Financhill
Buy
56

PDFS Quote, Financials, Valuation and Earnings

Last price:
$28.97
Seasonality move :
11.6%
Day range:
$28.50 - $29.64
52-week range:
$15.91 - $31.82
Dividend yield:
0%
P/E ratio:
1,213.30x
P/S ratio:
5.50x
P/B ratio:
4.33x
Volume:
289.5K
Avg. volume:
272.8K
1-year change:
-9.16%
Market cap:
$1.1B
Revenue:
$179.5M
EPS (TTM):
-$0.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $88M $111.1M $148.5M $165.8M $179.5M
Revenue Growth (YoY) 2.88% 26.14% 33.76% 11.64% 8.22%
 
Cost of Revenues $37.5M $45.4M $49.2M $53M $55M
Gross Profit $50.5M $65.6M $99.4M $112.8M $124.4M
Gross Profit Margin 57.4% 59.08% 66.9% 68.02% 69.33%
 
R&D Expenses $34.7M $43.8M $56.1M $50.7M $53.6M
Selling, General & Admin $32.7M $37.6M $45.3M $62.2M $69.9M
Other Inc / (Exp) -- -$3.2M -- -- --
Operating Expenses $67.3M $81.4M $101.6M $113M $123.5M
Operating Income -$16.8M -$15.8M -$2.2M -$151K $935K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.1M -$18.3M $470K $4.9M $6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.3M $3.2M $3.9M $1.8M $2.5M
Net Income to Company -$40.4M -$21.5M -$3.4M $3.1M $4.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.4M -$21.5M -$3.4M $3.1M $4.1M
 
Basic EPS (Cont. Ops) -$1.17 -$0.58 -$0.09 $0.08 $0.11
Diluted EPS (Cont. Ops) -$1.17 -$0.58 -$0.09 $0.08 $0.10
Weighted Average Basic Share $34.5M $37.1M $37.3M $38M $38.6M
Weighted Average Diluted Share $34.5M $37.1M $37.3M $38.9M $39M
 
EBITDA -$8.6M -$6.3M $6.8M $8.4M $7.8M
EBIT -$16.8M -$15.8M -$2.2M -$151K $935K
 
Revenue (Reported) $88M $111.1M $148.5M $165.8M $179.5M
Operating Income (Reported) -$16.8M -$15.8M -$2.2M -$151K $935K
Operating Income (Adjusted) -$16.8M -$15.8M -$2.2M -$151K $935K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.6M $39.9M $42.4M $46.4M $57.1M
Revenue Growth (YoY) 27.88% 34.87% 6.25% 9.58% 23.07%
 
Cost of Revenues $11.4M $12.9M $14.6M $12.7M $16.9M
Gross Profit $18.2M $27M $27.7M $33.7M $40.2M
Gross Profit Margin 61.48% 67.73% 65.5% 72.68% 70.4%
 
R&D Expenses $10.7M $14.3M $13.1M $13.5M $15.4M
Selling, General & Admin $9.6M $12M $15.6M $18.1M $19.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.3M $26.3M $28.7M $31.6M $35.4M
Operating Income -$2.1M $689K -$984K $2.1M $4.8M
 
Net Interest Expenses -- -- -- -- $1.2M
EBT. Incl. Unusual Items -$1.9M $2.2M $1M $3.6M $3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $506K $815K $6M $1.4M $2.2M
Net Income to Company -$2.4M $1.4M -$5M $2.2M $1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.4M $1.4M -$5M $2.2M $1.3M
 
Basic EPS (Cont. Ops) -$0.06 $0.04 -$0.13 $0.06 $0.03
Diluted EPS (Cont. Ops) -$0.06 $0.04 -$0.13 $0.06 $0.03
Weighted Average Basic Share $37.2M $37.2M $38.2M $38.7M $39.5M
Weighted Average Diluted Share $37.2M $38.1M $38.2M $39.1M $39.6M
 
EBITDA $135K $3M $1.2M $3.7M $8M
EBIT -$2.1M $689K -$984K $2.1M $4.8M
 
Revenue (Reported) $29.6M $39.9M $42.4M $46.4M $57.1M
Operating Income (Reported) -$2.1M $689K -$984K $2.1M $4.8M
Operating Income (Adjusted) -$2.1M $689K -$984K $2.1M $4.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $103.5M $137.9M $165.2M $170.5M $206.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.5M $49.1M $51.6M $52.5M $62.3M
Gross Profit $60M $88.9M $113.6M $118M $144.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.5M $53M $52.8M $51.5M $59.4M
Selling, General & Admin $37.1M $41.8M $58.7M $67M $82.1M
Other Inc / (Exp) -- -- -- $1.7M --
Operating Expenses $79.7M $94.9M $111.6M $118.5M $141.5M
Operating Income -$19.6M -$6M $2M -$454K $2.9M
 
Net Interest Expenses -- -- -- -- $2.8M
EBT. Incl. Unusual Items -$20M -$6M $5.8M $5.2M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $4.9M $3.1M $843K $2.1M
Net Income to Company -$47.9M -$10.9M $2.7M $4.4M -$53K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.9M -$10.9M $2.7M $4.4M -$53K
 
Basic EPS (Cont. Ops) -$1.30 -$0.29 $0.07 $0.11 -$0.00
Diluted EPS (Cont. Ops) -$1.30 -$0.29 $0.07 $0.11 -$0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.2M $3.1M $10.6M $7M $12.2M
EBIT -$19.6M -$6M $2M -$454K $2.9M
 
Revenue (Reported) $103.5M $137.9M $165.2M $170.5M $206.7M
Operating Income (Reported) -$19.6M -$6M $2M -$454K $2.9M
Operating Income (Adjusted) -$19.6M -$6M $2M -$454K $2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $81.2M $108M $124.7M $129.4M $156.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.5M $37.1M $39.5M $39M $46.2M
Gross Profit $47.7M $71M $85.2M $90.4M $110.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.6M $41.8M $38.4M $39.1M $45M
Selling, General & Admin $28.5M $32.6M $46M $50.9M $63.1M
Other Inc / (Exp) -- -- -- $1.7M $870K
Operating Expenses $61M $74.5M $84.6M $90M $108M
Operating Income -$13.3M -$3.5M $626K $423K $2.4M
 
Net Interest Expenses -- -- -- -- $2.8M
EBT. Incl. Unusual Items -$12.9M -$604K $4.7M $5.1M $562K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $3.3M $2.5M $1.6M $1.2M
Net Income to Company -$14.5M -$3.9M $2.2M $3.5M -$592K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.5M -$3.9M $2.2M $3.5M -$592K
 
Basic EPS (Cont. Ops) -$0.39 -$0.10 $0.06 $0.09 -$0.02
Diluted EPS (Cont. Ops) -$0.39 -$0.11 $0.05 $0.09 -$0.02
Weighted Average Basic Share $111.2M $111.9M $113.8M $115.8M $117.7M
Weighted Average Diluted Share $111.2M $112.7M $116.1M $116.7M $118M
 
EBITDA -$6.1M $3.3M $7.1M $5.8M $10.2M
EBIT -$13.3M -$3.5M $626K $423K $2.4M
 
Revenue (Reported) $81.2M $108M $124.7M $129.4M $156.6M
Operating Income (Reported) -$13.3M -$3.5M $626K $423K $2.4M
Operating Income (Adjusted) -$13.3M -$3.5M $626K $423K $2.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $148.8M $140.2M $139.2M $135.5M $114.9M
Short Term Investments $115M $112.5M $19.6M $36.5M $24.3M
Accounts Receivable, Net $34.1M $40.1M $45.5M $51.7M $76.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.9M $8.2M $12.1M $17.4M $17.4M
Total Current Assets $192.6M $187.9M $191.7M $195.8M $203.1M
 
Property Plant And Equipment $45.9M $40.7M $46.2M $42.3M $52.5M
Long-Term Investments $2M $1.3M $800K $1.1M $9M
Goodwill $15.8M $14.1M $14.1M $15M $15M
Other Intangibles $24.6M $21.2M $18.1M $15.6M $12.3M
Other Long-Term Assets $7.7M $9.1M $6.8M $19.2M $29.5M
Total Assets $287.6M $273.8M $278.7M $290.1M $315.3M
 
Accounts Payable $4.4M $5.6M $6.4M $2.6M $8.3M
Accrued Expenses $6.3M $3.3M $5.6M $4.6M $8.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $1.8M $1.4M $1.5M $1.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.2M $43.8M $58.2M $50.8M $60.5M
 
Long-Term Debt $6.5M $5.3M $5.9M $4.7M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $53.1M $54.2M $68.7M $61.2M $69.3M
 
Common Stock $6K $6K $6K $6K $6K
Other Common Equity Adj -$225K -$1.1M -$2.6M -$2.4M -$3.5M
Common Equity $234.5M $219.6M $210M $228.9M $246M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $234.5M $219.6M $210M $228.9M $246M
 
Total Liabilities and Equity $287.6M $273.8M $278.7M $290.1M $315.3M
Cash and Short Terms $148.8M $140.2M $139.2M $135.5M $114.9M
Total Debt $8.4M $5.3M $5.9M $4.7M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $144.2M $116.1M $135.4M $120.2M $35.9M
Short Term Investments $70M $22.4M $23.7M $23.7M --
Accounts Receivable, Net $33.7M $56.9M $49.1M $55.9M $86.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $8.6M
Other Current Assets $10.3M $9.5M $18M $24.6M --
Total Current Assets $184.4M $179.1M $192.3M $188.8M $143.8M
 
Property Plant And Equipment $43.4M $44.8M $42.9M $50.4M $77.1M
Long-Term Investments $1.6M $1M $800K $29.6M $29.9M
Goodwill $15.3M $14.1M $15M $15M --
Other Intangibles $22.1M $18.9M $16.5M $13.1M --
Other Long-Term Assets $9M $7.6M $13.7M -- --
Total Assets $275.2M $266M $282.5M $307.4M $406.4M
 
Accounts Payable $3.2M $5.2M $2.6M $7.5M $14.7M
Accrued Expenses $5.9M $6.5M $4.8M $6.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.4M $1.5M $1.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.1M $52.4M $49.9M $57.7M $66.1M
 
Long-Term Debt $5.5M $6.1M $4.9M $3.9M $69.6M
Capital Leases -- -- -- -- --
Total Liabilities $51.8M $62.8M $60.9M $66.9M $142M
 
Common Stock $6K $6K $6K $6K $6K
Other Common Equity Adj -$768K -$3.9M -$3.2M -$2.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $223.5M $203.2M $221.6M $240.5M $264.4M
 
Total Liabilities and Equity $275.2M $266M $282.5M $307.4M $406.4M
Cash and Short Terms $144.2M $116.1M $135.4M $120.2M $35.9M
Total Debt $7.2M $6.1M $4.9M $3.9M $71.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.4M -$21.5M -$3.4M $3.1M $4.1M
Depreciation & Amoritzation $8.2M $9.6M $9M $8.5M $6.9M
Stock-Based Compensation $12.5M $12.9M $19.6M $21.5M $25M
Change in Accounts Receivable $8.1M -$6M -$2.1M -$2.7M -$28.8M
Change in Inventories -- -- -- -- --
Cash From Operations $21.8M $4.2M $32.3M $14.6M $9.7M
 
Capital Expenditures $7M $4.1M $8.6M $11.5M $17.8M
Cash Acquisitions $28.6M $3.1M -- $1.8M --
Cash From Investing -$150.5M -$4.7M $84.6M -$29M -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $4.5M $22.5M $743K $6.9M
Other Financing Activities -$4.5M -$4M -$6.5M -$9.5M -$8.5M
Cash From Financing $64.8M -$5.5M -$24.3M -$5.9M -$11.2M
 
Beginning Cash (CF) $33.8M $27.7M $119.6M $99M $90.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63.8M -$6.1M $91.9M -$20.6M -$8.4M
Ending Cash (CF) -$29.8M $21.4M $210.9M $78M $81.3M
 
Levered Free Cash Flow $14.8M $190K $23.7M $3.1M -$8.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.4M $1.4M -$5M $2.2M $1.3M
Depreciation & Amoritzation $2.2M $2.3M $2.1M $1.5M $3.2M
Stock-Based Compensation $3.4M $5.1M $6M $6.7M $6.3M
Change in Accounts Receivable -$3.5M -$18.9M $20.5M $9.8M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations $4M $1.4M $19.2M $9.3M $3.3M
 
Capital Expenditures $1.6M $2.3M $3.1M $4.6M $6.3M
Cash Acquisitions -- -- $1.8M -- --
Cash From Investing -$19.6M $11.4M -$4.6M -$4M -$3.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $743K -- $244K
Other Financing Activities -$907K -$1.6M -$4.6M -$3.9M --
Cash From Financing -$335K $184K -$3.1M -$1.8M -$1.2M
 
Beginning Cash (CF) $74.2M $93.7M $111.6M $96.4M $35.9M
Foreign Exchange Rate Adjustment -$65K -$563K -$265K $926K -$306K
Additions / Reductions -$16M $12.4M $11.3M $4.4M -$1.5M
Ending Cash (CF) $58.2M $105.6M $122.6M $101.8M $34M
 
Levered Free Cash Flow $2.4M -$865K $16.1M $4.7M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$47.9M -$10.9M $2.7M $4.4M -$53K
Depreciation & Amoritzation $9.5M $9.1M $8.7M $7.5M $9.3M
Stock-Based Compensation $12.5M $18M $20.6M $24.5M $25.6M
Change in Accounts Receivable $8.2M -$21.4M $14M -$5.7M -$25.3M
Change in Inventories -- -- -- -- --
Cash From Operations $14.7M $8.4M $36.8M $10.1M $8.3M
 
Capital Expenditures $4.3M $8.2M $10.8M $14.3M $28.9M
Cash Acquisitions $28.6M $3.1M $1.8M -- $129.7M
Cash From Investing -$52.9M $36.4M -$13M -$14.6M -$133.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.5M $22.5M $743K $6.9M $244K
Other Financing Activities -$4.5M -$6.5M -$9.9M -$8.5M --
Cash From Financing -$5.9M -$24.2M -$5.7M -$11.2M $65.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.1M $19.5M $17.9M -$15.2M -$60.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.4M $244K $26.1M -$4.2M -$20.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.5M -$3.9M $2.2M $3.5M -$592K
Depreciation & Amoritzation $7.3M $6.8M $6.4M $5.4M $7.8M
Stock-Based Compensation $9.5M $14.6M $15.6M $18.5M $19.1M
Change in Accounts Receivable $440K -$15M $1.2M -$1.7M $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $8M $12.6M $8.1M $6.7M
 
Capital Expenditures $2.7M $6.9M $9.1M $11.9M $23.1M
Cash Acquisitions -- -- $1.8M -- $129.7M
Cash From Investing $42.3M $83.4M -$14.2M $188K -$127.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $69.6M
Long-Term Debt Repaid -- -- -- -- -$625K
Repurchase of Common Stock $4.5M $22.5M $743K $6.9M $244K
Other Financing Activities -$3.3M -$5.8M -$9.1M -$8.2M -$4.4M
Cash From Financing -$5.5M -$24.2M -$5.6M -$10.9M $65.5M
 
Beginning Cash (CF) $238.7M $210.9M $326.4M $273.7M $117M
Foreign Exchange Rate Adjustment -$193K -$1.1M -$763K $73K $691K
Additions / Reductions $40.4M $66M -$8M -$2.6M -$54.7M
Ending Cash (CF) $279M $275.8M $317.6M $271.2M $63M
 
Levered Free Cash Flow $1.1M $1.2M $3.5M -$3.8M -$16.3M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock