Financhill
Buy
55

PBNK Quote, Financials, Valuation and Earnings

Last price:
$19.20
Seasonality move :
7.38%
Day range:
$18.97 - $19.20
52-week range:
$17.16 - $20.95
Dividend yield:
0%
P/E ratio:
13.39x
P/S ratio:
2.22x
P/B ratio:
1.07x
Volume:
849
Avg. volume:
1.6K
1-year change:
1.05%
Market cap:
$112.6M
Revenue:
$53.9M
EPS (TTM):
$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24M $31.2M $34.8M $50.8M $53.9M
Revenue Growth (YoY) 5.14% 20.46% 11.57% 45.95% 6.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.2M -$10.9M -$11.9M -$16.5M -$12.3M
Operating Income -- $10.9M $11.9M $16.5M $12.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.7M $10.9M $11.9M $16.5M $12.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $3.2M $3.5M $4.8M $3.5M
Net Income to Company $3.9M $7.7M $8.5M $11.8M $8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $7.7M $8.5M $11.8M $8.8M
 
Basic EPS (Cont. Ops) $0.75 $1.45 $1.55 $2.09 $1.52
Diluted EPS (Cont. Ops) $0.74 $1.42 $1.52 $2.06 $1.49
Weighted Average Basic Share $5.2M $5.3M $5.4M $5.6M $5.8M
Weighted Average Diluted Share $5.3M $5.5M $5.5M $5.7M $5.9M
 
EBITDA -- -- -- -- --
EBIT $7.6M $12M $14M $26.1M $26M
 
Revenue (Reported) $24M $31.2M $34.8M $50.8M $53.9M
Operating Income (Reported) -- $10.9M $11.9M $16.5M $12.3M
Operating Income (Adjusted) $7.6M $12M $14M $26.1M $26M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2M $9.6M $13M $13.5M $12.9M
Revenue Growth (YoY) 17.48% 17.19% 36% 4.14% -4.8%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$3.1M -$3.5M -$4.1M -$323K -$1.5M
Operating Income $3.1M $3.5M $4.1M $323K $1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.1M $3.5M $4.1M $323K $1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $919K $1M $1.2M $79K $422K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $2.5M $2.9M $244K $1.1M
 
Basic EPS (Cont. Ops) $0.41 $0.46 $0.52 $0.04 $0.18
Diluted EPS (Cont. Ops) $0.39 $0.45 $0.51 $0.04 $0.18
Weighted Average Basic Share $5.4M $5.5M $5.6M $5.9M $5.9M
Weighted Average Diluted Share $5.6M $5.5M $5.7M $6.1M $5.9M
 
EBITDA -- -- -- -- --
EBIT $3.3M $4.1M $6.9M $4M $5M
 
Revenue (Reported) $8.2M $9.6M $13M $13.5M $12.9M
Operating Income (Reported) $3.1M $3.5M $4.1M $323K $1.5M
Operating Income (Adjusted) $3.3M $4.1M $6.9M $4M $5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30.4M $32.2M $47.4M $54.2M $51.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$10.3M -$10.3M -$16.4M -$12.2M -$11.8M
Operating Income $10.3M $10.3M $16.4M $12.2M $11.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.3M $10.3M $16.4M $12.2M $11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $2.9M $4.7M $3.5M $3.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.1M $7.4M $11.6M $8.7M $8.6M
 
Basic EPS (Cont. Ops) $1.34 $1.36 $2.08 $1.50 $1.46
Diluted EPS (Cont. Ops) $1.31 $1.35 $2.04 $1.49 $1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $11.5M $11.5M $23.9M $25.4M $25.4M
 
Revenue (Reported) $30.4M $32.2M $47.4M $54.2M $51.6M
Operating Income (Reported) $10.3M $10.3M $16.4M $12.2M $11.8M
Operating Income (Adjusted) $11.5M $11.5M $23.9M $25.4M $25.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2M $24.5M $37.1M $40.5M $38.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$3.1M -$7.5M -$12M -$7.6M -$7.1M
Operating Income $3.1M $7.5M $12M $7.6M $7.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.1M $7.5M $12M $7.6M $7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $919K $2.2M $3.4M $2.2M $1.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $5.3M $8.5M $5.4M $5.2M
 
Basic EPS (Cont. Ops) $0.41 $0.98 $1.52 $0.93 $0.87
Diluted EPS (Cont. Ops) $0.39 $0.97 $1.49 $0.92 $0.86
Weighted Average Basic Share $5.4M $16.3M $16.8M $17.5M $17.8M
Weighted Average Diluted Share $5.6M $16.5M $17.2M $17.9M $17.9M
 
EBITDA -- -- -- -- --
EBIT $3.3M $8.5M $18.5M $17.8M $17.2M
 
Revenue (Reported) $8.2M $24.5M $37.1M $40.5M $38.2M
Operating Income (Reported) $3.1M $7.5M $12M $7.6M $7.1M
Operating Income (Adjusted) $3.3M $8.5M $18.5M $17.8M $17.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104.8M $28.8M $7.5M $10.2M $8.3M
Short Term Investments $8M $20.1M $52.1M $56.1M $23.1M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $112.8M $254.1M $79.1M $90.3M $114.4M
 
Property Plant And Equipment $11.6M $14.2M $13.2M $12.2M $11.2M
Long-Term Investments $8M $224.9M $70.6M $81M $107.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $616.8M $738.5M $759.2M $818.6M $847.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $550.8M $604.2M $597.7M $617M
 
Long-Term Debt $5M $2.8M $2.4M $2.1M $1.7M
Capital Leases -- -- -- -- --
Total Liabilities $558.6M $672.1M $685.5M $730.7M $748.9M
 
Common Stock $50.7M $51.3M $53M $55.4M $57M
Other Common Equity Adj -- -$127.2K -$3M -$2.7M -$2M
Common Equity $58.2M $66.4M $73.7M $87.9M $99M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.2M $66.4M $73.7M $87.9M $99M
 
Total Liabilities and Equity $616.8M $738.5M $759.2M $818.6M $847.9M
Cash and Short Terms $112.8M $271.4M $127.8M $143.3M $134.8M
Total Debt $5M $2.8M $2.4M $2.1M $1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- -- -- --
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $722M $781.2M $843.5M $891.4M $905.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $301.3M $341.7M $272.7M $263.8M $255.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $647.1M $699.9M $746.6M $780.9M $785M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $64.3M $69.7M $82.8M $95.6M $105.5M
 
Total Liabilities and Equity $711.3M $769.6M $829.4M $876.5M $890.5M
Cash and Short Terms -- -- -- -- --
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.9M $7.7M $8.5M $11.8M $8.8M
Depreciation & Amoritzation $1.9M $846.2K $824K $607.5K $588.1K
Stock-Based Compensation $445.5K $523.5K $628.7K $697.9K $670.6K
Change in Accounts Receivable $238.3K $4.4M -$1.1M $275.2K $280.8K
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M $8.8M $8.6M $12.1M $14.9M
 
Capital Expenditures $2.1M $520.3K $217.6K $64K $95.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$156M $27.2M -$195.2M -$47.7M -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $192.8M $110.6M $10.8M $47.1M $18.4M
 
Beginning Cash (CF) $63.4M $104.8M $251.4M $75.6M $87.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.4M $146.6M -$175.7M $11.6M $24.4M
Ending Cash (CF) $104.8M $251.4M $75.6M $87.2M $111.6M
 
Levered Free Cash Flow $2.6M $8.3M $8.4M $12.1M $14.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-12-08 2022-12-08 2023-12-08 2024-12-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.49% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.18% over the past day.

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

Show me the best stock