Pursuit Attractions and Hospitality Inc. logo

Pursuit Attractions and Hospitality Inc.

PRSU | NYSE
Chart Builder DCF Calculator
$57.24
+$2.09 (+3.79%)
Nov 2, 2026, 10:35 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
64.57M 51.78M 45.48M 7.64M -22.61M 3.76M 8.74M 44.64M 37.9M 18.6M 23.45M 28.5M 21.2M 29.78M 20.83M 7.18M -14.86M -77.99M -92.74M -119.96M -168.46M -333.61M
Depreciation & Amortization
43.36M 44.78M 46.07M 34.08M 36.88M 40.61M 42.96M 56.3M 53.88M 51.89M 51.04M 50.75M 51.28M 51.68M 52.48M 53.21M 53.73M 53.85M 53.75M 53.5M 53.94M 54.46M
Stock-Based Compensation
6.83M 6.67M 7.45M 6.56M 8.64M 10.5M 11.17M 13.31M 12.33M 11.49M 11.45M 10.89M 10.68M 11.14M 10.24M 9.77M 8.98M 8.13M 7.73M 7.96M 8.16M 6.56M
Other Working Capital
-14.34M 4.75M 2.79M 14.69M -5.26M -11.19M -16.09M -26.15M 9.16M 6.47M 15.82M 7.6M -25.23M 782K 21.9M 22.81M 39.59M 26.27M 14.51M 45.09M 50.45M 29.52M
Other Non-Cash Items
-5.15M -13.62M -14.36M -17.98M -15.43M -9.87M -4.84M 12.69M 7.6M 10.03M 8.71M -7.76M -2.91M -551K 1.39M 16.34M 15.08M 12.18M 1.51M -601K -8.97M 106.06M
Deferred Income Tax
-5.24M -7.86M -5.24M -23.2M -11.13M -1.43M -3.25M 16.65M 7.24M 1.49M -1.61M 551K 829K 1.63M 828K 5.5M 9.3M 5.93M 6.01M -5.46M -8.67M 27.88M
Change in Working Capital
-26.44M -12.57M -5.13M -2.62M 15.89M -10.76M -5.11M -22.35M -30.34M -6.44M 11.63M 1.56M -12.86M -28.1M -12.34M -21.65M -26.52M 10.69M -14.12M 27.5M 37.75M 32.79M
Operating Cash Flow
77.93M 69.18M 74.27M 4.48M 12.25M 32.81M 49.67M 121.22M 88.61M 87.07M 104.68M 84.5M 68.21M 65.58M 73.43M 70.35M 45.72M 12.79M -37.85M -37.06M -86.25M -105.86M
Capital Expenditures
-83.37M -81.99M -75.02M -47.54M -46.63M -45.41M -56.23M -74.14M -81.76M -85.43M -76.09M -67.14M -67.72M -65.98M -67.17M -67.52M -64.81M -61.14M -57.94M -58.7M -45.81M -39.69M
Cash Acquisitions
-121.05M -121.05M -121.05M 291.97M 412.68M 412.68M 412.68M n/a 1.17M 1.17M 1.13M 30.05M 28.89M 3.39M 3.43M -26.02M -26.12M -812K -8.23M -7.7M -7.61M -7.42M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
22.48M 25.35M 30.02M -3.23M 2.38M -900K -5.6M 3.94M 115K 46K 107K 341K 391K 460K 470K 305K 294K 330K 14.36M 14.53M 31.6M 60.82M
Investing Cash Flow
-181.94M -177.7M -166.05M 241.12M 368.34M 366.28M 350.77M -70.19M -80.48M -84.21M -74.86M -36.75M -38.45M -62.13M -63.27M -93.23M -90.63M -61.62M -51.8M -51.87M -21.82M 13.71M
Debt Repayment
166M 155.51M 81.86M -264.9M -400.79M -403.48M -382.04M -82.18M 11.69M 7.72M -22.49M -9.31M -17.2M 4M 4.09M 8.55M 75.38M 79.64M 116.03M 147.71M -129.36M -122.03M
Common Stock Repurchased
-42.92M -35.39M -10.21M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a -1.95M -3.9M -7.8M -7.8M -7.8M -7.8M -5.85M -7.8M -7.8M -7.8M -7.8M -7.8M -7.8M -7.8M -5.85M -3.9M -1.95M n/a -2.03M
Other Financial Acitivies
-9.93M -9.72M -7.58M -13.01M -12.97M -11.47M -11.22M -9.27M -9.14M -6.16M -5.88M -2.35M -2.75M -2.2M -2.42M -2.48M -4.35M -3.74M -4.24M -4.31M 122.15M 122.22M
Financial Cash Flow
113.14M 112.14M 65.82M -278.14M -415.94M -422.78M -401.08M -99.25M -5.25M -4.29M -36.16M -19.46M -27.75M -6M -6.13M -1.73M 63.23M 70.05M 107.89M 141.45M -7.21M -1.84M
Net Cash Flow
8.53M 9.2M -24.36M -33.18M -34.01M -28.78M -2.97M -46.79M 1.33M -1.99M -5.54M 30.17M 1.12M -5.75M 261K -29.06M 19.95M 24.99M 22.33M 56.81M -111.84M -90.2M
Free Cash Flow
-5.44M -12.81M -750K -43.06M -34.38M -12.6M -6.56M 47.08M 6.85M 1.64M 28.59M 17.36M 489K -407K 6.26M 2.83M -19.1M -48.35M -95.79M -95.75M -132.06M -145.55M
Adj. Free Cash Flow
-12.26M -19.48M -8.2M -49.62M -43.02M -23.1M -17.73M 33.78M -5.48M -9.85M 17.14M 6.47M -10.2M -11.55M -3.98M -6.94M -28.08M -56.48M -103.52M -103.72M -140.22M -152.11M
Maintenance CapEx
-35.16M -25.81M -26.03M -29.47M -13.64M -30.48M -30.09M -26.65M -49.19M -52.11M -42.6M -42.6M -20.05M n/a n/a n/a n/a -2.45M -11.82M -25.33M -32.88M -39.69M
Growth CapEx
-48.21M -56.19M -48.99M -18.07M -32.99M -14.93M -26.14M -47.49M -32.56M -33.32M -33.49M -24.54M -47.67M -65.98M -67.17M -67.52M -64.81M -58.68M -46.11M -33.36M -12.94M n/a
Owner Earnings
42.77M 43.38M 48.24M -24.99M -1.38M 2.33M 19.58M 94.57M 39.41M 34.96M 62.08M 41.9M 48.16M 65.58M 73.43M 70.35M 45.72M 10.34M -49.68M -62.39M -119.12M -145.55M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.