Financhill
Sell
43

PW Quote, Financials, Valuation and Earnings

Last price:
$1.01
Seasonality move :
2.73%
Day range:
$0.99 - $1.07
52-week range:
$0.59 - $1.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.67x
P/B ratio:
2.88x
Volume:
48.5K
Avg. volume:
1.4M
1-year change:
-5.41%
Market cap:
$3.5M
Revenue:
$3M
EPS (TTM):
-$1.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.3M $8.5M $8.5M $2.2M $3M
Revenue Growth (YoY) 95.92% 97.95% 0.71% -73.91% 37.23%
 
Cost of Revenues $406.4K $1.3M $2.8M $4.9M $3M
Gross Profit $3.9M $7.2M $5.8M -$2.7M $6.2K
Gross Profit Margin 90.49% 84.72% 67.65% -121.7% 0.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$16.7M -$7.2M -$19.4M
Operating Expenses $527.8K $880.9K $1.5M $1.8M $1.5M
Operating Income $3.3M $6.3M $4.2M -$4.5M -$1.5M
 
Net Interest Expenses $1.2M $1.1M $1.8M $2.7M $3.9M
EBT. Incl. Unusual Items $2.2M $5.1M -$14.3M -$14.4M -$24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2.2M $5.1M -$14.3M -$14.4M -$24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $5.1M -$14.3M -$14.4M -$24.7M
 
Basic EPS (Cont. Ops) $0.99 $1.41 -$4.41 -$4.43 -$7.48
Diluted EPS (Cont. Ops) $0.96 $1.38 -$4.41 -$4.43 -$7.48
Weighted Average Basic Share $1.9M $3.2M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $2M $3.3M $3.4M $3.4M $3.4M
 
EBITDA $3.7M $7.6M $6.1M -$2M -$440.8K
EBIT $3.3M $6.3M $4.2M -$4.5M -$1.5M
 
Revenue (Reported) $4.3M $8.5M $8.5M $2.2M $3M
Operating Income (Reported) $3.3M $6.3M $4.2M -$4.5M -$1.5M
Operating Income (Adjusted) $3.3M $6.3M $4.2M -$4.5M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5M $2M $488.5K $1.4M $513.1K
Revenue Growth (YoY) 128.34% -21.19% -75.67% 191.92% -64.02%
 
Cost of Revenues $292.6K $508.8K $1.2M $696K $171K
Gross Profit $2.3M $1.5M -$681.5K $730.2K $342.1K
Gross Profit Margin 88.52% 74.66% -139.51% 51.2% 66.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$8.2M $155.3K --
Operating Expenses $216.7K $426.6K $439K $338K $219.6K
Operating Income $2M $1.1M -$1.1M $392.1K $122.5K
 
Net Interest Expenses $212K $489.3K $667.1K $872.5K $244.7K
EBT. Incl. Unusual Items $1.8M $583K -$10M -$325K $223.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.8M $583K -$10M -$325K $223.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M $583K -$10M -$325K $223.6K
 
Basic EPS (Cont. Ops) $0.50 $0.12 -$3.01 -$0.14 $0.02
Diluted EPS (Cont. Ops) $0.49 $0.12 -$3.01 -$0.14 $0.02
Weighted Average Basic Share $3.3M $3.4M $3.4M $3.4M $3.4M
Weighted Average Diluted Share $3.4M $3.4M $3.4M $3.4M $3.4M
 
EBITDA $2.3M $1.6M -$497.9K $594.6K $193.2K
EBIT $2M $1.1M -$1.1M $392.1K $122.5K
 
Revenue (Reported) $2.5M $2M $488.5K $1.4M $513.1K
Operating Income (Reported) $2M $1.1M -$1.1M $392.1K $122.5K
Operating Income (Adjusted) $2M $1.1M -$1.1M $392.1K $122.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8M $8M $4M $3.1M $2.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $878.2K $1.9M $5.1M $3.6M $1.7M
Gross Profit $7.2M $6.1M -$1.1M -$472.7K $384.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$7.4M -$17.3M --
Operating Expenses $740.7K $1.3M $1.8M $1.6M $1.3M
Operating Income $6.4M $4.8M -$2.9M -$2M -$892.6K
 
Net Interest Expenses $1.1M $1.6M $2.4M $3.9M $2.6M
EBT. Incl. Unusual Items $5.3M $3.2M -$29.3M -$23.4M -$4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $5.3M $3.2M -$29.3M -$23.4M -$4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.3M $3.2M -$29.3M -$23.4M -$4M
 
Basic EPS (Cont. Ops) $1.67 $0.75 -$8.85 -$7.08 -$1.38
Diluted EPS (Cont. Ops) $1.63 $0.74 -$8.85 -$7.08 -$1.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.3M $6.7M -$429.4K -$515.9K -$625.6K
EBIT $6.4M $4.8M -$2.9M -$2M -$892.6K
 
Revenue (Reported) $8M $8M $4M $3.1M $2.1M
Operating Income (Reported) $6.4M $4.8M -$2.9M -$2M -$892.6K
Operating Income (Adjusted) $6.4M $4.8M -$2.9M -$2M -$892.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.6M $6.2M $1.7M $2.5M $1.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $766.3K $1.4M $3.7M $2.4M $1M
Gross Profit $5.9M $4.8M -$2M $85.1K $463.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -$7.4M -$17.4M $1M
Operating Expenses $612.2K $1.1M $1.3M $1.2M $933.8K
Operating Income $5.3M $3.8M -$3.3M -$1.1M -$470.5K
 
Net Interest Expenses $783.7K $1.2M $1.9M $3M $1.8M
EBT. Incl. Unusual Items $4.5M $2.5M -$12.6M -$21.5M -$868.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.5M $2.5M -$12.6M -$21.5M -$868.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.5M $2.5M -$12.6M -$21.5M -$868.6K
 
Basic EPS (Cont. Ops) $1.26 $0.60 -$3.85 -$6.50 -$0.40
Diluted EPS (Cont. Ops) $1.23 $0.60 -$3.85 -$6.50 -$0.40
Weighted Average Basic Share $9.4M $10.1M $10.2M $10.2M $10.2M
Weighted Average Diluted Share $9.6M $10.1M $10.2M $10.2M $10.2M
 
EBITDA $6M $5.2M -$1.4M -$78.3K -$263K
EBIT $5.3M $3.8M -$3.3M -$1.1M -$470.5K
 
Revenue (Reported) $6.6M $6.2M $1.7M $2.5M $1.5M
Operating Income (Reported) $5.3M $3.8M -$3.3M -$1.1M -$470.5K
Operating Income (Adjusted) $5.3M $3.8M -$3.3M -$1.1M -$470.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.6M $3.2M $3.8M $4.1M $2.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2K -- --
Inventory -- -- -- -- --
Prepaid Expenses $89.4K $493.2K $6.6K $210.7K $207.2K
Other Current Assets -- -- -- -- --
Total Current Assets $7.3M $5.8M $19.9M $53.2M $28.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17K $50K -- -- $9.8K
Total Assets $40.5M $85.3M $86.2M $70.2M $46.1M
 
Accounts Payable $83.6K $18.2K $1.4M $3.7K $173.7K
Accrued Expenses $80.6K $76.6K $340.1K $512K $95.7K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1M $1.5M $3.2M $1.7M
Total Current Liabilities $1.9M $3.4M $4.7M $18.8M $19.4M
 
Long-Term Debt $23.2M $22.7M $37.2M $20.7M $20M
Capital Leases -- -- -- -- --
Total Liabilities $25.3M $27M $41.9M $39.4M $39.3M
 
Common Stock $1.9K $3.4K $3.4K $3.4K $3.4K
Other Common Equity Adj -- -- -- -- --
Common Equity $11.7M $49.8M $35.6M $22.3M -$1.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.2M $58.3M $44.3M $30.8M $6.8M
 
Total Liabilities and Equity $40.5M $85.3M $86.2M $70.2M $46.1M
Cash and Short Terms $5.6M $3.2M $3.8M $4.1M $2.2M
Total Debt $23.8M $23.3M $38.3M $35.7M $37.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.3M $4.2M $3.6M $2.4M $2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $135.2K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $141.8K $19.4K $133.1K $337K --
Other Current Assets -- -- -- -- --
Total Current Assets $12.1M $5.6M $17.3M $30.6M $9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $52K -- $74.1K -- --
Total Assets $87.5M $103.8M $74M $48.4M $28M
 
Accounts Payable $198K $1M $983K $16.3K --
Accrued Expenses $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 $3.1M $6.1M $20.7M $18.6M $2.4M
 
Long-Term Debt $22.6M $35.7M $20.9M $20M $19.3M
Capital Leases -- -- -- -- --
Total Liabilities $26.5M $43.1M $41.6M $38.7M $21.7M
 
Common Stock $3.3K $3.4K $3.4K $3.4K $3.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $61M $60.8M $32.4M $9.8M $6.2M
 
Total Liabilities and Equity $87.5M $103.8M $74M $48.4M $28M
Cash and Short Terms $9.3M $4.2M $3.6M $2.4M $2M
Total Debt $23.2M $38.5M $37.7M $37M $20.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.2M $5.1M -$14.3M -$14.4M -$24.7M
Depreciation & Amoritzation $378.9K $1.3M $1.9M $2.5M $1M
Stock-Based Compensation $255.6K $382.3K $682.3K $885.3K $693.6K
Change in Accounts Receivable -$1.1M -$491.6K $1.3M $383K $100.9K
Change in Inventories -- -- -- -- --
Cash From Operations $2.9M $8M $6.8M -$2.6M -$1.4M
 
Capital Expenditures -- -- -- $15K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3M -$42.1M -$21M $5.2M $1.8M
 
Dividends Paid (Ex Special Dividend) $280.2K $652.8K $489.6K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $16M -- $257.1K
Long-Term Debt Repaid -$597.8K -$635.1K -$675K -$2.3M -$2.5M
Repurchase of Common Stock -- $3.3M -- -- --
Other Financing Activities -- -$275K -$44K -- --
Cash From Financing -$878.1K $31.7M $14.8M -$2.3M -$2.2M
 
Beginning Cash (CF) $5.6M $3.2M $3.8M $4.1M $2.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.3M -$2.4M $676.6K $257K -$1.9M
Ending Cash (CF) -$4.7M $740.8K $4.5M $4.4M $358.3K
 
Levered Free Cash Flow $2.9M $8M $6.8M -$2.6M -$1.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8M $583K -$10M -$325K $223.6K
Depreciation & Amoritzation $286.2K $502.5K $622.6K $202.5K $70.7K
Stock-Based Compensation $114.7K $205.7K $216.5K $143.2K $47.7K
Change in Accounts Receivable -$42.2K $38.7K $157.9K $161.5K $460.6K
Change in Inventories -- -- -- -- --
Cash From Operations $2.9M $1.3M -$316.5K -$161.8K $476.4K
 
Capital Expenditures -- -- $15K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22M -$2.3M -$15K $45K $590.3K
 
Dividends Paid (Ex Special Dividend) $163.2K $163.2K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.5M -- -- --
Long-Term Debt Repaid -$313.8K -$324.6K -$335.7K -$423.2K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$484K $4M -$335.7K -$423.2K -$554.6K
 
Beginning Cash (CF) $9.3M $4.2M $3.6M $2.4M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.6M $3M -$667.2K -$540K $512.1K
Ending Cash (CF) -$10.3M $7.3M $2.9M $1.9M $2.5M
 
Levered Free Cash Flow $2.9M $1.3M -$331.5K -$161.8K $476.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.3M $3.2M -$29.3M -$23.4M -$4M
Depreciation & Amoritzation $852.3K $1.9M $2.4M $1.5M $267K
Stock-Based Compensation $333.8K $538.6K $927.2K $766.8K $477.4K
Change in Accounts Receivable -$1.6M $1.4M $980.4K $100 $7.7K
Change in Inventories -- -- -- -- --
Cash From Operations $7M $8.5M -$1.7M -$1.7M -$489K
 
Capital Expenditures -- -- $15K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.7M -$24.6M $1.8M $3.7M $1.4M
 
Dividends Paid (Ex Special Dividend) $559.7K $652.8K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $16M -- -- --
Long-Term Debt Repaid -$630.7K -$666.7K -$697.7K -$3.2M --
Repurchase of Common Stock -- $3.3M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $35.3M $11.1M -$697.7K -$3.2M -$1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6M -$5.1M -$616.3K -$1.2M -$402.1K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7M $8.5M -$1.7M -$1.7M -$489K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5M $2.5M -$12.6M -$21.5M -$868.6K
Depreciation & Amoritzation $747.3K $1.4M $1.9M $987.9K $207.5K
Stock-Based Compensation $267.7K $423.9K $668.9K $550.4K $334.1K
Change in Accounts Receivable -$1.1M $768.8K $490.1K $107.1K $14K
Change in Inventories -- -- -- -- --
Cash From Operations $6.1M $6.6M -$2M -$1.1M -$200.7K
 
Capital Expenditures -- -- $15K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.8M -$20.4M $2.4M $915.6K $600.2K
 
Dividends Paid (Ex Special Dividend) $489.6K $489.6K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $16M -- -- $459.9K
Long-Term Debt Repaid -$575.8K -$607.4K -$630.2K -$1.5M -$542.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$44K -- -- --
Cash From Financing $35.4M $14.9M -$630.1K -$1.5M -$637.5K
 
Beginning Cash (CF) $75.2M $7.4M $13.2M $9.8M $5.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $1.1M -$242.1K -$1.7M -$238.2K
Ending Cash (CF) $78.9M $8.4M $12.9M $8M $5.3M
 
Levered Free Cash Flow $6.1M $6.6M -$2M -$1.1M -$200.7K

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock