Financhill
Sell
30

PHUN Quote, Financials, Valuation and Earnings

Last price:
$2.07
Seasonality move :
67.39%
Day range:
$2.07 - $2.18
52-week range:
$1.83 - $6.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
17.71x
P/B ratio:
0.43x
Volume:
103.1K
Avg. volume:
177.9K
1-year change:
-53.69%
Market cap:
$41.8M
Revenue:
$3.2M
EPS (TTM):
-$0.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10M $10.6M $6.5M $4.8M $3.2M
Revenue Growth (YoY) -47.78% 6.42% -38.73% -25.9% -34%
 
Cost of Revenues $3.5M $7M $3M $3.1M $1.7M
Gross Profit $6.5M $3.6M $3.5M $1.7M $1.5M
Gross Profit Margin 65.11% 33.95% 53.81% 34.89% 45.59%
 
R&D Expenses $2.6M $4.2M $6.1M $4.4M $2.3M
Selling, General & Admin $17M $16.3M $21.4M $17.1M $13.1M
Other Inc / (Exp) -$5.8M -$32.6M -$19M -$20.3M $2M
Operating Expenses $19.5M $20.5M $27.5M $21.6M $15.3M
Operating Income -$13M -$16.8M -$24M -$19.9M -$13.9M
 
Net Interest Expenses $3.4M $4.5M $2.4M $1.7M $135K
EBT. Incl. Unusual Items -$22.2M -$53.9M -$45.4M -$41.9M -$10.3M
Earnings of Discontinued Ops. -- -- -$5.5M -$10.8M --
Income Tax Expense $2K -$426K $4K $29K $41K
Net Income to Company -$22.2M -$53.5M -$45.4M -$41.9M -$10.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.2M -$53.5M -$45.4M -$41.9M -$10.3M
 
Basic EPS (Cont. Ops) -$25.07 -$35.47 -$24.67 -$13.73 -$0.94
Diluted EPS (Cont. Ops) -$25.07 -$35.47 -$24.67 -$13.73 -$0.94
Weighted Average Basic Share $885.4K $1.5M $2.1M $3.8M $11M
Weighted Average Diluted Share $885.4K $1.5M $2.1M $3.8M $11M
 
EBITDA -$12.8M -$16.6M -$24M -$19.8M -$13.9M
EBIT -$13M -$16.8M -$24M -$19.9M -$13.9M
 
Revenue (Reported) $10M $10.6M $6.5M $4.8M $3.2M
Operating Income (Reported) -$13M -$16.8M -$24M -$19.9M -$13.9M
Operating Income (Adjusted) -$13M -$16.8M -$24M -$19.9M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2M $4.8M $1.3M $665K $622K
Revenue Growth (YoY) -30.99% 120.28% -73.69% -46.89% -6.47%
 
Cost of Revenues $1M $4M $621K $343K $335K
Gross Profit $1.1M $795K $631K $322K $287K
Gross Profit Margin 52.5% 16.71% 50.4% 48.42% 46.14%
 
R&D Expenses $1.2M $1.7M $1M $612K $679K
Selling, General & Admin $4M $7M $3.8M $2.9M $3.1M
Other Inc / (Exp) $4.4M $851K -$9.2M $59K --
Operating Expenses $5.2M $8.7M $4.9M $3.5M $3.8M
Operating Income -$4M -$7.9M -$4.2M -$3.2M -$3.5M
 
Net Interest Expenses -- $991K $264K $10K $9K
EBT. Incl. Unusual Items $372K -$8M -$13.7M -$2.8M -$2.4M
Earnings of Discontinued Ops. -- -- -$5.3M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $731.9K -$6.5M -$13.8M -$2.9M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $372K -$8M -$13.7M -$2.8M -$2.4M
 
Basic EPS (Cont. Ops) $0.25 -$4.06 -$7.91 -$0.25 -$0.12
Diluted EPS (Cont. Ops) $0.25 -$4.06 -$7.91 -$0.25 -$0.12
Weighted Average Basic Share $1.5M $2M $2.4M $11.1M $20.2M
Weighted Average Diluted Share $1.5M $2M $2.4M $11.1M $20.2M
 
EBITDA -$4M -$7.7M -$4.2M -$3.2M -$3.5M
EBIT -$4M -$7.9M -$4.2M -$3.2M -$3.5M
 
Revenue (Reported) $2.2M $4.8M $1.3M $665K $622K
Operating Income (Reported) -$4M -$7.9M -$4.2M -$3.2M -$3.5M
Operating Income (Adjusted) -$4M -$7.9M -$4.2M -$3.2M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.3M $22.4M $8.7M -- $2.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $17.1M $6.4M -- $1.4M
Gross Profit $3.8M $5.3M $2.2M $1.3M $974K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $5.7M $5.6M -- $3.1M
Selling, General & Admin $14.8M $25.3M $20.6M $8.7M $15.3M
Other Inc / (Exp) -$7.5M -$44.5M -$4.5M -$16.2M --
Operating Expenses $18.6M $30.9M $26.3M -- $18.4M
Operating Income -$14.8M -$25.6M -$24M -- -$17.5M
 
Net Interest Expenses $5.6M $2.1M $2.1M $126K $32K
EBT. Incl. Unusual Items -$27.9M -$72.2M -$32.7M -$7.7M -$11.9M
Earnings of Discontinued Ops. -- -- -$7.9M -- --
Income Tax Expense $2K -$426K $4K -- $41K
Net Income to Company -$27.9M -$68.1M -$33.7M -- -$12.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.9M -$71.8M -$32.7M -- -$11.9M
 
Basic EPS (Cont. Ops) -$22.27 -$36.93 -$18.36 -- -$0.59
Diluted EPS (Cont. Ops) -$22.27 -$36.93 -$18.36 -$0.90 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.7M -$24.9M -$23.8M -- -$17.5M
EBIT -$14.8M -$25.6M -$24M -$9M -$17.5M
 
Revenue (Reported) $7.3M $22.4M $8.7M -- $2.4M
Operating Income (Reported) -$14.8M -$25.6M -$24M -- -$17.5M
Operating Income (Adjusted) -$14.8M -$25.6M -$24M -$9M -$17.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2M $17M $3.9M $2.6M $1.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $12.9M $2.7M $1.3M $929K
Gross Profit $2.4M $4.1M $1.2M $1.3M $836K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.1M $4.5M $4M $1.6M $2.5M
Selling, General & Admin $11M $20M $14.2M $8.7M $10.9M
Other Inc / (Exp) -$6M -$17.9M -$3.5M $681K $8K
Operating Expenses $14M $24.5M $18.3M $10.3M $13.4M
Operating Income -$11.6M -$20.4M -$17M -$9M -$12.6M
 
Net Interest Expenses $4.1M $1.6M $1.4M $126K $23K
EBT. Incl. Unusual Items -$21.7M -$40M -$21.8M -$7.7M -$9.3M
Earnings of Discontinued Ops. -- -- -$7.9M -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21.4M -$37.7M -$22M -$7.8M -$9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.7M -$40M -$21.8M -$7.7M -$9.3M
 
Basic EPS (Cont. Ops) -$16.25 -$20.49 -$13.08 -$0.90 -$0.46
Diluted EPS (Cont. Ops) -$16.26 -$20.49 -$13.08 -$0.90 -$0.46
Weighted Average Basic Share $4.2M $5.9M $6.6M $26.3M $60.5M
Weighted Average Diluted Share $4.2M $5.9M $6.6M $26.3M $60.5M
 
EBITDA -$11.6M -$19.9M -$17M -$9M -$12.6M
EBIT -$11.6M -$20.4M -$17M -$9M -$12.6M
 
Revenue (Reported) $5.2M $17M $3.9M $2.6M $1.8M
Operating Income (Reported) -$11.6M -$20.4M -$17M -$9M -$12.6M
Operating Income (Adjusted) -$11.6M -$20.4M -$17M -$9M -$12.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9M $55.7M $12.1M $4M $113.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $664K $967K $835K $550K $276K
Inventory -- $2.6M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $304K $33.3M $10.7M $449K $509K
Total Current Assets $4.9M $60M $16.9M $5M $113.8M
 
