Financhill
Buy
68

PASG Quote, Financials, Valuation and Earnings

Last price:
$10.10
Seasonality move :
20.53%
Day range:
$8.23 - $9.31
52-week range:
$5.12 - $20.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.92x
Volume:
91.7K
Avg. volume:
41.7K
1-year change:
-35.14%
Market cap:
$28.7M
Revenue:
--
EPS (TTM):
-$9.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $800K $1.5M $3.7M $3.7M $3.1M
Gross Profit -$800K -$1.5M -$3.7M -$3.7M -$3.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $81.8M $117.7M $83.8M $59.6M $40.2M
Selling, General & Admin $30.1M $60.1M $49.3M $41.6M $25M
Other Inc / (Exp) -$1M -$8M -$731K $937K $400K
Operating Expenses $111.1M $176.2M $125.6M $96.4M $62.1M
Operating Income -$111.9M -$177.7M -$129.3M -$100.1M -$65.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$112.2M -$185.4M -$136.1M -$102.1M -$64.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$112.2M -$185.4M -$136.1M -$102.1M -$64.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$112.2M -$185.4M -$136.1M -$102.1M -$64.8M
 
Basic EPS (Cont. Ops) -$2.91 -$3.48 -$2.50 -$1.86 -$21.44
Diluted EPS (Cont. Ops) -$2.91 -$3.48 -$2.50 -$1.86 -$21.44
Weighted Average Basic Share $38.6M $53.3M $54.4M $54.7M $60.4M
Weighted Average Diluted Share $38.6M $53.3M $54.4M $54.7M $60.4M
 
EBITDA -$111.1M -$176.2M -$125.6M -$96.4M -$62.1M
EBIT -$111.9M -$177.7M -$129.3M -$100.1M -$65.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$111.9M -$177.7M -$129.3M -$100.1M -$65.2M
Operating Income (Adjusted) -$111.9M -$177.7M -$129.3M -$100.1M -$65.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $460K $929K $1M $800K $200K
Gross Profit -$460K -$929K -$1M -$800K -$200K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.6M $15.4M $13.7M $8.7M $4.3M
Selling, General & Admin $15M $10.7M $8.2M $7.3M $4.3M
Other Inc / (Exp) -$5.5M -$675K -$3.8M -$3.4M --
Operating Expenses $41.1M $25.1M $19.9M $15.1M $8.5M
Operating Income -$41.6M -$26M -$20.9M -$15.9M -$8.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$46.9M -$26.7M -$27.1M -$19.3M -$7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$46.9M -$26.7M -$27.1M -$19.3M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$46.9M -$26.7M -$27.1M -$19.3M -$7.7M
 
Basic EPS (Cont. Ops) -$0.87 -$0.49 -$0.49 -$0.31 -$2.44
Diluted EPS (Cont. Ops) -$0.87 -$0.49 -$0.49 -$0.31 -$2.44
Weighted Average Basic Share $54M $54.5M $54.8M $61.8M $3.2M
Weighted Average Diluted Share $54M $54.5M $54.8M $61.8M $3.2M
 
EBITDA -$41.1M -$25.1M -$19.9M -$15.1M -$8.5M
EBIT -$41.6M -$26M -$20.9M -$15.9M -$8.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$41.6M -$26M -$20.9M -$15.9M -$8.7M
Operating Income (Adjusted) -$41.6M -$26M -$20.9M -$15.9M -$8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2M $3.4M $3.9M $3.2M $1.3M
Gross Profit -$1.2M -$3.4M -$3.9M -$3.2M -$1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $112.6M $101.4M $65.5M $42.8M $27.4M
Selling, General & Admin $53M $55.9M $45.9M $26.6M $19.7M
Other Inc / (Exp) -$7M -$2.9M $422K -$757K --
Operating Expenses $164.5M $153.9M $106.5M $66.1M $45.8M
Operating Income -$165.6M -$157.3M -$110.4M -$69.3M -$47.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$173.2M -$160.2M -$112.4M -$68.8M -$45.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$173.2M -$160.2M -$112.4M -$68.8M -$45.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$173.2M -$160.2M -$112.4M -$68.8M -$45.3M
 
Basic EPS (Cont. Ops) -$3.38 -$2.95 -$2.06 -$1.17 -$9.75
Diluted EPS (Cont. Ops) -$3.38 -$2.95 -$2.06 -$1.17 -$9.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$164.5M -$153.9M -$106.5M -$66.1M -$45.8M
EBIT -$165.6M -$157.3M -$110.4M -$69.3M -$47.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$165.6M -$157.3M -$110.4M -$69.3M -$47.1M
Operating Income (Adjusted) -$165.6M -$157.3M -$110.4M -$69.3M -$47.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $874K $2.7M $3M $2.4M $601K
Gross Profit -$874K -$2.7M -$3M -$2.4M -$601K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84.7M $68.4M $47.9M $30.6M $17.9M
Selling, General & Admin $42.9M $38.8M $35.3M $20.3M $15M
Other Inc / (Exp) -$7M -$1.9M -$751K -$2.4M -$2.3M
Operating Expenses $126.7M $104.4M $79.2M $48.5M $32.2M
Operating Income -$127.6M -$107.2M -$82.2M -$50.9M -$32.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$134.2M -$109.1M -$85.3M -$52M -$32.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$134.2M -$109.1M -$85.3M -$52M -$32.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$134.2M -$109.1M -$85.3M -$52M -$32.5M
 
Basic EPS (Cont. Ops) -$2.53 -$2.01 -$1.56 -$0.87 -$5.65
Diluted EPS (Cont. Ops) -$2.53 -$2.01 -$1.56 -$0.87 -$5.65
Weighted Average Basic Share $159.2M $163.1M $164.1M $179.7M $68.5M
Weighted Average Diluted Share $159.2M $163.1M $164.1M $179.7M $68.5M
 
EBITDA -$126.7M -$104.4M -$79.2M -$48.5M -$32.2M
EBIT -$127.6M -$107.2M -$82.2M -$50.9M -$32.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$127.6M -$107.2M -$82.2M -$50.9M -$32.8M
Operating Income (Adjusted) -$127.6M -$107.2M -$82.2M -$50.9M -$32.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $304.8M $315.8M $189.6M $114.3M $76.8M
Short Term Investments $169.8M $186.8M $155M $92.6M $39.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $12.4M $7.6M $6.5M $2.7M $1.2M
Other Current Assets $1.4M $1.7M $926K $923K $838K
Total Current Assets $317.2M $325.1M $197M $118M $78.8M
 
Property Plant And Equipment $2.8M $23.8M $42.2M $32.2M $23.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8M $6.2M $4.3M $433K $463K
Total Assets $328M $355.1M $243.5M $150.5M $102.4M
 
Accounts Payable $5.3M $9.4M $4.1M $1.3M $742K
Accrued Expenses $10.7M $10M $2.6M $3M $2.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.3M $3.4M $3.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $21.2M $29.5M $18.4M $16.3M $19.4M
 
Long-Term Debt -- -- $23.8M $22.9M $21.8M
Capital Leases -- -- -- -- --
Total Liabilities $23.3M $36.4M $42.2M $39.3M $41.2M
 
Common Stock $4K $5K $5K $5K $6K
Other Common Equity Adj -$12K -$413K -$966K -$43K $8K
Common Equity $304.7M $318.7M $201.4M $111.3M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $304.7M $318.7M $201.4M $111.3M $61.3M
 
Total Liabilities and Equity $328M $355.1M $243.5M $150.5M $102.4M
Cash and Short Terms $304.8M $315.8M $189.6M $114.3M $76.8M
Total Debt -- -- $23.8M $22.9M $21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $354.4M $213.8M $132.8M $84.8M $52.8M
Short Term Investments $191.5M $151.2M $99.2M $52.5M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $8.9M $7.3M $1.6M $1.2M $1.3M
Other Current Assets $3.1M $1.5M $1.3M $1.2M --
Total Current Assets $366.5M $222.5M $135.7M $87.2M $55.7M
 
Property Plant And Equipment $17.8M $42.8M $33.1M $24.1M $18.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.7M $4.7M $433K $463K --
Total Assets $390.9M $270.1M $169.3M $111.8M $74.2M
 
Accounts Payable $9M $4.5M $2.7M $1.5M $952K
Accrued Expenses $6.8M $6.9M $7.5M $2.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $3.3M $3.3M $3.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.3M $21.6M $19.8M $17M $22.2M
 
Long-Term Debt -- $24M $23.2M $22.1M $20.8M
Capital Leases -- -- -- -- --
Total Liabilities $28.7M $45.7M $43M $39M $43M
 
Common Stock $5K $5K $5K $6K --
Other Common Equity Adj $33K -$1.5M -$192K $32K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $362.2M $224.4M $126.3M $72.7M $31.1M
 
Total Liabilities and Equity $390.9M $270.1M $169.3M $111.8M $74.2M
Cash and Short Terms $354.4M $213.8M $132.8M $84.8M $52.8M
Total Debt -- $24M $23.2M $22.1M $20.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$112.2M -$185.4M -$136.1M -$102.1M -$64.8M
Depreciation & Amoritzation $800K $1.5M $3.7M $3.7M $3.1M
Stock-Based Compensation $14.6M $32.7M $19M $10.9M $5.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$80.5M -$126.9M -$118.2M -$78.3M -$48M
 
Capital Expenditures $1.6M $25.6M $5.3M $146K $34K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$172.1M -$45.8M $25.2M $65.2M $54.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$338K -$1.8M -- --
Cash From Financing $228.8M $166.7M -$1.4M $135K $8.9M
 
Beginning Cash (CF) $135M $129M $34.6M $21.7M $37.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.9M -$6M -$94.4M -$12.9M $15.9M
Ending Cash (CF) $111.1M $122.9M -$59.8M $8.8M $53.4M
 
Levered Free Cash Flow -$82.2M -$152.5M -$123.5M -$78.4M -$48M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$46.9M -$26.7M -$27.1M -$19.3M -$7.7M
Depreciation & Amoritzation $460K $929K $958K $759K $181K
Stock-Based Compensation $6.8M $2.9M $2.8M $1.4M $611K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$41.1M -$23.4M -$19.2M -$7.4M -$4.9M
 
Capital Expenditures $11.5M $1.7M $4K $20K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.6M -$4.8M $22.5M $15M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$487K -- -- --
Cash From Financing $44K -$408K -- -- --
 
Beginning Cash (CF) $162.9M $62.6M $33.6M $32.3M $52.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.6M -$28.6M $3.3M $7.5M -$4.9M
Ending Cash (CF) $110.3M $34M $36.9M $39.8M $47.9M
 
Levered Free Cash Flow -$52.6M -$25.1M -$19.2M -$7.5M -$4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$173.2M -$160.2M -$112.4M -$68.8M -$45.3M
Depreciation & Amoritzation $1.2M $3.4M $3.9M $3.2M $1.3M
Stock-Based Compensation $29.4M $23.1M $12.8M $6.1M $3.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$125.5M -$125M -$82.8M -$59M -$33.5M
 
Capital Expenditures $19.6M $12.1M $607K $33K $14K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$78.8M $25M $54.3M $48.9M $53.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $166.6M -$310K -$499K $8.9M $61K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.7M -$100.3M -$29M -$1.3M $20.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$145.2M -$137.1M -$83.4M -$59.1M -$33.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$134.2M -$109.1M -$85.3M -$52M -$32.5M
Depreciation & Amoritzation $874K $2.7M $2.9M $2.4M $551K
Stock-Based Compensation $25.1M $15.5M $9.4M $4.6M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$96.1M -$94.2M -$58.7M -$39.5M -$25M
 
Capital Expenditures $18.3M $4.8M $133K $20K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$42.2M $28.6M $57.6M $41.3M $40.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$338K -$1.1M -- -- --
Cash From Financing $166.2M -$765K $89K $8.8M $14K
 
Beginning Cash (CF) $627.9M $255.3M $97.2M $93.8M $173.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.9M -$66.4M -$1M $10.6M $15.2M
Ending Cash (CF) $655.8M $188.9M $96.2M $104.4M $189M
 
Levered Free Cash Flow -$114.4M -$99M -$58.9M -$39.5M -$25M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 7.35% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.5% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.15% over the past day.

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

Show me the best stock