Financhill
Sell
47

PHX.TO Quote, Financials, Valuation and Earnings

Last price:
$7.71
Seasonality move :
17.14%
Day range:
$7.53 - $7.82
52-week range:
$6.64 - $9.79
Dividend yield:
10.23%
P/E ratio:
6.94x
P/S ratio:
0.50x
P/B ratio:
1.58x
Volume:
213.7K
Avg. volume:
160.1K
1-year change:
-18.2%
Market cap:
$353.3M
Revenue:
$659.7M
EPS (TTM):
$1.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $246.4M $339.9M $535.7M $656.3M $659.7M
Revenue Growth (YoY) -29.54% 37.96% 57.6% 22.51% 0.51%
 
Cost of Revenues $213.1M $270.6M $426.1M $506.2M $535.2M
Gross Profit $33.3M $69.3M $109.6M $150.1M $124.5M
Gross Profit Margin 13.53% 20.39% 20.47% 22.87% 18.87%
 
R&D Expenses $1.9M $2.8M $3.7M $5.2M $5.3M
Selling, General & Admin $28.7M $45M $68.9M $68.9M $68.3M
Other Inc / (Exp) -$8.7M $7.9M $19.7M $32.3M $23.6M
Operating Expenses $32.3M $47.5M $72.6M $74.2M $73.6M
Operating Income $1M $21.8M $37M $75.9M $50.9M
 
Net Interest Expenses $3.1M $2.6M $3.4M $4.7M $4.2M
EBT. Incl. Unusual Items -$9.2M $26.9M $53.4M $103.7M $70.3M
Earnings of Discontinued Ops. -- -$593K -$14.6M -- --
Income Tax Expense -$1.4M $3.6M $9M $5.1M $15.7M
Net Income to Company -$7.8M $23.3M $44.3M $98.6M $54.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.8M $23.3M $44.3M $98.6M $54.6M
 
Basic EPS (Cont. Ops) -$0.15 $0.46 $0.87 $1.98 $1.17
Diluted EPS (Cont. Ops) -$0.15 $0.46 $0.87 $1.96 $1.16
Weighted Average Basic Share $52.6M $49.6M $50.1M $49.7M $46.8M
Weighted Average Diluted Share $52.6M $51.7M $50.7M $52.7M $47M
 
EBITDA $34M $51M $72.4M $117.6M $99.5M
EBIT $1M $21.8M $37M $75.9M $50.9M
 
Revenue (Reported) $246.4M $339.9M $535.7M $656.3M $659.7M
Operating Income (Reported) $1M $21.8M $37M $75.9M $50.9M
Operating Income (Adjusted) $1M $21.8M $37M $75.9M $50.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $93.3M $142.4M $169.4M $160.6M $164.3M
Revenue Growth (YoY) 151.97% 52.58% 18.92% -5.16% 2.3%
 
Cost of Revenues $74.5M $111.7M $125.1M $131.7M $146.6M
Gross Profit $18.8M $30.7M $44.2M $29M $17.7M
Gross Profit Margin 20.13% 21.55% 26.12% 18.03% 10.77%
 
R&D Expenses $540.5K $909.2K $1.2M $1.4M $1.7M
Selling, General & Admin $12.3M $15.6M $19.8M $15.9M $12.7M
Other Inc / (Exp) $38K $4M $8M $4.5M --
Operating Expenses $12.9M $16.5M $20M $17.3M $14.4M
Operating Income $5.9M $14.2M $24.3M $11.7M $3.3M
 
Net Interest Expenses $641K $997.7K $1.2M $1.2M $1.3M
EBT. Incl. Unusual Items $5.3M $17.1M $31.1M $14.9M $9.7M
Earnings of Discontinued Ops. $623K -- -- -- --
Income Tax Expense $1.1M $3.7M $6.2M $4.8M $1.2M
Net Income to Company $4.2M $13.5M $24.9M $10.2M $8.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.2M $13.5M $24.9M $10.2M $8.5M
 
Basic EPS (Cont. Ops) $0.10 $0.27 $0.50 $0.22 $0.19
Diluted EPS (Cont. Ops) $0.09 $0.27 $0.50 $0.22 $0.19
Weighted Average Basic Share $48.7M $50.7M $49.8M $45.9M $45.2M
Weighted Average Diluted Share $53.7M $50.7M $49.8M $45.9M $45.2M
 
EBITDA $13.2M $23.1M $34.9M $24.4M $20.5M
EBIT $5.9M $14.2M $24.3M $11.7M $3.3M
 
Revenue (Reported) $93.3M $142.4M $169.4M $160.6M $164.3M
Operating Income (Reported) $5.9M $14.2M $24.3M $11.7M $3.3M
Operating Income (Adjusted) $5.9M $14.2M $24.3M $11.7M $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $306.7M $490.2M $648.8M $646.3M $704.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $248.6M $393.9M $498.9M $516.4M $591.5M
Gross Profit $58.1M $96.3M $149.9M $129.9M $112.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M $3.6M $5M $5.4M $6.5M
Selling, General & Admin $42M $64.3M $70.3M $68.7M $66M
Other Inc / (Exp) $7.4M $14.7M $32M $26.4M --
Operating Expenses $43.5M $67.9M $75.4M $74.1M $72.5M
Operating Income $14.6M $28.4M $74.5M $55.8M $40.4M
 
Net Interest Expenses $2.7M $3M $4.7M $4.1M $4.7M
EBT. Incl. Unusual Items $17.2M $38.6M $103M $78.1M $63.6M
Earnings of Discontinued Ops. $555.3K -$14.6M -- -- --
Income Tax Expense $2.5M $5.9M $17.2M $4.5M $12.4M
Net Income to Company $15.2M $32.7M $85.8M $73.7M $51.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.7M $32.7M $85.8M $73.7M $51.2M
 
Basic EPS (Cont. Ops) $0.31 $0.64 $1.69 $1.55 $1.13
Diluted EPS (Cont. Ops) $0.30 $0.63 $1.66 $1.54 $1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $44.8M $61.8M $115M $102.6M $97.2M
EBIT $14.6M $28.4M $74.5M $55.8M $40.4M
 
Revenue (Reported) $306.7M $490.2M $648.8M $646.3M $704.4M
Operating Income (Reported) $14.6M $28.4M $74.5M $55.8M $40.4M
Operating Income (Adjusted) $14.6M $28.4M $74.5M $55.8M $40.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $239.2M $378M $491M $481M $525.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $190.1M $304.2M $377M $387.2M $443.5M
Gross Profit $49.1M $73.8M $114M $93.8M $82.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.7M $2.5M $3.8M $4M $5.1M
Selling, General & Admin $32.3M $49.5M $50.9M $50.7M $48.5M
Other Inc / (Exp) $4.5M $11M $23.3M $18.5M $15.1M
Operating Expenses $33.8M $52.1M $54.8M $54.7M $53.6M
Operating Income $15.3M $21.7M $59.2M $39.1M $28.6M
 
Net Interest Expenses $2M $2.4M $3.7M $3.1M $3.6M
EBT. Incl. Unusual Items $17.6M $30.4M $80M $54.5M $47.8M
Earnings of Discontinued Ops. $555.3K -$14.6M -- -- --
Income Tax Expense $4.1M $6.4M $14.5M $13.9M $10.7M
Net Income to Company $14M $24M $65.4M $40.5M $37.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.5M $24M $65.4M $40.5M $37.1M
 
Basic EPS (Cont. Ops) $0.28 $0.46 $1.29 $0.86 $0.82
Diluted EPS (Cont. Ops) $0.27 $0.46 $1.27 $0.86 $0.82
Weighted Average Basic Share $148.7M $151.5M $152.5M $140.6M $136.2M
Weighted Average Diluted Share $153.6M $151.5M $155M $140.6M $136.2M
 
EBITDA $36.7M $47.4M $90M $75M $72.7M
EBIT $15.3M $21.7M $59.2M $39.1M $28.6M
 
Revenue (Reported) $239.2M $378M $491M $481M $525.7M
Operating Income (Reported) $15.3M $21.7M $59.2M $39.1M $28.6M
Operating Income (Adjusted) $15.3M $21.7M $59.2M $39.1M $28.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.7M $24.8M $18.2M $16.4M $14.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.7M $76.5M $125.8M $121.3M $133.6M
Inventory $27.5M $36.7M $63.1M $63.2M $63.1M
Prepaid Expenses $2.1M $2.8M $3M $2.4M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $100.2M $141.2M $210.2M $207M $214M
 
Property Plant And Equipment $99.8M $102.1M $145.3M $155.3M $191M
Long-Term Investments -- $3M $3M $3M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $16.2M $16.1M $15.7M $14.2M $14.6M
Other Long-Term Assets -$590 $200 $993K $1.3M $1.5M
Total Assets $216.5M $262.5M $375.2M $385.5M $423.3M
 
Accounts Payable $38.5M $77.6M $104.7M $100.4M $116.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.4M $3.2M $2.9M $3.2M $3.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $43.2M $83.3M $115.9M $113.1M $129.5M
 
Long-Term Debt $35.7M $32.6M $59.5M $41.5M $48.5M
Capital Leases -- -- -- -- --
Total Liabilities $84.5M $128.1M $198.3M $175.5M $201.1M
 
Common Stock $247.5M $235.5M $251.3M $222.7M $203.8M
Other Common Equity Adj $11.3M $11.2M $30.6M $25.8M $39.5M
Common Equity $132M $134.4M $176.9M $210M $222.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $132M $134.4M $176.9M $210M $222.2M
 
Total Liabilities and Equity $216.5M $262.5M $375.2M $385.5M $423.3M
Cash and Short Terms $25.7M $24.8M $18.2M $16.4M $14.2M
Total Debt $39.1M $35.9M $62.4M $44.8M $52.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $24.9M $27M $14.8M $14.2M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.7M $112.6M $128.6M $107.7M $139.2M
Inventory $32.8M $58.3M $63.6M $64.1M $57.2M
Prepaid Expenses $2.2M $2.6M $3M $2.6M $2.9M
Other Current Assets -- -- -- -- --
Total Current Assets $132.5M $200.9M $210M $188.6M $215.7M
 
Property Plant And Equipment $99.4M $132.2M $155.7M $183.4M $198.7M
Long-Term Investments $3M $3M $3M $2.2M $2.2M
Goodwill -- -- -- -- --
Other Intangibles $14.9M $15.7M -- -- --
Other Long-Term Assets -- $1.1M $1.6M $2.2M --
Total Assets $250M $353.2M $384.5M $395.4M $435M
 
Accounts Payable $66.1M $103.4M $92M $93.9M $100.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.3M $2.6M $3.2M $3.5M --
Other Current Liabilities $1.3M -- -- -- --
Total Current Liabilities $73.2M $111.7M $108.7M $112.9M $113.4M
 
Long-Term Debt $33.5M $56.8M $53.2M $51.1M $70.9M
Capital Leases -- -- -- -- --
Total Liabilities $116.7M $188.1M $183.5M $185.2M $211.8M
 
Common Stock $239.4M $250.4M $233.6M $208.1M $200.8M
Other Common Equity Adj $11.8M $32.4M $29.6M $28.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $133.3M $165M $201M $210.2M $223.2M
 
Total Liabilities and Equity $250M $353.2M $384.5M $395.4M $435M
Cash and Short Terms $24.9M $27M $14.8M $14.2M $7.9M
Total Debt $36.8M $59.4M $56.4M $54.6M $74.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.8M $23.3M $44.3M $98.6M $54.6M
Depreciation & Amoritzation $33M $29.2M $35.4M $41.8M $48.6M
Stock-Based Compensation $241.9K $383.6K $451.2K $491K $480K
Change in Accounts Receivable -- -$30.7M -$47.6M $4.4M -$12.3M
Change in Inventories -- -$9.2M -$26.9M -$2.1M $38K
Cash From Operations $67.9M $45.5M $37.1M $96.7M $96.9M
 
Capital Expenditures $25.9M $37.1M $74.8M $65.6M $85.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.1M -$23.6M -$47.4M -$20.3M -$49.2M
 
Dividends Paid (Ex Special Dividend) -- $6.3M $15.1M $30.2M $37.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $22.7M -- --
Long-Term Debt Repaid -$28.4M -$3.3M -$3.3M -$3M -$3.4M
Repurchase of Common Stock $3.8M $15.5M $4.1M $31M $20.6M
Other Financing Activities -- -- -- -$30.4M -$20.6M
Cash From Financing -$33.6M -$22.7M $2.7M -$77.9M -$51.1M
 
Beginning Cash (CF) $25.7M $24.8M $18.2M $16.4M $14.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.2M -$917.1K -$6.6M -$1.8M -$2.3M
Ending Cash (CF) $40.9M $23.9M $12.7M $14.3M $13M
 
Levered Free Cash Flow $42.1M $8.3M -$37.7M $31.1M $11.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2M $13.5M $24.9M $10.2M $8.5M
Depreciation & Amoritzation $7.3M $8.9M $10.7M $12.7M $17.2M
Stock-Based Compensation $116.2K $133K $144.2K $141K $117K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22M $21.6M $33.6M $28.7M $20.1M
 
Capital Expenditures $6.8M $18.7M $18.8M $12.5M $16.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.5M -$12.8M -$3.9M -$14.9M -$12.1M
 
Dividends Paid (Ex Special Dividend) $1.3M $3.8M $7.6M $9.4M $9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$2M --
Long-Term Debt Repaid -$832.3K -$734.3K -$766K -$809K --
Repurchase of Common Stock $5M -- $17.5M $12.6M $2.3M
Other Financing Activities -$2.3M -- -$17.9M -$12.6M --
Cash From Financing -$6.5M -$280K -$35.3M -$13.3M -$11.3M
 
Beginning Cash (CF) $24.9M $27M $14.8M $14.2M $7.9M
Foreign Exchange Rate Adjustment -- -- $364.8K -$135K $435K
Additions / Reductions $3.9M $9.5M -$5.2M $405K -$2.8M
Ending Cash (CF) $28.8M $36.5M $10M $14.5M $5.5M
 
Levered Free Cash Flow $15.2M $2.9M $14.8M $16.2M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.2M $32.7M $85.8M $73.7M $51.2M
Depreciation & Amoritzation $30.2M $33.4M $40.5M $46.8M $56.9M
Stock-Based Compensation $362.4K $442.1K $489.3K $481.9K $415K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.8M $41.9M $68.9M $116M $59.1M
 
Capital Expenditures $27.9M $65.7M $71.5M $85.1M $84.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.6M -$43M -$25M -$53.1M -$42.2M
 
Dividends Paid (Ex Special Dividend) $3.8M $12.6M $28M $35.7M $36.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -$3.3M -$3M -$3.3M --
Repurchase of Common Stock $10.2M $9.4M $20.3M $27M $8.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$16.1M $2.2M -$56.2M -$63.5M -$24M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M $2.1M -$12.2M -$642K -$6.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.8M -$23.9M -$2.6M $30.9M -$24.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14M $24M $65.4M $40.5M $37.1M
Depreciation & Amoritzation $21.5M $25.7M $30.9M $35.9M $44.1M
Stock-Based Compensation $334.5K $393K $431.1K $422K $357K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.7M $28.1M $60M $79.2M $41.5M
 
Capital Expenditures $24.2M $52.7M $49.5M $68.9M $67.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.7M -$37M -$14.6M -$47.4M -$40.5M
 
Dividends Paid (Ex Special Dividend) $3.8M $10.1M $22.9M $28.4M $27.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $24.9M
Long-Term Debt Repaid -$2.4M -$2.5M -$2.2M -$2.5M -$1.8M
Repurchase of Common Stock $9.6M $3.5M $19.7M $15.8M $3.3M
Other Financing Activities -$3.5M -- -$19.5M -$15.8M -$911K
Cash From Financing -$14.8M $10.1M -$48.7M -$34.3M -$7.1M
 
Beginning Cash (CF) $69.4M $56.3M $50.4M $41.4M $32.5M
Foreign Exchange Rate Adjustment -- -- -$23.6K $242K -$169K
Additions / Reductions -$828.8K $2.2M -$3.4M -$2.2M -$6.3M
Ending Cash (CF) $68.6M $58.5M $47M $39.4M $26.1M
 
Levered Free Cash Flow $7.5M -$24.6M $10.5M $10.3M -$26M

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 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock