Financhill
Sell
34

PHGE Quote, Financials, Valuation and Earnings

Last price:
$1.96
Seasonality move :
7.25%
Day range:
$1.96 - $2.09
52-week range:
$1.50 - $22.06
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
18.03x
Volume:
30.2K
Avg. volume:
109.7K
1-year change:
-80.64%
Market cap:
$3.1M
Revenue:
--
EPS (TTM):
-$30.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2M $2.6M $2.5M $871K $1.8M
Gross Profit -$2.2M -$2.6M -$2.5M -$871K -$1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.4M $25.7M $16.8M $19M $27.3M
Selling, General & Admin $9.3M $11.3M $9.5M $8.7M $11.8M
Other Inc / (Exp) -$462K -$77K $585K $540K $19.6M
Operating Expenses $28.8M $36.9M $26.1M $26.8M $37.2M
Operating Income -$30.9M -$39.5M -$28.6M -$27.7M -$39M
 
Net Interest Expenses $7K $706K $2.1M $2.5M $2.8M
EBT. Incl. Unusual Items -$30.1M -$36.2M -$28.3M -$26.1M -$17.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $67K $65K $23K $13K
Net Income to Company -$30.1M -$36.2M -$28.3M -$26.2M -$17.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.1M -$36.2M -$28.3M -$26.2M -$17.7M
 
Basic EPS (Cont. Ops) -$13.05 -$13.93 -$9.49 -$5.10 -$28.02
Diluted EPS (Cont. Ops) -$13.05 -$13.93 -$9.49 -$5.10 -$28.02
Weighted Average Basic Share $2.3M $2.6M $3M $5.1M $632.6K
Weighted Average Diluted Share $2.3M $2.6M $3M $5.1M $632.6K
 
EBITDA -$28.8M -$36.9M -$26.1M -$26.8M -$37.2M
EBIT -$30.9M -$39.5M -$28.6M -$27.7M -$39M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$30.9M -$39.5M -$28.6M -$27.7M -$39M
Operating Income (Adjusted) -$30.9M -$39.5M -$28.6M -$27.7M -$39M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $625K $629K $219K $322K $1.2M
Gross Profit -$625K -$629K -$219K -$322K -$1.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.6M $3.5M $5.6M $7.3M $6.1M
Selling, General & Admin $2.8M $2.6M $2.2M $3.2M $2.4M
Other Inc / (Exp) -- $52K $89K $19.8M --
Operating Expenses $9.2M $5.9M $7.6M $10.2M $7.3M
Operating Income -$9.8M -$6.5M -$7.8M -$10.5M -$8.5M
 
Net Interest Expenses $188K $555K $574K $5K $5K
EBT. Incl. Unusual Items -$10M -$6.8M -$7.9M $9.6M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10K $8K $8K -- $3K
Net Income to Company -$10M -$6.8M -$7.9M $9.6M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10M -$6.8M -$7.9M $5.1M -$9.2M
 
Basic EPS (Cont. Ops) -$3.70 -$2.27 -$1.30 $0.31 -$5.55
Diluted EPS (Cont. Ops) -$0.37 -$0.23 -$1.30 $0.31 -$5.55
Weighted Average Basic Share $2.7M $3M $6.1M $16.4M $1.7M
Weighted Average Diluted Share $2.7M $3M $6.1M $16.4M $1.7M
 
EBITDA -$9.2M -$5.9M -$7.6M -$10.2M -$7.3M
EBIT -$9.8M -$6.5M -$7.8M -$10.5M -$8.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$9.8M -$6.5M -$7.8M -$10.5M -$8.5M
Operating Income (Adjusted) -$9.8M -$6.5M -$7.8M -$10.5M -$8.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $2.7M $1.3M $1.1M $2.7M
Gross Profit -$2.3M -$2.7M -$1.3M -$1.1M -$2.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.2M $19.6M $17.2M $21M $22.8M
Selling, General & Admin $11M $10.3M $8M $11.4M $10.4M
Other Inc / (Exp) -- $52K $803K $26.1M --
Operating Expenses $32.6M $28.7M $24.4M $31.2M $30.4M
Operating Income -$34.9M -$31.4M -$25.6M -$32.3M -$33.1M
 
Net Interest Expenses $219K $2.1M $2.5M $3.2M $850K
EBT. Incl. Unusual Items -$34.9M -$32.8M -$26.5M -$8.7M -$37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16K $77K $61K $11K $9K
Net Income to Company -$34.9M -$32.9M -$26.6M -$8.7M -$37.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.9M -$32.9M -$26.6M -$16.8M -$37.4M
 
