Pure Cycle Corporation
PCYO Utilities Utilities Regulated Water
Pure Cycle Corporation’s revenue for fiscal 2025 (year ended August 2025) was $26.1 million, down 9.25% from fiscal 2024. In the quarter to May 2026, revenue grew 60.0%, EPS grew 33.3%, free cash flow grew 492.1% and total debt rose 105.9%, each against the same quarter a year earlier. Operating cash flow growth for three consecutive years.
Follow PCYO
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Aug '16 | Aug '17 | Aug '18 | Aug '19 | Aug '20 | Aug '21 | Aug '22 | Aug '23 | Aug '24 | Aug '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
27.87 | 25.63 | 20.28 | 9.67 | 21.80 | 20.12 | 34.89 | 26.01 | 22.11 | 21.93 |
Receivables |
0.35 | 0.88 | 1.07 | 1.24 | 2.71 | 1.53 | 2.43 | 1.64 | 1.47 | 1.33 |
Inventory |
— | — | 5.20 | 11.61 | 0.48 | 0.61 | — | 1.73 | 3.65 | 7.39 |
Other current assets |
1.03 | 0.61 | 1.37 | 1.02 | 1.00 | 0.46 | 0.47 | 0.35 | 10.10 | — |
Total current assets |
28.81 | 27.12 | 27.92 | 23.54 | 25.99 | 38.72 | 37.79 | 29.73 | 37.86 | 31.65 |
Long-Term Investments |
35.18 | 34.76 | 36.91 | 50.27 | 55.09 | 53.79 | 58.76 | 57.80 | 62.29 | 67.52 |
Long-term receivables |
0.63 | 0.78 | 0.91 | 1.13 | 1.08 | 9.96 | 18.33 | 26.45 | 32.09 | 45.00 |
Goodwill and Intangible Assets (Total) |
— | — | — | — | — | 6.38 | 7.22 | 5.10 | 4.13 | — |
Long Term Assets (Tax, Deferred) |
— | — | 0.28 | 1.28 | — | — | — | — | — | — |
Long-term assets (Other) |
5.82 | 6.67 | 5.44 | 7.05 | 6.96 | 8.22 | 6.99 | 13.78 | 15.12 | 18.10 |
Total non-current assets |
42.07 | 42.66 | 43.99 | 60.18 | 63.77 | 78.46 | 91.44 | 103.49 | 109.49 | 130.63 |
Total Assets |
70.88 | 69.79 | 71.91 | 83.72 | 89.76 | 117.18 | 129.23 | 133.22 | 147.35 | 162.28 |
Accounts Payable |
0.16 | 0.49 | 0.79 | 0.17 | 0.18 | 1.79 | 0.85 | 1.96 | 1.95 | 3.52 |
Accrued Expenses |
0.24 | 0.38 | 0.85 | 3.43 | 2.60 | 4.11 | 2.59 | 2.78 | 5.16 | 4.34 |
Current Part of Debt |
— | — | — | — | 0.07 | 0.08 | 0.01 | 0.03 | 0.06 | 0.41 |
Current Part of Taxes to Pay |
— | — | — | — | — | 4.16 | 2.53 | 0.00 | 1.44 | — |
Current Revenue (Deferred) |
0.07 | 0.06 | 0.42 | 4.70 | 3.44 | 2.41 | 4.85 | 1.73 | 2.17 | 3.36 |
Total current liabilities |
0.48 | 0.94 | 2.05 | 8.30 | 6.22 | 12.46 | 10.82 | 6.50 | 9.35 | 11.62 |
Long Term Debt (Total) |
— | — | — | — | 0.12 | 0.04 | 3.95 | 6.89 | 6.82 | 6.38 |
Non-current Revenue (Deferred) |
1.06 | 1.00 | 0.06 | 0.36 | 0.17 | — | — | — | — | — |
Long Term Tax Liability (Deferred) |
— | — | (0.28) | (1.28) | 0.89 | 1.62 | 1.08 | 1.35 | 1.40 | 1.54 |
Non-current Liabilities (Other) |
0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | — | — | — |
Total non-current liabilities |
1.40 | 1.34 | 0.40 | 0.69 | 1.50 | 1.98 | 5.41 | 8.48 | 8.30 | 7.92 |
Total liabilities |
1.88 | 2.28 | 2.45 | 8.99 | 7.72 | 14.44 | 16.23 | 14.98 | 17.65 | 19.54 |
Additional Paid In Capital |
171.20 | 171.43 | 171.83 | 172.36 | 172.93 | 173.51 | 174.15 | 174.69 | 175.13 | 175.45 |
Preferred Stock (Total) |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | — | — |
Common Stock (Net) |
0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
Retained Earnings |
(102.28) | (103.99) | (102.52) | (97.71) | (90.96) | (70.85) | (61.23) | (56.53) | (45.50) | (32.79) |
Common Equity (Total) |
69.00 | 67.51 | 69.45 | 74.73 | 82.04 | 102.74 | 113.00 | 118.23 | 129.70 | 142.74 |
Shareholders Equity (Total) |
69.00 | 67.51 | 69.45 | 74.73 | 82.04 | 102.74 | 113.00 | 118.23 | 129.70 | 142.74 |
Shareholders Equity and Liabilities (Total) |
70.88 | 69.79 | 71.91 | 83.72 | 89.76 | 117.18 | 129.23 | 133.22 | 147.35 | 162.28 |
Shares (Common) |
23.75 | 23.76 | 23.76 | 23.83 | 23.86 | 23.92 | 23.98 | 24.08 | 24.06 | 24.07 |
Shares (Preferred) |
0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
Shareholders Equity (Tangible) |
69.00 | 67.51 | 69.45 | 74.73 | 82.04 | 96.37 | 105.77 | 113.13 | 129.70 | 142.74 |
Net Debt |
(27.87) | (25.63) | (20.28) | (9.67) | (21.60) | (20.00) | (30.93) | (19.10) | (15.23) | (15.14) |
Total Debt |
— | — | — | — | 0.19 | 0.12 | 3.96 | 6.92 | 6.89 | 6.79 |