Financhill
Sell
45

PDYN Quote, Financials, Valuation and Earnings

Last price:
$5.71
Seasonality move :
16.28%
Day range:
$5.66 - $6.02
52-week range:
$3.02 - $14.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
47.91x
P/B ratio:
4.91x
Volume:
2M
Avg. volume:
1.4M
1-year change:
21.58%
Market cap:
$254.4M
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 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

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock