Financhill
Sell
35

PDYN Quote, Financials, Valuation and Earnings

Last price:
$4.28
Seasonality move :
30.67%
Day range:
$4.30 - $4.54
52-week range:
$4.14 - $14.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
36.20x
P/B ratio:
3.71x
Volume:
1.4M
Avg. volume:
1.5M
1-year change:
-63.47%
Market cap:
$192.3M
Revenue:
$7.8M
EPS (TTM):
-$1.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.8M $5.1M $14.6M $6.1M $7.8M
Revenue Growth (YoY) -- -42.42% 187.07% -57.82% 26.68%
 
Cost of Revenues $5.6M $3.9M $13.8M $7.9M $3.5M
Gross Profit $3.2M $1.2M $771K -$1.7M $4.3M
Gross Profit Margin 36.44% 23.8% 5.29% -27.92% 55.2%
 
R&D Expenses $14.1M $17.5M $34.1M $39M $10.4M
Selling, General & Admin $10.1M $64.7M $73.4M $42.3M $21M
Other Inc / (Exp) $34K -$482K -$56.1M -$35.9M -$46.7M
Operating Expenses $24.2M $82.2M $107.6M $81.3M $31.4M
Operating Income -$21M -$81M -$106.8M -$83M -$27.1M
 
Net Interest Expenses -- $34K -- -- --
EBT. Incl. Unusual Items -$20.9M -$81.5M -$161M -$115.6M -$72.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $1K -$3.9M $7K $5K
Net Income to Company -$20.9M -$81.5M -$157.1M -$115.6M -$72.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.9M -$81.5M -$157.1M -$115.6M -$72.6M
 
Basic EPS (Cont. Ops) -$3.64 -$3.55 -$6.42 -$4.51 -$2.71
Diluted EPS (Cont. Ops) -$3.64 -$3.55 -$6.42 -$4.51 -$2.71
Weighted Average Basic Share $5.8M $23M $24.5M $25.6M $26.8M
Weighted Average Diluted Share $5.8M $23M $24.5M $25.6M $26.8M
 
EBITDA -$20.5M -$80.5M -$103.2M -$78.6M -$26.3M
EBIT -$21M -$81M -$106.8M -$83M -$27.1M
 
Revenue (Reported) $8.8M $5.1M $14.6M $6.1M $7.8M
Operating Income (Reported) -$21M -$81M -$106.8M -$83M -$27.1M
Operating Income (Adjusted) -$21M -$81M -$106.8M -$83M -$27.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1M $4.7M $1.8M $871K $860K
Revenue Growth (YoY) -24.98% 313.38% -60.85% -52.33% -1.26%
 
Cost of Revenues $929K $4.4M $2M $479K $461K
Gross Profit $200K $298K -$214K $392K $399K
Gross Profit Margin 17.72% 6.39% -11.71% 45.01% 46.4%
 
R&D Expenses $4.5M $10.5M $10M $2.6M $3.1M
Selling, General & Admin $36.2M $17.1M $9.3M $5.3M $5.3M
Other Inc / (Exp) $3.5M $1.5M -$10.3M $144K --
Operating Expenses $40.7M $27.5M $19.3M $7.9M $8.5M
Operating Income -$40.5M -$27.3M -$19.5M -$7.5M -$8.1M
 
Net Interest Expenses $7K -- -- -- --
EBT. Incl. Unusual Items -$37M -$25M -$29M -$7.1M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.5M -- $3K --
Net Income to Company -$37M -$22.5M -$29M -$7.1M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37M -$22.5M -$29M -$7.1M -$3.7M
 
Basic EPS (Cont. Ops) -$2.08 -$0.89 -$1.13 -$0.27 -$0.09
Diluted EPS (Cont. Ops) -$2.08 -$0.89 -$1.13 -$0.27 -$0.09
Weighted Average Basic Share $17.8M $25.2M $25.7M $26.2M $40.5M
Weighted Average Diluted Share $17.8M $25.2M $25.7M $26.2M $40.5M
 
EBITDA -$40.5M -$26.1M -$18.2M -$7.3M -$7.8M
EBIT -$40.5M -$27.3M -$19.5M -$7.5M -$8.1M
 
Revenue (Reported) $1.1M $4.7M $1.8M $871K $860K
Operating Income (Reported) -$40.5M -$27.3M -$19.5M -$7.5M -$8.1M
Operating Income (Adjusted) -$40.5M -$27.3M -$19.5M -$7.5M -$8.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5M $9.5M $11.5M $7.8M $4.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9M $9.6M $11.6M $4.4M $1.8M
Gross Profit $2.6M -$185K -$108K $3.4M $2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.3M $30.1M $41.3M $15.7M $11.8M
Selling, General & Admin $82.2M $79.3M $51.1M $23.7M $20.3M
Other Inc / (Exp) $5.9M $5.6M -$82.4M -$21.5M --
Operating Expenses $59.8M $109.3M $92.4M $39.5M $32.1M
Operating Income -$57.2M -$109.5M -$92.5M -$36.1M -$29.6M
 
Net Interest Expenses $48K $4K -- -- --
EBT. Incl. Unusual Items -$51.3M -$103M -$171.2M -$56.1M -$41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K -$4.1M $182K $7K $2K
Net Income to Company -$51.3M -$98.9M -$171.4M -$56.1M -$41.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.3M -$98.9M -$171.4M -$56.1M -$41.4M
 
Basic EPS (Cont. Ops) -$3.36 -$4.16 -$6.74 -$2.16 -$1.60
Diluted EPS (Cont. Ops) -$3.36 -$4.16 -$6.74 -$2.16 -$1.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$56.5M -$107M -$87.5M -$34.8M -$28.6M
EBIT -$57.2M -$109.5M -$92.5M -$36.1M -$29.6M
 
Revenue (Reported) $7.5M $9.5M $11.5M $7.8M $4.3M
Operating Income (Reported) -$57.2M -$109.5M -$92.5M -$36.1M -$29.6M
Operating Income (Adjusted) -$57.2M -$109.5M -$92.5M -$36.1M -$29.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1M $8.4M $5.4M $7M $3.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $8.6M $6.4M $2.9M $1.3M
Gross Profit $1.3M -$129K -$1M $4.1M $2.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.4M $23.9M $31.1M $7.8M $9.1M
Selling, General & Admin $79.9M $57.8M $35.4M $16.9M $16.2M
Other Inc / (Exp) $5.9M $12M -$14.3M $19K $29.4M
Operating Expenses $54.6M $81.7M $66.6M $24.7M $25.4M
Operating Income -$53.3M -$81.9M -$67.6M -$20.6M -$23.1M
 
Net Interest Expenses $30K -- -- -- --
EBT. Incl. Unusual Items -$47.4M -$68.9M -$79.1M -$19.6M $11.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K -$4.1M $3K $3K --
Net Income to Company -$47.4M -$64.8M -$79.1M -$19.6M $11.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.4M -$64.8M -$79.1M -$19.6M $11.5M
 
Basic EPS (Cont. Ops) -$2.68 -$2.68 -$3.09 -$0.75 $0.35
Diluted EPS (Cont. Ops) -$2.68 -$2.68 -$3.09 -$0.75 $0.26
Weighted Average Basic Share $52.5M $72.5M $76.7M $78.7M $113.6M
Weighted Average Diluted Share $52.5M $72.5M $76.7M $78.7M $119.3M
 
EBITDA -$53.1M -$79.5M -$63.8M -$20M -$22.4M
EBIT -$53.3M -$81.9M -$67.6M -$20.6M -$23.1M
 
Revenue (Reported) $4.1M $8.4M $5.4M $7M $3.6M
Operating Income (Reported) -$53.3M -$81.9M -$67.6M -$20.6M -$23.1M
Operating Income (Adjusted) -$53.3M -$81.9M -$67.6M -$20.6M -$23.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.7M $217.1M $114.5M $39.1M $40.1M
Short Term Investments -- -- $79.3M $15.9M $8.9M
Accounts Receivable, Net $1.3M $1M $6M $2.6M $1.3M
Inventory $707K $1M $3.6M $1.1M $71K
Prepaid Expenses $600K $9.1M $4.9M $1.9M $1M
Other Current Assets $380K $4.2M $1.6M $1.5M $908K
Total Current Assets $36.3M $228.3M $129.1M $45.1M $42.7M
 
Property Plant And Equipment $1.4M $7.1M $18.9M $14.9M $13.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $19.1M -- --
Other Long-Term Assets $292K $441K $487K $429K $438K
Total Assets $38.1M $235.8M $167.6M $60.4M $56.3M
 
Accounts Payable $972K $1.7M $3.6M $1.3M $435K
Accrued Expenses $125K $3.4M $6M $5.7M $2.2M
Current Portion Of Long-Term Debt $1.3M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $887K $1.4M $1.1M
Other Current Liabilities $196K $1M -- -- --
Total Current Liabilities $3.6M $6.2M $10.5M $8.5M $4.4M
 
Long-Term Debt $1.3M $7K $12.4M $11M $10M
Capital Leases -- -- -- -- --
Total Liabilities $5.1M $21.9M $23.2M $19.5M $65.8M
 
Common Stock $10K $14K $15K $3K $3K
Other Common Equity Adj -- -- -$17K $3K $6K
Common Equity $32.9M $214M $144.4M $40.9M -$9.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3K -- -- -- --
Total Equity $32.9M $214M $144.5M $40.9M -$9.5M
 
Total Liabilities and Equity $38.1M $235.8M $167.6M $60.4M $56.3M
Cash and Short Terms $33.7M $217.1M $114.5M $39.1M $40.1M
Total Debt $2.6M $7K $12.4M $11M $10M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $239.3M $135.4M $55.1M $21.3M $57.1M
Short Term Investments -- $119.3M $19.8M -- --
Accounts Receivable, Net $833K $4.4M $3M $2.2M $2.1M
Inventory $1.3M $3.2M $1.1M -- $76K
Prepaid Expenses $869K $661K $1.6M $850K $712K
Other Current Assets $581K $2.4M $1.8M $1.1M --
Total Current Assets $242.9M $146.1M $61.4M $24.7M $60.5M
 
Property Plant And Equipment $5.2M $7.6M $17.1M $13.6M $12.1M
Long-Term Investments $1.9M -- -- -- --
Goodwill -- $70.7M -- -- --
Other Intangibles -- $19.9M $16.7M -- --
Other Long-Term Assets $2.4M $511K $446K $470K --
Total Assets $250.4M $244.8M $95.6M $38.7M $72.9M
 
Accounts Payable $1.9M $2.6M $2.1M $178K $565K
Accrued Expenses $1.5M $2M $4.6M $3.5M --
Current Portion Of Long-Term Debt $108K -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.3M $1.2M --
Other Current Liabilities $479K $994K -- -- --
Total Current Liabilities $4.7M $9.8M $7.9M $4.9M $4.5M
 
Long-Term Debt $1.9M $2M $11.4M $10.2M $9.2M
Capital Leases -- -- -- -- --
Total Liabilities $14M $13.8M $19.4M $15.3M $21.1M
 
Common Stock $13K $15K $3K $3K $4K
Other Common Equity Adj -- -$134K $2K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $236.4M $231M $76.2M $23.4M $51.8M
 
Total Liabilities and Equity $250.4M $244.8M $95.6M $38.7M $72.9M
Cash and Short Terms $239.3M $135.4M $55.1M $21.3M $57.1M
Total Debt $2M $2M $11.4M $10.2M $9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.9M -$81.5M -$157.1M -$115.6M -$72.6M
Depreciation & Amoritzation $458K $531K $3.6M $4.4M $825K
Stock-Based Compensation $2.3M $43.1M $35.6M $12M $2.8M
Change in Accounts Receivable $514K $261K -$2.2M $3.4M $991K
Change in Inventories $441K -$299K -$2.1M -$8.8M $994K
Cash From Operations -$16.9M -$42.1M -$65.4M -$76.6M -$22.6M
 
Capital Expenditures $950K $4.7M $1.5M $782K $265K
Cash Acquisitions -- $200K $29.7M -- --
Cash From Investing -$950K -$4.9M -$109M $64.7M $6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.4M $2M -- -- --
Long-Term Debt Repaid -$84K -$89K -$95K -$4K -$3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $8.6M -- -- -$682K
Cash From Financing $42.3M $230.4M -$7.5M -$82K $23.8M
 
Beginning Cash (CF) $33.7M $217.1M $35.2M $23.1M $31.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.5M $183.5M -$182M -$12M $8M
Ending Cash (CF) $58.1M $400.6M -$146.8M $11.1M $39.2M
 
Levered Free Cash Flow -$17.8M -$46.8M -$66.9M -$77.4M -$22.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37M -$22.5M -$29M -$7.1M -$3.7M
Depreciation & Amoritzation $107K $1.2M $1.2M $208K $221K
Stock-Based Compensation $30.4M $8.5M $6.1M $698K $1.1M
Change in Accounts Receivable -$124K -$452K -$208K $620K -$411K
Change in Inventories -$56K -$1.3M -$2.6M -- --
Cash From Operations -$7.2M -$16.5M -$20.1M -$4.5M -$6.3M
 
Capital Expenditures $757K $356K $360K $12K $384K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$757K -$39.5M $29.9M -$12K $12.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1K -$92K -$1K -$1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.7M -- -- -- --
Cash From Financing $229.7M -$1.1M -$8K $7K $679K
 
Beginning Cash (CF) $239.3M $16.1M $35.3M $21.3M $27.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $221.6M -$57.1M $9.7M -$4.5M $7.2M
Ending Cash (CF) $460.9M -$41M $45.1M $16.8M $34.6M
 
Levered Free Cash Flow -$8M -$16.9M -$20.5M -$4.5M -$6.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$51.3M -$98.9M -$171.4M -$56.1M -$41.4M
Depreciation & Amoritzation $439K $2.5M $5M $1.3M $871K
Stock-Based Compensation $30.9M $41.9M $16.9M $3.5M $3.9M
Change in Accounts Receivable -$106K -$800K $1.4M $817K -$233K
Change in Inventories -$330K -$1.4M -$7.5M -$525K -$76K
Cash From Operations -$25.3M -$65.6M -$81.1M -$34M -$24.2M
 
Capital Expenditures $3.2M $2.7M $1.5M -$34K $525K
Cash Acquisitions $200K $29.7M -- -- --
Cash From Investing -$3.4M -$151.1M $100.7M $20.1M -$29.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$180K -$4K -$4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $231.6M -$8.3M -$482K -$74K $59.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $202.9M -$225.1M $19.2M -$14M $6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$28.5M -$68.3M -$82.6M -$34M -$24.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$47.4M -$64.8M -$79.1M -$19.6M $11.5M
Depreciation & Amoritzation $326K $2.3M $3.7M $612K $658K
Stock-Based Compensation $30.8M $29.6M $10.8M $2.2M $3.3M
Change in Accounts Receivable $437K -$624K $3M $392K -$832K
Change in Inventories -$607K -$1.7M -$7.2M $1.1M -$5K
Cash From Operations -$20.9M -$44.4M -$60.1M -$17.5M -$19.1M
 
Capital Expenditures $3M $1M $1M $217K $477K
Cash Acquisitions $200K $29.7M -- -- --
Cash From Investing -$3.2M -$149.4M $60.3M $15.8M -$20.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M -- -- -- --
Long-Term Debt Repaid -$3K -$94K -$3K -$3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.5M -- -- -- -$50K
Cash From Financing $231.7M -$7.1M -$71K -$63K $35.6M
 
Beginning Cash (CF) $239.7M $288.3M $86.2M $79M $57.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $207.5M -$201M $151K -$1.8M -$3.8M
Ending Cash (CF) $447.2M $87.4M $86.4M $77.1M $53.7M
 
Levered Free Cash Flow -$23.9M -$45.5M -$61.2M -$17.7M -$19.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
14
SMX alert for Dec 30

SMX (Security Matters) Plc [SMX] is down 40.26% over the past day.

Buy
71
ZCSH alert for Dec 30

Grayscale Zcash Trust (ZEC) [ZCSH] is down 4.56% over the past day.

Buy
69
GDXU alert for Dec 30

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 3.19% over the past day.

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

Show me the best stock