Perma-Pipe International Holdings, Inc. PPIH
Perma-Pipe International Holdings, Inc., collectively with its subsidiaries ("PPIH", the "Company", "we", "our" or the "Registrant"), is engaged in the manufacture and sale of products in one reportable segment: Piping Systems. The Company was incorporated in Delaware on October 12, 1993. The Company's common stock is traded on the Nasdaq Global Market and reported under the ticker symbol "PPIH". The Company's fiscal year ends on January 31. Years, results and balances described as 2026, 2025 and 2024 are for the fiscal year ending January 31, 2027 and the fiscal years ended January 31, 2026 and 2025, respectively.
The Company engineers, designs, manufactures and sells specialty piping systems and leak detection systems. Specialty piping systems include: (i) insulated and jacketed district heating and cooling piping systems for efficient energy distribution from central energy plants to multiple locations, (ii) primary and secondary containment piping systems for transporting chemicals, hazardous fluids and petroleum products, (iii) the coating and/or insulation of oil and gas gathering and transmission pipelines, and (iv) liquid and powder based anti-corrosion coatings applied both to the external and internal surfaces of steel pipe, including shapes such as bends, reducers, tees, and other spools/fittings used in pipelines for the transportation of oil and gas products and potable water. The Company's leak detection systems are sold with its piping systems or on a stand-alone basis to monitor areas where fluid intrusion may contaminate the environment, endanger personal safety, cause a fire hazard, impair essential services or damage equipment or property.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $210.9M | $158.4M | $150.7M | $142.6M | $138.6M | $84.7M | $127.7M | $129.0M | $105.2M | $98.8M |
| Cost of revenue | $141.4M | $105.1M | $109.2M | $104.3M | $106.0M | $73.5M | $98.6M | $105.6M | $93.5M | $87.1M |
| Gross profit | $69.5M | $53.2M | $41.5M | $38.3M | $32.5M | $11.2M | $29.0M | $23.3M | $11.7M | $11.7M |
| R&D | — | $100.0K | $500.0K | $600.0K | $400.0K | $300.0K | $300.0K | $200.0K | $300.0K | $200.0K |
| SG&A | $35.3M | $28.0M | $22.6M | $22.0M | $19.9M | $17.2M | $18.9M | $15.4M | $16.2M | $17.6M |
| Total operating expenses | $40.0M | $32.9M | $28.1M | $27.2M | $24.4M | $22.6M | $24.2M | $20.6M | $21.3M | $23.3M |
| Operating income | $29.4M | $20.3M | $13.4M | $11.1M | $8.1M | -$11.4M | $4.9M | $2.7M | -$9.5M | -$11.6M |
| Interest expense | $2.1M | $2.2M | $2.4M | $2.2M | $918.0K | $649.0K | $1.1M | $1.3M | $808.0K | $746.0K |
| Pre-tax income | $27.5M | $18.5M | $9.9M | $9.6M | $8.3M | -$7.8M | $5.0M | $1.6M | -$10.2M | -$13.8M |
| Income tax | $6.8M | $5.4M | $3.3M | $3.6M | $2.3M | $133.0K | $1.5M | $2.1M | $233.0K | $611.0K |
| Net income | $17.0M | $9.0M | $10.5M | $5.9M | $6.1M | -$7.6M | $3.6M | -$550.0K | -$10.0M | -$12.5M |
| EPS, basic | 2.12 | 1.13 | 1.31 | 0.75 | 0.75 | -0.94 | 0.45 | -0.07 | — | — |
| EPS, diluted | 2.09 | 1.12 | 1.30 | 0.73 | 0.72 | -0.94 | 0.42 | -0.07 | -1.30 | -1.67 |
| Shares, diluted (wtd. avg.) | $8.1M | $8.0M | $8.1M | $8.1M | $8.4M | $8.1M | $8.4M | $7.8M | $7.7M | $7.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $18.7M | $15.7M | $5.8M | $5.8M | $8.2M | $7.2M | $13.4M | $10.2M | $7.1M | $7.6M |
| Receivables | $66.0M | $43.1M | $46.6M | $42.0M | $44.4M | $25.2M | $29.4M | $32.5M | $32.9M | — |
| Inventory | $18.1M | $16.6M | $15.5M | $14.7M | $13.8M | $12.2M | $14.5M | $12.3M | $16.9M | $13.6M |
| Total current assets | $146.7M | $108.8M | $98.8M | $85.7M | $78.4M | $53.9M | $64.3M | $63.0M | $62.3M | $57.8M |
| Property, plant and equipment | $44.1M | $35.4M | $37.6M | $26.5M | $24.8M | $26.9M | $28.6M | $30.4M | $34.5M | $36.3M |
| Goodwill | $2.2M | $2.1M | $2.2M | $2.2M | $2.3M | $2.3M | $2.3M | $2.3M | $2.4M | $2.3M |
| Total assets | $217.5M | $165.2M | $155.7M | $123.0M | $123.4M | $102.7M | $112.2M | $102.2M | $104.6M | $101.6M |
| Accounts payable | $24.5M | $23.7M | $25.3M | $14.8M | $13.6M | $10.4M | $9.6M | $12.0M | $14.2M | $10.9M |
| Short-term debt | — | $19.8M | $9.3M | $10.6M | $7.4M | $6.8M | $10.0M | $9.5M | $8.0M | $4.5M |
| Total current liabilities | $79.8M | $54.1M | $57.7M | $43.8M | $38.4M | $28.3M | $32.8M | $37.1M | $39.2M | $28.0M |
| Long-term debt | $4.2M | $3.7M | $15.2M | $4.4M | $5.1M | $6.3M | $6.7M | $6.8M | $7.7M | $7.3M |
| Retained earnings | $37.1M | $20.1M | $12.1M | $1.6M | -$2.3M | -$8.4M | -$715.0K | -$4.3M | -$3.7M | — |
| Total equity | $90.6M | $72.1M | $65.7M | $57.8M | $54.5M | $49.3M | $55.6M | $51.7M | $51.2M | $59.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $9.2M | $13.9M | $14.7M | -$1.2M | -$2.6M | $165.0K | $4.1M | $5.0M | -$1.8M | -$5.5M |
| Depreciation and amortisation | $4.9M | $3.6M | $3.8M | $3.6M | $4.3M | $4.7M | $4.4M | $4.6M | $5.0M | $5.5M |
| Stock-based compensation | $2.5M | $860.0K | $913.0K | $1.0M | $1.1M | $1.0M | $1.0M | $1.2M | $1.4M | $1.4M |
| Capital expenditure | $10.4M | $2.9M | $11.1M | $7.0M | $2.3M | $2.0M | $1.9M | $1.4M | $2.5M | $2.3M |
| Investing cash flow | -$10.4M | -$2.8M | -$11.1M | -$6.4M | -$2.3M | -$2.0M | -$1.9M | -$1.4M | -$2.4M | $10.2M |
| Financing cash flow | $6.6M | -$907.0K | -$3.3M | $4.5M | $6.2M | -$4.1M | -$301.0K | $1.1M | $3.5M | -$14.9M |
| Buybacks | — | $0 | $942.0K | $69.0K | $2.0M | $0 | — | — | $170.0K | $120.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-016549.
Others in SIC 3564
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| DCI | DONALDSON Co INC | $10.55B | 29.8x | 2.9% |
| CECO | CECO ENVIRONMENTAL CORP | $4.34B | 54.1x | 38.8% |
| FTEK | FUEL TECH, INC. | $48.4M | — | 6.1% |