Financhill
Sell
25

PXS Quote, Financials, Valuation and Earnings

Last price:
$3.00
Seasonality move :
-3.5%
Day range:
$2.84 - $3.05
52-week range:
$2.53 - $5.53
Dividend yield:
0%
P/E ratio:
3.69x
P/S ratio:
0.68x
P/B ratio:
0.34x
Volume:
21.5K
Avg. volume:
19.5K
1-year change:
-33.56%
Market cap:
$31.4M
Revenue:
$51.5M
EPS (TTM):
$2.80
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 $26.9M $35.9M $23.5M $29.8M
Gross Profit $2.1M -$1.6M $22.4M $22M $21.7M
Gross Profit Margin 9.88% -6.31% 38.4% 48.36% 42.19%
 
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 $4.5M $4.6M $5.2M $5M
Operating Income -$1.9M -$6.1M $17.8M $16.7M $16.7M
 
Net Interest Expenses $5M $3.3M $4.4M $4.6M $4.2M
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 $37M $12.9M
 
Basic EPS (Cont. Ops) -$1.30 -$1.43 $1.18 $3.38 $0.91
Diluted EPS (Cont. Ops) -$1.30 -$1.43 $1.06 $2.94 $0.91
Weighted Average Basic Share $5.4M $9M $10.6M $10.7M $10.5M
Weighted Average Diluted Share $5.4M $9M $12.6M $12.6M $10.5M
 
EBITDA $2.2M -$4.5M $23.6M $47.9M $25.7M
EBIT -$2.3M -$9.4M $17.5M $42.4M $18.8M
 
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 -$9.4M $17.5M $42.4M $18.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5M $8.1M $18.4M $13.2M $12M
Revenue Growth (YoY) -37.85% 79.61% 126.78% -27.91% -9.16%
 
Cost of Revenues $4.9M $9M $9.1M $6M $9.5M
Gross Profit -$395K -$945K $9.2M $7.3M $2.6M
Gross Profit Margin -8.75% -11.66% 50.3% 54.89% 21.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $610K -$760K $622K $640K $755K
Other Inc / (Exp) -$1K -$2.5M $44K $17M --
Operating Expenses $1M $1.2M $1.2M $1.2M $1.3M
Operating Income -$1.4M -$2.2M $8.1M $6.1M $1.3M
 
Net Interest Expenses $1.2M $800K $1.4M $1.2M $1.1M
EBT. Incl. Unusual Items -$2.6M -$5.4M $6.7M $21.9M $134K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.6M -$5.4M $6.7M $21.9M $134K
 
Minority Interest in Earnings -- -- -- -$60K $180K
Net Income to Common Excl Extra Items -$2.6M -$5.4M $6.7M $21.8M $314K
 
Basic EPS (Cont. Ops) -$0.50 -$0.56 $0.61 $2.04 -$0.23
Diluted EPS (Cont. Ops) -$0.50 -$0.56 $0.53 $1.76 -$0.23
Weighted Average Basic Share $5.4M $9.7M $10.6M $10.6M $10.6M
Weighted Average Diluted Share $5.4M $9.7M $12.6M $12.7M $10.6M
 
EBITDA -$654K -$3.4M $9.4M $24.8M $3.4M
EBIT -$1.8M -$4.7M $7.8M $23.2M $1.5M
 
Revenue (Reported) $4.5M $8.1M $18.4M $13.2M $12M
Operating Income (Reported) -$1.4M -$2.2M $8.1M $6.1M $1.3M
Operating Income (Adjusted) -$1.8M -$4.7M $7.8M $23.2M $1.5M
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) -- -- -- -- --
 
Cost of Revenues $19.6M $26.9M $35.9M $23.5M $29.8M
Gross Profit $2.1M -$1.6M $22.4M $22M $21.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $1.1M $2.5M $3.4M $3M
Other Inc / (Exp) $6K -$2.9M $55K $24.7M --
Operating Expenses $4.2M $4.5M $4.6M $5.2M $5M
Operating Income -$2M -$6.1M $17.8M $16.7M $16.7M
 
Net Interest Expenses $4.9M $3.3M $4.4M $4.6M $4.2M
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 $37M $12.9M
 
Basic EPS (Cont. Ops) -$1.34 -$1.40 $1.18 $3.39 $0.92
Diluted EPS (Cont. Ops) -$1.34 -$1.40 $0.99 $2.96 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1M -$4.3M $23.6M $47.8M $25.7M
EBIT -$2.4M -$9.2M $17.5M $42.3M $18.8M
 
Revenue (Reported) $21.7M $25.3M $58.3M $45.5M $51.5M
Operating Income (Reported) -$2M -$6.1M $17.8M $16.7M $16.7M
Operating Income (Adjusted) -$2.4M -$9.2M $17.5M $42.3M $18.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $25.3M $58.3M $45.5M $51.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.9M $35.9M $23.5M $29.8M --
Gross Profit -$1.6M $22.4M $22M $21.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $2.5M $3.4M $3M --
Other Inc / (Exp) -$2.9M $55K $24.7M -- --
Operating Expenses $4.5M $4.6M $5.2M $5M --
Operating Income -$6.1M $17.8M $16.7M $16.7M --
 
Net Interest Expenses $3.3M $4.4M $4.6M $4.2M --
EBT. Incl. Unusual Items -$12.3M $13.4M $36.8M $12.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.3M $13.4M $36.8M $12.5M --
 
Minority Interest in Earnings -- -- $201K $361K --
Net Income to Common Excl Extra Items -$12.3M $13.4M $37M $12.9M --
 
Basic EPS (Cont. Ops) -$1.40 $1.18 $3.39 $0.92 --
Diluted EPS (Cont. Ops) -$1.40 $0.99 $2.96 $0.81 --
Weighted Average Basic Share $36M $42.5M $42.8M $42.1M --
Weighted Average Diluted Share $36M $48.5M $50.5M $46.9M --
 
EBITDA -$4.3M $23.6M $47.8M $25.7M --
EBIT -$9.2M $17.5M $42.3M $18.8M --
 
Revenue (Reported) $25.3M $58.3M $45.5M $51.5M --
Operating Income (Reported) -$6.1M $17.8M $16.7M $16.7M --
Operating Income (Adjusted) -$9.2M $17.5M $42.3M $18.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6M $6.2M $7.6M $34.5M $21.2M
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 -- -- -- -- --
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 $11K $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 $6.2M $7.6M $54.5M $38.2M
Total Debt $58.6M $82.6M $70.9M $61M $84.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6M $6.2M $7.6M $34.5M $21.2M
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 -- -- -- -- --
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 $11K $11K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $4.6M -- -- -- -$7.6M
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 $6.2M $7.6M $54.5M $38.2M
Total Debt $58.6M $82.6M $70.9M $61M $84.5M
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 $4.9M $6.1M $5.5M $6.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.6M $5.2M -$9.5M $6.2M -$283K
Change in Inventories -$180K -$886K -$344K $954K -$932K
Cash From Operations -$13M -$896K $8.3M $21.4M $18.8M
 
Capital Expenditures $567K $43.2M $3.6M $32M $45.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.6M -$43.2M $5M $12.2M -$42.2M
 
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 -$11.6M
Other Financing Activities -$582K -$3.4M -$11K $4.8M $5.5M
Cash From Financing -$739K $49.9M -$12.9M -$7.5M $9.6M
 
Beginning Cash (CF) $5.2M $4M $9.9M $10.2M $36.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $5.8M $315K $26.2M -$13.7M
Ending Cash (CF) $4M $9.9M $10.2M $36.3M $22.6M
 
Levered Free Cash Flow -$13.6M -$44.1M $4.7M -$10.6M -$26.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.6M -$5.4M $6.7M $21.9M $134K
Depreciation & Amoritzation $1.1M $1.4M $1.5M $1.6M $1.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5M $6.5M -$217K -$2.6M $4.1M
Change in Inventories -$247K -$501K $908K $825K -$869K
Cash From Operations -$2.9M $2.5M $5.1M $1.5M $6.3M
 
Capital Expenditures $163K $23M $6K $2.8M $170K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$163K -$23M -$6K $17.1M -$170K
 
Dividends Paid (Ex Special Dividend) -$69K -$219K -$217K -$196K -$49K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $29M -- -- --
Long-Term Debt Repaid -$830K -$8.8M -$1.5M -$15.6M -$1.9M
Repurchase of Common Stock -- -- -- -$567K -$8.2M
Other Financing Activities -$347K -$357K -$10K -$15K --
Cash From Financing $3.3M $19.6M -$1.8M -$16.4M -$10.2M
 
Beginning Cash (CF) $3.8M $10.8M $6.9M $34.1M $26.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229K -$915K $3.3M $2.2M -$4.1M
Ending Cash (CF) $4M $9.9M $10.2M $36.3M $22.6M
 
Levered Free Cash Flow -$3.1M -$20.5M $5.1M -$1.3M $6.1M
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 $4.9M $6.1M $5.5M $6.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.6M $5.2M -$9.5M $6.2M -$283K
Change in Inventories -$180K -$886K -$344K $954K -$932K
Cash From Operations -$13M -$896K $8.3M $21.4M $18.8M
 
Capital Expenditures $567K $43.2M $3.6M $32M $45.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $12.6M -$43.2M $5M $12.2M -$42.2M
 
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 -$11.6M
Other Financing Activities -$582K -$3.4M -- $4.8M $5.5M
Cash From Financing -$739K $49.9M -$12.9M -$7.5M $9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $5.8M $315K $26.2M -$13.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$13.6M -$44.1M $4.7M -$10.6M -$26.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$12.3M $13.4M $36.8M $12.5M --
Depreciation & Amoritzation $4.9M $6.1M $5.5M $6.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.2M -$9.5M $6.2M -$283K --
Change in Inventories -$886K -$344K $954K -$932K --
Cash From Operations -$896K $8.3M $21.4M $18.8M --
 
Capital Expenditures $43.2M $3.6M $32M $45.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.2M $5M $12.2M -$42.2M --
 
Dividends Paid (Ex Special Dividend) -$537K -$871K -$797K -$8.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $59.5M -- $34.5M $31M --
Long-Term Debt Repaid -$37M -$12M -$44.8M -$7.3M --
Repurchase of Common Stock -- -- -$1.2M -$11.6M --
Other Financing Activities -$3.4M -$11K $4.8M $5.5M --
Cash From Financing $49.9M -$12.9M -$7.5M $9.6M --
 
Beginning Cash (CF) $46.5M $27.5M $109.3M $117.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.8M $315K $26.2M -$13.7M --
Ending Cash (CF) $52.4M $27.8M $135.4M $103.3M --
 
Levered Free Cash Flow -$44.1M $4.7M -$10.6M -$26.3M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is down 1.19% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 1.08% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 2.68% over the past day.

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

Show me the best stock