total Assets
125 128 137 135 140 150 150 152 168 167 176
Total Current Assets
27 30 29 26 29 28 27 25 26 14 16
Cash & Equivalents
7.22 26 22 20 20 19 17 14 17 4.82 8.44
Accounts Receivable
2.12 2.67 4.78 1.71 2.30 4.99 3.40 1.33 2.50 2.76 2.49
Inventories, net
- - 2.16 3.44 5.18 3.72 4.61 8.07 6.21 5.55 4.13
Prepaid Expenses
0.60 0.39 0.25 0.64 0.58 0.46 0.81 0.78 0.41 0.64 0.55
Plant, Property, & Equipment, net
3.38 4.93 5.87 6.23 4.24 2.58 1.88 2.47 0.00 71 72
Total Noncurrent Assets
95 93 102 103 108 119 120 124 142 82 88
Noncurrent Note & Lease Receivables
22 25 30 30 35 37 39 42 52 56 59
Other Noncurrent Operating Assets
15 11 - - - 1.52 1.44 1.46 4.49 19 23
Other Noncurrent Nonoperating Assets
- - 15 15 14 17 15 15 17 6.78 6.19
Total Liabilities & Shareholders' Equity
125 128 137 135 140 150 150 152 168 167 176
Total Liabilities
12 11 17 15 17 16 15 15 21 18 24
Total Current Liabilities
6.47 6.15 8.78 6.44 9.03 7.91 7.18 7.15 11 9.92 10
Short-Term Debt
0.01 0.01 0.03 0.03 0.03 0.16 0.25 0.35 0.44 1.49 1.45
Accounts Payable
1.25 0.91 2.78 1.17 3.31 2.23 1.35 2.61 3.28 2.42 2.67
Accrued Expenses
1.20 1.74 1.92 2.42 2.74 2.27 3.53 3.21 5.32 3.20 3.31
Current Deferred Revenue
4.01 3.49 3.84 2.64 1.56 0.54 2.05 0.99 2.44 2.82 2.75
Total Noncurrent Liabilities
5.14 4.82 8.37 8.34 8.20 8.19 8.06 7.91 9.10 8.02 14
Long-Term Debt
3.95 3.94 6.87 6.87 6.86 6.72 6.62 6.51 7.55 6.48 13
Capital Lease Obligations
0.03 0.01 - - - - - - - 0.00 0.00
Noncurrent Deferred & Payable Income Tax Liabilities
1.17 0.87 1.35 1.35 1.23 1.40 1.40 1.40 1.54 1.54 1.54
Total Equity & Noncontrolling Interests
114 117 120 120 123 134 134 137 147 149 152
Total Preferred & Common Equity
114 117 120 120 123 134 134 137 147 149 152
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
114 117 120 120 123 134 134 137 147 149 152
Common Stock
175 175 175 175 175 175 175 175 176 176 176
Retained Earnings
-61 -58 -55 -55 -52 -42 -41 -39 -28 -27 -24

Annual Metrics And Ratios for Pure Cycle

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
DEI Shares Outstanding
24,037,598.00 23,754,098.00 23,754,098.00 23,764,098.00 23,801,598.00 23,853,598.00 23,910,133.00 - - - 24,074,305.00
DEI Adjusted Shares Outstanding
24,037,598.00 23,754,098.00 23,754,098.00 23,764,098.00 23,801,598.00 23,853,598.00 23,910,133.00 - - - 24,074,305.00
DEI Earnings Per Adjusted Shares Outstanding
-0.02 -0.06 -0.07 0.02 0.20 0.28 0.84 - - - 0.54
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-40.86% -62.21% 171.54% 466.81% 192.58% 26.98% -33.77% 34.32% -36.59% 97.09% -9.25%
EBITDA Growth
52.30% -323.44% -12.91% 169.59% 419.30% 121.73% 160.65% -50.65% -41.24% 124.46% -29.38%
EBIT Growth
17.05% -147.35% -30.53% 96.19% 4,218.39% 158.65% 195.40% -56.06% -50.17% 178.58% -35.93%
NOPAT Growth
5.68% -29.98% 2.23% 35.32% 523.81% -72.00% 248.01% 91.82% -79.52% 481.00% -36.71%
Net Income Growth
-84.67% -127.87% -30.54% 124.24% 1,060.21% 40.30% 197.93% -52.17% -51.15% 147.14% 12.89%
EPS Growth
-9,500.00% 93.75% -16.67% 128.57% 900.00% 40.00% 196.43% -51.81% -52.50% 152.63% 12.50%
Operating Cash Flow Growth
-1,982.47% 72.21% -288.91% 100.05% 732,374.48% 161.97% -62.63% 405.03% -113.40% 194.57% 469.38%
Free Cash Flow Firm Growth
1,225.98% -105.13% -153.63% 11.87% -59.58% 145.74% 499.50% -62.44% -133.03% 26.74% 197.15%
Invested Capital Growth
-69.57% 6.61% 22.91% 17.29% 35.31% -7.27% -51.81% -19.09% 25.30% 41.94% 5.88%
Revenue Q/Q Growth
-11.78% 160.39% 70.73% 86.85% 37.76% 2.18% -36.96% 89.98% -33.99% 47.01% -4.96%
EBITDA Q/Q Growth
-58.88% 9.90% 5.60% 2,725.37% 54.43% -9.82% -0.96% 112.01% -42.32% 134.80% -24.66%
EBIT Q/Q Growth
-26.05% 5.87% -8.22% 91.46% 85.40% -11.75% -1.00% 153.99% -50.02% 196.32% -30.27%
NOPAT Q/Q Growth
13.69% 9.29% 1.28% -56.05% 193.00% -48.23% 29.49% 79.79% -75.21% 168.16% -19.53%
Net Income Q/Q Growth
-143.35% 0.73% 1.09% 193.60% 123.17% -25.63% 3.09% 80.37% -49.02% 91.51% -3.65%
EPS Q/Q Growth
-1,471.43% 93.94% 0.00% 166.67% 100.00% -24.32% 1.22% 100.00% -52.50% 100.00% -1.82%
Operating Cash Flow Q/Q Growth
12.69% 63.09% -17.64% 100.03% 354.87% -56.93% 159.98% 301.31% -108.85% 1,465.43% 93.47%
Free Cash Flow Firm Q/Q Growth
3,472.45% -105.69% -18.21% 10.33% -14.83% 540.52% 356.82% -62.49% -122.78% -192.58% 177.61%
Invested Capital Q/Q Growth
-68.27% -0.67% 3.03% -0.15% 7.08% -6.21% -64.17% -53.06% -20.91% 12.41% -8.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.53% -16.94% 34.57% 40.20% 31.52% 29.18% 62.62% 71.18% 55.12% 68.73% 61.45%
EBITDA Margin
-20.83% -233.39% -97.05% 11.92% 21.15% 36.93% 145.33% 53.39% 49.48% 56.35% 39.36%
Operating Margin
-140.15% -482.08% -173.58% -4.44% 14.73% 5.85% 30.77% 43.89% 14.21% 42.59% 29.40%
EBIT Margin
-49.85% -326.30% -156.85% -1.06% 14.86% 30.26% 134.98% 44.16% 34.70% 49.05% 30.55%
Profit (Net Income) Margin
-48.07% -289.85% -139.35% 5.96% 23.63% 26.11% 117.43% 41.82% 32.22% 40.40% 50.25%
Tax Burden Percent
100.00% 106.20% 102.55% 312.54% 136.37% 75.68% 75.63% 75.71% 75.55% 74.29% 75.04%
Interest Burden Percent
96.42% 83.65% 86.63% -180.62% 116.62% 113.98% 115.03% 125.09% 122.90% 110.87% 219.20%
Effective Tax Rate
0.00% 0.00% 0.00% -212.54% -36.37% 24.32% 24.37% 24.29% 24.45% 25.71% 24.96%
Return on Invested Capital (ROIC)
-1.76% -4.75% -4.04% -2.18% 7.28% 1.84% 8.98% 29.27% 5.95% 25.68% 13.39%
ROIC Less NNEP Spread (ROIC-NNEP)
-6.05% -5.33% -3.34% -7.87% 2.74% -32.93% -24.62% 26.85% 2.44% 22.84% 5.50%
Return on Net Nonoperating Assets (RNNOA)
1.05% 2.87% 1.53% 2.79% -0.61% 6.77% 12.79% -20.35% -1.88% -16.32% -3.76%
Return on Equity (ROE)
-0.71% -1.88% -2.51% 0.61% 6.67% 8.61% 21.77% 8.92% 4.06% 9.37% 9.62%
Cash Return on Invested Capital (CROIC)
104.91% -11.16% -24.60% -18.10% -22.73% 9.38% 78.90% 50.38% -16.51% -8.99% 7.67%
Operating Return on Assets (OROA)
-0.66% -2.05% -2.74% -0.10% 3.89% 9.02% 22.34% 8.24% 3.86% 10.05% 5.15%
Return on Assets (ROA)
-0.63% -1.82% -2.43% 0.59% 6.18% 7.78% 19.44% 7.81% 3.58% 8.28% 8.47%
Return on Common Equity (ROCE)
-0.71% -1.88% -2.51% 0.61% 6.67% 8.61% 21.77% 8.92% 4.06% 9.37% 9.62%
Return on Equity Simple (ROE_SIMPLE)
-0.82% -1.90% -2.53% 0.60% 6.44% 8.23% 19.57% 8.51% 3.97% 8.95% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.17 -1.53 -1.49 -0.96 4.09 1.15 3.98 7.64 1.57 9.09 5.76
NOPAT Margin
-98.10% -337.46% -121.51% -13.87% 20.08% 4.43% 23.27% 33.23% 10.73% 31.64% 22.06%
Net Nonoperating Expense Percent (NNEP)
4.28% 0.57% -0.70% 5.69% 4.54% 34.76% 33.60% 2.42% 3.51% 2.84% 7.89%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 3.85%
Cost of Revenue to Revenue
63.47% 116.94% 65.43% 59.80% 68.48% 70.82% 37.38% 28.82% 44.88% 31.27% 38.55%
SG&A Expenses to Revenue
162.08% 409.09% 179.33% 41.03% 15.26% 16.44% 30.01% 25.62% 37.50% 24.08% 29.79%
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
176.68% 465.14% 208.15% 44.64% 16.79% 23.33% 31.85% 27.29% 40.92% 26.15% 32.05%
Earnings before Interest and Taxes (EBIT)
-0.60 -1.48 -1.93 -0.07 3.03 7.83 23 10 5.06 14 7.97
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.25 -1.06 -1.19 0.83 4.31 9.55 25 12 7.22 16 10
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.71 1.67 2.55 3.85 3.46 2.84 3.48 2.19 2.24 1.98 1.70
Price to Tangible Book Value (P/TBV)
1.71 1.67 2.55 3.85 3.46 2.84 3.48 2.19 2.24 1.98 1.70
Price to Revenue (P/Rev)
100.44 254.27 140.27 38.42 12.68 9.00 20.87 10.76 18.12 8.92 9.32
Price to Earnings (P/E)
0.00 0.00 0.00 543.13 53.68 34.49 17.78 25.73 56.26 22.08 18.55
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
0.00% 0.00% 0.00% 0.18% 1.86% 2.90% 5.63% 3.89% 1.78% 4.53% 5.39%
Enterprise Value to Invested Capital (EV/IC)
2.67 2.42 3.60 5.16 3.84 3.52 9.82 6.76 6.40 4.35 3.63
Enterprise Value to Revenue (EV/Rev)
69.45 177.47 119.24 35.41 12.19 8.15 16.56 6.86 12.85 6.29 6.15
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 297.17 57.62 22.07 11.40 12.85 25.98 11.15 15.63
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 82.02 26.92 12.27 15.54 37.04 12.82 20.14
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 60.68 183.99 71.17 20.65 119.76 19.87 27.88
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 511,250.04 70.28 22.78 82.06 9.04 0.00 81.69 12.19
Enterprise Value to Free Cash Flow (EV/FCFF)
1.19 0.00 0.00 0.00 0.00 36.06 8.10 12.00 0.00 0.00 48.65
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.06 0.05 0.05
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.06 0.05 0.04
Financial Leverage
-0.17 -0.54 -0.46 -0.35 -0.22 -0.21 -0.52 -0.76 -0.77 -0.71 -0.68
Leverage Ratio
1.12 1.03 1.03 1.03 1.08 1.11 1.12 1.14 1.14 1.13 1.14
Compound Leverage Factor
1.08 0.87 0.89 -1.87 1.26 1.26 1.29 1.43 1.39 1.25 2.49
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.15% 0.04% 3.44% 5.53% 5.04% 4.54%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.02% 0.05% 0.27%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.15% 0.04% 3.43% 5.50% 4.99% 4.27%
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
100.00% 100.00% 100.00% 100.00% 100.00% 99.85% 99.96% 96.56% 94.47% 94.96% 95.46%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.33 0.96 0.43 0.66
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -2.32 -2.97 -7.30 -10.65 -4.67 -8.05
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.33 0.95 0.42 0.62
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.10 0.01 0.53 4.42 0.76 1.18
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -19.32 -18.54 -11.73 -49.12 -8.33 -14.36
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.10 0.01 0.52 4.40 0.75 1.11
Altman Z-Score
22.92 35.06 43.58 63.91 16.18 17.52 15.08 9.17 10.44 9.03 7.65
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
26.40 59.74 28.85 13.59 2.84 4.18 3.11 3.49 4.57 4.05 2.72
Quick Ratio
24.95 58.54 28.20 10.39 1.30 3.69 3.02 3.45 4.17 3.60 2.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
70 -3.58 -9.08 -8.00 -13 5.84 35 13 -4.35 -3.18 3.30
Operating Cash Flow to CapEx
-5,667.79% -57.32% -19.62% 0.01% 997.34% 0.00% 902.35% 11,117.20% -593.65% 482.97% 1,930.21%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 146.19 -21.10 -7.25 7.74
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 193.93 -11.35 5.04 30.90
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 192.19 -13.27 4.00 29.30
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.01 0.01 0.02 0.10 0.26 0.30 0.17 0.19 0.11 0.20 0.17
Accounts Receivable Turnover
1.24 1.37 1.99 7.15 18.79 23.25 12.90 11.63 8.29 22.42 18.62
Inventory Turnover
0.00 0.00 0.00 0.00 1.66 3.03 0.00 0.00 0.00 3.35 1.82
Fixed Asset Turnover
0.02 0.02 0.04 0.20 0.47 0.49 0.59 10.16 4.37 6.67 0.00
Accounts Payable Turnover
0.98 3.18 2.46 6.50 8.48 9.41 2.11 2.40 4.66 4.60 3.68
Days Sales Outstanding (DSO)
294.72 266.06 183.16 51.05 19.42 15.70 28.30 31.39 44.00 16.28 19.60
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 219.99 120.54 0.00 0.00 0.00 109.10 200.25
Days Payable Outstanding (DPO)
373.04 114.94 148.31 56.14 43.05 38.80 172.75 151.89 78.31 79.35 99.19
Cash Conversion Cycle (CCC)
-78.32 151.12 34.85 -5.09 196.37 97.43 -144.45 -120.49 -34.31 46.02 120.66
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
31 33 41 48 65 60 29 23 29 42 44
Invested Capital Turnover
0.02 0.01 0.03 0.16 0.36 0.42 0.39 0.88 0.55 0.81 0.61
Increase / (Decrease) in Invested Capital
-71 2.05 7.59 7.04 17 -4.70 -31 -5.51 5.91 12 2.46
Enterprise Value (EV)
83 80 146 246 248 211 284 158 187 181 160
Market Capitalization
120 115 172 267 258 233 357 247 264 256 243
Book Value per Share
$2.92 $2.90 $2.84 $2.92 $3.14 $3.44 $4.30 $4.71 $4.92 $5.39 $5.93
Tangible Book Value per Share
$2.92 $2.90 $2.84 $2.92 $3.14 $3.44 $4.30 $4.71 $4.92 $5.39 $5.93
Total Capital
70 69 68 69 75 82 103 117 125 137 150
Total Debt
0.00 0.00 0.00 0.00 0.00 0.12 0.04 4.02 6.92 6.89 6.79
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.12 0.04 4.01 6.89 6.82 6.38
Net Debt
-37 -35 -26 -21 -10 -22 -74 -90 -77 -76 -83
Capital Expenditures (CapEx)
0.02 0.47 5.37 4.66 0.35 0.00 0.38 0.16 0.39 0.46 0.68
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.99 0.45 0.55 5.58 5.57 -2.02 6.14 -7.92 -2.76 6.46 -1.49
Debt-free Net Working Capital (DFNWC)
38 28 26 26 15 20 26 27 23 29 20
Net Working Capital (NWC)
38 28 26 26 15 20 26 27 23 29 20
Net Nonoperating Expense (NNE)
-0.60 -0.22 0.22 -1.38 -0.72 -5.60 -16 -1.98 -3.13 -2.52 -7.35
Net Nonoperating Obligations (NNO)
-39 -36 -27 -22 -10 -22 -74 -90 -89 -88 -99
Total Depreciation and Amortization (D&A)
0.35 0.42 0.73 0.90 1.28 1.72 1.77 2.13 2.16 2.10 2.30
Debt-free, Cash-free Net Working Capital to Revenue
82.97% 99.85% 45.03% 80.20% 27.37% -7.83% 35.84% -34.43% -18.90% 22.49% -5.70%
Debt-free Net Working Capital to Revenue
3,182.59% 6,264.41% 2,132.62% 371.66% 74.85% 76.48% 153.31% 117.26% 159.43% 99.41% 78.37%
Net Working Capital to Revenue
3,182.59% 6,264.41% 2,132.62% 371.66% 74.85% 76.48% 153.31% 117.22% 159.22% 99.19% 76.80%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.96) ($0.06) ($0.07) $0.02 $0.20 $0.28 $0.84 $0.40 $0.20 $0.48 $0.54
Adjusted Weighted Average Basic Shares Outstanding
23.75M 23.75M 23.75M 23.76M 23.80M 23.85M 23.89M 23.95M 24.03M 24.08M 24.08M
Adjusted Diluted Earnings per Share
($0.96) ($0.06) ($0.07) $0.02 $0.20 $0.28 $0.83 $0.40 $0.19 $0.48 $0.54
Adjusted Weighted Average Diluted Shares Outstanding
23.75M 23.75M 23.75M 23.93M 24.00M 24.06M 24.11M 24.16M 24.11M 24.14M 24.17M
Adjusted Basic & Diluted Earnings per Share
($0.96) ($0.06) ($0.07) $0.02 $0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
24.04M 23.78M 23.75M 23.76M 23.83M 23.87M 23.92M 23.84M 24.09M 24.07M 24.08M
Normalized Net Operating Profit after Tax (NOPAT)
-1.17 -1.53 -1.49 -0.22 2.10 2.22 3.98 7.64 1.57 9.09 5.76
Normalized NOPAT Margin
-98.10% -337.46% -121.51% -3.11% 10.31% 8.60% 23.27% 33.23% 10.73% 31.64% 22.06%
Pre Tax Income Margin
-48.07% -272.94% -135.88% 1.91% 17.33% 34.50% 155.27% 55.23% 42.64% 54.38% 66.97%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 112.86 24.57 32.12 18.71
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.93 7.60 20.72 13.51
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 111.11 22.66 31.07 17.11
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 83.19 5.69 19.67 11.91
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% 0.00% 0.00% 0.00% 0.00% 5.00% 3.03%

Quarterly Metrics And Ratios for Pure Cycle

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
- - - - - - 24,076,305.00 24,074,305.00 24,080,605.00 24,090,605.00 24,103,908.00
DEI Adjusted Shares Outstanding
- - - - - - 24,076,305.00 24,074,305.00 24,080,605.00 24,090,605.00 24,103,908.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 0.09 0.25 0.19 0.05 0.12
Growth Metrics
- - - - - - - - - - -
Revenue Growth
301.94% 6.60% 10.54% 272.92% 6.80% 24.96% -32.40% -10.83% 58.81% 29.39% 59.96%
EBITDA Growth
1,267.57% -40.35% -16.98% 389.59% -8.17% -177.57% -40.94% -23.54% 116.96% 221.33% 48.58%
EBIT Growth
1,040.96% -26.14% -20.74% 543.94% -11.29% -958.43% -46.70% -26.84% 149.30% 118.12% 61.27%
NOPAT Growth
257.97% -67.98% -19.68% 15,374.42% 0.41% -265.32% -55.31% -24.01% 155.19% 119.26% 58.80%
Net Income Growth
1,198.74% -37.57% -14.26% 525.47% 90.65% 585.59% -20.14% -7.52% 15.95% 36.59% 30.67%
EPS Growth
800.00% -100.00% -14.29% 800.00% 77.78% 0.00% -25.00% -3.70% 18.75% 66.67% 33.33%
Operating Cash Flow Growth
-62.01% 93.56% -81.74% 376.23% 562.05% -216.63% -147.98% 201.61% -117.25% -206.71% 910.51%
Free Cash Flow Firm Growth
-107.21% -96.46% -85.24% -9.76% -49.46% -590.89% -552.65% 129.65% -23.22% -825.16% -872.46%
Invested Capital Growth
22.52% -6.73% -0.13% 41.94% 25.52% 28.64% 30.85% 5.88% 29.25% 227.24% 212.36%
Revenue Q/Q Growth
59.92% -40.64% 137.85% 65.18% -54.20% -30.55% 28.66% 117.90% -18.44% -43.42% 59.06%
EBITDA Q/Q Growth
51.27% -91.18% 1,790.69% 154.76% -71.63% -111.66% 800.92% 142.58% -9.50% -84.30% 252.23%
EBIT Q/Q Growth
76.47% -116.65% 1,176.32% 184.38% -75.69% -141.64% 285.14% 181.31% -9.60% -94.84% 834.50%
NOPAT Q/Q Growth
3,334.18% -121.10% 923.86% 159.17% -77.72% -176.78% 200.78% 340.70% -25.12% -94.21% 730.74%
Net Income Q/Q Growth
95.55% -94.29% 2,294.07% 133.81% -40.39% -79.45% 178.86% 170.74% -25.26% -75.79% 166.79%
EPS Q/Q Growth
200.00% -100.00% 0.00% 125.00% -40.74% -81.25% 200.00% 188.89% -26.92% -73.68% 140.00%
Operating Cash Flow Q/Q Growth
-294.61% 62.79% 295.19% 236.88% 88.82% -125.50% 70.42% 2,288.08% -110.45% -329.83% 182.44%
Free Cash Flow Firm Q/Q Growth
20.12% 147.19% 3.76% -380.65% -8.78% -54.98% 4.33% 118.99% -537.61% -1,063.72% -0.56%
Invested Capital Q/Q Growth
11.26% 5.81% 7.26% 12.41% -1.61% 8.44% 9.10% -8.57% 19.49% 174.55% 4.14%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
62.05% 55.58% 63.99% 77.82% 63.73% 38.22% 63.37% 67.68% 68.43% 53.86% 52.12%
EBITDA Margin
56.37% 6.38% 50.72% 78.23% 48.47% -8.14% 44.32% 49.34% 54.75% 15.19% 33.63%
Operating Margin
32.60% -11.51% 40.35% 61.99% 29.89% -33.22% 25.95% 53.07% 47.98% 5.09% 25.71%
EBIT Margin
47.35% -9.51% 43.03% 74.08% 39.33% -23.58% 33.93% 43.80% 48.55% 4.43% 26.03%
Profit (Net Income) Margin
38.34% 3.69% 37.15% 52.59% 68.45% 20.25% 43.89% 54.54% 49.97% 21.38% 35.86%
Tax Burden Percent
73.70% 74.21% 73.34% 74.90% 75.60% 75.19% 75.38% 74.55% 75.70% 73.08% 75.53%
Interest Burden Percent
109.88% -52.30% 117.73% 94.78% 230.24% -114.23% 171.62% 167.00% 135.96% 660.26% 182.38%
Effective Tax Rate
26.30% 25.79% 26.66% 25.10% 24.40% 24.81% 24.62% 25.45% 24.30% 26.92% 24.47%
Return on Invested Capital (ROIC)
15.14% -4.51% 15.64% 37.69% 17.91% -18.96% 12.59% 24.01% 22.84% 1.20% 6.57%
ROIC Less NNEP Spread (ROIC-NNEP)
14.25% -4.99% 14.95% 36.82% 14.98% -21.01% 11.15% 22.21% 21.51% -0.74% 3.53%
Return on Net Nonoperating Assets (RNNOA)
-10.64% 3.47% -10.35% -26.30% -10.65% 14.52% -7.49% -15.20% -14.34% 0.25% -1.09%
Return on Equity (ROE)
4.50% -1.04% 5.29% 11.39% 7.26% -4.44% 5.09% 8.81% 8.50% 1.45% 5.48%
Cash Return on Invested Capital (CROIC)
-6.64% 17.99% 9.30% -8.99% 2.21% -3.70% -9.96% 7.67% -8.96% -96.94% -93.44%
Operating Return on Assets (OROA)
6.65% -1.37% 6.27% 15.18% 7.98% -4.95% 6.38% 7.38% 9.01% 0.86% 5.36%
Return on Assets (ROA)
5.38% 0.53% 5.41% 10.78% 13.89% 4.25% 8.25% 9.19% 9.27% 4.14% 7.38%
Return on Common Equity (ROCE)
4.50% -1.04% 5.29% 11.39% 7.26% -4.44% 5.09% 8.81% 8.50% 1.45% 5.48%
Return on Equity Simple (ROE_SIMPLE)
5.50% 5.42% 4.92% 0.00% 10.09% 10.55% 9.96% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1.29 -0.27 2.25 5.83 1.30 -1.00 1.01 4.43 3.32 0.19 1.60
NOPAT Margin
24.03% -8.54% 29.59% 46.43% 22.59% -24.97% 19.56% 39.57% 36.32% 3.72% 19.42%
Net Nonoperating Expense Percent (NNEP)
0.88% 0.48% 0.69% 0.87% 2.93% 2.05% 1.43% 1.80% 1.33% 1.95% 3.04%
Return On Investment Capital (ROIC_SIMPLE)
1.02% - - - 0.93% -0.71% 0.70% 2.96% 2.13% 0.12% 0.96%
Cost of Revenue to Revenue
37.95% 44.42% 36.01% 22.18% 36.27% 61.78% 36.63% 32.32% 31.57% 46.14% 47.88%
SG&A Expenses to Revenue
26.70% 62.46% 21.66% 14.64% 31.15% 67.71% 34.98% 13.17% 18.71% 45.42% 23.60%
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
29.45% 67.09% 23.65% 15.83% 33.85% 71.44% 37.41% 14.61% 20.45% 48.77% 26.40%
Earnings before Interest and Taxes (EBIT)
2.55 -0.30 3.27 9.31 2.26 -0.94 1.74 4.91 4.44 0.23 2.14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3.04 0.20 3.86 9.83 2.79 -0.33 2.28 5.53 5.00 0.79 2.77
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.00 1.99 1.82 1.98 2.62 2.08 1.87 1.70 1.86 1.71 1.65
Price to Tangible Book Value (P/TBV)
2.00 1.99 1.82 1.98 2.62 2.08 1.87 1.70 1.86 1.71 1.65
Price to Revenue (P/Rev)
12.91 12.75 11.46 8.92 12.02 9.36 9.32 9.32 9.30 8.31 7.40
Price to Earnings (P/E)
36.42 36.74 36.94 22.08 25.96 19.75 18.79 18.55 19.95 18.14 16.94
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
2.75% 2.72% 2.71% 4.53% 3.85% 5.06% 5.32% 5.39% 5.01% 5.51% 5.90%
Enterprise Value to Invested Capital (EV/IC)
5.15 4.90 4.09 4.35 6.71 4.63 3.79 3.63 3.71 1.78 1.69
Enterprise Value to Revenue (EV/Rev)
9.01 8.97 7.74 6.29 9.42 6.86 6.67 6.15 6.66 8.41 7.57
Enterprise Value to EBITDA (EV/EBITDA)
16.73 21.98 21.93 11.15 17.18 13.50 13.44 15.63 15.13 17.91 16.68
Enterprise Value to EBIT (EV/EBIT)
21.29 30.10 31.80 12.82 19.85 15.84 16.03 20.14 18.46 21.27 19.73
Enterprise Value to NOPAT (EV/NOPAT)
41.73 42.93 44.61 19.87 30.04 24.40 25.61 27.88 25.28 28.85 26.79
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 44.10 0.00 81.69 30.07 25.26 26.93 12.19 30.13 70.15 33.70
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 26.31 44.00 0.00 337.43 0.00 0.00 48.65 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.06 0.06 0.06 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.09
Long-Term Debt to Equity
0.06 0.06 0.06 0.05 0.05 0.05 0.05 0.04 0.05 0.04 0.08
Financial Leverage
-0.75 -0.70 -0.69 -0.71 -0.71 -0.69 -0.67 -0.68 -0.67 -0.33 -0.31
Leverage Ratio
1.14 1.11 1.12 1.13 1.13 1.12 1.12 1.14 1.13 1.12 1.14
Compound Leverage Factor
1.25 -0.58 1.32 1.07 2.60 -1.28 1.93 1.90 1.54 7.38 2.07
Debt to Total Capital
5.44% 5.42% 5.30% 5.04% 4.90% 4.86% 4.78% 4.54% 5.14% 5.08% 8.52%
Short-Term Debt to Total Capital
0.03% 0.03% 0.03% 0.05% 0.11% 0.18% 0.24% 0.27% 0.28% 0.95% 0.88%
Long-Term Debt to Total Capital
5.41% 5.39% 5.27% 4.99% 4.78% 4.68% 4.54% 4.27% 4.86% 4.14% 7.65%
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
94.56% 94.58% 94.70% 94.96% 95.10% 95.14% 95.22% 95.46% 94.86% 94.92% 91.48%
Debt to EBITDA
0.69 0.90 1.00 0.43 0.43 0.45 0.50 0.66 0.62 0.55 0.92
Net Debt to EBITDA
-7.25 -9.25 -10.54 -4.67 -4.76 -4.92 -5.32 -8.05 -6.01 0.22 0.37
Long-Term Debt to EBITDA
0.69 0.89 0.99 0.42 0.42 0.44 0.48 0.62 0.58 0.45 0.83
Debt to NOPAT
1.72 1.75 2.03 0.76 0.75 0.82 0.96 1.18 1.03 0.89 1.48
Net Debt to NOPAT
-18.09 -18.06 -21.44 -8.33 -8.32 -8.89 -10.13 -14.36 -10.03 0.35 0.60
Long-Term Debt to NOPAT
1.71 1.74 2.02 0.75 0.74 0.79 0.91 1.11 0.97 0.73 1.33
Altman Z-Score
8.23 9.49 7.67 8.92 13.06 10.98 10.19 7.59 8.12 8.50 6.21
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
3.32 4.10 3.17 4.05 3.56 3.76 3.52 2.72 2.29 1.39 1.53
Quick Ratio
3.04 3.46 2.53 3.60 3.04 2.81 2.20 2.00 1.71 0.76 1.07
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-4.69 2.21 2.30 -6.45 -7.01 -11 -10 1.97 -8.64 -101 -101
Operating Cash Flow to CapEx
0.00% -481.05% 284.08% 6,132.65% 2,019.22% -12,058.33% 0.00% 1,617.44% -652.67% -1,388.78% 4,687.84%
Free Cash Flow to Firm to Interest Expense
-43.44 19.95 21.07 -58.08 -64.34 -99.70 -102.95 18.45 -91.91 -708.05 -644.02
Operating Cash Flow to Interest Expense
-11.37 -4.12 8.18 27.07 52.06 -13.28 -4.24 87.52 -10.41 -29.63 22.10
Operating Cash Flow Less CapEx to Interest Expense
-11.37 -4.97 5.30 26.63 49.48 -13.39 -4.13 82.11 -12.01 -31.77 21.62
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.14 0.14 0.15 0.20 0.20 0.21 0.19 0.17 0.19 0.19 0.21
Accounts Receivable Turnover
6.19 9.83 7.86 22.42 5.96 11.71 15.11 18.62 7.86 9.96 17.67
Inventory Turnover
0.00 0.00 0.00 3.35 3.07 2.50 1.39 1.82 2.19 2.12 2.10
Fixed Asset Turnover
4.46 3.92 4.26 6.67 6.89 7.38 8.17 0.00 0.00 0.84 0.90
Accounts Payable Turnover
3.25 6.01 3.70 4.60 3.60 8.00 3.12 3.68 3.94 5.72 4.86
Days Sales Outstanding (DSO)
58.95 37.15 46.42 16.28 61.25 31.17 24.16 19.60 46.41 36.64 20.65
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 109.10 118.88 145.83 262.20 200.25 166.93 172.10 173.56
Days Payable Outstanding (DPO)
112.43 60.74 98.57 79.35 101.31 45.62 117.10 99.19 92.70 63.78 75.08
Cash Conversion Cycle (CCC)
-53.48 -23.59 -52.15 46.02 78.81 131.39 169.26 120.66 120.65 144.96 119.14
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
33 34 37 42 41 44 48 44 53 145 151
Invested Capital Turnover
0.63 0.53 0.53 0.81 0.79 0.76 0.64 0.61 0.63 0.32 0.34
Increase / (Decrease) in Invested Capital
5.99 -2.49 -0.05 12 8.31 9.87 11 2.46 12 101 103
Enterprise Value (EV)
168 169 151 181 274 205 183 160 196 258 255
Market Capitalization
241 240 224 256 350 280 256 243 274 255 249
Book Value per Share
$4.99 $5.00 $5.11 $5.39 $5.55 $5.58 $5.68 $5.93 $6.12 $6.17 $6.29
Tangible Book Value per Share
$4.99 $5.00 $5.11 $5.39 $5.55 $5.58 $5.68 $5.93 $6.12 $6.17 $6.29
Total Capital
127 127 130 137 140 141 144 150 155 157 166
Total Debt
6.91 6.90 6.89 6.89 6.88 6.87 6.86 6.79 7.99 7.97 14
Total Long-Term Debt
6.87 6.87 6.86 6.82 6.72 6.62 6.51 6.38 7.55 6.48 13
Net Debt
-73 -71 -73 -76 -76 -75 -72 -83 -78 3.15 5.68
Capital Expenditures (CapEx)
0.00 0.10 0.31 0.05 0.28 0.01 -0.01 0.58 0.15 0.30 0.07
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.55 -0.62 -0.93 6.46 1.42 3.26 4.01 -1.49 -1.92 0.51 -1.56
Debt-free Net Working Capital (DFNWC)
20 20 20 29 20 20 18 20 15 5.32 6.88
Net Working Capital (NWC)
20 20 20 29 20 20 18 20 15 3.84 5.43
Net Nonoperating Expense (NNE)
-0.77 -0.39 -0.57 -0.77 -2.64 -1.81 -1.25 -1.68 -1.25 -0.91 -1.35
Net Nonoperating Obligations (NNO)
-88 -86 -86 -88 -93 -90 -88 -99 -95 -3.63 -0.51
Total Depreciation and Amortization (D&A)
0.49 0.51 0.59 0.52 0.53 0.62 0.53 0.62 0.57 0.56 0.63
Debt-free, Cash-free Net Working Capital to Revenue
-8.34% -3.27% -4.74% 22.49% 4.88% 10.91% 14.60% -5.70% -6.52% 1.66% -4.62%
Debt-free Net Working Capital to Revenue
109.47% 106.06% 100.26% 99.41% 70.25% 67.08% 67.03% 78.37% 51.63% 17.37% 20.40%
Net Working Capital to Revenue
109.29% 105.88% 100.08% 99.19% 69.69% 66.23% 65.77% 76.80% 50.14% 12.51% 16.09%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.09 $0.00 $0.12 $0.27 $0.16 $0.03 $0.09 $0.26 $0.19 $0.05 $0.12
Adjusted Weighted Average Basic Shares Outstanding
24.08M 24.09M 24.09M 24.08M 24.07M 24.08M 24.08M 24.08M 24.08M 24.10M 24.10M
Adjusted Diluted Earnings per Share
$0.09 $0.00 $0.12 $0.27 $0.16 $0.03 $0.09 $0.26 $0.19 $0.05 $0.12
Adjusted Weighted Average Diluted Shares Outstanding
24.15M 24.15M 24.14M 24.14M 24.16M 24.20M 24.14M 24.17M 24.16M 24.17M 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 24.09M 24.08M 24.07M 24.08M 24.08M 24.07M 24.08M 24.09M 24.10M 24.10M
Normalized Net Operating Profit after Tax (NOPAT)
1.29 -0.27 2.25 5.83 1.30 -1.00 1.01 4.43 3.32 0.19 1.60
Normalized NOPAT Margin
24.03% -8.54% 29.59% 46.43% 22.59% -24.97% 19.56% 39.57% 36.32% 3.72% 19.42%
Pre Tax Income Margin
52.02% 4.97% 50.66% 70.22% 90.54% 26.93% 58.23% 73.15% 66.01% 29.25% 47.47%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
23.61 -2.74 30.02 83.83 20.75 -8.64 17.27 45.85 47.18 1.61 13.63
NOPAT to Interest Expense
11.98 -2.46 20.64 52.53 11.92 -9.15 9.96 41.41 35.30 1.35 10.17
EBIT Less CapEx to Interest Expense
23.61 -3.59 27.14 83.39 18.17 -8.75 17.38 40.44 45.59 -0.52 13.16
NOPAT Less CapEx to Interest Expense
11.98 -3.32 17.76 52.09 9.34 -9.26 10.06 36.00 33.70 -0.78 9.70
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
3.00% 0.00% 0.00% 5.00% 3.64% 4.12% 3.42% 3.03% 2.10% 1.55% 1.86%

Financials Breakdown Chart

Key Financial Trends

Pure Cycle Corp. (NASDAQ: PCYO) delivered a much stronger bottom line in Q2 2026, but the quarter also highlighted a meaningful cash burn and a sharp drop in cash on the balance sheet.

  • Profitability improved sharply quarter over quarter. Q2 2026 net income rose to $1.1 million from $809,000 in Q1 2026, and revenue increased to $5.2 million from $9.1 million in Q1. More importantly, the company stayed profitable despite a smaller revenue base.
  • Gross margin remained healthy. Q2 2026 gross profit was $2.8 million on $5.2 million of revenue, showing the business still generates solid gross profit dollars even as revenue fluctuates quarter to quarter.
  • Interest and investment income remains a major earnings driver. Pure Cycle generated $1.4 million in interest and investment income in Q2 2026, which helped offset operating income of just $263,000.
  • Debt levels are manageable relative to assets and equity. Total liabilities were $17.9 million versus $166.6 million in assets and $148.7 million in equity, suggesting a conservative balance sheet overall.
  • Equity continues to build. Total common equity increased to $148.7 million in Q2 2026 from $147.5 million in Q1 2026, reflecting continued earnings retention and balance sheet strength.
  • Revenue has been volatile but broadly improved versus a year earlier. Q2 2026 revenue of $5.2 million was above Q2 2025 revenue of $4.0 million, but below the stronger Q1 2026 and Q4 2025 results.
  • The company still relies on non-operating income. In Q2 2026, operating income was only $263,000, while total pre-tax income was $1.5 million thanks to interest and investment income. That means investment returns remain important to profits.
  • Retained earnings remain negative. Retained earnings were $(27.2) million at the end of Q2 2026, which reflects the company’s long history of uneven profitability even though the recent trend is better.
  • Operating cash flow was deeply negative in Q2 2026. Pure Cycle used $4.2 million in operating cash during the quarter, compared with a positive $9.4 million in Q4 2025. That is a notable deterioration.
  • Cash fell sharply. Cash and equivalents dropped to $4.8 million in Q2 2026 from $17.1 million in Q1 2026, driven by the negative operating and investing cash flow.

Looking at the longer trend, Pure Cycle has shown periods of strong profitability, including several quarters in 2024 and 2025 with meaningful net income. However, those gains have not translated into consistently strong operating cash flow. In fact, cash flow has been very choppy over the past several years, with swings from strong positive quarters to substantial cash outflows.

The balance sheet still looks solid because the company carries relatively low debt and a large equity base. But the recent drop in cash means investors should pay attention to whether Q2 2026 was a one-time working capital issue or the start of a softer cash-generation trend.

Bottom line: PCYO remains profitable and well-capitalized, but the sharp decline in operating cash flow and cash balance is the key risk to watch in the next few quarters.

07/25/26 08:57 AM ETAI Generated. May Contain Errors.

Pure Cycle Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Pure Cycle's financial year ends in August. Their financial year 2025 ended on August 31, 2025.

Pure Cycle's net income appears to be on an upward trend, with a most recent value of $13.11 million in 2025, falling from -$575.15 thousand in 2015. The previous period was $11.61 million in 2024. View Pure Cycle's forecast to see where analysts expect Pure Cycle to go next.

Pure Cycle's total operating income in 2025 was $7.67 million, based on the following breakdown:
  • Total Gross Profit: $16.03 million
  • Total Operating Expenses: $8.36 million

Over the last 10 years, Pure Cycle's total revenue changed from $1.20 million in 2015 to $26.09 million in 2025, a change of 2,080.2%.

Pure Cycle's total liabilities were at $19.54 million at the end of 2025, a 10.7% increase from 2024, and a 556.8% increase since 2015.

In the past 10 years, Pure Cycle's cash and equivalents has ranged from $4.48 million in 2019 to $37.09 million in 2015, and is currently $21.93 million as of their latest financial filing in 2025.

Over the last 10 years, Pure Cycle's book value per share changed from 2.92 in 2015 to 5.93 in 2025, a change of 103.4%.



Financial statements for NASDAQ:PCYO last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners