• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Perella Weinberg Partners (PWP)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date		2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31	2020-Dec-31	2020-Sep-30
Fiscal Period		Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020
Close Price of Common Stock	18.52$	17.28$	21.35$	19.45$	18.39$	23.85$	19.34$	16.23$	14.10$	12.21$	10.19$	8.33$	9.09$	9.79$	6.31$	5.83$	9.42$	12.89$	13.25$	12.89$
Market Cap of Common Stock	1,251,213,422$	1,107,163,434$	1,346,116,683$	1,208,275,802$	982,927,036$	1,323,988,842$	1,055,761,742$	798,520,593$	633,243,027$	526,537,508$	435,557,396$	352,507,499$	387,097,805$	413,758,950$	281,326,182$	267,701,561$	401,291,567$	549,113,407$	569,175,838$
QoQ%	13.01%	(17.75%)	11.41%	22.93%	(25.76%)	25.41%	32.22%	26.10%	20.27%	20.89%	23.56%	(8.94%)	(6.44%)	47.07%	5.09%	(33.29%)	(26.92%)	(3.53%)
YoY%	27.30%	(16.38%)	27.50%	51.31%	55.22%	151.45%	142.39%	126.53%	63.59%	27.26%	54.82%	31.68%	(3.54%)	(24.65%)	(50.57%)
Common Shares Outstanding		67,560,120	64,071,958	63,064,731	62,138,123	53,448,996	55,513,159	54,589,542	49,200,283	44,910,853	43,123,465	42,743,611	42,317,827	42,585,017	42,263,427	44,584,181	45,917,935		42,599,954	42,956,667
QoQ%		5.44%	1.60%	1.49%	16.26%	(3.72%)	1.69%	10.95%	9.55%	4.15%	.89%	1.01%	(.63%)	.76%	(5.21%)	(2.91%)			(.83%)
YoY%		26.40%	15.42%	15.53%	26.30%	19.01%	28.73%	27.71%	16.26%	5.46%	2.04%	(4.13%)	(7.84%)		(.79%)	3.79%
Price to Sales	1.67x	1.47x	1.78x	1.39x	1.00x	1.51x	1.22x	1.10x	1.02x	.81x	.70x	.56x	.63x	.66x	.43x	.39x	.51x	.68x	.72x
Price to Earnings	24.97x	22.09x	26.27x	20.14x	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Price to Book	-	-	-	-	-	-	-	-	3.91x	3.45x	3.02x	2.50x	2.90x	3.01x	2.01x	2.02x	2.68x	4.35x	4.55x
Total Revenue		219,160,000$	164,645,000$	155,267,000$	211,831,000$	225,672,000$	278,242,000$	271,998,000$	102,127,000$	212,678,000$	139,003,000$	165,545,000$	131,426,000$	183,148,000$	145,379,000$	151,104,000$	151,876,000$	198,913,000$	177,427,000$	255,520,000$	169,802,000$	189,145,000$	122,844,000$	114,601,000$
QoQ%		33.11%	6.04%	(26.70%)	(6.13%)	(18.89%)	2.30%	166.33%	(51.98%)	53.00%	(16.03%)	25.96%	(28.24%)	25.98%	(3.79%)	(.51%)	(23.65%)	12.11%	(30.56%)	50.48%	(10.23%)	53.97%	7.19%
YoY%		(2.89%)	(40.83%)	(42.92%)	107.42%	6.11%	100.17%	64.31%	(22.29%)	16.12%	(4.39%)	9.56%	(13.47%)	(7.93%)	(18.06%)	(40.86%)	(10.56%)	5.16%	44.43%	122.97%
TTM		750,903,000$	757,415,000$	871,012,000$	987,743,000$	878,039,000$	865,045,000$	725,806,000$	619,353,000$	648,652,000$	619,122,000$	625,498,000$	611,057,000$	631,507,000$	647,272,000$	679,320,000$	783,736,000$	801,662,000$	791,894,000$	737,311,000$	596,392,000$
TTM_QoQ%		(.86%)	(13.04%)	(11.82%)	12.49%	1.50%	19.18%	17.19%	(4.52%)	4.77%	(1.02%)	2.36%	(3.24%)	(2.44%)	(4.72%)	(13.32%)	(2.24%)	1.23%	7.40%	23.63%
TTM_YoY%		(14.48%)	(12.44%)	20.01%	59.48%	35.36%	39.72%	16.04%	1.36%	2.72%	(4.35%)	(7.92%)	(22.03%)	(21.23%)	(18.26%)	(7.87%)	31.41%
Gross Margin		100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
QoQ		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Operating Income		18,527,000$	8,867,000$	8,948,000$	11,668,000$	21,369,000$	35,894,000$	(82,232,000$)	(53,563,000$)	(43,966,000$)	(26,692,000$)	(21,752,000$)	(22,690,000$)	(19,543,000$)	(8,818,000$)	(9,013,000$)	(10,359,000$)	(619,000$)	(10,327,000$)	49,486,000$	28,044,000$	8,168,000$	1,532,000$	(20,701,000$)	(993$)	(155,118,031$)
QoQ%		108.94%	(.91%)	(23.31%)	(45.40%)	(40.47%)	143.65%	(53.52%)	(21.83%)	(64.72%)	(22.71%)	4.13%	(16.10%)	(121.63%)	2.16%	12.99%	(1,573.51%)	94.01%	(120.87%)	76.46%	243.34%	433.16%	107.40%	(2,084,592.85%)	100.00%
YoY%		(13.30%)	(75.30%)	110.88%	121.78%	148.60%	234.48%	(278.04%)	(136.06%)	(124.97%)	(202.70%)	(141.34%)	(119.04%)	(3,057.19%)	14.61%	(118.21%)	(136.94%)	(107.58%)	(774.09%)	339.05%	2,824,269.18%	105.27%
TTM		48,010,000$	50,852,000$	77,879,000$	(13,301,000$)	(78,532,000$)	(143,867,000$)	(206,453,000$)	(145,973,000$)	(115,100,000$)	(90,677,000$)	(72,803,000$)	(60,064,000$)	(47,733,000$)	(28,809,000$)	(30,318,000$)	28,181,000$	66,584,000$	75,371,000$	87,230,000$	17,043,000$	(11,001,993$)	(174,288,024$)
TTM_QoQ%		(5.59%)	(34.70%)	685.51%	83.06%	45.41%	30.32%	(41.43%)	(26.82%)	(26.93%)	(24.55%)	(21.21%)	(25.83%)	(65.69%)	4.98%	(207.58%)	(57.68%)	(11.66%)	(13.60%)	411.82%	254.91%	93.69%
TTM_YoY%		161.13%	135.35%	137.72%	90.89%	31.77%	(58.66%)	(183.58%)	(143.03%)	(141.13%)	(214.75%)	(140.13%)	(313.14%)	(171.69%)	(138.22%)	(134.76%)	65.35%	705.20%	143.25%
Operating Margin		8.45%	5.39%	5.76%	5.51%	9.47%	12.90%	(30.23%)	(52.45%)	(20.67%)	(19.20%)	(13.14%)	(17.26%)	(10.67%)	(6.07%)	(5.97%)	(6.82%)	(.31%)	(5.82%)	19.37%	16.52%	4.32%	1.25%	(18.06%)
QoQ		3.07%	(.38%)	.26%	(3.96%)	(3.43%)	43.13%	22.21%	(31.77%)	(1.47%)	(6.06%)	4.12%	(6.59%)	(4.61%)	(.10%)	.86%	(6.51%)	5.51%	(25.19%)	2.85%	12.20%	3.07%	19.31%
YoY		(1.02%)	(7.51%)	36.00%	57.96%	30.14%	32.10%	(17.09%)	(35.18%)	(10.00%)	(13.14%)	(7.18%)	(10.44%)	(10.36%)	(.25%)	(25.33%)	(23.34%)	(4.63%)	(7.07%)	37.43%
Net Income		13,797,000$	8,565,000$	4,268,000$	21,373,000$	32,658,000$	28,843,000$	(80,845,000$)	(70,000,000$)	(42,412,000$)	(23,738,000$)	(18,270,000$)	(27,420,000$)	(22,606,000$)	(12,859,000$)	2,666,000$	1,052,000$	(18,022,000$)	(9,462,000$)	37,350,000$	22,507,000$	2,916,000$	(1,069,000$)	(22,127,000$)	(4,062,000$)	(350$)
QoQ%		61.09%	100.68%	(80.03%)	(34.56%)	13.23%	135.68%	(15.49%)	(65.05%)	(78.67%)	(29.93%)	33.37%	(21.30%)	(75.80%)	(582.33%)	153.42%	105.84%	(90.47%)	(125.33%)	65.95%	671.85%	372.78%	95.17%	(444.73%)	(1,160,471.43%)
YoY%		(57.75%)	(70.31%)	105.28%	130.53%	177.00%	221.51%	(342.50%)	(155.29%)	(87.61%)	(84.60%)	(785.30%)	(2,706.46%)	(25.44%)	(35.90%)	(92.86%)	(95.33%)	(718.04%)	(785.13%)	268.80%	654.09%	833,242.86%
TTM		48,003,000$	66,864,000$	87,142,000$	2,029,000$	(89,344,000$)	(164,414,000$)	(216,995,000$)	(154,420,000$)	(111,840,000$)	(92,034,000$)	(81,155,000$)	(60,219,000$)	(31,747,000$)	(27,163,000$)	(23,766,000$)	10,918,000$	32,373,000$	53,311,000$	61,704,000$	2,227,000$	(24,342,000$)	(27,258,350$)
TTM_QoQ%		(28.21%)	(23.27%)	4,194.83%	102.27%	45.66%	24.23%	(40.52%)	(38.07%)	(21.52%)	(13.41%)	(34.77%)	(89.68%)	(16.88%)	(14.29%)	(317.68%)	(66.27%)	(39.28%)	(13.60%)	2,670.72%	109.15%	10.70%
TTM_YoY%		153.73%	140.67%	140.16%	101.31%	20.11%	(78.65%)	(167.38%)	(156.43%)	(252.29%)	(238.82%)	(241.48%)	(651.56%)	(198.07%)	(150.95%)	(138.52%)	390.26%	232.99%	295.58%
Profit Margin		6.30%	5.20%	2.75%	10.09%	14.47%	10.37%	(29.72%)	(68.54%)	(19.94%)	(17.08%)	(11.04%)	(20.86%)	(12.34%)	(8.85%)	1.76%	.69%	(9.06%)	(5.33%)	14.62%	13.26%	1.54%	(.87%)	(19.31%)
QoQ		1.09%	2.45%	(7.34%)	(4.38%)	4.11%	40.09%	38.82%	(48.60%)	(2.87%)	(6.04%)	9.83%	(8.52%)	(3.50%)	(10.61%)	1.07%	9.75%	(3.73%)	(19.95%)	1.36%	11.71%	2.41%	18.44%
YoY		(8.18%)	(5.16%)	32.47%	78.63%	34.41%	27.44%	(18.69%)	(47.68%)	(7.60%)	(8.23%)	(12.80%)	(21.56%)	(3.28%)	(3.51%)	(12.85%)	(12.56%)	(10.60%)	(4.46%)	33.93%
Equity to Common Shareholders		(127,359,000$)	(302,402,000$)	(318,422,000$)	(323,128,000$)	(421,375,000$)	(360,775,000$)	(282,975,000$)	161,911,000$	152,656,000$	144,252,000$	140,814,000$	133,312,000$	137,462,000$	139,997,000$	132,416,000$	149,961,000$	126,319,000$	125,207,000$	121,985,000$	5,000,003$	74,183,000$	5,000,005$	21,111$	21,711$	22,704$	23,054$
QoQ		175,043,000$	16,020,000$	4,706,000$	98,247,000$	(60,600,000$)	(77,800,000$)	(444,886,000$)	9,255,000$	8,404,000$	3,438,000$	7,502,000$	(4,150,000$)	(2,535,000$)	7,581,000$	(17,545,000$)	23,642,000$	1,112,000$	3,222,000$	116,984,997$	(69,182,997$)	69,182,995$	4,978,894$	(600$)	(993$)	(350$)
QoQ%		57.88%	5.03%	1.46%	23.32%	(16.80%)	(27.49%)	(274.77%)	6.06%	5.83%	2.44%	5.63%	(3.02%)	(1.81%)	5.73%	(11.70%)	18.72%	.89%	2.64%	2,339.70%	(93.26%)	1,383.66%	23,584.36%	(2.76%)	(4.37%)	(1.52%)
YoY		294,016,000$	58,373,000$	(35,447,000$)	(485,039,000$)	(574,031,000$)	(505,027,000$)	(423,789,000$)	28,599,000$	15,194,000$	4,255,000$	8,398,000$	(16,649,000$)	11,143,000$	14,790,000$	10,431,000$	144,960,997$	52,136,000$	120,206,995$	121,963,889$	4,978,292$	74,160,296$	4,976,951$
YoY%		69.78%	16.18%	(12.53%)	(299.57%)	(376.03%)	(350.10%)	(300.96%)	21.45%	11.05%	3.04%	6.34%	(11.10%)	8.82%	11.81%	8.55%	2,899.22%	70.28%	2,404.14%	577,726.73%	22,929.81%	326,639.78%	21,588.23%
Dividends Paid		4,645,000$	5,518,000$	4,399,000$	8,349,000$	10,137,000$	14,589,000$	6,201,000$	7,625,000$	6,003,000$	5,998,000$	8,665,000$	6,648,000$	18,690,000$	13,357,000$	6,016,000$	19,232,000$	14,547,000$	7,007,000$		9,816,000$	200,000$	2,359,000$
Additional Paid-In Capital QoQ																					(4,903,431$)	5,082,980$
Treasury Stock									99,383,000$	100,747,000$	100,800,000$	101,074,000$	93,632,000$	80,067,000$	65,488,000$	57,287,000$	13,598,000$	12,000,000$	12,000,000$
QoQ									(1,364,000$)	(53,000$)	(274,000$)	7,442,000$	13,565,000$	14,579,000$	8,201,000$	43,689,000$	1,598,000$	0$
Goodwill		72,691,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$	34,383,000$		34,383,000$
QoQ%		111.42%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%		111.42%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%		.00%
Other Intangible Assets		12,523,000$	7,677,000$	9,322,000$	10,967,000$	12,612,000$	14,257,000$	15,902,000$	17,547,000$	19,192,000$	20,837,000$	22,482,000$	24,127,000$	25,772,000$	27,417,000$	29,062,000$	30,707,000$	32,352,000$	33,997,000$	35,642,000$		38,932,000$
QoQ		4,846,000$	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)	(1,645,000$)
Amortization of Intangible Assets		2,300,000$	1,600,000$	1,600,000$	1,600,000$	1,700,000$	1,600,000$	1,600,000$	1,600,000$	1,700,000$	1,600,000$	1,600,000$	1,600,000$	1,700,000$	1,600,000$	1,600,000$	1,600,000$	1,700,000$	1,600,000$	1,600,000$	1,600,000$	1,700,000$	1,600,000$	1,600,000$
Total Assets		797,637,000$	650,238,000$	606,702,000$	570,468,000$	876,751,000$	810,917,000$	645,510,000$	583,589,000$	761,108,000$	634,171,000$	582,102,000$	524,505,000$	717,093,000$	631,599,000$	540,167,000$	470,631,000$	718,327,000$	663,660,000$	610,452,000$	231,113,387$	542,953,000$	231,666,371$			65,635$
QoQ		147,399,000$	43,536,000$	36,234,000$	(306,283,000$)	65,834,000$	165,407,000$	61,921,000$	(177,519,000$)	126,937,000$	52,069,000$	57,597,000$	(192,588,000$)	85,494,000$	91,432,000$	69,536,000$	(247,696,000$)	54,667,000$	53,208,000$	379,338,613$	(311,839,613$)	311,286,629$
YoY		(79,114,000$)	(160,679,000$)	(38,808,000$)	(13,121,000$)	115,643,000$	176,746,000$	63,408,000$	59,084,000$	44,015,000$	2,572,000$	41,935,000$	53,874,000$	(1,234,000$)	(32,061,000$)	(70,285,000$)	239,517,613$	175,374,000$	431,993,629$			542,887,365$
Total Liabilities		536,897,000$	449,718,000$	430,606,000$	408,762,000$	646,986,000$	569,189,000$	422,119,000$	304,568,000$	492,862,000$	369,359,000$	323,834,000$	275,493,000$	456,953,000$	357,417,000$	271,354,000$	185,054,000$	446,975,000$	401,677,000$	349,689,000$	22,727,704$	468,770,000$	9,820,896$			42,931$
QoQ		87,179,000$	19,112,000$	21,844,000$	(238,224,000$)	77,797,000$	147,070,000$	117,551,000$	(188,294,000$)	123,503,000$	45,525,000$	48,341,000$	(181,460,000$)	99,536,000$	86,063,000$	86,300,000$	(261,921,000$)	45,298,000$	51,988,000$	326,961,296$	(446,042,296$)	458,949,104$
YoY		(110,089,000$)	(119,471,000$)	8,487,000$	104,194,000$	154,124,000$	199,830,000$	98,285,000$	29,075,000$	35,909,000$	11,942,000$	52,480,000$	90,439,000$	9,978,000$	(44,260,000$)	(78,335,000$)	162,326,296$	(21,795,000$)	391,856,104$			468,727,069$
Current Ratio																					1.26x	1.81x	79.74x			.25x
Total Current Assets																					1,666,308$	1,434,758$	1,666,308$			10,762$
QoQ																					231,550$	(231,550$)
Total Current Liabilities																					1,318,971$	792,983$	20,896$			42,931$
QoQ																					525,988$	772,087$
Debt to Asset Ratio		.67x	.69x	.71x	.72x	.74x	.70x	.65x	.52x	.65x	.58x	.56x	.53x	.64x	.57x	.50x	.39x	.62x	.61x	.57x	.10x	.86x	.04x			.65x
Long Term Debt																						146,965,000$
QoQ
YoY
Capital Lease Obligations		186,066,000$	184,822,000$	184,995,000$	185,530,000$	187,349,000$	188,399,000$	181,478,000$	176,263,000$	175,901,000$	175,301,000$	171,323,000$	168,777,000$	165,601,000$	159,635,000$	102,155,000$	40,208,000$	43,448,000$	47,888,000$	54,426,000$		58,229,000$
Cash and Cash Equivalents		255,906,000$	185,535,000$	145,037,000$	111,247,000$	331,558,000$	260,201,000$	185,280,000$	156,694,000$	247,171,000$	126,573,000$	129,761,000$	104,957,000$	171,570,000$	142,854,000$	150,286,000$	223,142,000$	502,773,000$	415,839,000$	349,677,000$	824,082$	329,063,000$	1,634,508$		9,126$	10,762$	24,023$
QoQ		70,371,000$	40,498,000$	33,790,000$	(220,311,000$)	71,357,000$	74,921,000$	28,586,000$	(90,477,000$)	120,598,000$	(3,188,000$)	24,804,000$	(66,613,000$)	28,716,000$	(7,432,000$)	(72,856,000$)	(279,631,000$)	86,934,000$	66,162,000$	348,852,918$	(328,238,918$)	327,428,492$			(1,636$)	(13,261$)
YoY		(75,652,000$)	(74,666,000$)	(40,243,000$)	(45,447,000$)	84,387,000$	133,628,000$	55,519,000$	51,737,000$	75,601,000$	(16,281,000$)	(20,525,000$)	(118,185,000$)	(331,203,000$)	(272,985,000$)	(199,391,000$)	222,317,918$	173,710,000$	414,204,492$		814,956$	329,052,238$	1,610,485$
Interest Expenses														70,000$	69,000$	69,000$	68,000$	70,000$	72,000$	3,596,000$	3,868,000$	3,858,000$	3,913,000$	3,996,000$
Interest Income

Copy Table ✓