Financhill
Sell
33

PW Quote, Financials, Valuation and Earnings

Last price:
$1.11
Seasonality move :
0.6%
Day range:
$1.08 - $1.13
52-week range:
$0.40 - $2.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.19x
P/B ratio:
2.93x
Volume:
110.6K
Avg. volume:
501.1K
1-year change:
98.14%
Market cap:
$3.8M
Revenue:
$2.4M
EPS (TTM):
-$7.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.2M $4.3M $8.5M $8.5M $2.4M
Revenue Growth (YoY) 10.45% 95.92% 97.95% 0.71% -72.32%
 
Cost of Revenues $22.2K $27.5K $25.9K $878K $2.4M
Gross Profit $2.2M $4.2M $8.4M $7.6M -$81.3K
Gross Profit Margin 98.98% 99.36% 99.69% 89.69% -3.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $408.5K $527.8K $880.9K $1.5M $1.8M
Other Inc / (Exp) -- -- -- -$16.7M -$7.3M
Operating Expenses $684.4K $906.7K $2.1M $3.4M $4.2M
Operating Income $1.5M $3.3M $6.3M $4.2M -$4.3M
 
Net Interest Expenses $527.4K $1.2M $1.1M $1.8M $2.7M
EBT. Incl. Unusual Items $946.9K $2.2M $5.1M -$14.3M -$14.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $946.9K $2.2M $5.1M -$14.3M -$14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $946.9K $2.2M $5.1M -$14.3M -$14.4M
 
Basic EPS (Cont. Ops) $0.35 $0.99 $1.41 -$4.41 -$4.43
Diluted EPS (Cont. Ops) $0.35 $0.96 $1.38 -$4.41 -$4.43
Weighted Average Basic Share $1.9M $1.9M $3.2M $3.4M $3.4M
Weighted Average Diluted Share $1.9M $2M $3.3M $3.4M $3.4M
 
EBITDA $1.8M $3.7M $7.6M -$10.6M -$9.2M
EBIT $1.5M $3.3M $6.3M -$12.5M -$11.7M
 
Revenue (Reported) $2.2M $4.3M $8.5M $8.5M $2.4M
Operating Income (Reported) $1.5M $3.3M $6.3M $4.2M -$4.3M
Operating Income (Adjusted) $1.5M $3.3M $6.3M -$12.5M -$11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1M $2.5M $2M $488.5K $1.4M
Revenue Growth (YoY) 97.84% 128.34% -21.19% -75.67% 191.92%
 
Cost of Revenues $6K $6.4K $6.3K $547.4K $493.5K
Gross Profit $1.1M $2.5M $2M -$58.9K $932.6K
Gross Profit Margin 99.47% 99.75% 99.69% -12.05% 65.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145.9K $216.7K $426.6K $439.1K $338K
Other Inc / (Exp) -- -- -- -$8.2M $155.3K
Operating Expenses $244.9K $502.9K $929.1K $1.1M $540.5K
Operating Income $864.7K $2M $1.1M -$1.1M $392.1K
 
Net Interest Expenses $288.6K $212K $489.3K $667.1K $872.5K
EBT. Incl. Unusual Items $576.1K $1.8M $583K -$10M -$325K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $576.1K $1.8M $583K -$10M -$325K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $576.1K $1.8M $583K -$10M -$325K
 
Basic EPS (Cont. Ops) $0.26 $0.50 $0.12 -$3.01 -$0.14
Diluted EPS (Cont. Ops) $0.25 $0.49 $0.12 -$3.01 -$0.14
Weighted Average Basic Share $1.9M $3.3M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $2M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $963.8K $2.3M $1.6M -$8.7M $749.9K
EBIT $864.7K $2M $1.1M -$9.4M $547.5K
 
Revenue (Reported) $1.1M $2.5M $2M $488.5K $1.4M
Operating Income (Reported) $864.7K $2M $1.1M -$1.1M $392.1K
Operating Income (Adjusted) $864.7K $2M $1.1M -$9.4M $547.5K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5M $8M $8M $4M $3.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.2K $25.9K $25.9K $2.6M $2.1M
Gross Profit $3.5M $8M $8M $1.4M $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $495.7K $740.7K $1.3M $1.8M $1.6M
Other Inc / (Exp) -- -- -- -$7.4M -$17.5M
Operating Expenses $849.9K $1.6M $3.2M $4.2M $3.1M
Operating Income $2.6M $6.4M $4.8M -$2.9M -$2M
 
Net Interest Expenses $1.1M $1.1M $1.6M $2.4M $3.9M
EBT. Incl. Unusual Items $1.6M $5.3M $3.2M -$29.3M -$23.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.6M $5.3M $3.2M -$29.3M -$23.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6M $5.3M $3.2M -$29.3M -$23.4M
 
Basic EPS (Cont. Ops) $0.68 $1.68 $0.74 -$8.86 -$7.08
Diluted EPS (Cont. Ops) $0.66 $1.63 $0.74 -$8.86 -$7.08
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3M $7.3M $6.7M -$24.5M -$18M
EBIT $2.6M $6.4M $4.8M -$27M -$19.5M
 
Revenue (Reported) $3.5M $8M $8M $4M $3.2M
Operating Income (Reported) $2.6M $6.4M $4.8M -$2.9M -$2M
Operating Income (Adjusted) $2.6M $6.4M $4.8M -$27M -$19.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9M $6.6M $6.2M $1.7M $2.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.6K $19K $19K $1.8M $1.4M
Gross Profit $2.9M $6.6M $6.2M -$65.9K $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $399.4K $612.3K $1.1M $1.3M $1.2M
Other Inc / (Exp) -- -- -- -$7.4M -$17.4M
Operating Expenses $673.3K $1.4M $2.4M $3.3M $2.1M
Operating Income $2.2M $5.3M $3.8M -$3.3M -$1.1M
 
Net Interest Expenses $876.3K $783.7K $1.2M $1.9M $3M
EBT. Incl. Unusual Items $1.3M $4.5M $2.5M -$12.6M -$21.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.3M $4.5M $2.5M -$12.6M -$21.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3M $4.5M $2.5M -$12.6M -$21.5M
 
Basic EPS (Cont. Ops) $0.57 $1.26 $0.60 -$3.85 -$6.50
Diluted EPS (Cont. Ops) $0.55 $1.23 $0.60 -$3.85 -$6.50
Weighted Average Basic Share $5.7M $9.4M $10.1M $10.2M $10.2M
Weighted Average Diluted Share $5.9M $9.6M $10.1M $10.2M $10.2M
 
EBITDA $2.5M $6M $5.2M -$8.8M -$17.5M
EBIT $2.2M $5.3M $3.8M -$10.7M -$18.5M
 
Revenue (Reported) $2.9M $6.6M $6.2M $1.7M $2.5M
Operating Income (Reported) $2.2M $5.3M $3.8M -$3.3M -$1.1M
Operating Income (Adjusted) $2.2M $5.3M $3.8M -$10.7M -$18.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15.8M $5.6M $3.2M $2.8M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $2K --
Inventory -- -- -- -- --
Prepaid Expenses $14.6K $89.4K $493.2K $6.6K $224.7K
Other Current Assets -- -- -- -- --
Total Current Assets $16.4M $7.3M $24.4M $27.7M $16.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.7K $17K $50K -- $70K
Total Assets $37.7M $40.5M $85.3M $86.2M $70.2M
 
Accounts Payable $55K $83.6K $18.2K $1.4M $741.7K
Accrued Expenses $84.3K $80.6K $76.6K $340.1K $802.5K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1M $1.5M $1.2M
Total Current Liabilities $818.4K $1.9M $3.6M $4.8M $18.7M
 
Long-Term Debt $23.8M $23.2M $22.6M $37.2M $20.7M
Capital Leases -- -- -- -- --
Total Liabilities $24.6M $25.3M $27M $41.9M $39.4M
 
Common Stock $3.5M $3.5M $8.5M $8.7M $9.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.6M $11.7M $49.8M $35.6M $21.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.1M $15.2M $58.3M $44.3M $30.8M
 
Total Liabilities and Equity $37.7M $40.5M $85.3M $86.2M $70.2M
Cash and Short Terms $15.8M $5.6M $3.2M $2.8M $2.2M
Total Debt $24.4M $23.8M $23.2M $37.8M $35.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.6M $9.3M $4.2M $2.6M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $135.2K -- --
Inventory -- -- -- -- --
Prepaid Expenses $69.8K $141.8K $19.4K $133.1K $337K
Other Current Assets -- -- -- -- --
Total Current Assets $8.8M $12.1M $5.6M $17.3M $32.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $52K -- $74.1K --
Total Assets $39.3M $87.5M $103.8M $74M $48.4M
 
Accounts Payable $70.4K $198K $1M $983K $16.3K
Accrued Expenses $79.7K $2.4K $145.3K $729K $105.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $1.2M $1.5M
Total Current Liabilities $1.6M $3.1M $6.1M $20.7M $18.6M
 
Long-Term Debt $23.2M $22.6M $35.6M $20.9M $20M
Capital Leases -- -- -- -- --
Total Liabilities $25M $26.5M $43.1M $41.6M $38.7M
 
Common Stock $3.5M $8.5M $8.5M $9.1M $8.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.4M $61M $60.8M $32.4M $9.8M
 
Total Liabilities and Equity $39.3M $87.5M $103.8M $74M $48.4M
Cash and Short Terms $7.6M $9.3M $4.2M $2.6M $2.2M
Total Debt $23.8M $23.2M $38.4M $37.7M $37M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $946.9K $2.2M $5.1M -$14.3M -$14.4M
Depreciation & Amoritzation $275.9K $378.9K $1.2M $1.8M $2.5M
Stock-Based Compensation $205.3K $255.6K $382.3K $682.3K $885.3K
Change in Accounts Receivable -- -- -- -$62.2K $62.2K
Change in Inventories -- -- -- -- --
Cash From Operations $1.4M $3M $8M $6.8M -$2.6M
 
Capital Expenditures $1.8M -- -- -- $15K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8M -$12.3M -$42.1M -$21M $5.2M
 
Dividends Paid (Ex Special Dividend) -$280.2K -$280.2K -$652.8K -$489.6K --
Special Dividend Paid
Long-Term Debt Issued $15.5M -- -- $16M --
Long-Term Debt Repaid -$409.3K -$597.8K -$635.1K -$675K -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$312.2K -- -$275K -$44K --
Cash From Financing $14.5M -$878.1K $31.7M $14.8M -$2.3M
 
Beginning Cash (CF) $1.8M $15.8M $5.6M $3.2M $3.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.1M -$10.2M -$2.4M $676.6K $257K
Ending Cash (CF) $15.8M $5.6M $3.2M $3.8M $4.1M
 
Levered Free Cash Flow -$426.8K $3M $8M $6.8M -$2.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $576.1K $1.8M $583K -$10M -$325K
Depreciation & Amoritzation $99.1K $286.2K $492.6K $622.6K $202.5K
Stock-Based Compensation $66.2K $114.7K $205.7K $216.5K $143.2K
Change in Accounts Receivable -- -- -$175.5K -- --
Change in Inventories -- -- -- -- --
Cash From Operations $781.6K $2.9M $1.3M -$316.5K -$161.8K
 
Capital Expenditures -- -- -- $15K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M -$22M -$2.3M -$15K $45K
 
Dividends Paid (Ex Special Dividend) -$70.1K -$163.2K -$163.2K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $4.5M -- --
Long-Term Debt Repaid -$303.5K -$313.8K -$324.6K -$335.7K -$423.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$373.6K -$484K $4M -$335.7K -$423.2K
 
Beginning Cash (CF) $10.2M $28.8M $1.2M $4.3M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$19.6M $3M -$667.2K -$540K
Ending Cash (CF) $7.6M $9.3M $4.2M $3.6M $2.4M
 
Levered Free Cash Flow $781.6K $2.9M $1.3M -$331.5K -$161.8K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6M $5.3M $3.2M -$29.3M -$23.4M
Depreciation & Amoritzation $354.2K $852.3K $1.8M $2.4M $1.5M
Stock-Based Compensation $236.6K $333.8K $538.6K $927.2K $766.8K
Change in Accounts Receivable -- -- -$175.4K $175.4K --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2M $7.1M $8.5M -$1.7M -$1.7M
 
Capital Expenditures -- -- -- $15K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.4M -$40.7M -$24.6M $1.8M $3.7M
 
Dividends Paid (Ex Special Dividend) -$280.2K -$559.7K -$652.8K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $16M -- --
Long-Term Debt Repaid -$570.4K -$630.7K -$666.7K -$697.7K -$3.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.3M $35.3M $11.1M -$697.7K -$3.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1M $1.6M -$5.1M -$616.3K -$1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2M $7.1M $8.5M -$1.7M -$1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3M $4.5M $2.5M -$12.6M -$21.5M
Depreciation & Amoritzation $273.9K $747.3K $1.4M $1.9M $987.8K
Stock-Based Compensation $189.5K $267.7K $423.9K $668.8K $550.4K
Change in Accounts Receivable -- -- -$175.5K $62.2K --
Change in Inventories -- -- -- -- --
Cash From Operations $2M $6.1M $6.6M -$2M -$1.1M
 
Capital Expenditures -- -- -- $15K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.4M -$37.8M -$20.4M $2.4M $915.6K
 
Dividends Paid (Ex Special Dividend) -$210.2K -$489.6K -$489.6K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16M -- --
Long-Term Debt Repaid -$543K -$575.8K -$607.4K -$630.2K -$1.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$44K -- --
Cash From Financing -$753.2K $35.4M $14.9M -$630.2K -$1.5M
 
Beginning Cash (CF) $39.7M $71.5M $6.3M $13.4M $11.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2M $3.7M $1.1M -$242.2K -$1.7M
Ending Cash (CF) $31.5M $75.2M $7.4M $13.2M $9.8M
 
Levered Free Cash Flow $2M $6.1M $6.6M -$2M -$1.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock