Financhill
Sell
47

PHX.TO Quote, Financials, Valuation and Earnings

Last price:
$9.63
Seasonality move :
39.56%
Day range:
$9.56 - $9.72
52-week range:
$8.05 - $10.70
Dividend yield:
8.27%
P/E ratio:
6.33x
P/S ratio:
0.75x
P/B ratio:
2.10x
Volume:
33.7K
Avg. volume:
65.3K
1-year change:
17.62%
Market cap:
$441.3M
Revenue:
$656.3M
EPS (TTM):
$1.53
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $349.7M $246.4M $339.9M $535.7M $656.3M
Revenue Growth (YoY) 10.27% -29.54% 37.96% 57.6% 22.51%
 
Cost of Revenues $296.8M $213.1M $270.6M $426.1M $506.2M
Gross Profit $52.9M $33.3M $69.3M $109.6M $150.1M
Gross Profit Margin 15.12% 13.53% 20.39% 20.47% 22.87%
 
R&D Expenses $3.9M $1.9M $2.8M $3.7M $5.2M
Selling, General & Admin $43.4M $28.7M $45M $68.9M $68.9M
Other Inc / (Exp) $2.8M -$8.7M $7.9M $19.7M $32.3M
Operating Expenses $47.3M $30.7M $47.8M $72.6M $74.1M
Operating Income $5.6M $2.7M $21.6M $37M $76M
 
Net Interest Expenses $3.9M $3.1M $2.6M $3.4M $4.7M
EBT. Incl. Unusual Items $4.5M -$9.2M $26.9M $53.4M $103.7M
Earnings of Discontinued Ops. -$3.1M -- -$593K -$14.6M --
Income Tax Expense $3.6M -$1.4M $3.6M $9M $5.1M
Net Income to Company $867.1K -$7.8M $23.3M $44.3M $98.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$7.8M $22.7M $29.8M $98.6M
 
Basic EPS (Cont. Ops) -$0.04 -$0.15 $0.46 $0.59 $1.98
Diluted EPS (Cont. Ops) -$0.04 -$0.15 $0.44 $0.58 $1.96
Weighted Average Basic Share $56.2M $52.6M $49.5M $50.1M $49.7M
Weighted Average Diluted Share $56.2M $52.6M $51.7M $50.7M $52.7M
 
EBITDA $48.3M $26.2M $58.2M $90.7M $147.7M
EBIT $7M -$6.8M $29M $55.4M $105.9M
 
Revenue (Reported) $349.7M $246.4M $339.9M $535.7M $656.3M
Operating Income (Reported) $5.6M $2.7M $21.6M $37M $76M
Operating Income (Adjusted) $7M -$6.8M $29M $55.4M $105.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $37M $93.3M $142.4M $169.4M $160.6M
Revenue Growth (YoY) -60.21% 151.97% 52.58% 18.92% -5.16%
 
Cost of Revenues $32.8M $74.5M $111.7M $125.1M $131.7M
Gross Profit $4.2M $18.8M $30.7M $44.2M $29M
Gross Profit Margin 11.37% 20.13% 21.55% 26.12% 18.03%
 
R&D Expenses $216K $540.5K $909.2K $1.2M $1.4M
Selling, General & Admin $5.8M $12.3M $15.6M $19.8M $15.9M
Other Inc / (Exp) $974K $38K $4M $8M $4.5M
Operating Expenses $6M $12.9M $16.5M $20M $17.3M
Operating Income -$1.8M $5.9M $14.2M $24.3M $11.7M
 
Net Interest Expenses $700.8K $641K $997.7K $1.2M $1.2M
EBT. Incl. Unusual Items -$1.5M $5.3M $17.1M $31.1M $14.9M
Earnings of Discontinued Ops. $85.1K $623K -- -- --
Income Tax Expense $66.3K $1.1M $3.7M $6.2M $4.8M
Net Income to Company -$1.6M $4.2M $13.5M $24.9M $10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M $4.8M $13.5M $24.9M $10.2M
 
Basic EPS (Cont. Ops) -$0.03 $0.10 $0.27 $0.50 $0.22
Diluted EPS (Cont. Ops) -$0.03 $0.09 $0.27 $0.50 $0.22
Weighted Average Basic Share $50.2M $48.3M $49.9M $49.8M $46.2M
Weighted Average Diluted Share $50.2M $53.7M $49.9M $49.8M $46.2M
 
