Financhill
Buy
62

PXPHF Quote, Financials, Valuation and Earnings

Last price:
$3.64
Seasonality move :
23.74%
Day range:
$3.64 - $3.64
52-week range:
$1.93 - $3.70
Dividend yield:
1.52%
P/E ratio:
14,918.03x
P/S ratio:
3.70x
P/B ratio:
2.54x
Volume:
--
Avg. volume:
--
1-year change:
88.6%
Market cap:
$370.7M
Revenue:
$93.9M
EPS (TTM):
$0.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $42M $72M $93.5M $90.1M $93.9M
Revenue Growth (YoY) 59.06% 71.33% 29.75% -3.59% 4.17%
 
Cost of Revenues $23.8M $47M $82.5M $84.6M $68.1M
Gross Profit $18.3M $25M $10.9M $5.6M $25.8M
Gross Profit Margin 43.5% 34.7% 11.69% 6.18% 27.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $4.4M $6.6M $5.8M $2.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14.7M $19.5M $33.9M $36.7M $27.9M
Operating Income $3.6M $5.5M -$23M -$31.1M -$2.1M
 
Net Interest Expenses $452.9K $611.2K $478.2K -- --
EBT. Incl. Unusual Items $1.9M -$10.8M -$22.7M -$32.9M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $503.2K -$1.4M -$4.4M -$5.7M $1.5M
Net Income to Company $1.9M -$10.8M -$22.7M -$32.9M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M -$9.5M -$18.3M -$27.3M -$7.5M
 
Basic EPS (Cont. Ops) $0.01 -$0.10 -$0.18 -$0.27 -$0.07
Diluted EPS (Cont. Ops) $0.01 -$0.10 -$0.18 -$0.27 -$0.07
Weighted Average Basic Share $111.3M $93.5M $103.1M $101.5M $101.3M
Weighted Average Diluted Share $111.3M $96.8M $104.6M $101.6M $102.3M
 
EBITDA $7.3M -$5.3M -$13.6M -$20.5M $13.1M
EBIT $2.3M -$10.3M -$22.2M -$32.5M -$5.8M
 
Revenue (Reported) $42M $72M $93.5M $90.1M $93.9M
Operating Income (Reported) $3.6M $5.5M -$23M -$31.1M -$2.1M
Operating Income (Adjusted) $2.3M -$10.3M -$22.2M -$32.5M -$5.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.9M $20.8M $18.9M $20.5M $21.3M
Revenue Growth (YoY) 63.25% 39.49% -9.29% 8.47% 3.93%
 
Cost of Revenues $14M $19.9M $18.2M $16.1M $16.4M
Gross Profit $865.5K $916.1K $640.4K $4.4M $4.9M
Gross Profit Margin 5.8% 4.4% 3.39% 21.42% 23.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.7M $7.6M $9.1M $6.5M $5.3M
Operating Income -$3.8M -$6.7M -$8.4M -$2.1M -$371K
 
Net Interest Expenses $123.3K $152.2K -- -- --
EBT. Incl. Unusual Items -$4.7M -$5.6M -$6M -$2.4M $838.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$775.1K -$2M -$1.5M -$118.8K $298.6K
Net Income to Company -$4.9M -$4.9M -$4.8M -$2.4M $869.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$3.6M -$4.6M -$2.3M $539.5K
 
Basic EPS (Cont. Ops) -$0.04 -$0.04 -$0.04 -$0.02 $0.01
Diluted EPS (Cont. Ops) -$0.04 -$0.04 -$0.04 -$0.02 $0.01
Weighted Average Basic Share $101.6M $102.5M $101.6M $100.8M $96.6M
Weighted Average Diluted Share $101.6M $102.5M $101.6M $100.8M $96.6M
 
EBITDA -$2.7M -$3.4M -$3.5M $218.5K $2.6M
EBIT -$3.9M -$5.4M -$5.9M -$2.4M $897.6K
 
Revenue (Reported) $14.9M $20.8M $18.9M $20.5M $21.3M
Operating Income (Reported) -$3.8M -$6.7M -$8.4M -$2.1M -$371K
Operating Income (Adjusted) -$3.9M -$5.4M -$5.9M -$2.4M $897.6K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.8M $88.3M $94.9M $93.1M $99.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.1M $78.7M $87.1M $68.6M $69.4M
Gross Profit $21.6M $9.6M $7.8M $24.5M $30.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.1M $22.8M $41.6M $28.4M $23.3M
Operating Income -$477.9K -$13.2M -$33.9M -$3.9M $7.2M
 
Net Interest Expenses $3.2M -- -- -- --
EBT. Incl. Unusual Items -$6.5M -$25M -$28.6M -$7.5M $3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$872.3K -$7.4M -$3.6M $672.1K $3.5M
Net Income to Company -- -$24.1M -$27.3M -$9M $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.7M -$17.6M -$25M -$8.1M $90.5K
 
Basic EPS (Cont. Ops) -$0.05 -$0.17 -$0.24 -$0.08 $0.00
Diluted EPS (Cont. Ops) -$0.05 -$0.17 -$0.24 -$0.08 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7M -$19.2M -$18.4M $6.5M $18.5M
EBIT -$2.8M -$27M -$28.3M -$7.2M $3.9M
 
Revenue (Reported) $59.8M $88.3M $94.9M $93.1M $99.9M
Operating Income (Reported) -$477.9K -$13.2M -$33.9M -$3.9M $7.2M
Operating Income (Adjusted) -$2.8M -$27M -$28.3M -$7.2M $3.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $46.9M $62.9M $64.6M $67.6M $73.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.1M $62.4M $67M $50.6M $51.9M
Gross Profit $15.8M $549.3K -$2.4M $17M $21.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $18.6M $22.4M $30.2M $21.8M $17.2M
Operating Income -$2.8M -$21.9M -$32.7M -$4.8M $4.5M
 
Net Interest Expenses $2.8M $528.7K $88.3K -- --
EBT. Incl. Unusual Items -$7.2M -$21.6M -$27.4M -$1.6M $7.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$983.3K -$7.1M -$6.2M $287.2K $2.2M
Net Income to Company -$7.8M -$21M -$25.7M -$1.8M $7.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.3M -$14.5M -$21.2M -$1.9M $5.5M
 
Basic EPS (Cont. Ops) -$0.06 -$0.14 -$0.21 -$0.02 $0.05
Diluted EPS (Cont. Ops) -$0.06 -$0.14 -$0.21 -$0.02 $0.05
Weighted Average Basic Share $275.1M $308.9M $306.2M $302.5M $297.9M
Weighted Average Diluted Share $275.1M $308.9M $306.2M $302.5M $300.2M
 
EBITDA $391.5K -$14.9M -$19.5M $8M $13.4M
EBIT -$3M -$21.1M -$27.1M -$1.5M $7.9M
 
Revenue (Reported) $46.9M $62.9M $64.6M $67.6M $73.6M
Operating Income (Reported) -$2.8M -$21.9M -$32.7M -$4.8M $4.5M
Operating Income (Adjusted) -$3M -$21.1M -$27.1M -$1.5M $7.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.2M $128.3M $90.3M $41.9M $50.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5M $22M $24M $19.4M $17.4M
Inventory -- -- -- -- --
Prepaid Expenses $1.3M $2.2M $3.2M $2.4M $1.9M
Other Current Assets -$110 $230 -- $100 $464.2K
Total Current Assets $23.4M $154.8M $121M $69.2M $75.6M
 
Property Plant And Equipment $6.8M $13.2M $15.8M $10.8M $5.3M
Long-Term Investments -- -- -- -- --
Goodwill $67.9M $70.2M $75.1M $67.6M $58.9M
Other Intangibles $11.5M $15.7M $15.7M $18.2M $12.3M
Other Long-Term Assets $110 $120 $163.4K $412.3K $207.4K
Total Assets $121.3M $285.3M $270.7M $212.9M $198.7M
 
Accounts Payable $5.8M $18.1M $15.7M $15.1M $12.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $1.7M $3.3M $2.7M $1.6M
Other Current Liabilities -- -- -$110 -- -$100
Total Current Liabilities $21.8M $38.3M $42.6M $42.3M $39.9M
 
Long-Term Debt $963.8K $702.8K $453.5K $1.6K $215.3K
Capital Leases -- -- -- -- --
Total Liabilities $27.9M $48.4M $54.3M $50M $45.8M
 
Common Stock $135.8K $178.4K $176.4K $155.2K $149.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $93.4M $236.9M $216.3M $162.9M $152.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $93.4M $236.9M $216.3M $162.9M $152.9M
 
Total Liabilities and Equity $121.3M $285.3M $270.7M $212.9M $198.7M
Cash and Short Terms $8.2M $128.3M $90.3M $41.9M $50.8M
Total Debt $1.2M $995.7K $680.2K $417.6K $228.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $123.2M $105.2M $45.5M $44.2M $56.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.5M $15.9M $15.5M $12.6M $15.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1M $2.6M $2.5M $1.6M $1.7M
Total Current Assets $141.9M $125.2M $64.5M $60.4M $75.5M
 
Property Plant And Equipment $7.8M $13.6M $10.7M $6.4M $4.9M
Long-Term Investments -- -- -- -- --
Goodwill $63.6M $68.3M $67.3M $59.2M $57.1M
Other Intangibles $16.4M $15.4M $13.1M $12.3M $10.3M
Other Long-Term Assets $683.3K -$110 $56.6K $284.5K $613K
Total Assets $255.1M $265.4M $201.8M $182.5M $192.9M
 
Accounts Payable $13.3M $14.5M $10.7M $9.1M $11.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $2.7M $2.5M $1.9M $1.8M
Other Current Liabilities -- -$110 -$90 -- -$100
Total Current Liabilities $28.2M $36M $34.6M $31.8M $40.7M
 
Long-Term Debt $703.9K $512.9K $280.9K $146.8K $165.9K
Capital Leases -- -- -- -- --
Total Liabilities $37.5M $46M $44.8M $38.5M $47.1M
 
Common Stock $161.8K $176.6K $142.4K $135.6K $145.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $217.6M $219.4M $157M $144M $145.9M
 
Total Liabilities and Equity $255.1M $265.4M $201.8M $182.5M $192.9M
Cash and Short Terms $123.2M $105.2M $45.5M $44.2M $56.5M
Total Debt $969.5K $755.2K $421.3K $162.7K $169.9K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.9M -$10.8M -$22.7M -$32.9M -$6M
Depreciation & Amoritzation $5.1M $5M $8.3M $12M $18.8M
Stock-Based Compensation $1.1M $2.5M $3.5M $2.6M $3.4M
Change in Accounts Receivable -$7.4M -$24.5M -$10.5M -$2M $127.9K
Change in Inventories -- -- -- -- --
Cash From Operations $6.5M $7.6M -$18M -$19M $16.8M
 
Capital Expenditures $4M $7.8M $9.7M $5.6M $4.8M
Cash Acquisitions -- -- -$1.8M -$5.8M --
Cash From Investing -$4M -$7.8M -$11.5M -$11.5M -$4.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $568.3K -- -- -- --
Long-Term Debt Repaid -$738.8K -$265.4K -$4M -$199.5K -$377.9K
Repurchase of Common Stock -- -- -$10.2M -$9.1M --
Other Financing Activities -- -$110 -- -- --
Cash From Financing -$751.5K $116.7M -$5.3M -$12.6M -$2.7M
 
Beginning Cash (CF) $6.8M $8M $127.7M $83.5M $39.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $116.4M -$34.8M -$43M $9.3M
Ending Cash (CF) $8.6M $116.9M $93.3M $43.6M $49.4M
 
Levered Free Cash Flow $2.5M -$255.8K -$27.7M -$24.6M $11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3M -$1.6M -$7.3M -$4.2M --
Depreciation & Amoritzation $1.5M $2.3M $4.9M $9.4M --
Stock-Based Compensation $702.3K $795.1K -$214.4K $1M --
Change in Accounts Receivable -$8.7M -$12M -$4.5M -$6.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M -$5.4M -$5.9M $4.7M --
 
Capital Expenditures $4M $3.4M -$5.4M $1.2M --
Cash Acquisitions -- -$1.8M -- -- --
Cash From Investing -$4M -$5.2M -$468.3K -$1.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$60.3K -$3.8M -$49.9K -$161.5K --
Repurchase of Common Stock -- -$180.5K -$9.1M -- --
Other Financing Activities -$110 -- -- -- --
Cash From Financing -$3.9M -$3.6M -$1.3M -$649.2K --
 
Beginning Cash (CF) $126.8M $105M $48.5M $47.1M --
Foreign Exchange Rate Adjustment -$5.5M -$2.7K -$598.5K -$240.7K --
Additions / Reductions -$4.3M -$14.2M -$7.7M $2.9M --
Ending Cash (CF) $116.9M $93.3M $43.6M $49.4M --
 
Levered Free Cash Flow -$374.6K -$8.8M -$561.7K $3.5M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$24.1M -$27.3M -$9M $3.4M
Depreciation & Amoritzation -- $7.5M $9.3M $14.3M $14.8M
Stock-Based Compensation $1.8M $3.4M $3.6M $2.2M $2.9M
Change in Accounts Receivable -- -$7.3M -$9.5M $2M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$8.9M -$18.5M $6.2M $24.5M
 
Capital Expenditures $3.8M $10.3M $14.4M -$1.7M $3.8M
Cash Acquisitions -- -- -$1.8M -- --
Cash From Investing -- -$10.3M -$16.2M -$4.2M -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$10.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$273.6K -$4M -$266.3K -$200.3K
Repurchase of Common Stock -- -- -$180.5K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$5.6M -$14.9M -$3.4M -$12.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$24.8M -$49.5M -$1.3M $8.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$19.3M -$32.9M $7.9M $20.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.8M -$22.7M -$32.9M -$6M $7.6M
Depreciation & Amoritzation $5M $8.3M $12M $18.8M $5.4M
Stock-Based Compensation $2.5M $3.5M $2.6M $3.4M $1.9M
Change in Accounts Receivable -$24.5M -$10.5M -$2M $127.9K $4.3M
Change in Inventories -- -- -- -- --
Cash From Operations $7.6M -$18M -$19M $16.8M $19.8M
 
Capital Expenditures $7.8M $9.7M $5.6M $4.8M $2.6M
Cash Acquisitions -- -$1.8M -- -- --
Cash From Investing -$7.8M -$11.5M -$11.5M -$4.8M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$10.4M
Special Dividend Paid -- -- -- -- $46K
Long-Term Debt Issued -- -- -- -- $28K
Long-Term Debt Repaid -$265.4K -$4M -$199.5K -$377.9K -$38.8K
Repurchase of Common Stock -- -$10.2M -$9.1M -- --
Other Financing Activities -$110 -- $0 $10 -$90
Cash From Financing $116.7M -$5.3M -$12.6M -$2.7M -$11.5M
 
Beginning Cash (CF) $265.7M $490.8M $261.1M $180.7M $163.5M
Foreign Exchange Rate Adjustment -$7.6M $345.7K $3M $494.9K $814.2K
Additions / Reductions $116.4M -$34.8M -$43M $9.3M $5.8M
Ending Cash (CF) $374.6M $455.3M $214.1M $189.2M $169.1M
 
Levered Free Cash Flow -$255.8K -$27.7M -$24.6M $11.9M $17.2M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock