2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | MX$12B | MX$19B | MX$27B | MX$33B | MX$27B |
Cost of Revenue | MX$7.8B | MX$9.6B | MX$13B | MX$14B | MX$6.1B |
Gross Profit | MX$4.1B | MX$9.4B | MX$15B | MX$19B | MX$21B |
Gross Profit % | 35% | 49% | 53% | 58% | 77% |
R&D Expenses | MX$0 | MX$0 | MX$0 | MX$0 | MX$0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | MX$1.9B | MX$6B | MX$9.2B | MX$9.7B | MX$8.9B |
Dep. & Amort. | MX$2B | MX$2.1B | MX$2.3B | MX$2.5B | MX$3.1B |
Def. Tax | MX$467M | MX$1.8B | MX$3.1B | MX$3.1B | MX$0 |
Stock Comp. | MX$0 | MX$0 | MX$0 | MX$0 | MX$0 |
Chg. in WC | -MX$1.6B | MX$575M | MX$105M | -MX$95M | -MX$974M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | MX$14B | MX$13B | MX$12B | MX$10B | MX$13B |
ST Investments | MX$0 | MX$0 | MX$0 | MX$0 | MX$0 |
Cash & ST Inv. | MX$14B | MX$13B | MX$12B | MX$10B | MX$13B |
Receivables | MX$2.3B | MX$3B | MX$3B | MX$3.5B | MX$2.7B |
Inventory | MX$0 | MX$0 | MX$0 | MX$0 | MX$0 |
PAC reported a statutory net profit of just over AUD 1 million for the six months ended December 31, 2024, down from AUD 11.7 million in the prior year, primarily due to asset disposals and higher cash holdings.
An off-market share buyback of up to $300 million at $12 per share is underway, with settlement expected in July; over 90% of shareholders approved the buyback, and all shareholders (including those participating in the buyback) will receive a $0.15 per share dividend.
Significant portfolio activity included full or partial realizations of investments in Carlisle, Victory Park Capital, Banner Oak, and others, resulting in increased cash balances and a 37% reduction in corporate operating costs.
Estimated fair value NAV per share increased to AUD 14.14 as of December 31, 2024, up from AUD 13.47 at June 30, 2024; statutory NAV is $0.48 per share lower than the fair value estimate.
Management expects to maintain strong momentum in the second half of FY25 by focusing on capital return (including the buyback), growth investments in existing and new boutiques, further cost reductions, and potential debt reduction; future investment ticket sizes are expected to be moderate and diversified rather than concentrated.