Financhill
Sell
35

PXS Quote, Financials, Valuation and Earnings

Last price:
$2.95
Seasonality move :
2.39%
Day range:
$2.90 - $2.95
52-week range:
$2.47 - $4.40
Dividend yield:
0%
P/E ratio:
4.38x
P/S ratio:
0.76x
P/B ratio:
0.33x
Volume:
8.8K
Avg. volume:
24.4K
1-year change:
-21.75%
Market cap:
$30.9M
Revenue:
$51.5M
EPS (TTM):
-$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.7M $25.3M $58.3M $45.5M $51.5M
Revenue Growth (YoY) -21.77% 16.72% 130.24% -22.07% 13.36%
 
Cost of Revenues $19.6M $27.3M $36.3M $23.9M $30.2M
Gross Profit $2.1M -$2M $22M $21.6M $21.4M
Gross Profit Margin 9.88% -7.92% 37.75% 47.51% 41.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $2.5M $2.5M $3.4M $3M
Other Inc / (Exp) $6K -$2.9M $55K $24.7M --
Operating Expenses $4.1M $4.1M $4.2M $4.9M $4.6M
Operating Income -$1.9M -$6.1M $17.8M $16.7M $16.7M
 
Net Interest Expenses $5M $3.3M $4.4M $5.8M $6.5M
EBT. Incl. Unusual Items -$6.9M -$12.3M $13.4M $36.8M $12.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.9M -$12.3M $13.4M $36.8M $12.5M
 
Minority Interest in Earnings -- -- -- -$201K -$361K
Net Income to Common Excl Extra Items -$6.9M -$12.3M $13.4M $36.8M $12.5M
 
Basic EPS (Cont. Ops) -$1.30 -$0.36 $1.18 $3.39 $0.91
Diluted EPS (Cont. Ops) -$1.30 -$0.36 $0.99 $2.94 $0.91
Weighted Average Basic Share $5.4M $36M $10.6M $10.7M $10.5M
Weighted Average Diluted Share $5.4M $36M $12.6M $12.6M $10.5M
 
EBITDA $2.2M -$819K $24.3M $22.6M $24M
EBIT -$2.3M -$6.1M $17.8M $16.7M $16.7M
 
Revenue (Reported) $21.7M $25.3M $58.3M $45.5M $51.5M
Operating Income (Reported) -$1.9M -$6.1M $17.8M $16.7M $16.7M
Operating Income (Adjusted) -$2.3M -$6.1M $17.8M $16.7M $16.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7M $17M $11.1M $13.8M $9.7M
Revenue Growth (YoY) 38.11% 142.52% -34.71% 24.28% -29.67%
 
Cost of Revenues $8.7M $9.7M $5.9M $7.9M $6.3M
Gross Profit -$1.6M $7.3M $5.2M $5.9M $3.4M
Gross Profit Margin -23.48% 42.67% 46.82% 42.8% 34.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $673K $574K $806K $695K $788K
Other Inc / (Exp) -$18K $191K -- -- --
Operating Expenses $1.1M $923K $1.1M $1.2M $1.3M
Operating Income -$2.7M $6.3M $4.1M $4.7M $2.1M
 
Net Interest Expenses $735K $1.2M $1.4M $1.8M $1.4M
EBT. Incl. Unusual Items -$3.5M $5.3M $3.1M $3.5M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.4M $5M $3.1M $3.6M $1.2M
 
Minority Interest in Earnings -- -- -$261K -$234K -$25K
Net Income to Common Excl Extra Items -$3.5M $5.3M $3.1M $3.5M $1.2M
 
Basic EPS (Cont. Ops) -$0.39 $0.48 $0.29 $0.34 $0.11
Diluted EPS (Cont. Ops) -$0.40 $0.40 $0.27 $0.31 $0.11
Weighted Average Basic Share $9.6M $10.6M $10.7M $10.6M $10.4M
Weighted Average Diluted Share $9.6M $12.6M $12.6M $11.9M $10.5M
 
EBITDA -$1.3M $8M $5.5M $6.7M $4.2M
EBIT -$2.7M $6.3M $4.1M $4.7M $2.1M
 
Revenue (Reported) $7M $17M $11.1M $13.8M $9.7M
Operating Income (Reported) -$2.7M $6.3M $4.1M $4.7M $2.1M
Operating Income (Adjusted) -$2.7M $6.3M $4.1M $4.7M $2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.7M -- $50.6M $52.8M $40.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.2M -- $27M $26.7M $28.4M
Gross Profit -$1.4M $13M $23.6M $26.1M $12.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $1.9M $3.4M $2.9M $6.1M
Other Inc / (Exp) -$477K -$2.4M $7.7M $17M --
Operating Expenses $4M -- $4.8M $4.6M $7.9M
Operating Income -$5.4M -- $18.8M $21.5M $4.1M
 
Net Interest Expenses $3.7M $2.9M $5.2M $6.5M $6M
EBT. Incl. Unusual Items -$9.5M $4.7M $21.7M $34.3M -$89K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.6M -- $21.7M $34.1M -$402K
 
Minority Interest in Earnings -- -- -$261K -$121K -$361K
Net Income to Common Excl Extra Items -$9.5M -- $21.7M $34.3M -$89K
 
Basic EPS (Cont. Ops) -$1.33 -- $1.97 $3.19 -$0.23
Diluted EPS (Cont. Ops) -$1.32 $0.19 $1.70 $2.78 -$0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$363K -- $24.6M $28.5M $12.2M
EBIT -$5.4M $9.8M $18.8M $21.5M $4.1M
 
Revenue (Reported) $21.7M -- $50.6M $52.8M $40.5M
Operating Income (Reported) -$5.4M -- $18.8M $21.5M $4.1M
Operating Income (Adjusted) -$5.4M $9.8M $18.8M $21.5M $4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.2M $33.1M $32.2M $39.5M $28.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18M $19.1M $17.8M $20.6M $18.9M
Gross Profit -$758K $14M $14.4M $18.9M $9.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $1.3M $2.8M $2.2M $5.4M
Other Inc / (Exp) -$476K $11K $7.7M -- --
Operating Expenses $3.2M $2M $3.8M $3.5M $6.8M
Operating Income -$4M $12M $10.7M $15.4M $2.8M
 
Net Interest Expenses $2.5M $2.1M $3.8M $4.9M $4.4M
EBT. Incl. Unusual Items -$6.9M $10.1M $15M $12.4M -$223K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.8M $5M $15.1M $12.5M -$233.2K
 
Minority Interest in Earnings -- -- -$261K -$181K -$181K
Net Income to Common Excl Extra Items -$6.9M $10.1M $15M $12.4M -$223K
 
Basic EPS (Cont. Ops) -$0.83 $0.91 $1.36 $1.14 -$0.00
Diluted EPS (Cont. Ops) -$0.84 $0.77 $1.19 $1.02 -$0.00
Weighted Average Basic Share $26.2M $31.8M $32.2M $31.5M $31.2M
Weighted Average Diluted Share $26.2M $35.9M $37.8M $36.4M $31.3M
 
EBITDA -$789K $15.2M $14.9M $20.7M $8.9M
EBIT -$4.4M $12M $10.7M $15.4M $2.8M
 
Revenue (Reported) $17.2M $33.1M $32.2M $39.5M $28.5M
Operating Income (Reported) -$4M $12M $10.7M $15.4M $2.8M
Operating Income (Adjusted) -$4.4M $12M $10.7M $15.4M $2.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6M $7.1M $7.9M $54.5M $38.2M
Short Term Investments -- -- -- $20M $17M
Accounts Receivable, Net $663K $1.7M $10.5M $5M $5M
Inventory $681K $1.6M $1.9M $957K $1.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $133K $186K $204K $226K $706K
Total Current Assets $5.4M $19.1M $21.1M $60.9M $46.1M
 
Property Plant And Equipment $83.8M $119.7M $114.2M $101.9M $140.2M
Long-Term Investments -- $2.8M $2.9M $1.8M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.4M $2.8M $2.3M $1.9M $1.4M
Total Assets $93.2M $142.6M $139M $166.3M $188.9M
 
Accounts Payable $3.6M $3.1M $2.6M $1.7M $2.1M
Accrued Expenses $677K $1.1M $967K $646K $1.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.3M $22.8M $12.6M $10.1M $12.3M
 
Long-Term Debt $55.3M $70.9M $65M $55.4M $77M
Capital Leases -- -- -- -- --
Total Liabilities $63.6M $93.7M $77.6M $65.5M $89.2M
 
Common Stock $22K $42K $11K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity $29.6M $48.9M $61.4M $96.5M $93.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $4.3M $6.3M
Total Equity $29.6M $48.9M $61.4M $100.9M $99.7M
 
Total Liabilities and Equity $93.2M $142.6M $139M $166.3M $188.9M
Cash and Short Terms $1.6M $7.1M $7.9M $54.5M $38.2M
Total Debt $58.6M $82.6M $70.9M $61M $84.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.1M $4.6M $32.6M $42.4M $42.9M
Short Term Investments -- -- -- $17M --
Accounts Receivable, Net $1.9M $9M $2.4M $9.3M $1.3M
Inventory $1.1M $2.8M $1.8M $1M $542K
Prepaid Expenses -- -- -- -- --
Other Current Assets $260K $315K $257K $621K --
Total Current Assets $11.4M $18.7M $37M $53.3M $44.9M
 
Property Plant And Equipment $100.3M $115.7M $123.5M $141.9M $135.2M
Long-Term Investments $2.8M $2.8M $1.5M $1.4M $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.7M $2.3M $1.5M $1.4M --
Total Assets $115.7M $138.1M $163.8M $198M $183.8M
 
Accounts Payable $2.7M $3.5M $2.9M $1.5M $1.7M
Accrued Expenses $724K $867K $1.1M $1.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.4M $16.7M $14.7M $11.3M $13.1M
 
Long-Term Debt $54M $66.5M $69.4M $78.9M $71.3M
Capital Leases -- -- -- -- --
Total Liabilities $63.4M $83.2M $84.1M $90.2M $84.4M
 
Common Stock $38K $42K $11K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $6.2M -- -- -- --
Minority Interest, Total -- -- $4.3M $6.5M $6.1M
Total Equity $52.2M $54.9M $79.7M $107.8M $99.4M
 
Total Liabilities and Equity $115.7M $138.1M $163.8M $198M $183.8M
Cash and Short Terms $8.1M $4.6M $32.6M $42.4M $42.9M
Total Debt $59.9M $72.3M $76.4M $86.4M $78.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.9M -$12.3M $13.4M $36.8M $12.5M
Depreciation & Amoritzation $4.4M $5.3M $6.5M $5.9M $7.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.6M $5.2M -$12.4M $6.2M -$283K
Change in Inventories -$180K -$886K -$344K $954K -$932K
Cash From Operations -$13M -$1.8M $8.3M $21.2M $18.8M
 
Capital Expenditures $567K $43.2M $3.6M $32M $45.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.6M -$43.2M $5M $16.7M -$36.3M
 
Dividends Paid (Ex Special Dividend) -$69K $537K $871K $797K $8.1M
Special Dividend Paid
Long-Term Debt Issued $15.3M $59.5M -- $34.5M $31M
Long-Term Debt Repaid -$19.9M -$37M -$12M -$44.8M -$7.3M
Repurchase of Common Stock -- -- -- $1.2M $1.5M
Other Financing Activities -$582K -$3.4M -$11K $4.8M $5.5M
Cash From Financing -$739K $50.8M -$12.9M -$11.7M $3.7M
 
Beginning Cash (CF) $5.2M $7.1M $7.9M $34.5M $21.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $5.8M $315K $26.2M -$13.7M
Ending Cash (CF) $4M $13M $8.3M $60.7M $7.5M
 
Levered Free Cash Flow -$13.6M -$45M $4.7M -$10.8M -$26.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.4M $5M $3.1M $3.6M $1.2M
Depreciation & Amoritzation $1.4M $1.4M $1.4M $2.1M $2.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$734.3K -$3.5M $1.8M -$4M -$1.4M
Change in Inventories $428.6K $670.6K -$930.7K $1.1M $936.4K
Cash From Operations -$2.5M $2.2M $7.6M $2M $3.8M
 
Capital Expenditures $16.7M -$114K $29.4M $649.9K $311.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.7M -$159.3K -$24.9M -$521.7K -$209.2K
 
Dividends Paid (Ex Special Dividend) $161.8K $191.4K $197.1K $262.4K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.5M -- $19M -- --
Long-Term Debt Repaid -$1.2M -$1.6M -$1.5M -$2M --
Repurchase of Common Stock -- -- $589.9K $482.2K $2K
Other Financing Activities -$909K -$1K $4.4M -$90K --
Cash From Financing $17.2M -$1.4M $16.9M -$2.5M -$2.1M
 
Beginning Cash (CF) $8.1M $4.6M $32.6M $25.4M $28.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M $690.5K -$362.3K -$981.6K $1.6M
Ending Cash (CF) $6.1M $5.3M $32.2M $24.4M $30.5M
 
Levered Free Cash Flow -$19.1M $2.4M -$21.8M $1.4M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9.6M -- $21.7M $34.1M -$402K
Depreciation & Amoritzation $5M -- $6M $7M $8.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$452.6K -- $4.1M -$6.8M $7.2M
Change in Inventories -$636.8K -- $975.6K $755.4K $553.6K
Cash From Operations -$7.2M -- $24.9M $13.9M $17.6M
 
Capital Expenditures $20.4M $21.8M $29.5M $47.9M -$246.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.9M -- -$286K -$19.4M $3.4M
 
Dividends Paid (Ex Special Dividend) $385K -- $834.2K $8.3M -$146.9K
Special Dividend Paid
Long-Term Debt Issued $30.5M $29M $34.5M $31M --
Long-Term Debt Repaid -$29M -$19.3M -$30.7M -$20.9M --
Repurchase of Common Stock -- -- $681.6K $3.9M -$1.6M
Other Financing Activities -$3.4M -- $4.8M $5.5M --
Cash From Financing $34M -- $2.6M -$2.2M -$16.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M -- $27.2M -$7.8M $4.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.6M -- -$4.7M -$34M $17.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.8M $5M $15.1M $12.5M -$233.2K
Depreciation & Amoritzation $3.6M $1.4M $4.3M $5.3M $6.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$583.3K -$3.5M $8.9M -$4.1M $3.4M
Change in Inventories -$378.4K $670.6K $129.9K -$63.7K $1.4M
Cash From Operations -$3.6M $2.2M $19.9M $12.7M $11.7M
 
Capital Expenditures $19.8M -$114K $29.4M $45.5M $679.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.8M -$159.3K -$420.8K -$36.5M $2.7M
 
Dividends Paid (Ex Special Dividend) $10.8K $191.4K $605K $8.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.5M -- $34.5M $31M --
Long-Term Debt Repaid -$28.2M -$10.5M -$29.2M -$5.4M -$3.9M
Repurchase of Common Stock -- -- $681.6K $3.4M $282.4K
Other Financing Activities -$3.1M -$1K $4.8M $5.5M -$1K
Cash From Financing $30.1M -$1.4M $4.6M $14.1M -$6.4M
 
Beginning Cash (CF) $31.2M $8.6M $93.6M $75.1M $79.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $690.5K $24.1M -$9.7M $8M
Ending Cash (CF) $37.8M $5.3M $117.7M $65.4M $87.6M
 
Levered Free Cash Flow -$23.4M $2.4M -$9.6M -$32.8M $11M

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