Financhill
Sell
46

PCOK Quote, Financials, Valuation and Earnings

Last price:
$1.44
Seasonality move :
-29.2%
Day range:
$1.44 - $1.44
52-week range:
$0.05 - $2.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.19x
P/B ratio:
0.17x
Volume:
6K
Avg. volume:
1.3K
1-year change:
-51.17%
Market cap:
$148.3M
Revenue:
$133.5M
EPS (TTM):
-$1.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $114M $167.9M $162.1M $145.4M $133.5M
Revenue Growth (YoY) 22.4% 47.27% -3.5% -10.27% -8.18%
 
Cost of Revenues $108.4M $154.6M $150.3M $144.2M $132.9M
Gross Profit $5.6M $13.3M $11.7M $1.2M $654K
Gross Profit Margin 4.9% 7.95% 7.25% 0.82% 0.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$17.9M $26.9M $10.1M -$65.3M -$13.7M
Operating Expenses $22.5M -$16.2M $61.1M $14.9M $23.5M
Operating Income -$16.9M $29.5M -$49.4M -$13.7M -$22.9M
 
Net Interest Expenses $29.1M $40.5M $90.8M $68.4M $72.1M
EBT. Incl. Unusual Items -$50.8M -$12.5M -$36.7M -$139.9M -$94.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $4.9M $6.6M $10M
Net Income to Company -$48.8M -$12.5M -$41.7M -$146.5M -$104.9M
 
Minority Interest in Earnings -$56K -$2.5M $449K -$2.3M -$4M
Net Income to Common Excl Extra Items -$48.8M -$12.5M -$43.5M -$146.5M -$104.9M
 
Basic EPS (Cont. Ops) -$0.65 -$0.11 -$0.44 -$1.39 -$0.98
Diluted EPS (Cont. Ops) -$0.65 -$0.11 -$0.44 -$1.39 -$0.98
Weighted Average Basic Share $75.4M $97M $103.5M $103.6M $103.1M
Weighted Average Diluted Share $75.4M $97M $103.5M $103.6M $103.1M
 
EBITDA $28.1M $88.4M $2.6M $34.1M $18.2M
EBIT -$16.9M $29.5M -$49.4M -$13.7M -$22.9M
 
Revenue (Reported) $114M $167.9M $162.1M $145.4M $133.5M
Operating Income (Reported) -$16.9M $29.5M -$49.4M -$13.7M -$22.9M
Operating Income (Adjusted) -$16.9M $29.5M -$49.4M -$13.7M -$22.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $45.8M $43.6M $35.8M $32.4M $28.5M
Revenue Growth (YoY) 64.96% -4.73% -17.79% -9.51% -12.16%
 
Cost of Revenues $39.7M $39.7M $35.8M $32.9M $27.1M
Gross Profit $6M $3.9M $38K -$512K $1.4M
Gross Profit Margin 13.2% 8.92% 0.11% -1.58% 4.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$19.2M -$19.5M -$43.3M -$22.7M --
Operating Expenses $5M $23.2M $5.3M -$6.4M $1.7M
Operating Income $1.1M -$19.3M -$5.2M $5.9M -$257K
 
Net Interest Expenses $10.1M $13M $17.9M $20.6M $19.8M
EBT. Incl. Unusual Items -$25.5M -$31M -$62.5M -$45.7M -$120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$830K
Net Income to Company -$25.5M -$31M -$62.5M -$45.7M -$119.9M
 
Minority Interest in Earnings -$1.2M -$881K -$2.3M -$2M -$2.2M
Net Income to Common Excl Extra Items -$25.5M -$31M -$62.5M -$45.7M -$119.9M
 
Basic EPS (Cont. Ops) -$0.25 -$0.29 -$0.58 -$0.42 -$1.14
Diluted EPS (Cont. Ops) -$0.25 -$0.29 -$0.58 -$0.42 -$1.14
Weighted Average Basic Share $97.7M $104.2M $103.6M $103M $103M
Weighted Average Diluted Share $97.7M $104.2M $103.6M $103M $103M
 
EBITDA $15M -$6.6M $7.2M $16.2M $7.4M
EBIT $1.1M -$19.3M -$5.2M $5.9M -$257K
 
Revenue (Reported) $45.8M $43.6M $35.8M $32.4M $28.5M
Operating Income (Reported) $1.1M -$19.3M -$5.2M $5.9M -$257K
Operating Income (Adjusted) $1.1M -$19.3M -$5.2M $5.9M -$257K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $167.4M $164.4M $146.3M $136.8M $124.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $161.2M $151.8M $141.3M $138.9M $122.5M
Gross Profit $6.2M $12.6M $4.9M -$2.1M $1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $17.5M -$16.7M -$60.7M -$85.9M --
Operating Expenses -$11.3M $44.5M $33M $6.4M $12.7M
Operating Income $17.4M -$31.8M -$28.1M -$8.5M -$10.8M
 
Net Interest Expenses $42.8M $43.1M $77.7M $87.9M $69.6M
EBT. Incl. Unusual Items -$44M -$58.8M -$141.5M -$172.1M -$173.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $8.6M $2.9M $10.1M
Net Income to Company -$25.4M -$58.9M -$137.4M -$175M -$183.7M
 
Minority Interest in Earnings -$2M -$1.3M -$1.1M -$3.8M -$3.1M
Net Income to Common Excl Extra Items -$44.1M -$58.8M -$139.2M -$175M -$183.7M
 
Basic EPS (Cont. Ops) -$0.29 -$0.58 -$1.33 -$1.66 -$1.75
Diluted EPS (Cont. Ops) -$0.29 -$0.58 -$1.33 -$1.66 -$1.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $81M $20.4M $21M $34.2M $26.6M
EBIT $17.4M -$31.8M -$28.1M -$8.5M -$10.8M
 
Revenue (Reported) $167.4M $164.4M $146.3M $136.8M $124.3M
Operating Income (Reported) $17.4M -$31.8M -$28.1M -$8.5M -$10.8M
Operating Income (Adjusted) $17.4M -$31.8M -$28.1M -$8.5M -$10.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $129.2M $125.7M $109.9M $101.2M $92.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.9M $115.1M $106.1M $100.8M $90.4M
Gross Profit $9.3M $10.5M $3.7M $425K $1.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $30.6M -$13M -$83.8M -$104.4M -$1.3M
Operating Expenses -$5.8M $56.8M $27.6M $18M $6.9M
Operating Income $15.1M -$46.2M -$23.9M -$17.6M -$5.3M
 
Net Interest Expenses $32.7M $33.3M $49.7M $55.4M $53.1M
EBT. Incl. Unusual Items -$16.4M -$44.1M -$136.1M -$168.4M -$247.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $3.7M -- $60K
Net Income to Company $2.3M -$44.1M -$139.8M -$168.4M -$247.2M
 
Minority Interest in Earnings -$2.1M -$924K -$2.5M -$3.9M -$3M
Net Income to Common Excl Extra Items -$16.4M -$44.1M -$139.8M -$168.4M -$247.2M
 
Basic EPS (Cont. Ops) $0.04 -$0.43 -$1.32 -$1.59 -$2.37
Diluted EPS (Cont. Ops) $0.04 -$0.43 -$1.32 -$1.59 -$2.37
Weighted Average Basic Share $293.6M $310M $311.2M $309.4M $308.9M
Weighted Average Diluted Share $293.6M $310M $311.2M $309.4M $308.9M
 
EBITDA $61.1M -$6.9M $12.7M $13.8M $22.5M
EBIT $15.1M -$46.2M -$23.9M -$17.6M -$5.3M
 
Revenue (Reported) $129.2M $125.7M $109.9M $101.2M $92.1M
Operating Income (Reported) $15.1M -$46.2M -$23.9M -$17.6M -$5.3M
Operating Income (Adjusted) $15.1M -$46.2M -$23.9M -$17.6M -$5.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.3M $105.4M $159M $155.2M $98.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.2M $21.8M $21.5M $22.5M $22.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.4M $20.8M $22.8M $27.2M --
Total Current Assets $100.2M $134.3M $180.6M $301.6M $122.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $177.6M $200.4M $133.3M $92.4M $101.2M
Goodwill $16.3M $13.5M $5.4M $948K --
Other Intangibles $3.2M -- -- -- --
Other Long-Term Assets $19.4M $20.8M $22.8M $26.3M $19.2M
Total Assets $1.7B $1.6B $1.6B $1.4B $1.1B
 
Accounts Payable $24.2M $23.9M $25.2M $30.4M $31.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $669K $662K -- -- --
Total Current Liabilities $565.1M $549.1M $440.7M $38.3M $43.9M
 
Long-Term Debt $568.3M $500.1M $641.5M $1B $630.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.1B $1.1B $1.1B $969.2M
 
Common Stock $979K $941K $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $517.6M $471.7M $412.3M $262.1M $158.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.1M $13.2M $4.1M $1.2M -$3.1M
Total Equity $548.9M $500.1M $416.4M $263.4M $155.8M
 
Total Liabilities and Equity $1.7B $1.6B $1.6B $1.4B $1.1B
Cash and Short Terms $74.3M $105.4M $159M $155.2M $98.4M
Total Debt $1.1B $1B $1.1B $1B $874.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $166.2M $142.7M $129.6M $44.3M $71.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.7M $21.1M $22M $23.5M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $22.1M $21.9M $25.3M $20.9M --
Total Current Assets $191M $163.8M $151.5M $72.3M $147.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $180.3M $136.6M $99.6M $98.8M $78.9M
Goodwill $13.5M $5.4M $5.4M -- --
Other Intangibles $2.7M $2.4M -- -- --
Other Long-Term Assets $22.1M $21.9M $25.3M $20.9M --
Total Assets $1.6B $1.6B $1.4B $1.1B $884.8M
 
Accounts Payable $22.1M $27.2M $22.7M $27.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $140.7M $79.9M $57.6M $112.5M $619.7M
 
Long-Term Debt $924.4M $1B $1B $863.5M $309.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.1B $1.1B $1B $976.4M
 
Common Stock $942K $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.2M $2.7M $942K -$3.1M -$6.3M
Total Equity $528.8M $433.5M $270M $92.2M -$91.6M
 
Total Liabilities and Equity $1.6B $1.6B $1.4B $1.1B $884.8M
Cash and Short Terms $166.2M $142.7M $129.6M $44.3M $71.1M
Total Debt $1B $1.1B $1B $936.4M $877.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$48.8M -$12.5M -$41.7M -$146.5M -$104.9M
Depreciation & Amoritzation $45M $58.9M $51.9M $47.9M $41.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.5M $1.4M $2.6M -$830K $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$407K $16M $11.4M -$23.2M -$28.9M
 
Capital Expenditures $21.8M $19.1M $39.6M $25.3M $29M
Cash Acquisitions -- $3.8M $24.7M -- --
Cash From Investing -$50.1M $171.5M $82.5M $47.2M $155.3M
 
Dividends Paid (Ex Special Dividend) $1.1M $913K $12.1M -- --
Special Dividend Paid
Long-Term Debt Issued $112.5M $358.9M $188.1M $98.5M $179.8M
Long-Term Debt Repaid -$70.6M -$473.1M -$192.3M -$111.2M -$348.7M
Repurchase of Common Stock $2.2M $31M $6M $6.4M $2.9M
Other Financing Activities -$2.6M -$10M -$38.8M -$6M -$11.8M
Cash From Financing $35.1M -$158.1M -$36.6M -$25.7M -$184.2M
 
Beginning Cash (CF) $74.3M $105.4M $159M $155.2M $98.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.2M $31.1M $53.6M -$3.8M -$56.8M
Ending Cash (CF) $61.3M $138.3M $208.9M $149.2M $42.5M
 
Levered Free Cash Flow -$22.2M -$3M -$28.2M -$48.5M -$57.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.5M -$31M -$62.5M -$45.7M -$119.9M
Depreciation & Amoritzation $13.9M $12.7M $12.4M $10.3M $7.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.7M $2.6M $305K $176K -$76K
Change in Inventories -- -- -- -- --
Cash From Operations $2.7M -$3.7M -$1M -$4.9M -$14.6M
 
Capital Expenditures $5.2M $6.5M $6.9M $4.5M $2.7M
Cash Acquisitions -- $6.7M -- -- --
Cash From Investing $138.9M $77.5M -$46.3M $52.5M $28.8M
 
Dividends Paid (Ex Special Dividend) $191K $1.1M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $46.6M $92.1M $80.9M --
Long-Term Debt Repaid -$102.3M -$128.9M -$20.8M -$158M --
Repurchase of Common Stock $28.1M $2.3M $2M $525K --
Other Financing Activities -$645K -$18.9M -$4.7M -$4.8M --
Cash From Financing -$136.9M -$97.5M $64.3M -$82.5M -$7.7M
 
Beginning Cash (CF) $166.2M $142.7M $129.6M $44.3M $71.1M
Foreign Exchange Rate Adjustment $492K -$799K -$2.9M -$239K -$714K
Additions / Reductions $5.2M -$24.1M $14.1M -$35.2M $5.8M
Ending Cash (CF) $172M $117.8M $140.7M $8.9M $76.2M
 
Levered Free Cash Flow -$2.5M -$10.1M -$8M -$9.4M -$17.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.4M -$58.9M -$137.4M -$175M -$183.7M
Depreciation & Amoritzation $63.6M $52.3M $49.1M $42.7M $37.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.8M $5.7M $82K -$665K $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1M $13.9M -$7.1M -$33.1M -$32.2M
 
Capital Expenditures $18.8M $23.2M $40.1M $31.2M $14.6M
Cash Acquisitions -- $10.5M $18.1M -- --
Cash From Investing $190.5M $41.3M -$986K $79.4M $162.8M
 
Dividends Paid (Ex Special Dividend) $845K $12.4M $32K -- --
Special Dividend Paid
Long-Term Debt Issued $165.6M $393.4M $89.6M $185.2M --
Long-Term Debt Repaid -$247M -$429.7M -$79.4M -$306.7M --
Repurchase of Common Stock $31M $6.1M $6.6M $4.1M --
Other Financing Activities $50K -$31.3M -$22.7M -$8.9M --
Cash From Financing -$119.7M -$75.9M -$1.6M -$135.2M -$103.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.9M -$23.5M -$13.1M -$85.2M $26.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.8M -$9.3M -$47.2M -$64.2M -$46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3M -$44.1M -$139.8M -$168.4M -$247.2M
Depreciation & Amoritzation $46M $39.4M $36.6M $31.4M $27.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9M $2.4M -$104K -$194K -$293K
Change in Inventories -- -- -- -- --
Cash From Operations $11.3M $9.2M -$9.3M -$19.2M -$22.5M
 
Capital Expenditures $12.9M $17.1M $17.6M $23.5M $9.2M
Cash Acquisitions -- $6.7M -- -- --
Cash From Investing $193.5M $63.3M -$20.2M $12M $19.6M
 
Dividends Paid (Ex Special Dividend) $644K $12.1M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $157.2M $191.7M $93.1M $179.8M $8M
Long-Term Debt Repaid -$234M -$190.5M -$77.7M -$273.2M -$24.4M
Repurchase of Common Stock $29.6M $4.6M $5.2M $2.9M --
Other Financing Activities -$359K -$21.7M -$5.7M -$8.6M -$227K
Cash From Financing -$113.1M -$30.9M $4.2M -$105.3M -$24.7M
 
Beginning Cash (CF) $441.4M $406.9M $413.5M $171.5M $198.7M
Foreign Exchange Rate Adjustment $182K -$4.4M -$4.2M $1.6M $357K
Additions / Reductions $91.9M $37.3M -$29.5M -$110.9M -$27.3M
Ending Cash (CF) $533.5M $439.8M $379.8M $62.2M $171.8M
 
Levered Free Cash Flow -$1.6M -$7.9M -$26.9M -$42.7M -$31.7M

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

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

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock