Financhill
Sell
50

PI Quote, Financials, Valuation and Earnings

Last price:
$174.78
Seasonality move :
-7.9%
Day range:
$171.51 - $182.10
52-week range:
$60.85 - $247.06
Dividend yield:
0%
P/E ratio:
28,622.22x
P/S ratio:
13.87x
P/B ratio:
26.56x
Volume:
333.8K
Avg. volume:
608.9K
1-year change:
17.69%
Market cap:
$5.2B
Revenue:
$366.1M
EPS (TTM):
-$0.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138.9M $190.3M $257.8M $307.5M $366.1M
Revenue Growth (YoY) -9.1% 36.97% 35.48% 19.29% 19.04%
 
Cost of Revenues $73.8M $91.3M $119.9M $160.5M $180.1M
Gross Profit $65.1M $99M $137.9M $147M $186M
Gross Profit Margin 46.89% 52% 53.49% 47.81% 50.8%
 
R&D Expenses $48.6M $64.1M $74.1M $88.6M $98.8M
Selling, General & Admin $63.6M $70.4M $83.4M $102M $92.4M
Other Inc / (Exp) $650K -$13M $387K $4.6M $51.1M
Operating Expenses $106.9M $134.9M $157.5M $187.2M $189.2M
Operating Income -$41.7M -$36M -$19.6M -$40.2M -$3.3M
 
Net Interest Expenses $5.4M $2.6M $4.9M $4.8M $4.9M
EBT. Incl. Unusual Items -$51.8M -$51.1M -$24.1M -$43.7M $41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89K $153K $184K -$322K $157K
Net Income to Company -$51.9M -$51.3M -$24.3M -$43.4M $40.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.9M -$51.3M -$24.3M -$43.4M $40.8M
 
Basic EPS (Cont. Ops) -$2.28 -$2.12 -$0.95 -$1.62 $1.46
Diluted EPS (Cont. Ops) -$2.28 -$2.12 -$0.95 -$1.62 $1.39
Weighted Average Basic Share $22.8M $24.2M $25.5M $26.8M $28M
Weighted Average Diluted Share $22.8M $24.2M $25.5M $26.8M $29.5M
 
EBITDA -$37.2M -$31.4M -$13.5M -$26.6M $10.7M
EBIT -$41.7M -$36M -$19.6M -$40.2M -$3.3M
 
Revenue (Reported) $138.9M $190.3M $257.8M $307.5M $366.1M
Operating Income (Reported) -$41.7M -$36M -$19.6M -$40.2M -$3.3M
Operating Income (Adjusted) -$41.7M -$36M -$19.6M -$40.2M -$3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $45.2M $68.3M $65M $95.2M $96.1M
Revenue Growth (YoY) 60.28% 51.06% -4.78% 46.45% 0.9%
 
Cost of Revenues $22.2M $30.8M $35.6M $48.1M $48.3M
Gross Profit $23M $37.4M $29.4M $47.1M $47.8M
Gross Profit Margin 50.92% 54.83% 45.16% 49.44% 49.75%
 
R&D Expenses $16.8M $18.8M $21.6M $25.5M $25.7M
Selling, General & Admin $18.6M $20.4M $23.6M $22.3M $21.4M
Other Inc / (Exp) $2K $774K $1.1M $2.4M --
Operating Expenses $35.4M $39.2M $45.2M $47.8M $47.1M
Operating Income -$12.4M -$1.7M -$15.8M -$769K $656K
 
Net Interest Expenses $526K $1.2M $1.2M $1.2M $1.1M
EBT. Incl. Unusual Items -$12.9M -$2.2M -$16M $428K -$12.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28K $24K -$195K $207K -$89K
Net Income to Company -$12.9M -$2.2M -$15.8M $221K -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.9M -$2.2M -$15.8M $221K -$12.8M
 
Basic EPS (Cont. Ops) -$0.53 -$0.09 -$0.59 $0.01 -$0.44
Diluted EPS (Cont. Ops) -$0.53 -$0.09 -$0.59 $0.01 -$0.44
Weighted Average Basic Share $24.3M $25.7M $26.9M $28.2M $29.3M
Weighted Average Diluted Share $24.3M $25.7M $26.9M $29.7M $29.3M
 
EBITDA -$11.3M -$261K -$12.2M $2.5M $4.5M
EBIT -$12.4M -$1.7M -$15.8M -$769K $656K
 
Revenue (Reported) $45.2M $68.3M $65M $95.2M $96.1M
Operating Income (Reported) -$12.4M -$1.7M -$15.8M -$769K $656K
Operating Income (Adjusted) -$12.4M -$1.7M -$15.8M -$769K $656K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $174.2M $233.8M $313.5M $345.2M $359.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87M $106.9M $158.8M $172.5M $174M
Gross Profit $87.2M $126.9M $154.7M $172.7M $185.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61.5M $72.7M $86.4M $94.1M $101.6M
Selling, General & Admin $68.4M $81M $97M $95.1M $85.9M
Other Inc / (Exp) -$1.2M -$12.7M $4.9M $50M --
Operating Expenses $129.9M $153.7M $181.7M $186.6M $187.5M
Operating Income -$42.7M -$26.8M -$27M -$13.9M -$1.7M
 
Net Interest Expenses $3M $4.7M $4.8M $4.9M $4.8M
EBT. Incl. Unusual Items -$46.8M -$44.1M -$28.7M $28.7M -$12.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $135K $90K -$355K $344K -$258K
Net Income to Company -$47M -$44.2M -$28.3M $28.3M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47M -$44.2M -$28.3M $28.3M -$12.4M
 
Basic EPS (Cont. Ops) -$1.98 -$1.77 -$1.06 $1.02 -$0.43
Diluted EPS (Cont. Ops) -$1.98 -$1.77 -$1.06 $0.85 -$0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$38.4M -$20.9M -$15.7M $143K $12.9M
EBIT -$42.7M -$26.8M -$27M -$13.9M -$1.7M
 
Revenue (Reported) $174.2M $233.8M $313.5M $345.2M $359.8M
Operating Income (Reported) -$42.7M -$26.8M -$27M -$13.9M -$1.7M
Operating Income (Adjusted) -$42.7M -$26.8M -$27M -$13.9M -$1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $137.7M $181.2M $236.9M $274.5M $268.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $67.9M $83.5M $122.3M $134.3M $128.1M
Gross Profit $69.8M $97.7M $114.6M $140.2M $140.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.5M $55.1M $67.4M $72.9M $75.7M
Selling, General & Admin $51.6M $62.1M $75.8M $68.9M $62.4M
Other Inc / (Exp) -$1.2M -$865K $3.6M $49M $4.1M
Operating Expenses $98.1M $117.3M $141.5M $140.9M $138.1M
Operating Income -$28.3M -$19.5M -$27M -$658K $2M
 
Net Interest Expenses $1.6M $3.7M $3.6M $3.7M $3.6M
EBT. Incl. Unusual Items -$31.1M -$24.1M -$28.7M $43.7M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130K $67K -$472K $194K -$221K
Net Income to Company -$31.2M -$24.2M -$28.2M $43.5M -$9.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.2M -$24.2M -$28.2M $43.5M -$9.7M
 
Basic EPS (Cont. Ops) -$1.30 -$0.96 -$1.05 $1.58 -$0.33
Diluted EPS (Cont. Ops) -$1.30 -$0.96 -$1.05 $1.41 -$0.34
Weighted Average Basic Share $72.1M $76.2M $79.9M $83.4M $87M
Weighted Average Diluted Share $72.1M $76.2M $79.9M $90.6M $87.6M
 
EBITDA -$25.1M -$15.1M -$17.2M $9.5M $13M
EBIT -$28.3M -$19.5M -$27M -$658K $2M
 
Revenue (Reported) $137.7M $181.2M $236.9M $274.5M $268.2M
Operating Income (Reported) -$28.3M -$19.5M -$27M -$658K $2M
Operating Income (Adjusted) -$28.3M -$19.5M -$27M -$658K $2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106.1M $193.3M $173.7M $113.2M $164.7M
Short Term Investments $82.5M $69.4M $154.1M $18.4M $118.7M
Accounts Receivable, Net $25M $35.4M $50M $54.9M $56.8M
Inventory $36.3M $22M $46.4M $97.2M $99.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $5M $5M $4.4M $5.5M
Total Current Assets $171.4M $255.8M $275.2M $269.7M $326M
 
Property Plant And Equipment $30.3M $39.2M $49.5M $54.6M $57.8M
Long-Term Investments -- $14.2M $19.2M -- $74.9M
Goodwill $3.9M $3.9M $3.9M $19.7M $18.7M
Other Intangibles -- -- -- $13.9M $10.3M
Other Long-Term Assets $2.1M $2.5M $2M $1.5M $1M
Total Assets $207.6M $315.5M $349.7M $359.4M $492.8M
 
Accounts Payable $10.1M $11.7M $25M $8.7M $17.3M
Accrued Expenses $1.5M $3.1M $2.9M $8.6M $2.7M
Current Portion Of Long-Term Debt -- $9.6M -- -- $283.5M
Current Portion Of Capital Lease Obligations $3.6M $4.1M $3.1M $3.4M $3.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.6M $35.5M $42.4M $30.9M $331.2M
 
Long-Term Debt $69.8M $290.6M $291.3M $291.2M $5.7M
Capital Leases -- -- -- -- --
Total Liabilities $98.5M $326.6M $334.1M $325.3M $342.9M
 
Common Stock $23K $25K $26K $27K $29K
Other Common Equity Adj $3K -$39K -$1.2M $355K -$1.9M
Common Equity $109.1M -$11.1M $15.6M $34.1M $149.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.1M -$11.1M $15.6M $34.1M $149.9M
 
Total Liabilities and Equity $207.6M $315.5M $349.7M $359.4M $492.8M
Cash and Short Terms $106.1M $193.3M $173.7M $113.2M $164.7M
Total Debt $69.8M $300.2M $291.3M $291.2M $289.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $113.3M $181.9M $113.2M $170.3M $190.1M
Short Term Investments $48.2M $142.5M $35.1M $96.6M --
Accounts Receivable, Net $27M $40.7M $48.5M $64.4M $61.2M
Inventory $18.4M $31.9M $106.8M $88.4M $92.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.2M $5.5M $4.4M $6.1M --
Total Current Assets $163.1M $260M $273M $329.1M $351.8M
 
Property Plant And Equipment $40.9M $42.5M $55.2M $57.7M $58M
Long-Term Investments -- $19.2M -- $57.1M $75M
Goodwill $3.9M $3.9M $19M $19.8M --
Other Intangibles -- -- $14.7M $11.6M --
Other Long-Term Assets $2.6M $2.2M $1.6M $1.1M --
Total Assets $210.4M $327.8M $363.6M $476.4M $516.5M
 
Accounts Payable $8.4M $13.2M $11M $20.5M $16.2M
Accrued Expenses $3.6M $6.1M $9.3M $3.7M --
Current Portion Of Long-Term Debt $84.1M -- -- $283.1M --
Current Portion Of Capital Lease Obligations $4M $3.5M $3.3M $3.5M --
Other Current Liabilities -- $102K -- -- --
Total Current Liabilities $107.2M $33.6M $33.8M $331.1M $131.8M
 
Long-Term Debt $12.8M $291.6M $291.7M $6.7M $187M
Capital Leases -- -- -- -- --
Total Liabilities $121.1M $325.7M $328.8M $340.3M $321.5M
 
Common Stock $24K $26K $27K $28K $30K
Other Common Equity Adj -$3K -$1.7M -$1M $594K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $89.3M $2.1M $34.8M $136.1M $195M
 
Total Liabilities and Equity $210.4M $327.8M $363.6M $476.4M $516.5M
Cash and Short Terms $113.3M $181.9M $113.2M $170.3M $190.1M
Total Debt $97M $291.6M $291.7M $289.7M $283.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51.9M -$51.3M -$24.3M -$43.4M $40.8M
Depreciation & Amoritzation $4.5M $4.6M $6M $13.6M $13.6M
Stock-Based Compensation $25.7M $40.5M $42.4M $48M $56.5M
Change in Accounts Receivable -$1.3M -$10.4M -$14.5M -$3.7M -$2M
Change in Inventories -$2.2M $14.4M -$24.4M -$49.6M -$2.2M
Cash From Operations -$16.9M $6.5M $641K -$49.4M $128.3M
 
Capital Expenditures $3.1M $16.2M $12.1M $18.8M $17.1M
Cash Acquisitions -- -- -- $23.4M --
Cash From Investing -$36.3M -$18.6M -$102.8M $115.8M -$192.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $278.4M -- -- --
Long-Term Debt Repaid -$257K -$183.6M -$17.6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$4.6M
Cash From Financing $9.9M $112.4M -$2.1M $8.7M $15.7M
 
Beginning Cash (CF) $23.6M $123.9M $19.6M $94.8M $46.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43.3M $100.3M -$104.3M $75.2M -$48.7M
Ending Cash (CF) -$19.6M $224.2M -$84.7M $170M -$2.8M
 
Levered Free Cash Flow -$20M -$9.8M -$11.4M -$68.2M $111.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.9M -$2.2M -$15.8M $221K -$12.8M
Depreciation & Amoritzation $1.1M $1.5M $3.7M $3.2M $3.9M
Stock-Based Compensation $10.9M $10.1M $12.3M $14.8M $14.6M
Change in Accounts Receivable -$1.1M -$539K $10.4M -$10.1M -$6.1M
Change in Inventories $5.6M $122K $5.5M -$7.6M $3.6M
Cash From Operations $5.4M $14.5M -$1.7M $10.1M $20.9M
 
Capital Expenditures $6.3M $2.3M $2.8M $5.4M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.1M -$13.7M $32.5M -$154.2M $2.5M
 
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 $2.5M $6M $2.1M $3.1M -$14M
 
Beginning Cash (CF) $65.2M $39.3M $78.1M $73.7M $51.7M
Foreign Exchange Rate Adjustment -- -- -$65K $100K -$13K
Additions / Reductions $14M $6.7M $32.9M -$140.9M $9.3M
Ending Cash (CF) $79.2M $46M $110.9M -$67.1M $61M
 
Levered Free Cash Flow -$897K $12.2M -$4.5M $4.7M $18M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$47M -$44.2M -$28.3M $28.3M -$12.4M
Depreciation & Amoritzation $4.3M $5.9M $11.3M $14M $14.5M
Stock-Based Compensation $39.1M $43.8M $45.9M $53.6M $55.3M
Change in Accounts Receivable -$9.3M -$13.6M -$6.6M -$15.8M $3.3M
Change in Inventories $19.5M -$13.5M -$73.7M $18.5M -$4.2M
Cash From Operations $7.1M $2.9M -$57M $117.1M $56.2M
 
Capital Expenditures $14.9M $8M $22.3M $15.6M $15.5M
Cash Acquisitions -- -- $23.4M -- --
Cash From Investing $1.1M -$124.3M $85M -$134.4M -$73.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17M $95.6M $10.8M $12.7M -$5.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.1M -$25.9M $38.8M -$4.4M -$22M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.8M -$5.2M -$79.3M $101.5M $40.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$31.2M -$24.2M -$28.2M $43.5M -$9.7M
Depreciation & Amoritzation $3.2M $4.5M $9.7M $10.2M $11.1M
Stock-Based Compensation $29M $32.2M $35.7M $41.3M $40.1M
Change in Accounts Receivable -$2M -$5.2M $2.7M -$9.4M -$4.2M
Change in Inventories $17.9M -$10M -$59.2M $8.8M $6.8M
Cash From Operations $10.4M $6.8M -$50.8M $115.7M $43.6M
 
Capital Expenditures $14.2M $6M $16.2M $13M $11.3M
Cash Acquisitions -- -- $23.4M -- --
Cash From Investing $19.4M -$86.3M $101.5M -$148.7M -$29.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2K -$17.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$4.6M -$1.8M
Cash From Financing $11.8M -$5.1M $7.9M $11.9M -$9.1M
 
Beginning Cash (CF) $166.2M $135.4M $160.8M $455.2M $155.5M
Foreign Exchange Rate Adjustment -- -- -$65K $32K $359K
Additions / Reductions $41.6M -$84.6M $58.5M -$21.1M $5.7M
Ending Cash (CF) $207.7M $50.8M $219.3M $434.2M $161.5M
 
Levered Free Cash Flow -$3.8M $838K -$67M $102.7M $32.3M

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
59
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock