Free Trial

Pursuit Attractions & Hospitality (PRSU) Financials

Pursuit Attractions & Hospitality logo
$28.06 +0.82 (+3.01%)
As of 03:58 PM Eastern
Annual Income Statements for Pursuit Attractions & Hospitality

Annual Income Statements for Pursuit Attractions & Hospitality

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

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015 12/31/2014
Net Income / (Loss) Attributable to Common Shareholders
369 16 23 -93 -374 22 49 58 42 27 52
Consolidated Net Income / (Loss)
374 23 25 -93 -377 24 49 58 43 27 56
Net Income / (Loss) Continuing Operations
-52 14 -5.21 -93 -375 24 48 58 43 27 41
Total Pre-Tax Income
-45 27 0.51 -95 -361 26 65 104 65 38 41
Total Operating Income
-31 33 4.57 -67 -343 40 75 -1,028 -986 38 41
Total Gross Profit
41 53 24 -47 -116 90 88 -1,036 -965 55 60
Total Revenue
366 350 299 507 415 1,303 1,237 175 154 1,089 1,065
Operating Revenue
366 350 299 507 415 1,303 1,237 175 154 1,089 1,065
Total Cost of Revenue
326 297 275 554 532 1,213 1,149 1,211 1,119 1,034 1,005
Operating Cost of Revenue
326 297 275 554 532 1,213 1,149 1,211 1,119 1,034 1,005
Total Operating Expenses
72 20 20 20 227 50 13 -8.38 21 17 19
Selling, General & Admin Expense
0.92 1.35 1.29 2.07 1.59 1.59 1.74 2.03 1.66 - -
Other Operating Expenses / (Income)
20 19 18 12 8.69 27 11 20 14 14 16
Impairment Charge
48 0.00 0.00 0.00 203 5.35 -0.04 -29 0.22 0.10 0.88
Restructuring Charge
3.16 0.20 0.08 6.07 13 8.38 1.59 1.00 5.18 2.96 1.64
Total Other Income / (Expense), net
-14 -5.96 -4.06 -28 -18 -14 -9.64 1,132 1,051 0.00 0.00
Interest Expense
14 5.96 4.06 28 18 14 9.64 - - - -
Income Tax Expense
6.33 13 5.72 -1.79 14 2.51 17 46 21 10 0.11
Net Income / (Loss) Discontinued Operations
426 9.10 30 0.56 -1.85 -0.16 1.48 -0.27 -0.68 -0.39 14
Net Income / (Loss) Attributable to Noncontrolling Interest
5.30 7.44 1.58 -0.08 -2.86 1.49 0.23 0.48 0.53 0.44 3.21
Basic Earnings per Share
$12.84 $0.30 $0.54 ($5.01) ($18.64) $1.02 $2.40 $2.83 $2.09 $1.32 $2.59
Weighted Average Basic Shares Outstanding
21.42M 20.86M 20.59M 20.41M 20.28M 20.15M 20.17M 20.15M 19.99M 19.80M 19.80M
Diluted Earnings per Share
$12.84 $0.30 $0.54 ($5.01) ($18.64) $1.02 $2.40 $2.83 $2.09 $1.32 $2.59
Weighted Average Diluted Shares Outstanding
21.42M 20.86M 20.59M 20.41M 20.28M 20.28M 20.40M 20.41M 20.18M 19.98M 20.13M
Weighted Average Basic & Diluted Shares Outstanding
28.15M 21.04M 20.74M 20.56M 20.46M 20.35M 20.50M 20.40M 20.20M 20.20M 20.20M

Quarterly Income Statements for Pursuit Attractions & Hospitality

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

Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Income / (Loss) Attributable to Common Shareholders
316 49 29 -25 -15 41 11 -21 -5.74 38
Consolidated Net Income / (Loss)
313 56 31 -26 -16 49 12 -21 -6.84 42
Net Income / (Loss) Continuing Operations
-112 56 30 -26 -5.01 50 12 -42 -37 42
Total Pre-Tax Income
-122 66 36 -25 -27 59 17 -22 -40 51
Total Operating Income
-144 78 48 -13 -58 71 29 -9.66 -60 61
Total Gross Profit
-97 93 53 -8.46 -51 76 33 -5.51 -56 66
Total Revenue
-741 456 379 273 -597 366 320 261 -580 383
Operating Revenue
-741 456 379 273 -597 366 320 261 -580 383
Total Cost of Revenue
-644 363 325 282 -546 290 287 266 -524 316
Operating Cost of Revenue
-644 363 325 282 -546 290 287 266 -524 316
Total Operating Expenses
47 15 5.04 4.99 7.08 4.61 4.36 4.15 4.07 5.44
Selling, General & Admin Expense
-0.37 0.41 0.44 0.44 -0.19 0.55 0.45 0.53 -0.24 0.28
Other Operating Expenses / (Income)
2.56 7.76 5.42 4.43 8.20 3.58 3.72 3.17 8.27 3.77
Restructuring Charge
3.48 0.38 -0.83 0.12 -0.93 0.48 0.19 0.45 -3.38 1.39
Total Other Income / (Expense), net
22 -11 -13 -12 31 -12 -12 -12 20 -10
Interest Expense
-22 11 13 12 -31 12 12 12 -20 10
Income Tax Expense
-11 11 5.85 0.89 -0.69 9.17 5.03 -0.58 -3.87 8.81
Net Income / (Loss) Discontinued Operations
425 -0.18 0.90 -0.07 10 -0.65 -0.14 -0.12 30 -0.04
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.39 7.25 1.57 -1.13 -0.52 7.86 0.62 -0.52 -1.10 3.70
Basic Earnings per Share
$11.47 $1.68 $0.98 ($1.29) ($0.36) $1.43 $0.33 ($1.10) $0.13 $1.30
Weighted Average Basic Shares Outstanding
21.42M 21.17M 21.13M 21.03M 20.86M 20.89M 20.84M 20.75M 20.59M 20.61M
Diluted Earnings per Share
$11.51 $1.65 $0.97 ($1.29) ($0.34) $1.41 $0.33 ($1.10) $0.14 $1.29
Weighted Average Diluted Shares Outstanding
21.42M 21.62M 21.52M 21.03M 20.86M 21.17M 20.98M 20.75M 20.59M 20.89M
Weighted Average Basic & Diluted Shares Outstanding
28.15M 21.20M 21.16M 21.13M 21.04M 20.92M 20.88M 20.83M 20.74M 20.67M

Annual Cash Flow Statements for Pursuit Attractions & Hospitality

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

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015 12/31/2014
Net Change in Cash & Equivalents
-2.97 -5.54 0.26 22 -20 17 -8.83 33 -36 -0.46 11
Net Cash From Operating Activities
50 105 73 -38 -80 108 91 112 100 60 58
Net Cash From Continuing Operating Activities
57 81 52 -38 -80 108 91 112 100 60 58
Net Income / (Loss) Continuing Operations
-52 14 -5.21 -93 -375 24 48 58 43 27 41
Consolidated Net Income / (Loss)
374 23 25 -93 -377 24 49 58 43 27 56
Net Income / (Loss) Discontinued Operations
426 9.10 30 0.56 -1.85 -0.08 1.48 -0.27 -0.68 -0.39 14
Depreciation Expense
43 38 36 54 57 59 57 55 43 35 31
Non-Cash Adjustments To Reconcile Net Income
74 7.25 17 6.51 229 58 9.90 -19 25 11 9.77
Changes in Operating Assets and Liabilities, net
-8.35 21 4.18 -4.82 9.26 -32 -24 18 -10 -14 -24
Net Cash From Discontinued Operating Activities
-7.28 24 22 - - - - - - - -
Net Cash From Investing Activities
351 -75 -63 -52 -6.77 -166 -87 -26 -245 -29 -121
Net Cash From Continuing Investing Activities
369 -62 -82 -52 -6.77 -166 -87 -26 -245 -29 -121
Purchase of Property, Plant & Equipment
-56 -62 -57 -58 -54 -76 -83 -57 -50 -30 -29
Acquisitions
-16 -0.04 -25 -8.23 0.00 -91 -4.63 -1.50 -196 -0.43 -120
Sale of Property, Plant & Equipment
0.04 0.00 0.14 14 22 1.58 0.93 0.95 1.17 1.54 1.11
Sale and/or Maturity of Investments
13 0.00 0.00 - - - - - - - -
Other Investing Activities, net
429 0.00 0.00 0.00 25 0.00 0.00 32 0.00 - 28
Net Cash From Discontinued Investing Activities
-18 -12 19 - - - - - - - -
Net Cash From Financing Activities
-401 -36 -6.13 108 66 73 -9.91 -56 112 -25 77
Net Cash From Continuing Financing Activities
-399 -34 -3.28 108 66 73 -9.91 -56 112 -25 77
Repayment of Debt
-955 -184 -101 -347 -277 -116 -130 -136 -109 -63 -63
Payment of Dividends
-11 -11 -8.37 -4.74 -5.59 -8.50 -8.15 -8.16 -8.11 -8.04 -38
Issuance of Debt
572 162 108 461 225 200 147 90 230 50 190
Other Financing Activities, net
-5.08 -1.48 -1.43 -1.63 0.39 -2.75 -1.13 -2.12 -0.04 0.56 1.27
Net Cash From Discontinued Financing Activities
-2.02 -2.02 -2.85 - - - - - - - -
Effect of Exchange Rate Changes
-1.27 0.06 -2.07 4.10 0.70 1.05 -2.47 2.29 -2.89 -6.75 -3.33
Other Net Changes in Cash
-1.06 0.74 -1.71 - - - - - - - -

Quarterly Cash Flow Statements for Pursuit Attractions & Hospitality

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

Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Change in Cash & Equivalents
-12 5.19 7.19 -3.83 -55 53 3.87 -7.38 -20 24
Net Cash From Operating Activities
-83 110 30 -7.54 -12 78 29 10 -32 61
Net Cash From Continuing Operating Activities
-76 110 30 -7.54 -36 78 29 10 -54 61
Net Income / (Loss) Continuing Operations
-112 56 30 -26 -26 50 12 -21 -37 42
Consolidated Net Income / (Loss)
313 56 31 -26 -16 49 12 -21 -6.84 42
Net Income / (Loss) Discontinued Operations
425 -0.09 0.90 -0.07 9.96 -0.65 -0.14 -0.06 30 -0.04
Depreciation Expense
-0.00 15 15 13 0.22 12 13 12 -3.30 13
Non-Cash Adjustments To Reconcile Net Income
61 16 6.65 -9.18 13 -11 7.59 -2.20 -16 31
Changes in Operating Assets and Liabilities, net
-25 24 -21 14 -23 27 -3.38 21 2.06 -25
Net Cash From Investing Activities
400 -11 -17 -21 -21 -21 -21 -11 17 -23
Net Cash From Continuing Investing Activities
418 -11 -17 -21 -8.98 -21 -21 -11 -2.24 -23
Purchase of Property, Plant & Equipment
-3.44 -15 -17 -21 -7.70 -23 -21 -11 -2.14 -23
Acquisitions
-16 - - 0.00 - - - -0.04 - -
Sale of Property, Plant & Equipment
-0.08 0.03 0.09 0.01 -0.11 0.03 0.02 0.07 -0.10 0.08
Sale and/or Maturity of Investments
8.79 - - - - - - - - -
Other Investing Activities, net
429 - - 0.00 -1.17 - - 0.00 - -
Net Cash From Financing Activities
-325 -96 -5.58 25 -23 -1.79 -4.62 -6.49 -6.56 -10
Net Cash From Continuing Financing Activities
-323 -96 -5.58 25 -21 -1.79 -4.62 -6.49 -3.71 -10
Repayment of Debt
-515 -182 -130 -128 -130 -27 -21 -5.95 -14 -48
Payment of Dividends
-1.95 -1.95 -7.05 0.00 -3.55 -1.95 -3.08 -1.95 -1.95 -1.95
Issuance of Debt
198 88 132 154 113 27 20 1.82 13 40
Other Financing Activities, net
-3.94 -0.14 - -1.00 -0.97 -0.00 -0.09 -0.41 -0.49 -0.40
Effect of Exchange Rate Changes
-1.55 1.68 -0.46 -0.95 0.41 -1.30 0.55 0.40 3.92 -4.07

Annual Balance Sheets for Pursuit Attractions & Hospitality

This table presents Pursuit Attractions & Hospitality'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 2021 2020 2019 2018 2017 2016 2015 2014
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015 12/31/2014
Total Assets
845 1,137 1,090 1,038 853 1,319 923 920 870 691 715
Total Current Assets
117 236 240 198 91 261 214 209 175 195 185
Cash & Equivalents
50 27 60 62 40 62 45 54 21 57 57
Accounts Receivable
9.27 8.21 122 92 18 126 109 105 105 94 78
Inventories, net
9.98 9.47 11 8.58 8.73 17 17 18 31 28 32
Prepaid Expenses
0.83 2.90 13 - 4.30 - - - - - -
Other Current Assets
48 11 33 25 21 55 44 33 18 17 17
Other Current Nonoperating Assets
0.00 177 - - - - - - - - -
Plant, Property, & Equipment, net
526 555 550 549 492 501 334 306 280 189 200
Total Noncurrent Assets
201 347 301 291 270 557 375 405 415 306 330
Long-Term Investments
6.82 4.59 17 17 15 45 43 48 44 38 41
Goodwill
103 124 121 112 100 288 261 271 254 185 194
Intangible Assets
64 55 59 65 71 94 51 63 74 33 43
Noncurrent Deferred & Refundable Income Taxes
0.12 0.10 0.57 1.01 0.56 26 19 24 43 50 53
Other Noncurrent Operating Assets
27 35 103 96 83 103 - - - - -
Other Noncurrent Nonoperating Assets
0.00 129 - - - - - - - - -
Total Liabilities & Shareholders' Equity
845 1,137 1,090 1,038 853 1,319 923 920 870 691 715
Total Liabilities
228 867 856 808 545 765 466 470 499 355 367
Total Current Liabilities
76 233 211 175 98 237 390 333 346 186 171
Short-Term Debt
1.87 6.59 13 13 8.34 5.33 229 153 175 35 28
Accounts Payable
22 15 73 70 21 87 72 77 68 65 62
Current Employee Benefit Liabilities
7.64 9.57 26 13 7.03 33 23 31 30 23 21
Other Current Liabilities
44 30 99 80 61 113 32 72 30 29 28
Other Current Nonoperating Liabilities
0.00 171 - - - - - - - - -
Total Noncurrent Liabilities
152 767 777 633 447 528 76 138 154 170 196
Long-Term Debt
71 442 457 447 285 335 0.71 57 74 93 113
Noncurrent Deferred Revenue
33 40 70 69 65 84 49 53 51 47 -
Noncurrent Employee Benefit Liabilities
11 16 17 24 27 26 27 28 29 30 33
Other Noncurrent Operating Liabilities
36 270 234 93 70 83 - - - - 50
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 4.73 4.96 5.44 5.23 6.17 5.91 6.65 - - -
Total Equity & Noncontrolling Interests
617 133 97 224 174 547 451 443 371 335 348
Total Preferred & Common Equity
526 43 15 6.28 96 467 436 429 357 323 335
Preferred Stock
0.00 - - 133 129 0.00 - - - - -
Total Common Equity
526 43 15 6.28 96 467 436 429 357 323 335
Common Stock
728 606 608 604 606 612 613 612 611 614 619
Retained Earnings
34 -326 -334 -350 -253 123 109 66 16 -18 -36
Treasury Stock
-171 -196 -212 -221 -226 -232 -238 -226 -231 -239 -247
Accumulated Other Comprehensive Income / (Loss)
-64 -40 -47 -27 -31 -36 -48 -23 -39 -34 -0.59
Noncontrolling Interest
91 89 82 86 78 80 14 14 13 13 12

Quarterly Balance Sheets for Pursuit Attractions & Hospitality

This table presents Pursuit Attractions & Hospitality'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 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 9/30/2024 6/30/2024 3/31/2024 9/30/2023 6/30/2023 3/31/2023 9/30/2022
Total Assets
1,196 1,223 1,180 1,201 1,153 1,104 1,145
Total Current Assets
310 331 284 318 269 249 298
Cash & Equivalents
65 59 49 106 53 51 79
Accounts Receivable
169 186 151 135 146 134 150
Inventories, net
11 15 10 11 16 12 11
Prepaid Expenses
6.30 11 14 4.59 8.64 - 12
Other Current Assets
59 60 59 62 45 42 45
Plant, Property, & Equipment, net
589 595 594 571 567 552 543
Total Noncurrent Assets
297 297 303 311 316 303 303
Long-Term Investments
20 19 18 18 19 18 17
Goodwill
122 121 122 122 124 122 119
Intangible Assets
52 53 54 56 58 59 59
Noncurrent Deferred & Refundable Income Taxes
2.30 1.78 1.67 2.62 2.72 2.67 0.87
Other Noncurrent Operating Assets
100 103 108 113 112 102 107
Total Liabilities & Shareholders' Equity
1,196 1,223 1,180 1,201 1,153 1,104 1,145
Total Liabilities
869 961 944 922 915 888 920
Total Current Liabilities
308 309 292 267 257 246 266
Short-Term Debt
8.31 13 17 8.19 8.38 11 17
Accounts Payable
120 111 100 81 106 94 99
Current Employee Benefit Liabilities
40 27 20 30 23 20 26
Other Current Liabilities
139 159 155 147 120 121 124
Total Noncurrent Liabilities
694 784 785 787 791 643 786
Long-Term Debt
382 469 462 460 459 457 455
Noncurrent Deferred Revenue
67 67 69 68 73 70 69
Noncurrent Employee Benefit Liabilities
16 16 16 16 16 17 23
Other Noncurrent Operating Liabilities
229 232 236 243 242 99 238
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
4.38 4.20 4.42 4.81 4.73 4.98 5.26
Total Equity & Noncontrolling Interests
190 126 99 141 100 211 87
Total Preferred & Common Equity
97 41 12 52 16 -4.25 5.32
Total Common Equity
97 41 12 52 16 -4.25 5.32
Common Stock
610 607 603 609 607 606 608
Retained Earnings
-280 -327 -353 -309 -348 -357 -327
Treasury Stock
-186 -189 -190 -202 -204 -206 -215
Accumulated Other Comprehensive Income / (Loss)
-47 -51 -48 -47 -39 -47 -61
Noncontrolling Interest
93 85 87 90 83 82 82

Annual Metrics And Ratios for Pursuit Attractions & Hospitality

This table displays calculated financial ratios and metrics derived from Pursuit Attractions & Hospitality's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015 12/31/2014
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.63% 17.02% -41.00% 22.12% -68.11% 5.29% 608.90% 13.16% -85.84% 2.26% 11.71%
EBITDA Growth
-83.55% 74.83% 412.98% 95.46% -389.58% -24.78% -17.54% 48.38% 46.89% 1.51% 29.65%
EBIT Growth
-194.02% 627.37% 106.85% 80.54% -958.72% -46.50% -28.46% 61.21% 70.63% -8.12% 49.43%
NOPAT Growth
-225.11% 137.17% -0.68% 80.54% -764.92% -34.37% 109.55% 13.05% -2,513.47% -33.36% 113.14%
Net Income Growth
1,494.08% -5.42% 126.74% 75.40% -1,702.48% -52.38% -15.11% 35.96% 58.22% -51.32% 156.23%
EPS Growth
4,180.00% -44.44% 110.78% 73.12% -1,927.45% -57.50% -15.19% 35.41% 58.33% -49.03% 144.34%
Operating Cash Flow Growth
-52.55% 42.55% 294.00% 52.83% -174.21% 19.37% -19.27% 11.87% 66.43% 3.76% 859.37%
Free Cash Flow Firm Growth
-354.91% 56.69% 158.67% -191,949.43% 99.97% -1,259.08% 102.27% 31.86% -1,799.44% 179.85% -306.66%
Invested Capital Growth
51.00% -15.17% -17.66% 9.86% -30.51% 31.40% 7.53% 0.40% 50.48% -5.75% 36.08%
Revenue Q/Q Growth
-73.81% -70.69% -71.84% 44.27% -35.95% -31.24% 814.84% 147.10% -87.15% 2.69% 2.04%
EBITDA Q/Q Growth
-93.09% -51.35% -59.21% 73.67% -18.78% -86.40% 112.83% 110.66% -2.01% 9.23% 0.79%
EBIT Q/Q Growth
-127.60% -65.21% -90.19% 35.12% -14.68% -94.05% 106.90% 106.73% -7.90% 22.36% -3.98%
NOPAT Q/Q Growth
-129.20% -74.04% -313.74% 35.12% -14.68% -92.03% 109.94% 47.95% -1,509.61% 31.22% -6.33%
Net Income Q/Q Growth
737.52% -27.78% 245.14% 22.69% -13.57% -14.31% 63.84% -23.28% -7.07% 22.69% -1.98%
EPS Q/Q Growth
1,196.97% -61.04% 179.41% 22.92% -13.94% -15.00% 65.52% -23.51% -5.86% 22.22% -2.63%
Operating Cash Flow Q/Q Growth
-59.02% 23.88% 4.39% 4.03% -119.74% 19.99% -8.67% 12.74% 0.97% 14.99% -4.35%
Free Cash Flow Firm Q/Q Growth
-456.10% 104.28% -55.15% 21.26% -100.17% -155.38% 102.24% 50.78% -849.39% 265.39% -675.34%
Invested Capital Q/Q Growth
26.86% -14.49% 5.55% 3.88% 4.65% 3.11% 2.47% 0.61% 14.25% 5.57% 31.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
11.07% 15.26% 8.05% -9.25% -27.96% 6.92% 7.11% -593.82% -625.40% 5.01% 5.62%
EBITDA Margin
3.19% 20.32% 13.60% -2.56% -68.94% 7.59% 10.63% 91.36% 69.68% 6.72% 6.77%
Operating Margin
-8.53% 9.49% 1.53% -13.16% -82.56% 3.07% 6.03% -589.02% -639.26% 3.48% 3.88%
EBIT Margin
-8.53% 9.49% 1.53% -13.16% -82.56% 3.07% 6.03% 59.79% 41.97% 3.48% 3.88%
Profit (Net Income) Margin
102.01% 6.70% 8.28% -18.28% -90.74% 1.81% 3.99% 33.34% 27.75% 2.48% 5.22%
Tax Burden Percent
-822.81% 85.97% 4,900.20% 97.53% 104.46% 90.09% 75.98% 55.76% 66.11% 71.30% 134.59%
Interest Burden Percent
145.38% 82.06% 11.07% 142.43% 105.22% 65.37% 87.09% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 47.40% 1,129.45% 0.00% 0.00% 9.60% 26.30% 43.98% 32.83% 27.66% 0.26%
Return on Invested Capital (ROIC)
-4.16% 3.83% -8.59% -8.15% -36.01% 5.21% 9.52% -103.62% -143.48% 7.23% 12.14%
ROIC Less NNEP Spread (ROIC-NNEP)
260.56% 5.59% 10.23% -20.61% -81.57% -1.49% 5.02% 331.72% 505.62% 6.20% -99.30%
Return on Net Nonoperating Assets (RNNOA)
103.31% 15.79% 23.54% -37.18% -66.88% -0.55% 1.38% 117.81% 155.60% 0.69% 3.64%
Return on Equity (ROE)
99.16% 19.61% 14.95% -45.33% -102.89% 4.66% 10.90% 14.19% 12.12% 7.92% 15.78%
Cash Return on Invested Capital (CROIC)
-44.79% 20.24% 10.78% -17.54% -0.01% -21.92% 2.27% -104.02% -183.78% 13.14% -18.43%
Operating Return on Assets (OROA)
-3.15% 2.98% 0.43% -7.06% -31.58% 3.56% 8.10% 11.66% 8.30% 5.40% 6.47%
Return on Assets (ROA)
37.72% 2.11% 2.33% -9.81% -34.71% 2.10% 5.36% 6.50% 5.48% 3.85% 8.70%
Return on Common Equity (ROCE)
74.86% 4.75% 0.94% -11.32% -79.12% 4.17% 10.41% 13.60% 11.68% 7.63% 15.30%
Return on Equity Simple (ROE_SIMPLE)
71.10% 54.00% 170.65% -1,476.20% -392.84% 5.03% 11.32% 13.56% 11.98% 8.38% 16.57%
Net Operating Profit after Tax (NOPAT)
-22 17 -47 -47 -240 36 55 -576 -662 27 41
NOPAT Margin
-5.97% 4.99% -15.72% -9.21% -57.79% 2.77% 4.45% -329.94% -429.40% 2.52% 3.87%
Net Nonoperating Expense Percent (NNEP)
-264.72% -1.77% -18.82% 12.46% 45.56% 6.70% 4.51% -435.34% -649.10% 1.03% 111.44%
Return On Investment Capital (ROIC_SIMPLE)
-3.17% 3.01% -8.30% - - - - - - - -
Cost of Revenue to Revenue
88.93% 84.74% 91.95% 109.25% 127.96% 93.08% 92.89% 693.82% 725.40% 94.99% 94.38%
SG&A Expenses to Revenue
0.25% 0.38% 0.43% 0.41% 0.38% 0.12% 0.14% 1.16% 1.07% 0.00% 0.00%
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
19.59% 5.77% 6.52% 3.91% 54.59% 3.86% 1.08% -4.80% 13.86% 1.53% 1.74%
Earnings before Interest and Taxes (EBIT)
-31 33 4.57 -67 -343 40 75 104 65 38 41
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
12 71 41 -13 -286 99 131 159 107 73 72
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.71 17.44 34.70 139.84 7.70 2.93 2.31 2.59 2.44 1.70 1.52
Price to Tangible Book Value (P/TBV)
2.52 0.00 0.00 0.00 0.00 16.05 8.17 11.60 29.45 5.27 5.18
Price to Revenue (P/Rev)
2.46 2.16 1.68 1.73 1.78 1.05 0.82 6.37 5.66 0.50 0.48
Price to Earnings (P/E)
2.45 47.28 21.71 0.00 0.00 62.06 20.52 19.26 20.66 20.60 9.71
Dividend Yield
0.00% 0.00% 0.00% 0.00% 1.11% 0.59% 0.81% 0.73% 0.93% 1.47% 7.50%
Earnings Yield
40.89% 2.12% 4.61% 0.00% 0.00% 1.61% 4.87% 5.19% 4.84% 4.86% 10.30%
Enterprise Value to Invested Capital (EV/IC)
1.59 3.02 1.99 2.47 2.18 2.14 1.96 2.23 1.93 1.61 1.44
Enterprise Value to Revenue (EV/Rev)
2.75 3.62 3.29 2.92 2.86 1.29 0.95 7.10 6.94 0.55 0.53
Enterprise Value to EBITDA (EV/EBITDA)
86.18 17.82 24.18 0.00 0.00 17.06 8.91 7.77 9.96 8.12 7.83
Enterprise Value to EBIT (EV/EBIT)
0.00 38.14 215.36 0.00 0.00 42.23 15.70 11.88 16.54 15.66 13.66
Enterprise Value to NOPAT (EV/NOPAT)
0.00 72.51 0.00 0.00 0.00 46.72 21.30 0.00 0.00 21.64 13.70
Enterprise Value to Operating Cash Flow (EV/OCF)
20.31 12.11 13.40 0.00 0.00 15.60 12.93 11.04 10.67 9.85 9.71
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 13.71 16.67 0.00 0.00 0.00 89.41 0.00 0.00 11.90 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.12 3.27 4.62 2.00 1.64 0.62 0.50 0.47 0.67 0.38 0.41
Long-Term Debt to Equity
0.12 3.22 4.49 1.94 1.59 0.61 0.00 0.13 0.20 0.28 0.33
Financial Leverage
0.40 2.82 2.30 1.80 0.82 0.37 0.28 0.36 0.31 0.11 -0.04
Leverage Ratio
2.63 9.31 6.42 4.62 2.96 2.22 2.03 2.18 2.21 2.06 1.81
Compound Leverage Factor
3.82 7.64 0.71 6.58 3.12 1.45 1.77 2.18 2.21 2.06 1.81
Debt to Total Capital
10.63% 76.57% 82.20% 66.65% 62.09% 38.09% 33.52% 31.75% 40.21% 27.53% 28.85%
Short-Term Debt to Total Capital
0.27% 1.12% 2.31% 1.86% 1.76% 0.60% 33.41% 23.16% 28.23% 7.47% 5.70%
Long-Term Debt to Total Capital
10.35% 75.44% 79.89% 64.79% 60.33% 37.49% 0.10% 8.59% 11.98% 20.07% 23.16%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 19.24% 27.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
13.17% 16.02% 15.26% 13.20% 17.63% 9.61% 2.95% 3.10% 2.14% 2.76% 2.52%
Common Equity to Total Capital
76.21% 7.41% 2.54% 0.91% 20.29% 52.30% 63.53% 65.14% 57.65% 69.71% 68.63%
Debt to EBITDA
6.26 6.31 11.54 -35.32 -1.03 3.44 1.75 1.31 2.32 1.74 1.96
Net Debt to EBITDA
1.43 5.86 9.65 -29.30 -0.83 2.36 1.08 0.67 1.71 0.45 0.60
Long-Term Debt to EBITDA
6.10 6.21 11.22 -34.33 -1.00 3.39 0.01 0.35 0.69 1.27 1.57
Debt to NOPAT
-3.35 25.66 -9.99 -9.83 -1.22 9.43 4.18 -0.36 -0.38 4.64 3.42
Net Debt to NOPAT
-0.77 23.83 -8.35 -8.15 -0.99 6.46 2.59 -0.19 -0.28 1.21 1.05
Long-Term Debt to NOPAT
-3.27 25.29 -9.71 -9.56 -1.19 9.28 0.01 -0.10 -0.11 3.38 2.75
Altman Z-Score
2.79 0.53 0.24 0.48 -0.45 2.31 2.84 1.92 1.26 2.66 2.46
Noncontrolling Interest Sharing Ratio
24.51% 75.76% 93.73% 75.02% 23.10% 10.51% 4.49% 4.11% 3.69% 3.67% 3.04%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.54 1.01 1.13 1.13 0.93 1.10 0.55 0.63 0.51 1.05 1.08
Quick Ratio
0.77 0.15 0.86 0.88 0.59 0.79 0.39 0.48 0.36 0.81 0.79
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-236 93 59 -101 -0.05 -152 13 -578 -848 50 -63
Operating Cash Flow to CapEx
88.40% 167.64% 129.35% -86.86% -254.43% 145.03% 109.92% 201.57% 206.21% 213.02% 205.41%
Free Cash Flow to Firm to Interest Expense
-16.63 15.51 14.53 -3.55 0.00 -10.70 1.36 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
3.50 17.55 18.07 -1.34 -4.49 7.62 9.40 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.46 7.08 4.10 -2.87 -6.25 2.36 0.85 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.37 0.31 0.28 0.54 0.38 1.16 1.34 0.20 0.20 1.55 1.67
Accounts Receivable Turnover
41.93 5.36 2.79 9.24 5.77 11.08 11.58 1.67 1.55 12.67 15.29
Inventory Turnover
33.51 29.31 28.42 64.05 40.90 71.54 67.25 49.46 37.96 34.52 33.29
Fixed Asset Turnover
0.68 0.63 0.54 0.97 0.84 3.12 3.87 0.60 0.66 5.60 5.46
Accounts Payable Turnover
17.51 6.77 3.86 12.22 9.87 15.29 15.40 16.71 16.81 16.25 19.57
Days Sales Outstanding (DSO)
8.70 68.04 130.68 39.50 63.30 32.95 31.53 219.01 234.81 28.81 23.87
Days Inventory Outstanding (DIO)
10.89 12.45 12.84 5.70 8.92 5.10 5.43 7.38 9.62 10.57 10.97
Days Payable Outstanding (DPO)
20.85 53.95 94.61 29.86 36.97 23.87 23.71 21.85 21.71 22.46 18.65
Cash Conversion Cycle (CCC)
-1.25 26.54 48.92 15.34 35.25 14.18 13.25 204.54 222.71 16.93 16.19
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
633 420 495 601 547 787 599 557 555 369 391
Invested Capital Turnover
0.70 0.77 0.55 0.88 0.62 1.88 2.14 0.31 0.33 2.87 3.14
Increase / (Decrease) in Invested Capital
214 -75 -106 54 -240 188 42 2.22 186 -22 104
Enterprise Value (EV)
1,009 1,268 984 1,483 1,190 1,687 1,172 1,239 1,071 594 564
Market Capitalization
901 757 504 878 739 1,368 1,009 1,112 873 548 508
Book Value per Share
$24.80 $2.08 $0.70 $0.31 $4.70 $23.00 $21.45 $21.02 $17.60 $16.02 $16.71
Tangible Book Value per Share
$16.89 ($6.47) ($8.03) ($8.33) ($3.67) $4.19 $6.08 $4.69 $1.46 $5.17 $4.89
Total Capital
690 586 572 689 473 894 687 659 620 463 489
Total Debt
73 449 470 459 294 340 230 209 249 127 141
Total Long-Term Debt
71 442 457 447 285 335 0.71 57 74 93 113
Net Debt
17 417 393 381 239 233 142 107 184 33 43
Capital Expenditures (CapEx)
56 62 57 44 32 75 82 56 49 28 28
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-6.84 -18 -18 -26 -38 -33 8.74 -25 -16 -12 -15
Debt-free Net Working Capital (DFNWC)
43 9.84 42 35 1.86 29 54 29 4.80 44 42
Net Working Capital (NWC)
41 3.26 28 22 -6.48 24 -176 -123 -170 9.60 14
Net Nonoperating Expense (NNE)
-396 -5.97 -72 46 137 13 5.62 -634 -705 0.39 -14
Net Nonoperating Obligations (NNO)
17 282 393 371 367 233 142 107 184 33 43
Total Depreciation and Amortization (D&A)
43 38 36 54 57 59 57 55 43 35 31
Debt-free, Cash-free Net Working Capital to Revenue
-1.87% -5.02% -6.04% -5.19% -9.07% -2.54% 0.71% -14.09% -10.44% -1.14% -1.42%
Debt-free Net Working Capital to Revenue
11.69% 2.81% 13.91% 6.96% 0.45% 2.22% 4.33% 16.69% 3.11% 4.05% 3.94%
Net Working Capital to Revenue
11.18% 0.93% 9.50% 4.43% -1.56% 1.81% -14.21% -70.74% -110.33% 0.88% 1.32%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$12.84 $0.30 $0.54 ($5.01) ($18.64) $1.02 $2.40 $2.83 $2.09 $1.32 $2.59
Adjusted Weighted Average Basic Shares Outstanding
21.42M 20.86M 20.59M 20.41M 20.28M 20.15M 20.17M 20.15M 19.99M 19.80M 19.80M
Adjusted Diluted Earnings per Share
$12.84 $0.30 $0.53 ($5.01) ($18.64) $1.02 $2.40 $2.83 $2.09 $1.32 $2.59
Adjusted Weighted Average Diluted Shares Outstanding
21.42M 21.10M 20.81M 20.41M 20.28M 20.28M 20.40M 20.41M 20.18M 19.98M 20.13M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.40 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
28.15M 21.04M 20.74M 20.56M 20.46M 20.35M 20.20M 20.42M 20.33M 20.17M 20.10M
Normalized Net Operating Profit after Tax (NOPAT)
14 18 3.26 -42 -89 56 56 -593 -659 30 44
Normalized NOPAT Margin
3.72% 5.02% 1.09% -8.37% -21.31% 4.30% 4.50% -339.82% -427.04% 2.72% 4.10%
Pre Tax Income Margin
-12.40% 7.79% 0.17% -18.74% -86.86% 2.00% 5.25% 59.79% 41.97% 3.48% 3.88%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.20 5.57 1.12 -2.36 -19.17 2.81 7.74 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-1.54 2.93 -11.58 -1.65 -13.42 2.54 5.71 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-6.17 -4.90 -12.84 -3.90 -20.94 -2.44 -0.81 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-5.50 -7.54 -25.55 -3.19 -15.19 -2.71 -2.84 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
2.93% 44.89% 33.76% -5.11% -1.48% 36.14% 16.51% 14.02% 18.95% 29.71% 69.08%
Augmented Payout Ratio
2.93% 44.89% 33.76% -5.11% -2.22% 36.14% 51.28% 14.02% 20.64% 47.52% 91.26%

Quarterly Metrics And Ratios for Pursuit Attractions & Hospitality

This table displays calculated financial ratios and metrics derived from Pursuit Attractions & Hospitality's official financial filings.

Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Growth Metrics
- - - - - - - - - -
Revenue Growth
-24.22% 24.54% 18.18% 4.87% -2.89% -4.40% 0.35% 47.04% -415.93% 63.84%
EBITDA Growth
-151.03% 10.59% 50.83% -104.41% 9.68% 13.51% -5.69% 120.04% -1,324.50% 54.39%
EBIT Growth
-150.06% 9.05% 66.34% -39.16% 4.36% 17.25% -6.80% 64.64% -230.62% 77.23%
NOPAT Growth
-150.06% 8.72% 98.88% -39.16% 4.36% 19.84% -23.89% 64.64% -230.62% 86.37%
Net Income Growth
2,075.44% 13.72% 166.70% -22.69% -131.87% 17.48% -42.58% 29.51% 72.02% 111.46%
EPS Growth
3,485.29% 17.02% 193.94% -17.27% -342.86% 9.30% -48.44% 28.10% 112.96% 180.43%
Operating Cash Flow Growth
-602.44% 41.94% 5.37% -174.91% 62.95% 26.50% 10.10% -43.82% 8.78% 66.87%
Free Cash Flow Firm Growth
-1,007.68% 48.69% -33.40% 482.79% -45.73% -76.09% 191.86% 85.91% 195.87% 656.03%
Invested Capital Growth
51.00% 1.78% 6.81% -14.48% -15.17% 4.71% 2.18% 2.31% -17.66% -18.96%
Revenue Q/Q Growth
-262.66% 20.39% 38.41% -6.23% -263.08% 14.23% 22.82% 5.15% -251.54% 19.90%
EBITDA Q/Q Growth
-255.41% 46.71% 51,076.61% -100.90% -168.46% 100.09% 1,389.30% -84.12% -186.04% 66.25%
EBIT Q/Q Growth
-285.02% 60.89% 460.12% -3,619.37% -180.68% 145.42% 401.26% -306.30% -198.91% 95.07%
NOPAT Q/Q Growth
-253.84% 61.88% 530.44% -3,619.37% -166.89% 196.13% 401.18% -306.30% -183.81% 88.07%
Net Income Q/Q Growth
460.91% 80.92% 217.66% -65.45% -132.29% 324.30% 154.13% -212.67% -116.36% 107.41%
EPS Q/Q Growth
597.58% 70.10% 175.19% -279.41% -124.11% 327.27% 130.00% -946.15% -89.15% 101.56%
Operating Cash Flow Q/Q Growth
-175.59% 264.55% 501.35% 36.49% -115.27% 170.63% 185.34% 131.41% -152.15% 135.55%
Free Cash Flow Firm Q/Q Growth
-653.64% 778.50% -91.70% 406.60% -9.30% 293.49% 147.68% -118.64% -60.05% 1,611.95%
Invested Capital Q/Q Growth
26.86% -6.50% 3.46% -0.77% -14.49% -1.88% -17.16% 22.06% 5.55% -4.26%
Profitability Metrics
- - - - - - - - - -
Gross Margin
0.00% 20.31% 14.12% -3.09% 0.00% 20.78% 10.45% -2.11% 0.00% 17.34%
EBITDA Margin
0.00% 20.35% 16.70% -0.05% 0.00% 22.92% 13.08% 1.08% 0.00% 19.30%
Operating Margin
0.00% 17.09% 12.79% -4.92% 0.00% 19.52% 9.09% -3.70% 0.00% 15.92%
EBIT Margin
0.00% 17.09% 12.79% -4.92% 0.00% 19.52% 9.09% -3.70% 0.00% 15.92%
Profit (Net Income) Margin
0.00% 12.26% 8.16% -9.60% 0.00% 13.43% 3.61% -8.20% 0.00% 10.93%
Tax Burden Percent
-255.92% 84.05% 86.18% 103.77% 59.83% 83.33% 69.13% 97.63% 16.92% 82.53%
Interest Burden Percent
84.96% 85.33% 74.01% 188.11% 46.01% 82.53% 57.55% 226.79% 67.10% 83.17%
Effective Tax Rate
0.00% 15.81% 16.33% 0.00% 0.00% 15.56% 30.02% 0.00% 0.00% 17.39%
Return on Invested Capital (ROIC)
0.00% 40.68% 27.10% -7.69% 0.00% 41.07% 15.58% -5.26% 0.00% 26.70%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 37.69% 24.69% -11.89% 0.00% 37.97% 13.39% -8.49% 0.00% 24.67%
Return on Net Nonoperating Assets (RNNOA)
0.00% 71.96% 84.03% -29.82% 0.00% 114.73% 57.87% -26.65% 0.00% 98.44%
Return on Equity (ROE)
0.00% 112.64% 111.13% -37.51% 0.00% 155.80% 73.45% -31.91% 0.00% 125.14%
Cash Return on Invested Capital (CROIC)
-44.79% 13.38% 6.66% 23.26% 20.24% 9.44% 9.05% 8.51% 10.78% 25.15%
Operating Return on Assets (OROA)
0.00% 19.96% 14.10% -5.39% 0.00% 19.90% 9.60% -4.15% 0.00% 15.37%
Return on Assets (ROA)
0.00% 14.32% 8.99% -10.51% 0.00% 13.68% 3.82% -9.18% 0.00% 10.55%
Return on Common Equity (ROCE)
0.00% 49.16% 27.30% -0.94% 0.00% 37.28% 3.52% 2.48% 0.00% 18.45%
Return on Equity Simple (ROE_SIMPLE)
0.00% 46.13% 91.97% 151.87% 0.00% 62.75% 152.63% -794.44% 0.00% 135.14%
Net Operating Profit after Tax (NOPAT)
-101 66 41 -9.41 -40 60 20 -6.76 -42 50
NOPAT Margin
0.00% 14.39% 10.70% -3.44% 0.00% 16.48% 6.36% -2.59% 0.00% 13.15%
Net Nonoperating Expense Percent (NNEP)
-277.09% 2.99% 2.41% 4.20% -7.25% 3.10% 2.19% 3.23% -9.26% 2.03%
Return On Investment Capital (ROIC_SIMPLE)
-14.62% - - - -6.94% - - - -7.44% -
Cost of Revenue to Revenue
0.00% 79.69% 85.88% 103.09% 0.00% 79.22% 89.55% 102.11% 0.00% 82.66%
SG&A Expenses to Revenue
0.00% 0.09% 0.12% 0.16% 0.00% 0.15% 0.14% 0.20% 0.00% 0.07%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 3.22% 1.33% 1.82% 0.00% 1.26% 1.36% 1.59% 0.00% 1.42%
Earnings before Interest and Taxes (EBIT)
-144 78 48 -13 -58 71 29 -9.66 -60 61
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-144 93 63 -0.12 -57 84 42 2.81 -64 74
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.71 7.84 17.43 67.85 17.44 10.57 33.97 0.00 34.70 122.50
Price to Tangible Book Value (P/TBV)
2.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.46 0.54 0.55 0.66 2.16 0.46 0.46 0.36 1.68 0.61
Price to Earnings (P/E)
2.45 20.24 23.85 70.60 47.28 21.35 24.92 13.79 21.71 101.52
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
40.89% 4.94% 4.19% 1.42% 2.12% 4.68% 4.01% 7.25% 4.61% 0.99%
Enterprise Value to Invested Capital (EV/IC)
1.59 2.32 2.27 2.59 3.02 2.01 2.09 1.74 1.99 2.38
Enterprise Value to Revenue (EV/Rev)
2.75 0.83 0.92 1.07 3.62 0.83 0.86 0.87 3.29 1.05
Enterprise Value to EBITDA (EV/EBITDA)
86.18 6.85 7.54 9.58 17.82 6.74 7.66 7.57 24.18 11.17
Enterprise Value to EBIT (EV/EBIT)
0.00 10.25 11.34 15.26 38.14 10.32 12.27 12.05 215.36 23.91
Enterprise Value to NOPAT (EV/NOPAT)
0.00 15.49 17.69 31.18 72.51 14.64 18.83 16.31 0.00 50.63
Enterprise Value to Operating Cash Flow (EV/OCF)
20.31 9.58 13.67 15.33 12.11 11.67 15.30 16.02 13.40 15.84
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 17.53 35.18 10.25 13.71 21.77 23.30 20.68 16.67 8.47
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.12 2.01 3.71 4.63 3.27 3.20 4.47 2.17 4.62 5.12
Long-Term Debt to Equity
0.12 1.97 3.61 4.47 3.22 3.15 4.39 2.12 4.49 4.94
Financial Leverage
0.40 1.91 3.40 2.51 2.82 3.02 4.32 3.14 2.30 3.99
Leverage Ratio
2.63 7.04 10.12 7.15 9.31 9.83 12.34 7.50 6.42 10.50
Compound Leverage Factor
2.23 6.01 7.49 13.46 4.29 8.12 7.10 17.01 4.31 8.73
Debt to Total Capital
10.63% 66.78% 78.75% 82.25% 76.57% 76.20% 81.71% 68.43% 82.20% 83.65%
Short-Term Debt to Total Capital
0.27% 1.42% 2.11% 2.94% 1.12% 1.33% 1.46% 1.57% 2.31% 2.94%
Long-Term Debt to Total Capital
10.35% 65.36% 76.63% 79.31% 75.44% 74.87% 80.25% 66.85% 79.89% 80.71%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 19.40% 0.00% 0.00%
Noncontrolling Interests to Total Capital
13.17% 16.65% 14.53% 15.65% 16.02% 15.38% 15.41% 12.80% 15.26% 15.41%
Common Equity to Total Capital
76.21% 16.56% 6.73% 2.10% 7.41% 8.42% 2.88% -0.62% 2.54% 0.94%
Debt to EBITDA
6.26 2.30 3.00 3.44 6.31 3.20 3.43 3.37 11.54 4.73
Net Debt to EBITDA
1.43 1.80 2.51 2.96 5.86 2.35 2.90 2.87 9.65 3.77
Long-Term Debt to EBITDA
6.10 2.25 2.92 3.32 6.21 3.15 3.37 3.29 11.22 4.56
Debt to NOPAT
-3.35 5.21 7.04 11.20 25.66 6.95 8.44 7.26 -9.99 21.45
Net Debt to NOPAT
-0.77 4.07 5.90 9.64 23.83 5.11 7.13 6.19 -8.35 17.10
Long-Term Debt to NOPAT
-3.27 5.10 6.85 10.80 25.29 6.83 8.29 7.09 -9.71 20.69
Altman Z-Score
2.35 1.58 1.30 1.12 0.27 1.24 1.09 0.91 0.05 1.16
Noncontrolling Interest Sharing Ratio
0.00% 56.36% 75.44% 97.49% 0.00% 76.07% 95.21% 107.77% 0.00% 85.26%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.54 1.01 1.07 0.97 1.01 1.19 1.05 1.01 1.13 1.12
Quick Ratio
0.77 0.76 0.79 0.68 0.15 0.90 0.78 0.75 0.86 0.86
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-315 57 6.47 78 35 38 9.72 -20 64 160
Operating Cash Flow to CapEx
-2,365.24% 741.00% 177.50% -36.41% -152.02% 345.27% 138.18% 88.96% -1,432.90% 266.61%
Free Cash Flow to Firm to Interest Expense
0.00 4.98 0.51 6.59 0.00 3.07 0.79 -1.66 0.00 15.60
Operating Cash Flow to Interest Expense
0.00 9.66 2.41 -0.64 0.00 6.23 2.33 0.82 0.00 6.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 8.35 1.05 -2.39 0.00 4.43 0.64 -0.10 0.00 3.75
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.37 1.17 1.10 1.10 0.31 1.02 1.06 1.12 0.28 0.97
Accounts Receivable Turnover
41.93 9.22 7.89 8.79 5.36 8.38 7.97 10.61 2.79 9.56
Inventory Turnover
33.51 114.60 76.50 103.43 29.31 100.63 73.34 107.64 28.42 99.83
Fixed Asset Turnover
0.68 2.41 2.25 2.19 0.63 2.14 2.15 2.19 0.54 1.95
Accounts Payable Turnover
17.51 12.46 10.93 11.82 6.77 12.19 10.90 13.34 3.86 12.54
Days Sales Outstanding (DSO)
8.70 39.60 46.27 41.54 68.04 43.57 45.79 34.41 130.68 38.17
Days Inventory Outstanding (DIO)
10.89 3.18 4.77 3.53 12.45 3.63 4.98 3.39 12.84 3.66
Days Payable Outstanding (DPO)
20.85 29.30 33.39 30.87 53.95 29.95 33.47 27.36 94.61 29.12
Cash Conversion Cycle (CCC)
-1.25 13.48 17.66 14.20 26.54 17.24 17.29 10.44 48.92 12.71
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
633 499 534 516 420 491 500 604 495 469
Invested Capital Turnover
0.70 2.83 2.53 2.23 0.77 2.49 2.45 2.03 0.55 2.03
Increase / (Decrease) in Invested Capital
214 8.71 34 -87 -75 22 11 14 -106 -110
Enterprise Value (EV)
1,009 1,161 1,211 1,335 1,268 986 1,044 1,051 984 1,114
Market Capitalization
901 758 718 831 757 547 560 432 504 651
Book Value per Share
$24.80 $4.57 $1.95 $0.58 $2.08 $2.48 $0.79 ($0.20) $0.70 $0.26
Tangible Book Value per Share
$16.89 ($3.66) ($6.27) ($7.77) ($6.47) ($6.03) ($7.95) ($8.91) ($8.03) ($8.40)
Total Capital
690 584 612 583 586 615 573 683 572 564
Total Debt
73 390 482 480 449 468 468 468 470 472
Total Long-Term Debt
71 382 469 462 442 460 459 457 457 455
Net Debt
17 305 404 413 417 344 395 399 393 376
Capital Expenditures (CapEx)
3.53 15 17 21 7.81 23 21 11 2.24 23
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-6.84 -54 -24 -40 -18 -47 -33 -37 -18 -31
Debt-free Net Working Capital (DFNWC)
43 10 35 8.38 9.84 60 20 14 42 48
Net Working Capital (NWC)
41 1.93 22 -8.75 3.26 51 12 3.56 28 31
Net Nonoperating Expense (NNE)
-414 9.71 9.63 17 -24 11 8.79 15 -35 8.51
Net Nonoperating Obligations (NNO)
17 305 404 413 282 344 395 388 393 376
Total Depreciation and Amortization (D&A)
-0.00 15 15 13 0.22 12 13 12 -3.30 13
Debt-free, Cash-free Net Working Capital to Revenue
-1.87% -3.88% -1.87% -3.23% -5.02% -3.90% -2.70% -3.02% -6.04% -2.94%
Debt-free Net Working Capital to Revenue
11.69% 0.73% 2.67% 0.67% 2.81% 4.99% 1.69% 1.18% 13.91% 4.50%
Net Working Capital to Revenue
11.18% 0.14% 1.68% -0.70% 0.93% 4.30% 1.00% 0.29% 9.50% 2.94%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$11.47 $1.68 $0.98 ($1.29) ($0.36) $1.43 $0.33 ($1.10) $0.13 $0.00
Adjusted Weighted Average Basic Shares Outstanding
21.42M 21.17M 21.13M 21.03M 20.86M 20.89M 20.84M 20.75M 20.59M 0.00
Adjusted Diluted Earnings per Share
$11.51 $1.65 $0.97 ($1.29) ($0.34) $1.41 $0.33 ($1.10) $0.14 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
21.42M 21.62M 21.52M 21.03M 20.86M 21.17M 20.98M 20.75M 20.59M 0.00
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
28.15M 21.20M 21.16M 21.13M 21.04M 20.92M 20.88M 20.83M 20.74M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-98 71 40 -9.33 -41 61 21 -6.45 -45 51
Normalized NOPAT Margin
0.00% 15.59% 10.52% -3.41% 0.00% 16.59% 6.40% -2.47% 0.00% 13.45%
Pre Tax Income Margin
0.00% 14.58% 9.47% -9.25% 0.00% 16.11% 5.23% -8.40% 0.00% 13.24%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 6.82 3.85 -1.14 0.00 5.73 2.36 -0.79 0.00 5.94
NOPAT to Interest Expense
0.00 5.74 3.22 -0.79 0.00 4.83 1.65 -0.55 0.00 4.91
EBIT Less CapEx to Interest Expense
0.00 5.51 2.49 -2.88 0.00 3.92 0.67 -1.71 0.00 3.69
NOPAT Less CapEx to Interest Expense
0.00 4.43 1.86 -2.54 0.00 3.03 -0.03 -1.48 0.00 2.66
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
2.93% 28.12% 33.12% 46.12% 44.89% 27.49% 35.48% 24.80% 33.76% 117.14%
Augmented Payout Ratio
2.93% 28.12% 33.12% 46.12% 44.89% 27.49% 35.48% 24.80% 33.76% 117.14%

Frequently Asked Questions About Pursuit Attractions & Hospitality's Financials

When does Pursuit Attractions & Hospitality's fiscal year end?

According to the most recent income statement we have on file, Pursuit Attractions & Hospitality's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Pursuit Attractions & Hospitality's net income changed over the last 10 years?

Pursuit Attractions & Hospitality's net income appears to be on an upward trend, with a most recent value of $373.84 million in 2024, rising from $55.57 million in 2014. The previous period was $23.45 million in 2023. View Pursuit Attractions & Hospitality's forecast to see where analysts expect Pursuit Attractions & Hospitality to go next.

What is Pursuit Attractions & Hospitality's operating income?
Pursuit Attractions & Hospitality's total operating income in 2024 was -$31.25 million, based on the following breakdown:
  • Total Gross Profit: $40.56 million
  • Total Operating Expenses: $71.81 million
How has Pursuit Attractions & Hospitality revenue changed over the last 10 years?

Over the last 10 years, Pursuit Attractions & Hospitality's total revenue changed from $1.06 billion in 2014 to $366.49 million in 2024, a change of -65.6%.

How much debt does Pursuit Attractions & Hospitality have?

Pursuit Attractions & Hospitality's total liabilities were at $228.32 million at the end of 2024, a 73.7% decrease from 2023, and a 37.8% decrease since 2014.

How much cash does Pursuit Attractions & Hospitality have?

In the past 10 years, Pursuit Attractions & Hospitality's cash and equivalents has ranged from $20.90 million in 2016 to $62.00 million in 2019, and is currently $49.70 million as of their latest financial filing in 2024.

How has Pursuit Attractions & Hospitality's book value per share changed over the last 10 years?

Over the last 10 years, Pursuit Attractions & Hospitality's book value per share changed from 16.71 in 2014 to 24.80 in 2024, a change of 48.4%.



This page (NYSE:PRSU) was last updated on 5/27/2025 by MarketBeat.com Staff
From Our Partners