Financhill
Sell
21

PYBX Quote, Financials, Valuation and Earnings

Last price:
$0.0000
Seasonality move :
59.74%
Day range:
$0.0034 - $0.0035
52-week range:
$0.0026 - $0.0300
Dividend yield:
0%
P/E ratio:
2.83x
P/S ratio:
0.51x
P/B ratio:
0.43x
Volume:
95.2K
Avg. volume:
33.6K
1-year change:
-74.17%
Market cap:
$806.8K
Revenue:
$1.7M
EPS (TTM):
-$0.02
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7M $2.3M $1M $4.9M $1.7M
Revenue Growth (YoY) -- -38.12% -55.67% 385.44% -64.29%
 
Cost of Revenues $2M $1.1M $726K $3.7M $1.6M
Gross Profit $1.7M $1.2M $275.7K $1.1M $167.2K
Gross Profit Margin 45.49% 53.37% 27.52% 23.43% 9.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.8K $1.2M $92.6K $489.2K $76.5K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $1.2M $350.4K $544.7K $126K
Operating Income $284.3K $15.2K -$74.7K $594.5K $41.2K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $284.1K $15.2K -$45.6K $544.7K -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $129.6K $15.2K $161.8K $544.7K -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $284.1K $15.2K -$45.6K $544.7K -$3.7M
 
Basic EPS (Cont. Ops) $0.00 $0.00 -$0.00 $0.00 -$0.02
Diluted EPS (Cont. Ops) $0.00 $0.00 -$0.00 $0.00 -$0.02
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 $285K $15.2K -$74.7K $594.5K $41.2K
EBIT $284.3K $15.2K -$74.7K $594.5K $41.2K
 
Revenue (Reported) $3.7M $2.3M $1M $4.9M $1.7M
Operating Income (Reported) $284.3K $15.2K -$74.7K $594.5K $41.2K
Operating Income (Adjusted) $284.3K $15.2K -$74.7K $594.5K $41.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3M $483.2K $330.5K $2.1M --
Revenue Growth (YoY) -- -64.03% -31.61% 549.31% -100%
 
Cost of Revenues $847.1K $294.7K $437.6K $1.6M --
Gross Profit $496.5K $188.6K -$107.1K $545.9K --
Gross Profit Margin 36.95% 39.03% -32.41% 25.44% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $470.6K $275.3K $92.1K $256.7K --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $470.6K $275.3K $43.9K $273K --
Operating Income $25.9K -$86.7K -$151K $273K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $25.9K -$86.7K -$63.5K $223.2K -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$128.6K -$86.7K $144K $223.2K -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.9K -$86.7K -$63.5K $223.2K -$3.7M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 -$0.00 $0.00 -$0.02
Diluted EPS (Cont. Ops) $0.00 -$0.00 -$0.00 $0.00 -$0.02
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 $25.9K -$86.7K -$151K $273K --
EBIT $25.9K -$86.7K -$151K $273K --
 
Revenue (Reported) $1.3M $483.2K $330.5K $2.1M --
Operating Income (Reported) $25.9K -$86.7K -$151K $273K --
Operating Income (Adjusted) $25.9K -$86.7K -$151K $273K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7M $2.3M $1M $4.4M $1.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $1.1M $778.4K $3.3M $1.5M
Gross Profit $1.7M $1.2M $223.3K $1.2M $167.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $483.6K $1.2M $92.6K $489.2K $76.5K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4M $1.2M $350.4K $781.2K $126K
Operating Income $284.3K $15.2K -$127.1K $387K $41.2K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $284.1K $15.2K -$45.6K $337.2K -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $129.6K $15.2K $161.8K $544.7K -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $284.1K $15.2K -$45.6K $337.2K -$3.7M
 
Basic EPS (Cont. Ops) $0.00 -- -$0.00 $0.00 -$0.02
Diluted EPS (Cont. Ops) $0.00 -- -$0.00 $0.00 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $285K $15.2K -$127.1K $387K $41.2K
EBIT $284.3K $15.2K -$127.1K $387K $41.2K
 
Revenue (Reported) $3.7M $2.3M $1M $4.4M $1.7M
Operating Income (Reported) $284.3K $15.2K -$127.1K $387K $41.2K
Operating Income (Adjusted) $284.3K $15.2K -$127.1K $387K $41.2K
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.3M $1M $4.4M $1.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1M $778.4K $3.3M $1.5M --
Gross Profit $1.2M $223.3K $1.2M $167.2K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $92.6K $489.3K $76.5K --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2M $350.4K $781.3K $126K --
Operating Income $15.2K -$127.1K $387K $41.2K --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.2K -$45.6K $337.2K -$3.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $15.2K $161.9K $544.6K -$3.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.2K -$45.6K $337.2K -$3.7M --
 
Basic EPS (Cont. Ops) -- -$0.00 $0.00 -$0.02 --
Diluted EPS (Cont. Ops) -- -$0.00 $0.00 -$0.02 --
Weighted Average Basic Share $850M $922M $922M $954M --
Weighted Average Diluted Share $850M $922M $922M $954M --
 
EBITDA $15.2K -$127K $387K $41.2K --
EBIT $15.2K -$127K $387K $41.2K --
 
Revenue (Reported) $2.3M $1M $4.4M $1.7M --
Operating Income (Reported) $15.2K -$127.1K $387K $41.2K --
Operating Income (Adjusted) $15.2K -$127K $387K $41.2K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $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 $1.4M $594.9K $3.3M $3.4M --
 
Property Plant And Equipment $304.6K $188.5K $3M $3M --
Long-Term Investments $473.8K $164.3K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3M $1.7M $6.5M $6.6M --
 
Accounts Payable $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 $1.8M $4.4M $3.1M $2.8M --
 
Long-Term Debt $853K -$2.7M $61.7K $61.7K --
Capital Leases -- -- -- -- --
Total Liabilities $2.7M $1.8M $3.2M $2.8M --
 
Common Stock $836.6K $769.9K $23K $23.9K $23.9K
Other Common Equity Adj -- -- -- -- --
Common Equity $363.4K -$87.1K $3.2M $3.7M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $363.4K -$87.1K $3.2M $3.7M --
 
Total Liabilities and Equity $3M $1.7M $6.3M $6.6M --
Cash and Short Terms $237.9K $98.2K $385.3K $472.7K --
Total Debt $853K -$2.7M $61.7K $61.7K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $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 $1.4M $594.9K $3.3M $3.4M --
 
Property Plant And Equipment $304.6K $188.5K $3M $3M --
Long-Term Investments $473.8K $164.3K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3M $1.7M $6.5M $6.6M --
 
Accounts Payable $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 $1.8M $4.4M $3.1M $2.8M --
 
Long-Term Debt $853K -$2.7M $61.7K $61.7K --
Capital Leases -- -- -- -- --
Total Liabilities $2.7M $1.8M $3.2M $2.8M --
 
Common Stock $836.6K $769.9K $23K $23.9K $23.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $363.4K -$87.1K $3.2M $3.7M --
 
Total Liabilities and Equity $3M $1.7M $6.3M $6.6M --
Cash and Short Terms $237.9K $98.2K $385.3K $472.7K --
Total Debt $853K -$2.7M $61.7K $61.7K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $129.6K $15.2K $161.8K $544.7K -$3.7M
Depreciation & Amoritzation $700 -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$101.5K $130.5K -$100 -- --
Change in Inventories -$50.3K $559.8K -- -- --
Cash From Operations $118.2K $3.4M $287.1K $544.7K $41.2K
 
Capital Expenditures $58.5K -- -- -- $325K
Cash Acquisitions -- -- -- -- --
Cash From Investing $93K $490.1K -- -$472.7K -$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 $26.4K -$4M -- -- --
 
Beginning Cash (CF) $237.9K $98.2K $385.3K $472.7K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.6K -$139.7K $287.1K $72K -$283.8K
Ending Cash (CF) $475.5K -$41.4K $672.3K $544.7K -$283.8K
 
Levered Free Cash Flow $59.7K $3.4M $287.1K $544.7K -$283.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$128.6K -$86.7K $144K $223.2K -$3.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $121.6K -$25.2K -$91K -- --
Change in Inventories -- $159.6K -$330.5K -- --
Cash From Operations $72.8K $679.3K -$3.2M -$7.6M --
 
Capital Expenditures $17.5K -$1.5K -- -- $325K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$296.4K -$6.8K -$424.1K -$5.8M -$650K
 
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 -$121.7K -$585.4K $4M $12.8M --
 
Beginning Cash (CF) $237.9K $98.2K $385.3K $472.7K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75K $87.2K $352.3K -$287.1K --
Ending Cash (CF) $162.9K $185.4K $737.6K $185.6K --
 
Levered Free Cash Flow $55.3K $680.8K -$3.2M -$7.6M -$325K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $129.6K $15.2K $161.8K $544.7K -$3.7M
Depreciation & Amoritzation $700 -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$101.5K $130.5K -$100 -- --
Change in Inventories -- $559.8K -- -- --
Cash From Operations $118.2K $3.4M $287K $544.7K $41.2K
 
Capital Expenditures $58.5K -- -- -- $325K
Cash Acquisitions -- -- -- -- --
Cash From Investing $93K $490.1K -- -$472.7K -$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 $26.4K -$4M -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $237.6K -$139.7K $287.1K $72K -$283.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $59.8K $3.4M $287.1K $544.6K -$283.8K
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $15.2K $161.9K $544.6K -$3.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $130.5K -$100 -$400 -- --
Change in Inventories $559.8K -- -- -- --
Cash From Operations $3.4M $287.1K $544.6K $41.2K --
 
Capital Expenditures -- -- -- $325K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $490.1K -- -$472.7K -$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 -$4M -- -- -- --
 
Beginning Cash (CF) $332.1K $480.5K $1.8M $675.1K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139.6K $287K $72K -$283.8K --
Ending Cash (CF) $192.5K $767.5K $1.8M $391.4K --
 
Levered Free Cash Flow $3.4M $287.1K $544.6K -$283.8K --

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: 65x

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
72
GLTO alert for Dec 27

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

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

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