Operating margins have exhibited extreme volatility, swinging from a 62.0% peak in 2024Q4 to a -33.2% trough in 2025Q2, driven primarily by the timing of land development lot sales.
| Metric | TTM | Aug'25 | Aug'24 | Aug'23 | Aug'22 | Aug'21 | Aug'20 | Aug'19 | Aug'18 | Aug'17 | Aug'16 | Aug'15 | Aug'14 | Aug'13 | Aug'12 | Aug'11 | Aug'10 | Aug'09 | Aug'08 | Aug'07 | Aug'06 | Aug'05 | Aug'04 | Aug'03 | Aug'02 | Aug'01 | Aug'00 | Aug'99 | Aug'98 | Aug'97 | Aug'96 |
|---|
| Revenue | 30.64M | 26.09M | 28.75M | 14.59M | 23M | 17.13M | 25.86M | 20.36M | 6.96M | 1.23M | 452.16K | 2.32M | 3.09M | 1.86M | 284.38K | 282.13K | 264.11K | 260.21K | 282.43K | 265.68K | 271.67K | 234.65K | 204.96K | 225.43K | 204.86K | 869.25K | 916.6K | 498.32K | 25.37K | 96.53K | 0 |
| Revenue Growth % | 2.45% | -9.25% | 97.09% | -36.59% | 34.32% | -33.77% | 26.98% | 192.58% | 466.81% | 171.54% | -80.54% | -24.83% | 66.42% | 553.15% | 0.8% | 6.83% | 1.5% | -7.87% | 6.31% | -2.21% | 15.77% | 14.49% | -9.08% | 10.04% | -76.43% | -5.17% | 83.94% | 1864.51% | -73.72% | - | - |
| Cost of Revenue | 12.19M | 10.06M | 8.99M | 6.55M | 6.63M | 6.4M | 18.31M | 13.94M | 4.16M | 803.31K | 528.76K | 885.68K | 863.27K | 393.27K | 187.98K | 159.69K | 161.81K | 163.41K | 166.01K | 165.19K | 73.9K | 28.16K | 30.84K | 37.5K | 27.79K | 500.17K | 654.95K | 363.81K | 4.8K | 4K | 0 |
| Gross Profit | 18.45M | 16.03M | 19.76M | 8.04M | 16.37M | 10.72M | 7.54M | 6.42M | 2.8M | 424.48K | -76.6K | 1.44M | 2.23M | 1.46M | 96.4K | 122.44K | 102.3K | 96.81K | 116.42K | 100.49K | 197.77K | 206.49K | 174.11K | 187.94K | 177.07K | 369.09K | 261.65K | 134.51K | 20.57K | 92.53K | 0 |
| Gross Margin % | 60.21% | 61.45% | 68.73% | 55.12% | 71.18% | 62.62% | 29.18% | 31.52% | 40.2% | 34.57% | -16.94% | 61.89% | 72.07% | 78.83% | 33.9% | 43.4% | 38.73% | 37.2% | 41.22% | 37.82% | 72.8% | 88% | 84.95% | 83.37% | 86.43% | 42.46% | 28.55% | 26.99% | 81.08% | 95.86% | - |
| Gross Profit Growth % | - | -18.87% | 145.76% | -50.9% | 52.7% | 42.14% | 17.55% | 129.4% | 559.06% | 654.17% | -105.33% | -35.45% | 52.16% | 1418.87% | -21.27% | 19.69% | 5.68% | -16.85% | 15.85% | -49.19% | -4.22% | 18.6% | -7.36% | 6.14% | -52.03% | 41.06% | 94.53% | 554.03% | -77.77% | - | - |
| Operating Expenses | 6.53M | 8.36M | 7.52M | 5.97M | 6.28M | 5.45M | 6.03M | 3.42M | 3.11M | 2.56M | 2.1M | 2.87M | 3.4M | 2.55M | 2.59M | 2.42M | 1.97M | 2.24M | 2.61M | 2.75M | 1.56M | 1.36M | 828.67K | 323.78K | 222.83K | 231.23K | 272.88K | 294.51K | 335.3K | 291.13K | 337.83K |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 14.2M | 9.97M | 14.34M | 4.23M | 12.22M | 7.04M | 3.24M | 4.28M | 593.95K | -1.4M | -1.76M | -1.09M | -1.38M | -776.63K | -14.19M | -2M | -1.61M | -1.76M | -2.11M | -2.29M | -1.34M | -1.14M | -574.01K | -130.89K | -40.81K | 137.86K | -139.34K | -158.86K | -312.79K | -196.54K | -334.58K |
| EBITDA Margin % | 46.34% | 38.21% | 49.89% | 28.99% | 53.13% | 41.12% | 12.52% | 21.02% | 8.53% | -113.77% | -389.17% | -46.86% | -44.7% | -41.81% | -4990.66% | -710.5% | -610.93% | -674.58% | -747.09% | -860.21% | -492.76% | -487.13% | -280.07% | -58.06% | -19.92% | 15.86% | -15.2% | -31.88% | -1233.09% | -203.62% | - |
| EBITDA Growth % | 5.41% | -30.5% | 239.21% | -65.4% | 73.57% | 117.58% | -24.38% | 620.51% | 142.52% | 20.62% | -61.59% | 21.2% | -77.93% | 94.53% | -608.02% | -24.24% | 8.08% | 16.81% | 7.67% | -70.72% | -17.11% | -99.14% | -338.54% | -220.77% | -129.6% | 198.94% | 12.29% | 49.21% | -59.14% | 41.26% | 1.01% |
| Depreciation & Amortization | 2.28M | 2.3M | 2.1M | 2.16M | 2.13M | 1.77M | 1.72M | 1.28M | 902.68K | 734.32K | 420.1K | 347.26K | 196.56K | 313.14K | 307.51K | 297.21K | 258.87K | 383.21K | 382.65K | 368.96K | 20.08K | 7.89K | 80.55K | 4.95K | 4.96K | 0 | -128.12K | 1.14K | 1.95K | 2.07K | 3.25K |
| D&A / Revenue % | 7.43% | 8.81% | 7.31% | 14.78% | 9.24% | 10.35% | 6.66% | 6.29% | 12.97% | 59.81% | 92.91% | 14.94% | 6.36% | 16.86% | 108.13% | 105.34% | 98.02% | 147.27% | 135.48% | 138.88% | 7.39% | 3.36% | 39.3% | 2.19% | 2.42% | 0% | -13.98% | 0.23% | 7.67% | 2.14% | - |
| Operating Income (EBIT) | 11.92M | 7.67M | 12.24M | 2.07M | 10.1M | 5.27M | 1.51M | 3M | -308.73K | -2.13M | -2.18M | -1.44M | -1.58M | -1.09M | -14.5M | -2.3M | -1.87M | -2.14M | -2.49M | -2.65M | -1.36M | -1.15M | -654.56K | -135.84K | -45.76K | 137.86K | -11.22K | -160.01K | -314.73K | -198.61K | -337.83K |
| Operating Margin % | 38.91% | 29.4% | 42.59% | 14.21% | 43.89% | 30.77% | 5.85% | 14.73% | -4.44% | -173.58% | -482.08% | -61.81% | -51.06% | -58.67% | -5098.79% | -815.84% | -708.95% | -821.85% | -882.58% | -999.09% | -500.15% | -490.5% | -319.37% | -60.26% | -22.34% | 15.86% | -1.22% | -32.11% | -1240.76% | -205.76% | - |
| Operating Income Growth % | - | -37.35% | 490.83% | -79.48% | 91.61% | 248.25% | -49.54% | 1071.3% | 85.51% | 2.23% | -51.77% | 9.01% | -44.84% | 92.48% | -529.96% | -22.93% | 12.45% | 14.21% | 6.09% | -95.35% | -18.05% | -75.84% | -381.86% | -196.83% | -133.2% | 1328.71% | 92.99% | 49.16% | -58.47% | 41.21% | 1.47% |
| Interest Expense | 444K | 426K | 439K | 206K | 90K | 0 | 0 | 0 | 0 | 0 | 0 | 414.32K | 1.68M | 3.52M | 3.47M | 4M | 3.62M | 3.73M | 4.39M | 0 | 0 | 0 | 0 | 176.28K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 42.01x | 36.61x | 31.19x | 142.17x | - | - | - | - | - | - | -1.39x | -0.74x | -0.18x | -4.02x | -0.50x | -0.52x | -0.57x | -0.57x | - | - | - | - | -0.77x | - | - | - | - | - | - | - |
| Interest / Revenue % | 1.45% | 1.63% | 1.53% | 1.41% | 0.39% | 0% | 0% | 0% | 0% | 0% | 0% | 17.83% | 54.5% | 189.55% | 1220.37% | 1417.29% | 1370.66% | 1434.6% | 1555.44% | 0% | 0% | 0% | 0% | 78.19% | 0% | 0% | 0% | 0% | 0% | 0% | - |
| Non-Operating Income | 4M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 529.29K | 441.41K | 452.36K | 949.52K | 1000K | 933.05K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 565.89K | 100.09K | -1000K | 0 | 2.29K | -137.86K | 11.22K | 0 | 0 | 0 | 0 |
| Pretax Income | 18.73M | 17.47M | 15.63M | 6.22M | 12.71M | 26.59M | 8.92M | 3.53M | 132.68K | -1.68M | -1.23M | -22.84M | -311.44K | -4.15M | 423M | -6.02B | -5.39B | -5.73B | -6.93B | -6.91B | -792.86M | -1.05M | -1.98T | 0 | -43.48K | 0 | 116.9K | 0 | 0 | 0 | 0 |
| Pretax Margin % | 61.11% | 66.97% | 54.38% | 42.64% | 55.23% | 155.27% | 34.5% | 17.33% | 1.91% | -136.74% | -272.08% | -982.7% | -10.08% | -223.45% | 148742.19% | -2132376.46% | -2041317.34% | -2201317.39% | -2452545.6% | -2602695.01% | -291847.8% | -447.84% | -963941528.91% | 0% | -21.22% | 0% | 12.75% | 0% | 0% | 0% | - |
| Income Tax | 4.69M | 4.36M | 4.02M | 1.52M | 3.09M | 6.48M | 2.17M | -1.28M | -282K | 0 | 0 | 1.49M | 2.37M | 0 | 14.92M | 3.71M | 3.52M | 3.59M | 4.39M | 4.22M | -565.89K | 0 | 1.32M | 211.04K | 199.38K | 52.04K | 199.86K | 201.27K | 211.05K | 154.7K | 117.86K |
| Effective Tax Rate % | 25.06% | 24.96% | 25.71% | 24.45% | 24.29% | 24.37% | 24.32% | -36.37% | -212.54% | 0% | 0% | -6.55% | -761.02% | 0% | 3.53% | -0.06% | -0.07% | -0.06% | -0.06% | -0.06% | 0.07% | 0% | -0% | - | -458.59% | - | 170.96% | - | - | - | - |
| Net Income | 14.03M | 13.11M | 11.61M | 4.7M | 9.62M | 20.11M | 6.75M | 4.81M | 414.68K | -1.71M | -1.31M | -22.84M | -311.44K | -4.15M | -17.42M | -6.02M | -5.39M | -5.73M | -6.93M | -6.91M | -792.86K | -1.05M | -1.98M | -321.04K | -245.15K | -52.04K | -82.95K | -361.27K | -525.78K | -353.31K | -455.69K |
| Net Margin % | 45.8% | 50.25% | 40.4% | 32.22% | 41.82% | 117.43% | 26.11% | 23.63% | 5.96% | -139.35% | -289.85% | -982.7% | -10.08% | -223.45% | -6125.05% | -2132.38% | -2041.32% | -2201.32% | -2452.55% | -2602.7% | -291.85% | -447.84% | -963.94% | -142.41% | -119.67% | -5.99% | -9.05% | -72.5% | -2072.78% | -366.03% | - |
| Net Income Growth % | -1% | 12.89% | 147.14% | -51.15% | -52.17% | 197.93% | 40.3% | 1060.21% | 124.24% | -30.54% | 94.26% | -7232.05% | 92.5% | 76.17% | -189.53% | -11.59% | 5.88% | 17.3% | -0.17% | -772.13% | 24.55% | 46.81% | -515.39% | -30.96% | -371.05% | 37.26% | 77.04% | 31.29% | -48.82% | 22.47% | 11.59% |
| EPS (Diluted) | 0.58 | 0.54 | 0.48 | 0.19 | 0.40 | 0.83 | 0.28 | 0.20 | 0.02 | -0.07 | -0.06 | -0.95 | -0.01 | -0.17 | -0.72 | -0.26 | -0.27 | -0.28 | -0.34 | -0.37 | -0.05 | -0.08 | -0.22 | -0.04 | -0.03 | -0.01 | -0.01 | -0.05 | -0.07 | -0.05 | -0.06 |
| EPS Growth % | 0% | 12.5% | 152.63% | -52.5% | -51.81% | 196.43% | 40% | 1056.07% | 124.03% | -30.67% | 94.2% | -7207.69% | 92.35% | 76.39% | -176.92% | 3.7% | 3.57% | 17.65% | 8.11% | -585.19% | 29.78% | 65.05% | -437.9% | -30.67% | - | 37.74% | 77.01% | 31.19% | -48.89% | 22.55% | 11.57% |
| EPS (Basic) | - | 0.54 | 0.48 | 0.20 | 0.40 | 0.84 | 0.28 | 0.20 | 0.02 | -0.07 | -0.06 | -0.95 | -0.01 | -0.17 | -0.72 | -0.26 | -0.27 | -0.28 | -0.34 | -0.37 | -0.05 | -0.08 | -0.22 | -0.04 | -0.03 | -0.01 | -0.01 | -0.05 | -0.07 | -0.05 | -0.06 |
| Diluted Shares Outstanding | 24.17M | 24.17M | 24.14M | 24.11M | 24.16M | 24.11M | 24.06M | 24M | 23.93M | 23.75M | 23.78M | 24.04M | 24.04M | 24.04M | 24.04M | 23.17M | 20.21M | 20.21M | 20.19M | 18.59M | 14.69M | 13.67M | 8.88M | 7.84M | 7.84M | 7.84M | 7.84M | 7.84M | 7.84M | 7.84M | 7.84M |
High geographic and segment concentration risk
According to recent financial filings, Pure Cycle's revenue growth has exhibited significant volatility, with a 29.4% increase in 2026Q2 following a 10.8% decline in 2025Q4, reflecting the lumpy nature of land development lot sales rather than the steady, predictable growth typical of regulated water utility operations.
The revenue trajectory is heavily tethered to the pace of lot take-downs at the Sky Ranch development, which introduces a cyclicality that obscures the underlying growth of the recurring water and wastewater service fees. Investors should monitor whether the company can transition toward a higher proportion of utility-based revenue to dampen the impact of housing market fluctuations on the top line.
As reported in financial statements, Pure Cycle's operating margins have fluctuated wildly between -33.2% and 62.0% over the last ten quarters, suggesting that the company's profitability is more sensitive to the timing of land development project completions than to standard regulatory rate-setting mechanisms or authorized returns on equity.
The wide variance in operating margins indicates that the company's profitability is not currently driven by a traditional utility rate base model, but rather by the successful execution of land development phases. This suggests that the earned return is highly dependent on the company's ability to manage infrastructure costs effectively against the timing of lot sales to homebuilders.
Based on reported figures, the company's operating income is frequently impacted by infrastructure-related expenses, which appear to be a primary driver of margin compression during periods of lower development activity, as evidenced by the negative operating income reported in both 2025Q2 and 2024Q2.
Unlike traditional utilities where fuel and power costs are pass-through, Pure Cycle must absorb significant upfront development and infrastructure costs that are not always immediately offset by revenue recognition. This creates a working capital strain that warrants further investigation into how the company manages the timing mismatch between capital deployment and the receipt of tap fees.
Analysis of the income statement reveals that reported EPS is significantly influenced by non-recurring land sales and volatile oil and gas royalties, which may mask the underlying earnings power of the regulated water utility segment, as seen in the sharp EPS fluctuations across the observed ten-quarter period.
The presence of non-core revenue streams suggests that the reported net income may not be a reliable indicator of sustainable, long-term utility earnings. Investors should be cautious in extrapolating current EPS growth rates, as they appear to be driven by transactional events rather than the steady accumulation of rate-base assets.
As indicated by the company's financial disclosures, the significant cash position of $21.9 million suggests that while capital is available for infrastructure, the current pace of deployment has not yet translated into a consistent, accretive impact on earnings, potentially dragging on the company's overall return on invested capital.
The current CAPEX cycle appears focused on preparing land for development rather than expanding a traditional utility rate base, which may limit the immediate earnings visibility. The company's ability to convert these infrastructure investments into recurring utility revenue will be the primary determinant of whether this capital allocation strategy creates long-term shareholder value.
Financial statements may fail to fully capture the long-term risk of groundwater depletion or the potential for future regulatory changes in the Denver Basin, which could necessitate significant, unforecasted capital expenditures that would compress margins and alter the company's current, seemingly defensive utility-like valuation profile.
The reliance on a single development project, Sky Ranch, creates a concentration risk that is not explicitly quantified in the income statement but could lead to significant earnings volatility if regional housing demand or regulatory environments shift. Investors should monitor the company's ability to diversify its water service footprint to mitigate the risk of being overly dependent on a single geographic location.
Quick answers to the most common questions about buying PCYO stock.
For fiscal year 2025, Pure Cycle Corporation (PCYO) reported total revenue of $26.1M.
Pure Cycle Corporation (PCYO) is profitable, generating $13.1M in net income for the fiscal year ending 2025 with a net profit margin of 50.3%.
Pure Cycle Corporation (PCYO) reported an operating income of $7.7M, resulting in an operating profit margin of 29.4%. This margin reflects the operational efficiency of the business before interest and taxes.
Pure Cycle Corporation (PCYO) generated $16.0M in gross profit for the year, representing a gross profit margin of 61.4%. This demonstrates the company's core pricing power and production efficiency.