Financhill
Sell
23

PHUN Quote, Financials, Valuation and Earnings

Last price:
$4.29
Seasonality move :
65.93%
Day range:
$3.72 - $4.02
52-week range:
$2.85 - $24.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.30x
P/B ratio:
2.66x
Volume:
1.2M
Avg. volume:
2M
1-year change:
-2.5%
Market cap:
$77.6M
Revenue:
$4.8M
EPS (TTM):
-$6.88
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $19.2M $10M $10.6M $6.5M $4.8M
Revenue Growth (YoY) -37.99% -47.78% 6.42% -38.73% -25.9%
 
Cost of Revenues $9M $3.4M $7M $3M $3.1M
Gross Profit $10.1M $6.6M $3.6M $3.5M $1.7M
Gross Profit Margin 52.9% 66.43% 33.95% 53.81% 34.89%
 
R&D Expenses $4.3M $2.6M $4.2M $6.1M $4.4M
Selling, General & Admin $18.1M $17M $16.3M $21.4M $17.1M
Other Inc / (Exp) $27K -$5.8M -$32.6M -$19M -$20.3M
Operating Expenses $22.4M $19.6M $20.5M $27.5M $21.6M
Operating Income -$12.3M -$13M -$16.8M -$24M -$19.9M
 
Net Interest Expenses $581K $3.4M $4.5M $2.4M $1.7M
EBT. Incl. Unusual Items -$12.9M -$22.2M -$53.9M -$45.4M -$41.9M
Earnings of Discontinued Ops. -- -- -- -$5.5M -$10.8M
Income Tax Expense $5K $2K -$426K $4K $29K
Net Income to Company -$12.9M -$22.2M -$53.5M -$50.9M -$52.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$22.2M -$53.5M -$50.9M -$52.8M
 
Basic EPS (Cont. Ops) -$17.50 -$25.00 -$35.50 -$25.71 -$22.18
Diluted EPS (Cont. Ops) -$17.50 -$25.00 -$35.50 -$25.71 -$22.18
Weighted Average Basic Share $737.6K $885.4K $1.5M $2B $2.4B
Weighted Average Diluted Share $737.6K $885.4K $1.5M $2B $2.4B
 
EBITDA -$12M -$18.8M -$49.5M -$43M -$40.2M
EBIT -$12.3M -$18.8M -$49.5M -$43M -$40.2M
 
Revenue (Reported) $19.2M $10M $10.6M $6.5M $4.8M
Operating Income (Reported) -$12.3M -$13M -$16.8M -$24M -$19.9M
Operating Income (Adjusted) -$12.3M -$18.8M -$49.5M -$43M -$40.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1M $2.2M $4.8M $1.3M $665K
Revenue Growth (YoY) -44.47% -30.99% 120.28% -73.69% -46.89%
 
Cost of Revenues $898K $1M $4M $621K $343K
Gross Profit $2.2M $1.1M $795K $631K $322K
Gross Profit Margin 71.31% 52.5% 16.71% 50.4% 48.42%
 
R&D Expenses $572K $1.2M $1.7M $1M $612K
Selling, General & Admin $4.7M $4M $7M $3.8M $2.9M
Other Inc / (Exp) -$4.2M $4.4M $851K -$9.2M $59K
Operating Expenses $5.2M $5.2M $8.7M $4.9M $3.5M
Operating Income -$3M -$4M -$7.9M -$4.2M -$3.2M
 
Net Interest Expenses $1.4M -- $991K $264K --
EBT. Incl. Unusual Items -$8.6M $372K -$8M -$13.7M -$2.8M
Earnings of Discontinued Ops. -- -- -- -$5.3M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.6M $372K -$8M -$13.7M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.6M $372K -$8M -$19M -$2.8M
 
Basic EPS (Cont. Ops) -$9.50 $0.50 -$4.00 -$7.91 -$0.25
Diluted EPS (Cont. Ops) -$9.50 $0.25 -$4.00 -$7.91 -$0.25
Weighted Average Basic Share $886.1K $1.5M $2M $2.4M $11.1M
Weighted Average Diluted Share $886.1K $1.5M $2M $2.4M $11.1M
 
EBITDA -$7.2M $372K -$7M -$13.5M -$2.8M
EBIT -$7.2M $372K -$7M -$13.5M -$2.8M
 
Revenue (Reported) $3.1M $2.2M $4.8M $1.3M $665K
Operating Income (Reported) -$3M -$4M -$7.9M -$4.2M -$3.2M
Operating Income (Adjusted) -$7.2M $372K -$7M -$13.5M -$2.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7M $7.3M $22.4M -$6.6M $3.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4M $3.4M $17.1M -$7.3M $1.8M
Gross Profit $6.7M $3.8M $5.3M $662K $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $3.9M $5.7M $5.6M $2M
Selling, General & Admin $17.6M $14.8M $25.3M $15.6M $11.6M
Other Inc / (Exp) -$4.3M -$7.5M -$44.5M -$4.5M -$16M
Operating Expenses $20.3M $18.6M $30.9M $21.3M $13.6M
Operating Income -$13.6M -$14.8M -$25.6M -$20.6M -$11.9M
 
Net Interest Expenses $2M $5.5M $2.1M $2.1M --
EBT. Incl. Unusual Items -$19.9M -$27.9M -$72.2M -$27.3M -$27.8M
Earnings of Discontinued Ops. -- -- -- -$7.9M -$2.9M
Income Tax Expense -- $2K -$426K $4K $29K
Net Income to Company -$19.9M -$27.9M -$71.8M -$32.7M -$38.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.9M -$27.9M -$71.8M -$40.7M -$30.7M
 
Basic EPS (Cont. Ops) -$23.50 -$22.00 -$40.00 -$18.36 -$6.88
Diluted EPS (Cont. Ops) -$23.50 -$22.25 -$40.00 -$18.36 -$6.88
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$17.8M -$22.3M -$70.2M -$25.1M -$27.3M
EBIT -$17.9M -$22.3M -$70.2M -$25.1M -$27.3M
 
Revenue (Reported) $10.7M $7.3M $22.4M -$6.6M $3.5M
Operating Income (Reported) -$13.6M -$14.8M -$25.6M -$20.6M -$11.9M
Operating Income (Adjusted) -$17.9M -$22.3M -$70.2M -$25.1M -$27.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8M $5.2M $17M $3.9M $2.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $2.8M $12.9M $2.7M $1.3M
Gross Profit $5.2M $2.4M $4.1M $1.2M $1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $3.1M $4.5M $4M $1.6M
Selling, General & Admin $13.2M $11M $20M $14.2M $8.7M
Other Inc / (Exp) -$4.3M -$6M -$17.9M -$3.5M $821K
Operating Expenses $15.1M $14M $24.5M $18.3M $10.3M
Operating Income -$9.8M -$11.6M -$20.4M -$17M -$9M
 
Net Interest Expenses $1.9M $4.1M $1.6M $1.4M $108K
EBT. Incl. Unusual Items -$16M -$21.7M -$40M -$21.8M -$7.7M
Earnings of Discontinued Ops. -- -- -- -$7.9M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$16M -$21.7M -$40M -$21.8M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16M -$21.7M -$40M -$29.8M -$7.7M
 
Basic EPS (Cont. Ops) -$18.50 -$16.00 -$20.00 -$13.08 -$0.90
Diluted EPS (Cont. Ops) -$18.50 -$16.25 -$20.00 -$13.08 -$0.90
Weighted Average Basic Share $2.5M $4.2M $5.9M $6.6M $26.3M
Weighted Average Diluted Share $2.5M $4.2M $5.9M $6.6M $26.3M
 
EBITDA -$14.1M -$17.6M -$38.4M -$20.5M -$7.6M
EBIT -$14.1M -$17.6M -$38.4M -$20.5M -$7.6M
 
Revenue (Reported) $8M $5.2M $17M $3.9M $2.6M
Operating Income (Reported) -$9.8M -$11.6M -$20.4M -$17M -$9M
Operating Income (Adjusted) -$14.1M -$17.6M -$38.4M -$20.5M -$7.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $276K $3.9M $23.1M $2M $3.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7M $664K $967K $835K $550K
Inventory -- -- $2.6M -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $368K $304K $33.3M $10.7M $449K
Total Current Assets $2.3M $4.9M $60M $16.9M $5M
 
Property Plant And Equipment $24K $13K $1.3M $2.5M $1.5M
Long-Term Investments -- -- -- -- --
Goodwill $25.9M $25.9M $33.3M $25.8M --
Other Intangibles $253K $111K $3.2M -- --
Other Long-Term Assets $362K $367K $276K $9.7M $276K
Total Assets $29.1M $31.8M $98M $54.8M $6.7M
 
Accounts Payable $10.2M $9.1M $7M $7.5M $7.8M
Accrued Expenses $3.7M $7.6M $3.4M $2.1M $327K
Current Portion Of Long-Term Debt -- $4.4M $4.9M $9.7M $4.9M
Current Portion Of Capital Lease Obligations -- -- $399K $696K $629K
Other Current Liabilities $1.2M $2.8M $4.8M $3.7M $1.4M
Total Current Liabilities $19.8M $26.5M $30.3M $25.6M $16.5M
 
Long-Term Debt $1.1M $4M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $25M $33.8M $32.7M $30M $18.2M
 
Common Stock $4K $6K $10K -- --
Other Common Equity Adj -$382K -$338K -$352K -$472K -$418K
Common Equity $4M -$2M $65.3M $24.9M -$11.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4M -$2M $65.3M $24.9M -$11.5M
 
Total Liabilities and Equity $29.1M $31.8M $98M $54.8M $6.7M
Cash and Short Terms $276K $3.9M $23.1M $2M $3.9M
Total Debt $1.1M $8.4M $4.9M $9.7M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1M $882K $8.5M $2.9M $35.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1.2M $1.7M $1.1M $1.1M
Inventory -- -- $3.2M $899K --
Prepaid Expenses -- -- -- -- --
Other Current Assets $462K $1.5M $13.4M $674K $3.2M
Total Current Assets $2.8M $3.6M $26.9M $5.5M $39.8M
 
Property Plant And Equipment $14K $1.5M $4.1M $3.2M $970K
Long-Term Investments -- -- -- -- --
Goodwill $25.8M $25.9M $33.1M $16.7M --
Other Intangibles $143K $38K $2.7M $2M --
Other Long-Term Assets $367K $367K $402K $367K $276K
Total Assets $29.4M $32M $68.5M $27.8M $41M
 
Accounts Payable $9.1M $7.1M $7.5M $8M $4.8M
Accrued Expenses $10.1M $2.4M $5.6M $946K $3M
Current Portion Of Long-Term Debt $1.7M $83K $12.7M $5.6M --
Current Portion Of Capital Lease Obligations -- $486K $949K $1M $339K
Other Current Liabilities $2.4M $3M $1.5M $1.2M $1.2M
Total Current Liabilities $26.9M $14.9M $29.9M $18.2M $10.5M
 
Long-Term Debt $4.8M $1M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $34.2M $18.9M $35.7M $21.3M $11.9M
 
Common Stock $5K $8K $10K $13K $1K
Other Common Equity Adj -$410K -$356K -$553K -$463K -$418K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$4.8M $13M $32.8M $6.6M $29.1M
 
Total Liabilities and Equity $29.4M $32M $68.5M $27.8M $41M
Cash and Short Terms $1.1M $882K $8.5M $2.9M $35.5M
Total Debt $6.5M $1.1M $12.7M $5.6M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$12.9M -$22.2M -$53.5M -$50.9M -$52.8M
Depreciation & Amoritzation $327K -- -- -- --
Stock-Based Compensation $1.8M $4.5M $4.9M $3M $4.1M
Change in Accounts Receivable $1.8M $796K -$16K $2K $235K
Change in Inventories -- -- -$949K -- --
Cash From Operations -$6.2M -$11M -$22.5M -$26.9M -$18.4M
 
Capital Expenditures $18K -- $41.3M $1.2M --
Cash Acquisitions -- -- -$5.1M -- --
Cash From Investing $70K -- -$46.4M -$2.3M $15.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1M $15.4M $14.7M $11.8M --
Long-Term Debt Repaid -- -$9M -$26.2M -$8.1M -$5.1M
Repurchase of Common Stock -$6.2M -- -- -- -$502K
Other Financing Activities -$1.1M -$1.1M -- -- --
Cash From Financing $99K $14.6M $88M $8.1M $5M
 
Beginning Cash (CF) $6.3M $362K $4M $23.1M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M $3.6M $19.1M -$21.1M $1.9M
Ending Cash (CF) $362K $4M $23.1M $2M $3.9M
 
Levered Free Cash Flow -$6.2M -$11M -$63.8M -$28M -$18.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.6M $372K -$8M -$13.7M -$2.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.7M $1.5M $899K $838K $242K
Change in Accounts Receivable -$264K -$509K -$901K -$161K -$139K
Change in Inventories -- -- $161K -- --
Cash From Operations -$1.8M -$4.7M -$7.9M -$3.3M -$2.4M
 
Capital Expenditures -- -- $80K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$80K $2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8M -$1K $11.8M -- --
Long-Term Debt Repaid -$3.5M -$21K -$1.6M -$786K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $76K -- -- -- --
Cash From Financing $2.7M $2.9M $13.9M $5.1M $17.6M
 
Beginning Cash (CF) $245K $2.8M $2.7M $1.1M $20.4M
Foreign Exchange Rate Adjustment $49K -$35K -$88K -$39K --
Additions / Reductions $940K -$1.8M $5.9M $1.8M $15.2M
Ending Cash (CF) $1.2M $973K $8.5M $2.9M $35.5M
 
Levered Free Cash Flow -$1.8M -$4.7M -$8M -$3.3M -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19.9M -$27.9M -$71.8M -$32.7M -$38.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.1M $5M $3.2M $4.5M $1.9M
Change in Accounts Receivable $2.1M -$27K -$467K $536K -$137K
Change in Inventories -- -- -$1.7M -- --
Cash From Operations -$6.8M -$23.5M -$26.3M -$19.9M -$13.2M
 
Capital Expenditures -- $1.5M $40.9M $4K --
Cash Acquisitions -- -- -$6.2M $1.1M --
Cash From Investing -- -$1.5M -$47.2M $15.4M -$1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.6M $14.6M -- -- --
Long-Term Debt Repaid -$4.1M -$29.9M -$5.8M -$8.4M -$1K
Repurchase of Common Stock -- -- -- -$502K --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $7.9M $24.7M $81.2M -$1.3M $45.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$318K $7.8M -$5.8M $32.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.8M -$25M -$67.2M -$19.9M -$13.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16M -$21.7M -$40M -$21.8M -$7.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.5M $3.9M $2.2M $3.7M $1.5M
Change in Accounts Receivable $551K -$272K -$723K -$189K -$561K
Change in Inventories -- -- -$731K -- --
Cash From Operations -$6.5M -$19.1M -$22.9M -$15.9M -$10.6M
 
Capital Expenditures -- $1.5M $1.2M -- --
Cash Acquisitions -- -- -$1.1M -- --
Cash From Investing -- -$1.5M -$2.3M $15.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.8M $10M $11.8M -- --
Long-Term Debt Repaid -$4.1M -$25.1M -$4.7M -$5.1M --
Repurchase of Common Stock -- -- -- -$502K --
Other Financing Activities -$638K -- -- -- --
Cash From Financing $7.4M $17.5M $10.8M $1.4M $42.2M
 
Beginning Cash (CF) $1.5M $30.4M $36.7M $3.8M $45.9M
Foreign Exchange Rate Adjustment -$30K -$19K -$209K $9K --
Additions / Reductions $902K -$3M -$14.4M $893K $31.6M
Ending Cash (CF) $2.4M $27.3M $22.1M $4.7M $77.5M
 
Levered Free Cash Flow -$6.5M -$20.6M -$24M -$15.9M -$10.6M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.45% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock