Financhill
Sell
25

PFAI Quote, Financials, Valuation and Earnings

Last price:
$2.09
Seasonality move :
--
Day range:
$2.10 - $2.19
52-week range:
$1.30 - $4.93
Dividend yield:
0%
P/E ratio:
63.38x
P/S ratio:
5.51x
P/B ratio:
38.87x
Volume:
9K
Avg. volume:
8.7K
1-year change:
--
Market cap:
$25.4M
Revenue:
$2.4M
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $136.2K $1.6M $2.4M
Revenue Growth (YoY) -- -- -- 1042.74% 54.28%
 
Cost of Revenues -- -- $125.7K $616.4K $1.3M
Gross Profit -- -- $10.5K $940.1K $1.1M
Gross Profit Margin -- -- 7.71% 60.4% 47.14%
 
R&D Expenses -- -- -- $3.2K $40.1K
Selling, General & Admin -- -- -- -- $646.5K
Other Inc / (Exp) -- -- -$1.8K $86.6K -$129.2K
Operating Expenses -- -- $166.7K $163K $683.3K
Operating Income -- -- -$156.2K $777.1K $448.8K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -$157.6K $841.3K $354.5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $161.3K $145.6K
Net Income to Company -- -- -$157.6K $679.9K $208.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$157.6K $679.9K $208.9K
 
Basic EPS (Cont. Ops) -- -- -$0.01 $0.06 $0.02
Diluted EPS (Cont. Ops) -- -- -$0.01 $0.06 $0.02
Weighted Average Basic Share -- -- $11.7M $11.7M $9.9M
Weighted Average Diluted Share -- -- $11.7M $11.7M $9.9M
 
EBITDA -- -- -$153.6K $882.3K $699.2K
EBIT -- -- -$156.2K $777.1K $448.8K
 
Revenue (Reported) -- -- $136.2K $1.6M $2.4M
Operating Income (Reported) -- -- -$156.2K $777.1K $448.8K
Operating Income (Adjusted) -- -- -$156.2K $777.1K $448.8K
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $2.1M $3.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $818.3K $1.7M
Gross Profit -- -- -- $1.3M $1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $229.2K $885.7K
Other Inc / (Exp) -- -- -- -- -$129.2K
Operating Expenses -- -- -- $233.6K $940.7K
Operating Income -- -- -- $1M $614.8K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- $1.1M $485.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $217.8K $199.5K
Net Income to Company -- -- -- $917.7K $286.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- $917.7K $286.1K
 
Basic EPS (Cont. Ops) -- -- -- $0.08 $0.02
Diluted EPS (Cont. Ops) -- -- -- $0.08 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $1.2M $957.8K
EBIT -- -- -- $1M $614.8K
 
Revenue (Reported) -- -- -- $2.1M $3.3M
Operating Income (Reported) -- -- -- $1M $614.8K
Operating Income (Adjusted) -- -- -- $1M $614.8K
Period Ending 2022-12-25 2023-12-25 2024-12-25 2025-12-25 2026-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $8.5K $92K $476.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.5M $2.1M
Inventory -- -- -- $48.5K $14.7K
Prepaid Expenses -- -- -- $10K $7.9K
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $10.8K $1.6M $2.7M
 
Property Plant And Equipment -- -- $87.6K $961.3K $641.3K
Long-Term Investments -- -- $300 $300 $300
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $423.3K $256.8K
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $98.7K $2.9M $3.9M
 
Accounts Payable -- -- -- $1.8M $1.3M
Accrued Expenses -- -- $6.5K $9K $13.2K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $28.7K $65.5K $55.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $307.2K $2.3M $2M
 
Long-Term Debt -- -- $63.2K $133.6K $73.9K
Capital Leases -- -- -- -- --
Total Liabilities -- -- $370.4K $2.5M $2.1M
 
Common Stock -- -- $300 $300 $300
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -$1.9M -$1.3M $324.7K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -$271.7K $422.3K $1.8M
 
Total Liabilities and Equity -- -- $98.7K $2.9M $3.9M
Cash and Short Terms -- -- $8.5K $92K $476.8K
Total Debt -- -- $63.2K $133.6K $73.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- $121.4K $685.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.9M $3M
Inventory -- -- -- $64K $21.2K
Prepaid Expenses -- -- -- $13.2K $11.4K
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- $2.1M $3.9M
 
Property Plant And Equipment -- -- -- $1.3M $922.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $423.3K $256.8K
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- -- $3.8M $5.6M
 
Accounts Payable -- -- -- $2.4M $1.8M
Accrued Expenses -- -- -- $9K $13.2K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $65.5K $55.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- $3M $2.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $5.5M $5.1M
 
Common Stock -- -- -- $430 $500
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -$1.7M $466.6K
 
Total Liabilities and Equity -- -- -- $3.8M $5.6M
Cash and Short Terms -- -- -- $121.4K $685.8K
Total Debt -- -- -- $800 $800
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$157.6K $679.9K $208.9K
Depreciation & Amoritzation -- -- $2.6K $105.2K $250.4K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $2.3K -$1.4M -$1.1M
Change in Inventories -- -- -$41.1K -$47.4K $28.9K
Cash From Operations -- -- -$69.6K $46.2K $149.2K
 
Capital Expenditures -- -- $13.3K $2.2K $801.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$13.3K -$2.2K -$801.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $93.8K $38.9K $216.3K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$531.4K
Cash From Financing -- -- $72.1K $28.8K $1.1M
 
Beginning Cash (CF) -- -- $8.5K $92K $476.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $4.7K $81.4K $412K
Ending Cash (CF) -- -- $28.7K $182K $869.7K
 
Levered Free Cash Flow -- -- -$82.9K $44K -$652.7K
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- $917.7K $286.1K
Depreciation & Amoritzation -- -- -- $141.9K $343K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$1.9M -$1.6M
Change in Inventories -- -- -- -$64K $39.6K
Cash From Operations -- -- -- $62.4K $204.3K
 
Capital Expenditures -- -- -- -- $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$3K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $38.9K $216.3K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$531.4K
Cash From Financing -- -- -- $38.9K $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $119.1K $535.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $62.4K -$894.2K
Period Ending 2022-12-25 2023-12-25 2024-12-25 2025-12-25 2026-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

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

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock