Financhill
Sell
33

PHUN Quote, Financials, Valuation and Earnings

Last price:
$1.98
Seasonality move :
67.13%
Day range:
$1.89 - $2.00
52-week range:
$1.77 - $6.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
16.60x
P/B ratio:
0.40x
Volume:
276.7K
Avg. volume:
165.8K
1-year change:
-49.61%
Market cap:
$39.2M
Revenue:
$3.2M
EPS (TTM):
-$0.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10M $10.6M $6.5M $4.8M $3.2M
Revenue Growth (YoY) -47.78% 6.42% -38.73% -25.9% -34%
 
Cost of Revenues $3.5M $7M $3M $3.1M $1.7M
Gross Profit $6.5M $3.6M $3.5M $1.7M $1.5M
Gross Profit Margin 65.11% 33.95% 53.81% 34.89% 45.59%
 
R&D Expenses $2.6M $4.2M $6.1M $4.4M $2.3M
Selling, General & Admin $17M $16.3M $21.4M $17.1M $13.1M
Other Inc / (Exp) -$5.8M -$32.6M -$19M -$20.3M $2M
Operating Expenses $19.5M $20.5M $27.5M $21.6M $15.3M
Operating Income -$13M -$16.8M -$24M -$19.9M -$13.9M
 
Net Interest Expenses $3.4M $4.5M $2.4M $1.7M $135K
EBT. Incl. Unusual Items -$22.2M -$53.9M -$45.4M -$41.9M -$10.3M
Earnings of Discontinued Ops. -- -- -$5.5M -$10.8M --
Income Tax Expense $2K -$426K $4K $29K $41K
Net Income to Company -$22.2M -$53.5M -$45.4M -$41.9M -$10.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.2M -$53.5M -$45.4M -$41.9M -$10.3M
 
Basic EPS (Cont. Ops) -$25.07 -$35.47 -$24.67 -$13.73 -$0.94
Diluted EPS (Cont. Ops) -$25.07 -$35.47 -$24.67 -$13.73 -$0.94
Weighted Average Basic Share $885.4K $1.5M $2.1M $3.8M $11M
Weighted Average Diluted Share $885.4K $1.5M $2.1M $3.8M $11M
 
EBITDA -$12.8M -$16.6M -$24M -$19.8M -$13.9M
EBIT -$13M -$16.8M -$24M -$19.9M -$13.9M
 
Revenue (Reported) $10M $10.6M $6.5M $4.8M $3.2M
Operating Income (Reported) -$13M -$16.8M -$24M -$19.9M -$13.9M
Operating Income (Adjusted) -$13M -$16.8M -$24M -$19.9M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2M $4.8M $1.3M $665K $622K
Revenue Growth (YoY) -30.99% 120.28% -73.69% -46.89% -6.47%
 
Cost of Revenues $1M $4M $621K $343K $335K
Gross Profit $1.1M $795K $631K $322K $287K
Gross Profit Margin 52.5% 16.71% 50.4% 48.42% 46.14%
 
R&D Expenses $1.2M $1.7M $1M $612K $679K
Selling, General & Admin $4M $7M $3.8M $2.9M $3.1M
Other Inc / (Exp) $4.4M $851K -$9.2M $59K --
Operating Expenses $5.2M $8.7M $4.9M $3.5M $3.8M
Operating Income -$4M -$7.9M -$4.2M -$3.2M -$3.5M
 
Net Interest Expenses -- $991K $264K $10K $9K
EBT. Incl. Unusual Items $372K -$8M -$13.7M -$2.8M -$2.4M
Earnings of Discontinued Ops. -- -- -$5.3M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $731.9K -$6.5M -$13.8M -$2.9M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $372K -$8M -$13.7M -$2.8M -$2.4M
 
Basic EPS (Cont. Ops) $0.25 -$4.06 -$7.91 -$0.25 -$0.12
Diluted EPS (Cont. Ops) $0.25 -$4.06 -$7.91 -$0.25 -$0.12
Weighted Average Basic Share $1.5M $2M $2.4M $11.1M $20.2M
Weighted Average Diluted Share $1.5M $2M $2.4M $11.1M $20.2M
 
EBITDA -$4M -$7.7M -$4.2M -$3.2M -$3.5M
EBIT -$4M -$7.9M -$4.2M -$3.2M -$3.5M
 
Revenue (Reported) $2.2M $4.8M $1.3M $665K $622K
Operating Income (Reported) -$4M -$7.9M -$4.2M -$3.2M -$3.5M
Operating Income (Adjusted) -$4M -$7.9M -$4.2M -$3.2M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.3M $22.4M $8.7M -- $2.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $17.1M $6.4M -- $1.4M
Gross Profit $3.8M $5.3M $2.2M $1.3M $974K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $5.7M $5.6M -- $3.1M
Selling, General & Admin $14.8M $25.3M $20.6M $8.7M $15.3M
Other Inc / (Exp) -$7.5M -$44.5M -$4.5M -$16.2M --
Operating Expenses $18.6M $30.9M $26.3M -- $18.4M
Operating Income -$14.8M -$25.6M -$24M -- -$17.5M
 
Net Interest Expenses $5.6M $2.1M $2.1M $126K $32K
EBT. Incl. Unusual Items -$27.9M -$72.2M -$32.7M -$7.7M -$11.9M
Earnings of Discontinued Ops. -- -- -$7.9M -- --
Income Tax Expense $2K -$426K $4K -- $41K
Net Income to Company -$27.9M -$68.1M -$33.7M -- -$12.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.9M -$71.8M -$32.7M -- -$11.9M
 
Basic EPS (Cont. Ops) -$22.27 -$36.93 -$18.36 -- -$0.59
Diluted EPS (Cont. Ops) -$22.27 -$36.93 -$18.36 -$0.90 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.7M -$24.9M -$23.8M -- -$17.5M
EBIT -$14.8M -$25.6M -$24M -$9M -$17.5M
 
Revenue (Reported) $7.3M $22.4M $8.7M -- $2.4M
Operating Income (Reported) -$14.8M -$25.6M -$24M -- -$17.5M
Operating Income (Adjusted) -$14.8M -$25.6M -$24M -$9M -$17.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2M $17M $3.9M $2.6M $1.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $12.9M $2.7M $1.3M $929K
Gross Profit $2.4M $4.1M $1.2M $1.3M $836K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1M $4.5M $4M $1.6M $2.5M
Selling, General & Admin $11M $20M $14.2M $8.7M $10.9M
Other Inc / (Exp) -$6M -$17.9M -$3.5M $681K $8K
Operating Expenses $14M $24.5M $18.3M $10.3M $13.4M
Operating Income -$11.6M -$20.4M -$17M -$9M -$12.6M
 
Net Interest Expenses $4.1M $1.6M $1.4M $126K $23K
EBT. Incl. Unusual Items -$21.7M -$40M -$21.8M -$7.7M -$9.3M
Earnings of Discontinued Ops. -- -- -$7.9M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21.4M -$37.7M -$22M -$7.8M -$9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.7M -$40M -$21.8M -$7.7M -$9.3M
 
Basic EPS (Cont. Ops) -$16.25 -$20.49 -$13.08 -$0.90 -$0.46
Diluted EPS (Cont. Ops) -$16.26 -$20.49 -$13.08 -$0.90 -$0.46
Weighted Average Basic Share $4.2M $5.9M $6.6M $26.3M $60.5M
Weighted Average Diluted Share $4.2M $5.9M $6.6M $26.3M $60.5M
 
EBITDA -$11.6M -$19.9M -$17M -$9M -$12.6M
EBIT -$11.6M -$20.4M -$17M -$9M -$12.6M
 
Revenue (Reported) $5.2M $17M $3.9M $2.6M $1.8M
Operating Income (Reported) -$11.6M -$20.4M -$17M -$9M -$12.6M
Operating Income (Adjusted) -$11.6M -$20.4M -$17M -$9M -$12.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9M $55.7M $12.1M $4M $113.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $664K $967K $835K $550K $276K
Inventory -- $2.6M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $304K $33.3M $10.7M $449K $509K
Total Current Assets $4.9M $60M $16.9M $5M $113.8M
 
Property Plant And Equipment $13K $1.3M $2.5M $1.5M $864K
Long-Term Investments $91K -- -- -- --
Goodwill $25.9M $33.3M $25.8M -- --
Other Intangibles $111K $3.2M -- -- --
Other Long-Term Assets $367K $276K $9.7M $276K $158K
Total Assets $31.8M $98M $54.8M $6.7M $115.2M
 
Accounts Payable $8.5M $6.6M $7.3M $7.8M $3.8M
Accrued Expenses $7.6M $3.4M $2.1M $327K $53K
Current Portion Of Long-Term Debt $4.4M $4.9M $9.7M $4.9M --
Current Portion Of Capital Lease Obligations -- $399K $696K $629K $313K
Other Current Liabilities $1.6M $3.6M $2.5M $205K --
Total Current Liabilities $26.5M $30.3M $25.6M $16.5M $6.5M
 
Long-Term Debt $4M $1.1M $1.9M $1M $619K
Capital Leases -- -- -- -- --
Total Liabilities $33.8M $32.7M $30M $18.2M $8M
 
Common Stock $6K $10K -- -- $2K
Other Common Equity Adj -$338K -$352K -$472K -$418K --
Common Equity -$2M $65.3M $24.9M -$11.5M $107.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2M $65.3M $24.9M -$11.5M $107.2M
 
Total Liabilities and Equity $31.8M $98M $54.8M $6.7M $115.2M
Cash and Short Terms $3.9M $55.7M $12.1M $4M $113.1M
Total Debt $8.4M $6.1M $11.6M $6M $619K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7M $21.2M $2.9M $35.6M $103.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1.7M $1.1M $1.1M $350K
Inventory -- $3.2M $899K -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $13.4M $674K $3.2M --
Total Current Assets $3.6M $26.9M $5.5M $39.8M $104.8M
 
Property Plant And Equipment $1.5M $4.1M $3.2M $970K $639K
Long-Term Investments $91K -- -- -- --
Goodwill $25.9M $33.1M $16.7M -- --
Other Intangibles $38K $2.7M $2M -- --
Other Long-Term Assets $367K $402K $367K $276K --
Total Assets $32M $68.5M $27.8M $41M $105.6M
 
Accounts Payable $7.1M $7.5M $8M $4.8M $3.2M
Accrued Expenses $2.4M $5.6M $946K $3M --
Current Portion Of Long-Term Debt $83K $12.7M $5.6M -- --
Current Portion Of Capital Lease Obligations $486K $949K $1M $339K --
Other Current Liabilities $1.8M $338K -- $1.2M --
Total Current Liabilities $14.9M $29.9M $18.2M $10.5M $6.2M
 
Long-Term Debt $2.3M $3.3M $2.3M $700K $366K
Capital Leases -- -- -- -- --
Total Liabilities $18.9M $35.7M $21.3M $11.9M $7.3M
 
Common Stock $8K $10K $13K $1K $2K
Other Common Equity Adj -$356K -$553K -$463K -$418K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13M $32.8M $6.6M $29.1M $98.3M
 
Total Liabilities and Equity $32M $68.5M $27.8M $41M $105.6M
Cash and Short Terms $1.7M $21.2M $2.9M $35.6M $103.9M
Total Debt $2.4M $16M $7.9M $700K $366K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.2M -$53.5M -$45.4M -$41.9M -$10.3M
Depreciation & Amoritzation $153K -- -- -- --
Stock-Based Compensation $4.5M $4.9M $3M $4.1M $1.7M
Change in Accounts Receivable $796K -$16K $2K $235K $130K
Change in Inventories -- -$949K -$412K -- --
Cash From Operations -$11M -$22.5M -$26.9M -$18.4M -$13.3M
 
Capital Expenditures -- -- $242K -- --
Cash Acquisitions -- $5.1M -- -- --
Cash From Investing -- -$46.4M -$2.3M $15.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.4M $14.7M $11.8M -- --
Long-Term Debt Repaid -$9M -$26.2M -$8.1M -$5.1M --
Repurchase of Common Stock -- -- -- $502K --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $14.6M $88M $8.1M $5M $122.3M
 
Beginning Cash (CF) $3.9M $23.1M $2M $3.9M $113M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $19.1M -$21.2M $2M $109M
Ending Cash (CF) $7.7M $42.2M -$19.4M $6M $222M
 
Levered Free Cash Flow -$11M -$22.5M -$27.1M -$18.4M -$13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $731.9K -$6.5M -$13.8M -$2.9M -$2.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.4M $806.3K $842.4K $263.2K $141.7K
Change in Accounts Receivable -$504.7K -$854.7K -$162.1K -$146.5K $56.6K
Change in Inventories -- $180.3K $1.1M -- --
Cash From Operations -$4.4M -$6.9M -$3.3M -$2.5M -$2.6M
 
Capital Expenditures -- $70.3K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.8K -$4.5K -$4.9K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1K $11.8M -- -- --
Long-Term Debt Repaid -$21K -$1.6M -$786K -- --
Repurchase of Common Stock -- -- -$200 -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.6M $13.2M $5.1M $18.1M $600
 
Beginning Cash (CF) $882K $8.5M $2.9M $35.5M $103.8M
Foreign Exchange Rate Adjustment -$34.7K -$79K -$39.3K -- --
Additions / Reductions -$1.8M $6.2M $1.8M $15.6M -$2.6M
Ending Cash (CF) -$934.9K $14.6M $4.6M $51.1M $101.1M
 
Levered Free Cash Flow -$4.4M -$7M -$3.3M -$2.5M -$2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27.9M -$68.1M -$33.7M -- -$12.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $3M $4.6M -- $438.6K
Change in Accounts Receivable -$9K -$429.1K $494.8K -- $620.8K
Change in Inventories -- -$1.7M $1.8M -- --
Cash From Operations -$23.5M -$24.5M -$20.5M -- -$12.1M
 
Capital Expenditures -- $224.2K $38.8K -- --
Cash Acquisitions -- -- $2.3M -- --
Cash From Investing -$1.5M -$45.5M $15.4M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.6M -- -- -- --
Long-Term Debt Repaid -$29.9M -$5.8M -$8.4M -$1K --
Repurchase of Common Stock -- -- $505.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $24.8M $78M -$939.5K -- $78.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79.9K $7.7M -$5.9M -- $66M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$23.5M -$24.8M -$20.5M -- -$12.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.4M -$37.7M -$22M -$7.8M -$9.7M
Depreciation & Amoritzation $147K -- -- -- --
Stock-Based Compensation $3.9M $2M $3.7M $1.5M $353.6K
Change in Accounts Receivable -$267.6K -$681.3K -$190.3K -$566.8K -$74.3K
Change in Inventories -- -$688.8K $1.5M -- --
Cash From Operations -$18.8M -$21.6M -$16M -$10.7M -$9.7M
 
Capital Expenditures -- $224.2K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$2.2M $15.5M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $11.8M -- -- --
Long-Term Debt Repaid -$25.1M -$4.7M -$5.1M -- --
Repurchase of Common Stock -- -- $505.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17.3M $10.1M $1.4M $42.6M $83.7K
 
Beginning Cash (CF) $27.1M $22.1M $4.7M $77.5M $319.8M
Foreign Exchange Rate Adjustment -$18.7K -$196.9K $9K -- --
Additions / Reductions -$3M -$13.8M $908.1K $31.9M -$9.6M
Ending Cash (CF) $24M $8.1M $5.6M $109.4M $310.2M
 
Levered Free Cash Flow -$18.8M -$21.8M -$16M -$10.7M -$9.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 22

Lamb Weston Holdings, Inc. [LW] is down 2.59% over the past day.

Buy
54
BMRN alert for Dec 22

BioMarin Pharmaceutical, Inc. [BMRN] is down 3.03% over the past day.

Buy
82
RKLB alert for Dec 22

Rocket Lab Corp. [RKLB] is up 9.97% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock