Financhill
Buy
55

PYBX Quote, Financials, Valuation and Earnings

Last price:
$0.0100
Seasonality move :
15.71%
Day range:
$0.0087 - $0.0087
52-week range:
$0.0026 - $0.0300
Dividend yield:
0%
P/E ratio:
7.25x
P/S ratio:
0.54x
P/B ratio:
0.43x
Volume:
--
Avg. volume:
43.7K
1-year change:
-44.94%
Market cap:
$2M
Revenue:
$4.9M
EPS (TTM):
--
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $3.7M $2.3M $1M $4.9M
Revenue Growth (YoY) -- -- -38.12% -55.67% 385.44%
 
Cost of Revenues $100 $2M $1.1M $726K $3.7M
Gross Profit -$100 $1.7M $1.2M $275.7K $1.1M
Gross Profit Margin -- 45.49% 53.37% 27.52% 23.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8K $12.8K $1.2M $92.6K $489.2K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.1K $1.4M $1.2M $350.4K $544.7K
Operating Income -$20.3K $284.3K $15.2K -$74.7K $594.5K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$20.3K $284.1K $15.2K -$45.6K $544.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$20.3K $129.6K $15.2K $161.8K $544.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.3K $284.1K $15.2K -$45.6K $544.7K
 
Basic EPS (Cont. Ops) -$0.00 $0.00 $0.00 -$0.00 $0.00
Diluted EPS (Cont. Ops) -$0.00 $0.00 $0.00 -$0.00 $0.00
Weighted Average Basic Share $241.6M $212.5M $212.5M $230.5M $230.5M
Weighted Average Diluted Share $241.6M $212.5M $212.5M $230.5M $230.5M
 
EBITDA -$20.1K $285K $15.2K -$74.7K $594.5K
EBIT -$20.3K $284.3K $15.2K -$74.7K $594.5K
 
Revenue (Reported) -- $3.7M $2.3M $1M $4.9M
Operating Income (Reported) -$20.3K $284.3K $15.2K -$74.7K $594.5K
Operating Income (Adjusted) -$20.3K $284.3K $15.2K -$74.7K $594.5K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.1M $392K $50K $1.2M --
Revenue Growth (YoY) -- -65.78% -87.25% 2264.95% -100%
 
Cost of Revenues $569.8K $238.7K $11K $980.1K --
Gross Profit $575.8K $153.4K $39K $202.3K --
Gross Profit Margin 50.26% 39.13% 78% 17.11% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100 $252K $100 $141.6K --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $452.9K $252K $2.4K $141.6K --
Operating Income $122.9K -$98.7K $36.6K $60.7K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $122.9K -$98.7K $36.6K $60.7K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $122.9K -$98.7K $36.6K $60.7K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.9K -$98.7K $36.6K $60.7K --
 
Basic EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.00 --
Diluted EPS (Cont. Ops) $0.00 -$0.00 $0.00 $0.00 --
Weighted Average Basic Share $212.5M $212.5M $230.5M $230.5M $238.5M
Weighted Average Diluted Share $212.5M $212.5M $230.5M $230.5M $238.5M
 
EBITDA $123.3K -$98.7K $36.6K $60.7K --
EBIT $122.9K -$98.7K $36.6K $60.7K --
 
Revenue (Reported) $1.1M $392K $50K $1.2M --
Operating Income (Reported) $122.9K -$98.7K $36.6K $60.7K --
Operating Income (Adjusted) $122.9K -$98.7K $36.6K $60.7K --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.3M $3.1M $1.2M $2.6M $3.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1M $1.6M $635.5K $2.1M $3.1M
Gross Profit $1.2M $1.5M $519K $515.2K $713.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13K $1.4M $275.7K $324.6K $333.2K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $906.3K $1.4M $581.7K $552.2K $398.9K
Operating Income $258.4K $127.8K -$62.8K -$37K $314.2K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $277.1K $127.8K -$68.8K $50.6K $264.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $277.1K -$26.7K -$68.8K $465.5K $264.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $277.1K $127.8K -$68.8K $50.6K $264.4K
 
Basic EPS (Cont. Ops) $0.00 $0.00 -$0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.00 $0.00 -$0.00 $0.00 $0.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $258.4K $127.8K -$62.8K -$37K $314.2K
EBIT $258.4K $127.8K -$62.8K -$37K $314.2K
 
Revenue (Reported) $2.3M $3.1M $1.2M $2.6M $3.8M
Operating Income (Reported) $258.4K $127.8K -$62.8K -$37K $314.2K
Operating Income (Adjusted) $258.4K $127.8K -$62.8K -$37K $314.2K
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $1.8M $671.2K $2.3M $1.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $759.2K $340.8K $1.7M $1.5M --
Gross Profit $1M $330.4K $622.3K $167.2K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $915.5K $500 $232.6K $76.5K --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $915.5K $306.5K $508.3K $126K --
Operating Income $101.9K $23.9K $114K $41.2K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $101.9K $17.9K $114K $41.2K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $101.9K $17.9K $321.4K $41.2K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $101.9K $17.9K $114K $41.2K --
 
Basic EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 --
Diluted EPS (Cont. Ops) $0.00 $0.00 $0.00 $0.00 --
Weighted Average Basic Share $637.5M $691.5M $691.5M $715.5M --
Weighted Average Diluted Share $637.5M $691.5M $691.5M $715.5M --
 
EBITDA $101.9K $24K $114K $41.2K --
EBIT $101.9K $24K $114K $41.2K --
 
Revenue (Reported) $1.8M $671.2K $2.3M $1.7M --
Operating Income (Reported) $101.9K $23.9K $114K $41.2K --
Operating Income (Adjusted) $101.9K $24K $114K $41.2K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $200 $237.9K $98.2K $385.3K $472.7K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $734.4K $174.6K -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $36.1K $1.4M $594.9K $3.3M $3.4M
 
Property Plant And Equipment $300 $304.6K $188.5K $3M $3M
Long-Term Investments -- $473.8K $164.3K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $855.1K $3M $1.7M $6.5M $6.6M
 
Accounts Payable $154.7K $909.4K $3.6M $189.9K $127K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $836.5K $1.8M $4.4M $3.1M $2.8M
 
Long-Term Debt -- $853K -$2.7M $61.7K $61.7K
Capital Leases -- -- -- -- --
Total Liabilities $836.5K $2.7M $1.8M $3.2M $2.8M
 
Common Stock $893K $836.6K $769.9K $23K $23.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $16.9K $363.4K -$87.1K $3.2M $3.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.6K $363.4K -$87.1K $3.2M $3.7M
 
Total Liabilities and Equity $855.1K $3M $1.7M $6.3M $6.6M
Cash and Short Terms $200 $237.9K $98.2K $385.3K $472.7K
Total Debt $681.8K $1.5M -$2.7M $61.7K $61.7K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $382.8K $80K $32.9K $457.3K --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- $334.3K -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $617.3K $684.4K $68.9K $3.2M --
 
Property Plant And Equipment $286.9K $153.4K -- $3M --
Long-Term Investments $485.1K $137K $9.7K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.2M $1.8M $840.4K $6.3M --
 
Accounts Payable $888.5K $3M $179.4K $127K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8M $3.8M $803.8K $2.9M --
 
Long-Term Debt $976.9K -$2M -- $61.7K --
Capital Leases -- -- -- -- --
Total Liabilities $2.8M $1.8M $803.8K $3M --
 
Common Stock $856.3K $827.5K -- $23K $23.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $380.7K -$3.8K $36.6K $3.3M --
 
Total Liabilities and Equity $3.2M $1.8M $840.4K $6.3M --
Cash and Short Terms $382.8K $80K $32.9K $457.3K --
Total Debt $1.7M -$2M -- $61.7K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$20.3K $129.6K $15.2K $161.8K $544.7K
Depreciation & Amoritzation $100 $700 -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9K -$101.5K $130.5K -$100 --
Change in Inventories -- -$50.3K $559.8K -- --
Cash From Operations -$19.9K $118.2K $3.4M $287.1K $544.7K
 
Capital Expenditures -- $58.5K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $300 $93K $490.1K -- -$472.7K
 
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 $19.9K $26.4K -$4M -- --
 
Beginning Cash (CF) $200 $237.9K $98.2K $385.3K $472.7K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $300 $237.6K -$139.7K $287.1K $72K
Ending Cash (CF) $500 $475.5K -$41.4K $672.3K $544.7K
 
Levered Free Cash Flow -$19.9K $59.7K $3.4M $287.1K $544.7K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $122.9K -$98.7K $36.6K $60.7K --
Depreciation & Amoritzation $400 -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$24.1K -$100 -- -$251.4K --
Change in Inventories -- $60.9K -- -- --
Cash From Operations $411.1K -$11.6K $36.6K $7.7M --
 
Capital Expenditures $41K $1.5K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105K $29.5K -$36.6K $5.3M --
 
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 $161.6K -$78.8K -- -$12.7M --
 
Beginning Cash (CF) $382.8K $80K $32.9K $457.3K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $197.5K -$60.9K -- $9.1K --
Ending Cash (CF) $580.4K $19.1K $32.9K $466.4K --
 
Levered Free Cash Flow $370.1K -$13.1K $36.6K $7.7M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $277.1K -$26.7K -$68.8K $465.5K $264.4K
Depreciation & Amoritzation -$100 -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$221.1K $277.3K $65.6K -$91.4K --
Change in Inventories -- -- $490.1K -- --
Cash From Operations $63.8K $2.8M $4.2M $4.9M -$7.5M
 
Capital Expenditures $8.2K $19K -$1.5K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $422.9K $200.5K $417.3K $4.9M -$5.5M
 
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 $87.1K -$3.6M -$4.6M -$8.8M $12.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $303.5K -$301.8K $21.9K $711.4K -$570.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $55.7K $2.8M $4.2M $4.9M -$7.5M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders $101.9K $17.9K $321.4K $41.2K --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $155.7K $90.9K -$400 -- --
Change in Inventories $400.2K $330.5K -- -- --
Cash From Operations $2.7M $3.5M $8.1M $41.2K --
 
Capital Expenditures $1.5K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $496.9K $424.1K $5.3M $325K --
 
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 -$3.4M -$4M -$12.8M -- --
 
Beginning Cash (CF) $233.9K $95.2K $1.3M $675.1K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$226.8K -$65.3K $359.1K -$283.8K --
Ending Cash (CF) $7.1K $29.9K $1.6M $391.4K --
 
Levered Free Cash Flow $2.7M $3.5M $8.1M $41.2K --

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

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock