Financhill
Sell
47

PSNY Quote, Financials, Valuation and Earnings

Last price:
$17.16
Seasonality move :
-14.19%
Day range:
$15.00 - $17.44
52-week range:
$11.75 - $42.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.47x
P/B ratio:
--
Volume:
325K
Avg. volume:
359.9K
1-year change:
-47.46%
Market cap:
$36.4B
Revenue:
$2B
EPS (TTM):
-$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $610.2M $1.3B $2.4B $2.4B $2B
Revenue Growth (YoY) 560.33% 119.12% 82.54% -2.98% -14.1%
 
Cost of Revenues $709.7M $1.5B $2.3B $2.7B $2.9B
Gross Profit -$99.5M -$184.3M $155.7M -$356.6M -$876.2M
Gross Profit Margin -16.3% -13.78% 6.38% -15.06% -43.07%
 
R&D Expenses $31.5M $56.1M $174.9M $157.3M $38.4M
Selling, General & Admin $314.9M $714.7M $864.6M $954.9M $890.7M
Other Inc / (Exp) -$5M -$19.3M $531.7M $504.9M $37.5M
Operating Expenses $344.1M $763.6M $1.1B $1.2B $929.1M
Operating Income -$443.6M -$947.9M -$916.2M -$1.5B -$1.8B
 
Net Interest Expenses $26.5M $45.2M $77.5M $205.7M $338.4M
EBT. Incl. Unusual Items -$471.3M -$1B -$449.3M -$1.1B -$2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.5M $336K $29.8M -$9.5M -$9.2M
Net Income to Company -$484.9M -$1B -$479M -$1.2B -$2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$484.9M -$1B -$479M -$1.2B -$2B
 
Basic EPS (Cont. Ops) -- -- -$7.09 -$16.80 -$29.14
Diluted EPS (Cont. Ops) -- -- -$7.09 -$16.80 -$29.14
Weighted Average Basic Share $107.8M -- $67.6M $70.3M $70.3M
Weighted Average Diluted Share $107.8M -- $67.6M $70.3M $70.3M
 
EBITDA -$227.5M -$708.7M -$775.4M -$1.4B -$1.7B
EBIT -$443.6M -$947.9M -$916.2M -$1.5B -$1.8B
 
Revenue (Reported) $610.2M $1.3B $2.4B $2.4B $2B
Operating Income (Reported) -$443.6M -$947.9M -$916.2M -$1.5B -$1.8B
Operating Income (Adjusted) -$443.6M -$947.9M -$916.2M -$1.5B -$1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $546M $345.3M $608M
Revenue Growth (YoY) -- -- 20.17% -36.75% 14.03%
 
Cost of Revenues -- -- $527.6M $376.2M --
Gross Profit -- -- $18.4M -$30.8M --
Gross Profit Margin -- -1.61% 3.37% -8.93% --
 
R&D Expenses -- $32.1M $35.7M $11.8M --
Selling, General & Admin $69K $1.6M $189M $212.1M --
Other Inc / (Exp) -- -- $213.4M $84M --
Operating Expenses $119K $1.7M $224.7M $223.9M -$577M
Operating Income -$119K -$1.7M -$206.3M -$254.7M $577M
 
Net Interest Expenses -- -- $29.2M $126.7M $37M
EBT. Incl. Unusual Items -$1.4M $15.2M -$6.6M -$270.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.4M $3.3M $1M
Net Income to Company -$1.4M $15.2M -$9M -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M $15.2M -$9M -$274.3M -$190M
 
Basic EPS (Cont. Ops) -$0.01 $0.15 -$0.00 -$0.13 -$3.47
Diluted EPS (Cont. Ops) -$0.01 $0.15 -$0.00 -$0.13 -$3.47
Weighted Average Basic Share $107.8M $100M $2.1B $2.1B --
Weighted Average Diluted Share $107.8M $100M $2.1B $2.1B --
 
EBITDA -$119K -$1.7M -$174.3M -- $608M
EBIT -$119K -$1.7M -$206.3M -$254.7M $577M
 
Revenue (Reported) -- -- $546M $345.3M $608M
Operating Income (Reported) -$119K -$1.7M -$206.3M -$254.7M $577M
Operating Income (Adjusted) -$119K -$1.7M -$206.3M -$254.7M $577M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.1B $1.8B $2.3B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.8B $2.2B $2.1B $4.1B
Gross Profit $111.7M $18.5M $75M -$1.7M -$1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $224M $224.8M $181.8M $107.4M $45.3M
Selling, General & Admin -- -- -- -- $431.3M
Other Inc / (Exp) -- $67.9M $707.5M $398.9M --
Operating Expenses $699.8M $1.5B $1.5B $1B $916.8M
Operating Income -$588.1M -$1.5B -$1.4B -$1B -$2.5B
 
Net Interest Expenses $36.9M $84.3M $146.4M $294.2M $379.8M
EBT. Incl. Unusual Items -$615.2M -$1.1B -$831.8M -$861.4M -$2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.9M $1.1M $12.5M $19.6M -$67M
Net Income to Company -$636.1M -$1.1B -$844.3M -$885.4M -$2.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$636.1M -$1.1B -$844.3M -$885.4M -$2.7B
 
Basic EPS (Cont. Ops) -- -$0.53 -$0.13 -$12.59 -$38.33
Diluted EPS (Cont. Ops) -- -- -$4.86 -$12.59 -$38.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$329.2M -$1.3B -$1.3B -$958.1M -$2.4B
EBIT -$588.1M -$1.5B -$1.4B -$1B -$2.5B
 
Revenue (Reported) $1.1B $1.8B $2.3B $2.1B $2.5B
Operating Income (Reported) -$588.1M -$1.5B -$1.4B -$1B -$2.5B
Operating Income (Adjusted) -$588.1M -$1.5B -$1.4B -$1B -$2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $546M $345.3M $608M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $527.6M $376.2M --
Gross Profit -- -- $18.4M -$30.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $32.1M $35.7M $11.8M --
Selling, General & Admin $69K $1.6M $189M $212.1M --
Other Inc / (Exp) -- -- $213.4M $84M --
Operating Expenses $119K $1.7M $224.7M $223.9M -$577M
Operating Income -$119K -$1.7M -$206.3M -$254.7M $577M
 
Net Interest Expenses -- -- $29.2M $126.7M $37M
EBT. Incl. Unusual Items -$1.4M $15.2M -$6.6M -$270.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.4M $3.3M $1M
Net Income to Company -$1.4M $15.2M -$9M -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M $15.2M -$9M -$274.3M -$190M
 
Basic EPS (Cont. Ops) -$0.01 $0.15 -$0.00 -$0.13 -$3.47
Diluted EPS (Cont. Ops) -$0.01 $0.15 -$0.00 -$0.13 -$3.47
Weighted Average Basic Share $107.8M $100M $2.1B $2.1B --
Weighted Average Diluted Share $107.8M $100M $2.1B $2.1B --
 
EBITDA -$119K -$1.7M -$174.3M -- $608M
EBIT -$119K -$1.7M -$206.3M -$254.7M $577M
 
Revenue (Reported) -- -- $546M $345.3M $608M
Operating Income (Reported) -$119K -$1.7M -$206.3M -$254.7M $577M
Operating Income (Adjusted) -$119K -$1.7M -$206.3M -$254.7M $577M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $366.6M $757.9M $973.9M $768.3M $739.2M
Short Term Investments -- $1.3M -- -- --
Accounts Receivable, Net $307.7M $172.4M $320.7M $187.7M $190.2M
Inventory $435.6M $552.2M $633.5M $944.1M $1.1B
Prepaid Expenses $9.9M $40.1M $31.4M $35.9M $49.7M
Other Current Assets $2.7M $10M $12M $30.6M $32.4M
Total Current Assets $1.2B $1.6B $2.1B $2.3B $2.3B
 
Property Plant And Equipment $201.7M $328.8M $449.5M $546.3M $593.9M
Long-Term Investments -- -- $2.3M $2.4M --
Goodwill $59.1M $53.3M $46.5M $48.1M $43.8M
Other Intangibles $1.1B $1.3B $1.3B $1.4B $997.1M
Other Long-Term Assets $1.4M $1.7M $6.8M $9.7M $39.7M
Total Assets $2.5B $3.3B $4B $4.3B $4.1B
 
Accounts Payable $1.1B $1.5B $1B $368.1M $893.9M
Accrued Expenses $203.1M $502.8M $317.9M $581.5M $581.5M
Current Portion Of Long-Term Debt -- $13.8M $27.1M $2.1B $2.6B
Current Portion Of Capital Lease Obligations $11.2M $10.3M $11.9M $19.5M $13.9M
Other Current Liabilities $461K $111.5M $124.2M $186.1M $194.1M
Total Current Liabilities $1.9B $3B $3.2B $3.6B $4.7B
 
Long-Term Debt $61.8M $66.6M $75M $1.5B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $2B $3.2B $4.1B $5.5B $7.4B
 
Common Stock $1.3B $1.9B $21.2M $21.2M $21.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $258.1M -- -$19.9M -$274.2M -$3.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $580.7M $122.5M -$89.9M -$1.3B -$3.3B
 
Total Liabilities and Equity $2.5B $3.3B $4B $4.3B $4.1B
Cash and Short Terms $366.6M $757.9M $973.9M $768.3M $739.2M
Total Debt $73M $76.9M $86.9M $1.5B $2.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.1M -- $1.1B $668.9M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $93.9M $286.2M -- --
Inventory -- -- $867.5M -- --
Prepaid Expenses $2.1M -- -- -- --
Other Current Assets -- $112.4M $120.9M $1.2B --
Total Current Assets $3.2M -- $2.4B $1.8B --
 
Property Plant And Equipment -- -- $357.6M -- --
Long-Term Investments $800M -- $2.2M -- --
Goodwill -- -- $47M -- --
Other Intangibles -- -- $1.4B -- --
Other Long-Term Assets -- $2.4M $4.6M -- --
Total Assets $803.2M -- $4.3B $3.8B --
 
Accounts Payable -- -- $921.6M -- --
Accrued Expenses -- $197.6M $148M -- --
Current Portion Of Long-Term Debt -- $11.9M $779.3M -- --
Current Portion Of Capital Lease Obligations -- $17.4M $27.7M -- --
Other Current Liabilities -- $416.2M $359.4M -- --
Total Current Liabilities $36.9M -- $4.1B -$3B --
 
Long-Term Debt -- -- $75.8M -- --
Capital Leases -- -- -- -- --
Total Liabilities $64.9M -- $4.7B -$5.7B --
 
Common Stock $800M -- $21.2M -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $738.3M -- -$470.8M $1.8B --
 
Total Liabilities and Equity $803.2M -- $4.3B -$3.8B --
Cash and Short Terms $1.1M -- $1.1B $668.9M --
Total Debt -- -- $120.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$484.9M -$1B -$479M -$1.2B -$2B
Depreciation & Amoritzation $216.1M $239.2M $140.8M $115.4M $55.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$263.2M -- -$214.2M -$156.9M $85M
Change in Inventories -$428.1M -$169.8M -$186.4M -$358.4M -$255.4M
Cash From Operations -$57.1M -$312.2M -$1.1B -$1.9B -$981.8M
 
Capital Expenditures $243.7M $129.7M $706.5M $573M $378.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$243.7M -$129.7M -$709M -$417.6M -$412.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $569.1M $708.4M $2.2B $4.7B $4.3B
Long-Term Debt Repaid -$782.5M -$420.9M -$1.5B -$2.6B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $134.7M $48.8M -$38.9M $23.7M --
Cash From Financing $359.6M $909.6M $2.1B $2.1B $1.4B
 
Beginning Cash (CF) $366.6M $756.7M $973.9M $768.3M $739.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.2M $440.3M $217.2M -$205.6M -$19.6M
Ending Cash (CF) $468.2M $1.2B $1.1B $564.1M $670.2M
 
Levered Free Cash Flow -$300.8M -$441.8M -$1.8B -$2.5B -$1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.4M $15.2M -$9M -- --
Depreciation & Amoritzation -- $37M $32M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $43.7M $133.1M -- --
Change in Inventories -- -$11.5M -$169.8M -- --
Cash From Operations $430K -$372.1K -$283.4M -$229.1M --
 
Capital Expenditures -- -- $132.7M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$750M -$80.2K -$131M -$188M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $98.1M -- -- --
Long-Term Debt Repaid -- -$2.2M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $751.3M $500K $322.6M $463.5M --
 
Beginning Cash (CF) $1.7M $350.2K $884.3M $784M --
Foreign Exchange Rate Adjustment -- -- $2.2M -$31.3M --
Additions / Reductions $1.7M $47.7K -$89.6M $15.1M --
Ending Cash (CF) $3.5M $397.9K $796.9M $767.8M --
 
Levered Free Cash Flow $430K -$372.1K -$416.1M -$229.1M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$636.1M -$1.1B -$844.3M -$885.4M -$2.7B
Depreciation & Amoritzation $258.9M $188.1M $123.9M $76M $65.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$89.4M -- -- $159M -$162.9M
Change in Inventories -$235.6M -$82K $12.2M -$28.4M -$71M
Cash From Operations -$40.3M -$601.1M -$1.1B -$934.4M -$1.2B
 
Capital Expenditures $126.5M $582.8M $792.8M $519.3M $429.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$126.5M -$585.3M -$793.6M -$551.9M -$461.5M
 
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 $522M $2.2B $2.6B $1.5B $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $384.3M $915.9M $708.5M -$15.8M $61.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$166.8M -$1.2B -$1.9B -$1.5B -$1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.4M $15.2M -$9M -- --
Depreciation & Amoritzation -- $37M $32M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $43.7M $133.1M -- --
Change in Inventories -- -$11.5M -$169.8M -- --
Cash From Operations $430K -$372.1K -$283.4M -$229.1M --
 
Capital Expenditures -- -- $132.7M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$750M -$80.2K -$131M -$188M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $98.1M -- -- --
Long-Term Debt Repaid -- -$2.2M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $751.3M $500K $322.6M $463.5M --
 
Beginning Cash (CF) $1.7M $350.2K $884.3M $784M --
Foreign Exchange Rate Adjustment -- -- $2.2M -$31.3M --
Additions / Reductions $1.7M $47.7K -$89.6M $15.1M --
Ending Cash (CF) $3.5M $397.9K $796.9M $767.8M --
 
Levered Free Cash Flow $430K -$372.1K -$416.1M -$229.1M --

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