EBITDA $6.5M $13.2M $26.5M $42.4M $28.3M
EBIT -$950.7K $5.9M $17.6M $31.7M $15.6M
 
Revenue (Reported) $37M $93.3M $142.4M $169.4M $160.6M
Operating Income (Reported) -$1.8M $5.9M $14.2M $24.3M $11.7M
Operating Income (Adjusted) -$950.7K $5.9M $17.6M $31.7M $15.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $260.4M $306.7M $480.3M $648.8M $646.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $223.3M $248.6M $386.3M $498.9M $516.4M
Gross Profit $37.2M $58.1M $93.9M $149.9M $129.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7M $1.9M $3.6M $5M $5.4M
Selling, General & Admin $27.2M $42M $62.6M $70.3M $68.7M
Other Inc / (Exp) -$9.5M $5.7M $14.7M $32M $26.4M
Operating Expenses $29.9M $43.9M $66.4M $74.2M $74M
Operating Income $7.2M $14.2M $27.5M $75.7M $55.9M
 
Net Interest Expenses $3.4M $2.7M $3M $4.7M $4.1M
EBT. Incl. Unusual Items -$5.7M $17.2M $39.2M $103M $78.1M
Earnings of Discontinued Ops. -$772.8K $555.3K -$15.2M -- --
Income Tax Expense $1.9M $2.5M $5.9M $17.2M $4.5M
Net Income to Company -$7.6M $15.2M $33.3M $85.8M $73.7M
 
Minority Interest in Earnings -- $1.2M -- -- --
Net Income to Common Excl Extra Items -$11.4M $17.2M $18.1M $85.8M $73.7M
 
Basic EPS (Cont. Ops) -$0.21 $0.31 $0.36 $1.69 $1.55
Diluted EPS (Cont. Ops) -$0.21 $0.30 $0.35 $1.66 $1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $29.5M $49.6M $74.6M $145.7M $127.2M
EBIT -$3.3M $19.4M $41.2M $105.2M $80.4M
 
Revenue (Reported) $260.4M $306.7M $480.3M $648.8M $646.3M
Operating Income (Reported) $7.2M $14.2M $27.5M $75.7M $55.9M
Operating Income (Adjusted) -$3.3M $19.4M $41.2M $105.2M $80.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $178.9M $239.2M $378M $491M $481M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $154.6M $190.1M $304.2M $377M $387.2M
Gross Profit $24.4M $49.1M $73.8M $114M $93.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $1.7M $2.5M $3.8M $4M
Selling, General & Admin $19.1M $32.3M $49.5M $50.9M $50.7M
Other Inc / (Exp) -$9.9M $4.5M $11M $23.3M $18.5M
Operating Expenses $20.9M $34.1M $52.1M $53.6M $54.7M
Operating Income $3.5M $15M $21.7M $60.4M $39.1M
 
Net Interest Expenses $2.4M $2M $2.4M $3.7M $3.1M
EBT. Incl. Unusual Items -$8.8M $17.6M $30.4M $80M $54.5M
Earnings of Discontinued Ops. -$772.8K $555.3K -$14.6M -- --
Income Tax Expense $133.5K $4.1M $6.4M $14.5M $13.9M
Net Income to Company -$9M $14M $24M $65.4M $40.5M
 
Minority Interest in Earnings -- $1.2M -- -- --
Net Income to Common Excl Extra Items -$9.7M $15.3M $9.4M $65.4M $40.5M
 
Basic EPS (Cont. Ops) -$0.18 $0.28 $0.18 $1.29 $0.86
Diluted EPS (Cont. Ops) -$0.18 $0.27 $0.18 $1.27 $0.85
Weighted Average Basic Share $160M $163.5M $147.2M $152.5M $141.2M
Weighted Average Diluted Share $160M $168.9M $147.2M $155M $143M
 
EBITDA $17.2M $40.7M $57.5M $112.5M $92.1M
EBIT -$7M $19.2M $31.9M $81.7M $56.2M
 
Revenue (Reported) $178.9M $239.2M $378M $491M $481M
Operating Income (Reported) $3.5M $15M $21.7M $60.4M $39.1M
Operating Income (Adjusted) -$7M $19.2M $31.9M $81.7M $56.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.6M $25.7M $24.8M $18.2M $16.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93.6M $44.7M $76.5M $125.8M $121.3M
Inventory $30.8M $27.5M $36.7M $63.1M $63.2M
Prepaid Expenses $2.6M $2.1M $2.8M $3M $2.4M
Other Current Assets -- -- -- -- --
Total Current Assets $137.6M $100.2M $141.2M $210.2M $207M
 
Property Plant And Equipment $111.2M $99.8M $102.1M $145.3M $155.3M
Long-Term Investments -- -- $3M $3M $3M
Goodwill $8.9M -- -- -- --
Other Intangibles $18.9M $16.2M $16.1M $15.7M $14.2M
Other Long-Term Assets -$210 -$590 $200 $993K $1.3M
Total Assets $277.3M $216.5M $262.5M $375.2M $385.5M
 
Accounts Payable $54.9M $38.5M $77.6M $104.7M $100.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.4M -- -- -- --
Current Portion Of Capital Lease Obligations $2.8M $3.4M $3.2M $2.9M $3.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $69.2M $43.2M $83.3M $115.9M $113.1M
 
Long-Term Debt $13.9M -- -- $22.7M $7.6M
Capital Leases -- -- -- -- --
Total Liabilities $128.3M $84.5M $128.1M $198.3M $175.5M
 
Common Stock $251.8M $247.5M $235.5M $251.3M $222.7M
Other Common Equity Adj $14.2M $11.3M $11.2M $30.6M $25.8M
Common Equity $148.9M $132M $134.4M $176.9M $210M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $148.9M $132M $134.4M $176.9M $210M
 
Total Liabilities and Equity $277.3M $216.5M $262.5M $375.2M $385.5M
Cash and Short Terms $10.6M $25.7M $24.8M $18.2M $16.4M
Total Debt $25.3M -- -- $22.7M $7.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18.9M $24.9M $27M $14.8M $14.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.2M $66.7M $112.6M $128.6M $107.7M
Inventory $31.1M $32.8M $58.3M $63.6M $64.1M
Prepaid Expenses $2.1M $2.2M $2.6M $3M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $82.8M $132.5M $200.9M $210M $188.6M
 
Property Plant And Equipment $106.5M $99.4M $132.2M $155.7M $183.4M
Long-Term Investments -- $3M $3M $3M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $16.9M $14.9M $15.7M -- --
Other Long-Term Assets -- -- $1.1M $1.6M $2.2M
Total Assets $206.8M $250M $353.2M $384.5M $395.4M
 
Accounts Payable $23M $66.1M $103.4M $92M $93.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $3.3M $2.6M $3.2M $3.5M
Other Current Liabilities -- $1.3M -- -- --
Total Current Liabilities $26.4M $73.2M $111.7M $108.7M $112.9M
 
Long-Term Debt -- -- $24M $18.3M $19.2M
Capital Leases -- -- -- -- --
Total Liabilities $71.3M $116.7M $188.1M $183.5M $185.2M
 
Common Stock $248M $239.4M $250.4M $233.6M $208.1M
Other Common Equity Adj $14.9M $11.8M $32.4M $29.6M $28.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $135.5M $133.3M $165M $201M $210.2M
 
Total Liabilities and Equity $206.8M $250M $353.2M $384.5M $395.4M
Cash and Short Terms $18.9M $24.9M $27M $14.8M $14.2M
Total Debt -- -- $24M $18.3M $19.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $867.1K -$7.8M $23.3M $44.3M $98.6M
Depreciation & Amoritzation $41.3M $33M $29.2M $35.4M $41.8M
Stock-Based Compensation $611.7K $241.9K $383.6K $451K $491K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $50.2M $67.9M $45.5M $37.1M $96.7M
 
Capital Expenditures $34.1M $25.9M $37.1M $74.8M $65.6M
Cash Acquisitions -- -- -$3M -- --
Cash From Investing -$26.2M -$19.1M -$23.6M -$47.4M -$20.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$6.3M -$15.1M -$30.2M
Special Dividend Paid
Long-Term Debt Issued $2.1M -- -- $22.7M --
Long-Term Debt Repaid -$5.1M -$28.4M -$3.3M -$3.3M -$17.7M
Repurchase of Common Stock -$14.1M -$3.8M -$15.5M -$4.1M -$612K
Other Financing Activities -- -- -- -- -$30.4M
Cash From Financing -$17.1M -$33.6M -$22.7M $2.7M -$77.9M
 
Beginning Cash (CF) $3.6M $10.6M $25.7M $24.8M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.9M $15.2M -$894.9K -$7.6M -$1.5M
Ending Cash (CF) $10.6M $25.7M $24.8M $18.2M $16.4M
 
Levered Free Cash Flow $16.1M $42.1M $8.3M -$37.7M $31.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.6M $4.2M $13.5M $24.9M $10.2M
Depreciation & Amoritzation $7.5M $7.3M $8.9M $10.7M $12.7M
Stock-Based Compensation $65.9K $116.2K $133K $144K $141K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.4M $21.9M $21.6M $33.6M $28.7M
 
Capital Expenditures $1.8M $6.8M $18.7M $18.8M $12.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$11.5M -$12.8M -$3.9M -$14.9M
 
Dividends Paid (Ex Special Dividend) -- -$1.3M -$3.8M -$7.6M -$9.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$672.5K -$832.3K -$734.3K -$766K -$809K
Repurchase of Common Stock -$3.2M -$2.8M -- -- --
Other Financing Activities -- -$2.3M -- -$17.9M -$12.6M
Cash From Financing -$3.9M -$6.5M -$280K -$35.3M -$13.3M
 
Beginning Cash (CF) $14.6M $21M $18M $20.1M $13.8M
Foreign Exchange Rate Adjustment -- $94.5K $507.2K $364K -$135K
Additions / Reductions $4.3M $3.8M $8.5M -$5.6M $540K
Ending Cash (CF) $18.9M $24.9M $27M $14.8M $14.2M
 
Levered Free Cash Flow $7.6M $15.1M $2.9M $14.8M $16.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.6M $15.2M $33.3M $85.8M $73.7M
Depreciation & Amoritzation $32.7M $30.2M $33.4M $40.5M $46.8M
Stock-Based Compensation $266.4K $362.4K $442.1K $489K $482K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $67.3M $41.8M $41.9M $68.9M $116M
 
Capital Expenditures $27.2M $27.9M $65.7M $71.5M $85.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.9M -$19.6M -$43M -$25M -$53.1M
 
Dividends Paid (Ex Special Dividend) -- -$3.8M -$12.6M -$28M -$35.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$30.4M -$3.2M -$3.3M -$3M -$18M
Repurchase of Common Stock -- -$6.7M -$12.9M -$1.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$34.2M -$16.1M $2.2M -$56.2M -$63.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2M $6M $1.2M -$12.2M -$580K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $40M $13.8M -$23.8M -$2.6M $30.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9M $14M $24M $65.4M $40.5M
Depreciation & Amoritzation $24.2M $21.5M $25.7M $30.9M $35.9M
Stock-Based Compensation $214K $334.6K $393K $431K $422K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $57.8M $31.7M $28.1M $60M $79.2M
 
Capital Expenditures $22.1M $24.2M $52.7M $49.5M $68.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.1M -$17.7M -$37M -$14.6M -$47.4M
 
Dividends Paid (Ex Special Dividend) -- -$3.8M -$10.1M -$22.9M -$28.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$27.6M -$2.4M -$2.5M -$2.2M -$2.5M
Repurchase of Common Stock -$3.2M -$6.1M -$3.5M -$612K --
Other Financing Activities -- -$3.5M -- -$19.5M -$15.8M
Cash From Financing -$32.3M -$14.8M $10.1M -$48.7M -$34.3M
 
Beginning Cash (CF) $32.4M $70.2M $54.1M $53.8M $43.6M
Foreign Exchange Rate Adjustment -- -- $964.9K -$24K $242K
Additions / Reductions $8.3M -$828.7K $1.2M -$3.4M -$2.5M
Ending Cash (CF) $40.7M $69.4M $56.3M $50.4M $41.4M
 
Levered Free Cash Flow $35.7M $7.5M -$24.6M $10.5M $10.3M

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