Property Plant And Equipment $13K $1.3M $2.5M $1.5M $864K
Long-Term Investments $91K -- -- -- --
Goodwill $25.9M $33.3M $25.8M -- --
Other Intangibles $111K $3.2M -- -- --
Other Long-Term Assets $367K $276K $9.7M $276K $158K
Total Assets $31.8M $98M $54.8M $6.7M $115.2M
 
Accounts Payable $8.5M $6.6M $7.3M $7.8M $3.8M
Accrued Expenses $7.6M $3.4M $2.1M $327K $53K
Current Portion Of Long-Term Debt $4.4M $4.9M $9.7M $4.9M --
Current Portion Of Capital Lease Obligations -- $399K $696K $629K $313K
Other Current Liabilities $1.6M $3.6M $2.5M $205K --
Total Current Liabilities $26.5M $30.3M $25.6M $16.5M $6.5M
 
Long-Term Debt $4M $1.1M $1.9M $1M $619K
Capital Leases -- -- -- -- --
Total Liabilities $33.8M $32.7M $30M $18.2M $8M
 
Common Stock $6K $10K -- -- $2K
Other Common Equity Adj -$338K -$352K -$472K -$418K --
Common Equity -$2M $65.3M $24.9M -$11.5M $107.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2M $65.3M $24.9M -$11.5M $107.2M
 
Total Liabilities and Equity $31.8M $98M $54.8M $6.7M $115.2M
Cash and Short Terms $3.9M $55.7M $12.1M $4M $113.1M
Total Debt $8.4M $6.1M $11.6M $6M $619K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7M $21.2M $2.9M $35.6M $103.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1.7M $1.1M $1.1M $350K
Inventory -- $3.2M $899K -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $13.4M $674K $3.2M --
Total Current Assets $3.6M $26.9M $5.5M $39.8M $104.8M
 
Property Plant And Equipment $1.5M $4.1M $3.2M $970K $639K
Long-Term Investments $91K -- -- -- --
Goodwill $25.9M $33.1M $16.7M -- --
Other Intangibles $38K $2.7M $2M -- --
Other Long-Term Assets $367K $402K $367K $276K --
Total Assets $32M $68.5M $27.8M $41M $105.6M
 
Accounts Payable $7.1M $7.5M $8M $4.8M $3.2M
Accrued Expenses $2.4M $5.6M $946K $3M --
Current Portion Of Long-Term Debt $83K $12.7M $5.6M -- --
Current Portion Of Capital Lease Obligations $486K $949K $1M $339K --
Other Current Liabilities $1.8M $338K -- $1.2M --
Total Current Liabilities $14.9M $29.9M $18.2M $10.5M $6.2M
 
Long-Term Debt $2.3M $3.3M $2.3M $700K $366K
Capital Leases -- -- -- -- --
Total Liabilities $18.9M $35.7M $21.3M $11.9M $7.3M
 
Common Stock $8K $10K $13K $1K $2K
Other Common Equity Adj -$356K -$553K -$463K -$418K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13M $32.8M $6.6M $29.1M $98.3M
 
Total Liabilities and Equity $32M $68.5M $27.8M $41M $105.6M
Cash and Short Terms $1.7M $21.2M $2.9M $35.6M $103.9M
Total Debt $2.4M $16M $7.9M $700K $366K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.2M -$53.5M -$45.4M -$41.9M -$10.3M
Depreciation & Amoritzation $153K -- -- -- --
Stock-Based Compensation $4.5M $4.9M $3M $4.1M $1.7M
Change in Accounts Receivable $796K -$16K $2K $235K $130K
Change in Inventories -- -$949K -$412K -- --
Cash From Operations -$11M -$22.5M -$26.9M -$18.4M -$13.3M
 
Capital Expenditures -- -- $242K -- --
Cash Acquisitions -- $5.1M -- -- --
Cash From Investing -- -$46.4M -$2.3M $15.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.4M $14.7M $11.8M -- --
Long-Term Debt Repaid -$9M -$26.2M -$8.1M -$5.1M --
Repurchase of Common Stock -- -- -- $502K --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $14.6M $88M $8.1M $5M $122.3M
 
Beginning Cash (CF) $3.9M $23.1M $2M $3.9M $113M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $19.1M -$21.2M $2M $109M
Ending Cash (CF) $7.7M $42.2M -$19.4M $6M $222M
 
Levered Free Cash Flow -$11M -$22.5M -$27.1M -$18.4M -$13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $731.9K -$6.5M -$13.8M -$2.9M -$2.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.4M $806.3K $842.4K $263.2K $141.7K
Change in Accounts Receivable -$504.7K -$854.7K -$162.1K -$146.5K $56.6K
Change in Inventories -- $180.3K $1.1M -- --
Cash From Operations -$4.4M -$6.9M -$3.3M -$2.5M -$2.6M
 
Capital Expenditures -- $70.3K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $24.8K -$4.5K -$4.9K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1K $11.8M -- -- --
Long-Term Debt Repaid -$21K -$1.6M -$786K -- --
Repurchase of Common Stock -- -- -$200 -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.6M $13.2M $5.1M $18.1M $600
 
Beginning Cash (CF) $882K $8.5M $2.9M $35.5M $103.8M
Foreign Exchange Rate Adjustment -$34.7K -$79K -$39.3K -- --
Additions / Reductions -$1.8M $6.2M $1.8M $15.6M -$2.6M
Ending Cash (CF) -$934.9K $14.6M $4.6M $51.1M $101.1M
 
Levered Free Cash Flow -$4.4M -$7M -$3.3M -$2.5M -$2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$27.9M -$68.1M -$33.7M -- -$12.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $3M $4.6M -- $438.6K
Change in Accounts Receivable -$9K -$429.1K $494.8K -- $620.8K
Change in Inventories -- -$1.7M $1.8M -- --
Cash From Operations -$23.5M -$24.5M -$20.5M -- -$12.1M
 
Capital Expenditures -- $224.2K $38.8K -- --
Cash Acquisitions -- -- $2.3M -- --
Cash From Investing -$1.5M -$45.5M $15.4M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.6M -- -- -- --
Long-Term Debt Repaid -$29.9M -$5.8M -$8.4M -$1K --
Repurchase of Common Stock -- -- $505.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $24.8M $78M -$939.5K -- $78.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79.9K $7.7M -$5.9M -- $66M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$23.5M -$24.8M -$20.5M -- -$12.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.4M -$37.7M -$22M -$7.8M -$9.7M
Depreciation & Amoritzation $147K -- -- -- --
Stock-Based Compensation $3.9M $2M $3.7M $1.5M $353.6K
Change in Accounts Receivable -$267.6K -$681.3K -$190.3K -$566.8K -$74.3K
Change in Inventories -- -$688.8K $1.5M -- --
Cash From Operations -$18.8M -$21.6M -$16M -$10.7M -$9.7M
 
Capital Expenditures -- $224.2K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5M -$2.2M $15.5M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $11.8M -- -- --
Long-Term Debt Repaid -$25.1M -$4.7M -$5.1M -- --
Repurchase of Common Stock -- -- $505.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17.3M $10.1M $1.4M $42.6M $83.7K
 
Beginning Cash (CF) $27.1M $22.1M $4.7M $77.5M $319.8M
Foreign Exchange Rate Adjustment -$18.7K -$196.9K $9K -- --
Additions / Reductions -$3M -$13.8M $908.1K $31.9M -$9.6M
Ending Cash (CF) $24M $8.1M $5.6M $109.4M $310.2M
 
Levered Free Cash Flow -$18.8M -$21.8M -$16M -$10.7M -$9.7M

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 38.17% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.51% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 7.41% over the past day.

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

Show me the best stock