Basic EPS (Cont. Ops) -$14.18 -$11.20 -$6.49 -$3.53 -$30.68
Diluted EPS (Cont. Ops) -$1.42 -$1.12 -$3.59 -$4.35 -$30.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$32.6M -$28.7M -$24.4M -$31.2M -$30.4M
EBIT -$34.9M -$31.4M -$25.6M -$32.3M -$33.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$34.9M -$31.4M -$25.6M -$32.3M -$33.1M
Operating Income (Adjusted) -$34.9M -$31.4M -$25.6M -$32.3M -$33.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7M $1.9M $659K $882K $1.8M
Gross Profit -$1.7M -$1.9M -$659K -$882K -$1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.2M $13M $14M $18.3M $16.4M
Selling, General & Admin $8.4M $7.5M $6.1M $8.8M $7.3M
Other Inc / (Exp) -- $52K $270K $25.8M $908K
Operating Expenses $24.1M $19.8M $19.4M $26.2M $22M
Operating Income -$25.8M -$21.7M -$20.1M -$27M -$23.7M
 
Net Interest Expenses $219K $1.5M $1.9M $2.6M $845K
EBT. Incl. Unusual Items -$25.8M -$22.4M -$20.7M -$3.2M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16K $26K $22K $10K $6K
Net Income to Company -$25.8M -$22.4M -$20.7M -$3.2M -$22.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.8M -$22.4M -$20.7M -$11.3M -$22.9M
 
Basic EPS (Cont. Ops) -$10.23 -$7.53 -$4.53 -$2.34 -$15.51
Diluted EPS (Cont. Ops) -$1.02 -$0.75 -$1.63 -$3.16 -$15.51
Weighted Average Basic Share $7.5M $8.9M $14.4M $29.6M $4.5M
Weighted Average Diluted Share $7.5M $8.9M $14.4M $33.3M $4.5M
 
EBITDA -$24.1M -$19.8M -$19.4M -$26.2M -$22M
EBIT -$25.8M -$21.7M -$20.1M -$27M -$23.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$25.8M -$21.7M -$20.1M -$27M -$23.7M
Operating Income (Adjusted) -$25.8M -$21.7M -$20.1M -$27M -$23.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $57.1M $63.1M $34.3M $15.9M $17.8M
Short Term Investments $19.9M -- $2M -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.1M $2.2M $1.5M $633K $1.3M
Other Current Assets $1.5M $407K $526K $561K $254K
Total Current Assets $60.7M $66.6M $36.9M $17.6M $20.5M
 
Property Plant And Equipment $6.7M $9.8M $8.7M $7.4M $10.5M
Long-Term Investments -- -- -- -- $161K
Goodwill -- -- -- -- --
Other Intangibles $3M $1.5M -- -- $12.1M
Other Long-Term Assets -- -- -- -- $161K
Total Assets $70.4M $78M $74.4M $58.2M $98.8M
 
Accounts Payable $2.3M $2.8M $820K $1.4M $1.9M
Accrued Expenses $1.1M $2.3M $887K $1.3M $3.8M
Current Portion Of Long-Term Debt -- -- $4.3M $5.8M --
Current Portion Of Capital Lease Obligations $863K $819K $687K $666K $1.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.2M $11M $7.9M $11.2M $8.3M
 
Long-Term Debt $5M $19.2M $14.4M $8.6M $8.5M
Capital Leases -- -- -- -- --
Total Liabilities $12.9M $30.5M $53.4M $55.1M $74.7M
 
Common Stock $2K $2K $2K $3K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity $57.5M $47.5M $21M $3.1M $5.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $57.5M $47.5M $21M $3.1M $24.1M
 
Total Liabilities and Equity $70.4M $78M $74.4M $58.2M $98.8M
Cash and Short Terms $57.1M $63.1M $34.3M $15.9M $17.8M
Total Debt $5M $19.2M $18.7M $14.4M $8.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $68.3M $41.5M $23.4M $24.7M $7.9M
Short Term Investments -- $3.5M -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1M $1.7M $386K
Other Current Assets $1.5M $1M $53K $976K --
Total Current Assets $69.8M $42.5M $25.3M $28.3M $8.9M
 
Property Plant And Equipment $10.1M $9M $7.8M $16.3M $5.1M
Long-Term Investments -- -- -- -- $161K
Goodwill -- -- -- -- --
Other Intangibles $1.9M $382K -- $15.3M --
Other Long-Term Assets -- -- -- $96K --
Total Assets $81.8M $51.9M $33.1M $60M $26.2M
 
Accounts Payable $1.9M $1.8M $1.1M $2.8M $1.5M
Accrued Expenses -- -- $3.2M $3.4M --
Current Portion Of Long-Term Debt -- $3M $5.6M -- --
Current Portion Of Capital Lease Obligations $799K $687K $632K $1.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9M $7.5M $12.8M $8.9M $5.2M
 
Long-Term Debt $19M $15.7M $10M $8.7M $5.3M
Capital Leases -- -- -- -- --
Total Liabilities $28.4M $25.3M $24.9M $22.1M $15.7M
 
Common Stock $3K $2K $3K $6K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.4M $26.6M $8.2M $37.9M $10.5M
 
Total Liabilities and Equity $81.8M $51.9M $33.1M $60M $26.2M
Cash and Short Terms $68.3M $41.5M $23.4M $24.7M $7.9M
Total Debt $19M $18.7M $15.6M $8.7M $5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$30.1M -$36.2M -$28.3M -$26.2M -$17.7M
Depreciation & Amoritzation $2.2M $2.6M $2.5M $871K $1.8M
Stock-Based Compensation $2.9M $3.2M $1.5M $1.1M $1.8M
Change in Accounts Receivable $50K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$24.4M -$27.6M -$29.1M -$21.3M -$37M
 
Capital Expenditures $1M $3.7M $112K $50K $30K
Cash Acquisitions -- -- -- -- -$663K
Cash From Investing -$10.9M $16.2M -$2.1M $2M $715K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $14.2M -- -- --
Long-Term Debt Repaid -- -- -- -$4.3M -$10.7M
Repurchase of Common Stock $98K -- -- -- --
Other Financing Activities -$75K -- $19K -$333K -$918K
Cash From Financing $134K $37.3M $292K $2.9M $38.4M
 
Beginning Cash (CF) $37.2M $63.1M $32.3M $15.9M $17.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35.2M $25.9M -$30.8M -$16.4M $2.1M
Ending Cash (CF) $2.1M $88.9M $1.6M -$560K $19.9M
 
Levered Free Cash Flow -$25.5M -$31.3M -$29.2M -$21.3M -$37M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$10M -$6.8M -$7.9M $9.6M -$9.2M
Depreciation & Amoritzation $625K $629K $219K $322K $1.2M
Stock-Based Compensation $1M $363K $195K $829K $438K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.7M -$5.5M -$5.9M -$8.1M -$7.2M
 
Capital Expenditures $1.3M $6K $32K $10K $2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M $4.5M -$32K -$1K -$2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.2M -- -- -- --
Long-Term Debt Repaid -- -- -$1.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$32K -- --
Cash From Financing $28.1M $236K -$1.3M -- $54K
 
Beginning Cash (CF) $68.3M $38M $23.4M $24.7M $7.9M
Foreign Exchange Rate Adjustment $9K $60K -$8K $35K $14K
Additions / Reductions $21.1M -$681K -$7.3M -$8.1M -$7.1M
Ending Cash (CF) $89.4M $37.4M $16.1M $16.6M $805K
 
Levered Free Cash Flow -$7M -$5.5M -$6M -$8.1M -$7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34.9M -$32.9M -$26.6M -$8.7M -$37.4M
Depreciation & Amoritzation $2.3M $2.7M $1.3M $1.1M $2.7M
Stock-Based Compensation $3.4M $1.7M $1M $1.5M $2.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$25.6M -$31M -$22.2M -$36.9M -$28.3M
 
Capital Expenditures $3.9M $183K $75K $26K $13K
Cash Acquisitions -- -- -- -$663K --
Cash From Investing $6.5M -$3.7M $3.4M $710K $106K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2.9M -$12.1M --
Repurchase of Common Stock $98K -- -- -- --
Other Financing Activities -- -- -- -$520K --
Cash From Financing $33.3M $4.3M $4.2M $37.4M $11.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.2M -$30.3M -$14.6M $1.3M -$16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$29.5M -$31.2M -$22.3M -$37M -$28.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.8M -$22.4M -$20.7M -$3.2M -$22.9M
Depreciation & Amoritzation $1.7M $1.9M $659K $882K $1.8M
Stock-Based Compensation $2.7M $1.2M $641K $1.1M $1.8M
Change in Accounts Receivable $633K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$18.5M -$21.9M -$15M -$30.7M -$22M
 
Capital Expenditures $3.6M $80K $43K $19K $2K
Cash Acquisitions -- -- -- -$663K --
Cash From Investing $16.3M -$3.6M $2M $716K $107K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.2M -- -- -- --
Long-Term Debt Repaid -- -- -$2.9M -$10.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$333K -$520K -$87K
Cash From Financing $33.3M $292K $4.2M $38.8M $11.9M
 
Beginning Cash (CF) $156M $122.5M $84.4M $101.5M $44M
Foreign Exchange Rate Adjustment -$2K $139K -$37K -$11K $53K
Additions / Reductions $31.1M -$25.1M -$8.9M $8.8M -$9.9M
Ending Cash (CF) $187.1M $97.6M $75.4M $110.3M $34.1M
 
Levered Free Cash Flow -$22.1M -$22M -$15.1M -$30.7M -$22M

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock