Financhill
Sell
28

PHAT Quote, Financials, Valuation and Earnings

Last price:
$8.33
Seasonality move :
13.73%
Day range:
$8.13 - $8.65
52-week range:
$2.21 - $19.71
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.77x
P/B ratio:
--
Volume:
1.7M
Avg. volume:
3.6M
1-year change:
-31.83%
Market cap:
$581.6M
Revenue:
$55.3M
EPS (TTM):
-$5.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $682K $55.3M
Revenue Growth (YoY) -- -- -- -- 8001.47%
 
Cost of Revenues -- -- -- $167K $8M
Gross Profit -- -- -- $515K $47.3M
Gross Profit Margin -- -- -- 75.51% 85.57%
 
R&D Expenses $98.1M $72.3M $71.4M $49.9M $34.1M
Selling, General & Admin $27.5M $62.7M $101M $117.9M $290.7M
Other Inc / (Exp) $87K -$2.1M -$110K -$188K -$8K
Operating Expenses $125.7M $135.1M $172.4M $167.8M $324.7M
Operating Income -$125.7M -$135.1M -$172.4M -$167.3M -$277.5M
 
Net Interest Expenses -- -- -- $34.1M $56.9M
EBT. Incl. Unusual Items -$129.1M -$143.9M -$197.7M -$201.6M -$334.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$129.1M -$143.9M -$197.7M -$201.6M -$334.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.1M -$143.9M -$197.7M -$201.6M -$334.3M
 
Basic EPS (Cont. Ops) -$3.88 -$3.89 -$5.05 -$3.93 -$5.29
Diluted EPS (Cont. Ops) -$3.88 -$3.89 -$5.05 -$3.93 -$5.29
Weighted Average Basic Share $33.2M $37M $39.1M $51.3M $63.2M
Weighted Average Diluted Share $33.2M $37M $39.1M $51.3M $63.2M
 
EBITDA -$124.2M -$136.6M -$169.8M -$159M -$261.5M
EBIT -$124.5M -$137.1M -$170.4M -$159.6M -$262.3M
 
Revenue (Reported) -- -- -- $682K $55.3M
Operating Income (Reported) -$125.7M -$135.1M -$172.4M -$167.3M -$277.5M
Operating Income (Adjusted) -$124.5M -$137.1M -$170.4M -$159.6M -$262.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $1.9M $28.5M
Revenue Growth (YoY) -- -- -- -- 1391.58%
 
Cost of Revenues -- -- -- $426K $3.7M
Gross Profit -- -- -- $1.5M $24.8M
Gross Profit Margin -- -- -- 77.72% 86.94%
 
R&D Expenses $20.6M $17.7M $11.5M $9.4M $9.2M
Selling, General & Admin $13M $20.2M $18.6M $62M $94.5M
Other Inc / (Exp) -$1K -$7K $20K -$43K -$22K
Operating Expenses $33.6M $37.9M $30.1M $71.4M $103.7M
Operating Income -$33.6M -$37.9M -$30.1M -$70M -$78.9M
 
Net Interest Expenses -- -- -- $12.9M $15.4M
EBT. Incl. Unusual Items -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
 
Basic EPS (Cont. Ops) -$0.96 -$1.07 -$0.89 -$1.42 -$1.31
Diluted EPS (Cont. Ops) -$0.96 -$1.07 -$0.89 -$1.42 -$1.31
Weighted Average Basic Share $36.3M $38M $42.4M $58.4M $72M
Weighted Average Diluted Share $36.3M $38M $42.4M $58.4M $72M
 
EBITDA -$33.4M -$37.8M -$28.5M -$65.5M -$76.1M
EBIT -$33.6M -$37.9M -$28.6M -$65.7M -$76.2M
 
Revenue (Reported) -- -- -- $1.9M $28.5M
Operating Income (Reported) -$33.6M -$37.9M -$30.1M -$70M -$78.9M
Operating Income (Adjusted) -$33.6M -$37.9M -$28.6M -$65.7M -$76.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $81.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $11.3M
Gross Profit -- -- -- $2M $70.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $102.9M $69.4M $65.3M $47.9M $33.8M
Selling, General & Admin $36M $70M $99.4M $161.3M $323.1M
Other Inc / (Exp) -$8K -$2.1M -$83K -$251K $13K
Operating Expenses $138.9M $139.4M $164.6M $209.2M $357M
Operating Income -$138.9M -$139.4M -$164.6M -$207.2M -$286.4M
 
Net Interest Expenses -- -- -- $22.5M $59.4M
EBT. Incl. Unusual Items -$143.8M -$149.7M -$194.9M -$246.6M -$345.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$143.8M -$149.7M -$194.9M -$246.6M -$345.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$143.8M -$149.7M -$194.9M -$246.6M -$345.8M
 
Basic EPS (Cont. Ops) -$4.20 -$4.00 -$4.87 -$4.47 -$5.24
Diluted EPS (Cont. Ops) -$4.20 -$4.00 -$4.87 -$4.47 -$5.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$138.3M -$140.9M -$160.5M -$196.1M -$272.1M
EBIT -$138.7M -$141.4M -$161.1M -$196.7M -$272.9M
 
Revenue (Reported) -- -- -- -- $81.9M
Operating Income (Reported) -$138.9M -$139.4M -$164.6M -$207.2M -$286.4M
Operating Income (Adjusted) -$138.7M -$141.4M -$161.1M -$196.7M -$272.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- $1.9M $28.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $426K $3.7M
Gross Profit -- -- -- $1.5M $24.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.6M $17.7M $11.5M $9.4M $9.2M
Selling, General & Admin $13M $20.2M $18.6M $62M $94.5M
Other Inc / (Exp) -$1K -$7K $20K -$43K -$22K
Operating Expenses $33.6M $37.9M $30.1M $71.4M $103.7M
Operating Income -$33.6M -$37.9M -$30.1M -$70M -$78.9M
 
Net Interest Expenses -- -- -- $12.9M $15.4M
EBT. Incl. Unusual Items -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
 
Basic EPS (Cont. Ops) -$0.96 -$1.07 -$0.89 -$1.42 -$1.31
Diluted EPS (Cont. Ops) -$0.96 -$1.07 -$0.89 -$1.42 -$1.31
Weighted Average Basic Share $36.3M $38M $42.4M $58.4M $72M
Weighted Average Diluted Share $36.3M $38M $42.4M $58.4M $72M
 
EBITDA -$33.4M -$37.8M -$28.5M -$65.5M -$76.1M
EBIT -$33.6M -$37.9M -$28.6M -$65.7M -$76.2M
 
Revenue (Reported) -- -- -- $1.9M $28.5M
Operating Income (Reported) -$33.6M -$37.9M -$30.1M -$70M -$78.9M
Operating Income (Adjusted) -$33.6M -$37.9M -$28.6M -$65.7M -$76.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $287.5M $183.3M $155.4M $381.4M $297.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $1.6M $38.8M
Inventory -- -- -- $1.2M $3.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9M $3.3M $5.1M $13.2M $20.9M
Total Current Assets $291.4M $186.5M $160.5M $397.4M $360.1M
 
Property Plant And Equipment $3.4M $2.6M $3.5M $3.6M $2.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $384K $341K $804K $12.8M $16.1M
Total Assets $295.1M $189.4M $164.8M $413.8M $378.3M
 
Accounts Payable $16.8M $5.2M $10M $12.6M $10.5M
Accrued Expenses $26.3M $6.9M $7.1M $5M $38.3M
Current Portion Of Long-Term Debt $7.4M -- -- -- --
Current Portion Of Capital Lease Obligations $474K $487K $708K $726K $501K
Other Current Liabilities -- -- -- $7.1M $19.8M
Total Current Liabilities $55.5M $18.9M $26.2M $38.8M $85.7M
 
Long-Term Debt $39.6M $89.7M $95.3M $137.8M $201.4M
Capital Leases -- -- -- -- --
Total Liabilities $100.8M $117.3M $239.6M $486.6M $631.9M
 
Common Stock $3K $3K $3K $5K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity $194.3M $72.2M -$74.8M -$72.8M -$253.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $194.3M $72.2M -$74.8M -$72.8M -$253.6M
 
Total Liabilities and Equity $295.1M $189.4M $164.8M $413.8M $378.3M
Cash and Short Terms $287.5M $183.3M $155.4M $381.4M $297.3M
Total Debt -- -- -- $137.8M $201.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $238M $138.1M $129.6M $322.2M $212.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $3.9M $36.4M
Inventory -- -- -- $1.5M $3.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.8M $7.7M $10.3M $12.7M $13.1M
Total Current Assets $242.8M $145.7M $139.8M $340.3M $264.9M
 
Property Plant And Equipment $3.2M $2.5M $3.4M $3.2M $1.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $385K $805K $804K $13M $27.6M
Total Assets $246.4M $149M $144M $356.5M $294.2M
 
Accounts Payable $10.9M $2.8M $4.7M $8.4M $11.6M
Accrued Expenses $15.9M $5.5M $5.4M $7.8M $35.9M
Current Portion Of Long-Term Debt $11.8M -- -- -- --
Current Portion Of Capital Lease Obligations $477K $490K $712K $730K $316K
Other Current Liabilities -- -- -- $16.5M $17.3M
Total Current Liabilities $40.8M $11.4M $14.4M $43.5M $74M
 
Long-Term Debt $35.6M $91M $96.6M $149M $203.2M
Capital Leases -- -- -- -- --
Total Liabilities $82M $111M $234.2M $505M $632.6M
 
Common Stock $3K $3K $4K $5K $6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $164.3M $38M -$90.2M -$148.5M -$338.4M
 
Total Liabilities and Equity $246.4M $149M $144M $356.5M $294.2M
Cash and Short Terms $238M $138.1M $129.6M $322.2M $212.3M
Total Debt -- -- -- $149M $203.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$129.1M -$143.9M -$197.7M -$201.6M -$334.3M
Depreciation & Amoritzation $323K $521K $620K $575K $795K
Stock-Based Compensation $5.8M $16.8M $24.1M $45M $24M
Change in Accounts Receivable -- -- -- -$1.6M -$37.2M
Change in Inventories -- -- -- -$9.4M -$6.1M
Cash From Operations -$69.7M -$148.5M -$146.5M -$137.6M -$266.8M
 
Capital Expenditures -- -- -- $1.6M $135K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1M -$328K -$1M -$1.6M -$135K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $25M $96.9M -- $39.3M $59.4M
Long-Term Debt Repaid -- -$54.1M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $95.4M $172.7M --
Cash From Financing $114.5M $44.7M $120M $367.6M $182.8M
 
Beginning Cash (CF) $243.8M $287.5M $183.4M $155.9M $384.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.7M -$104.1M -$27.5M $228.4M -$84.1M
Ending Cash (CF) $287.5M $183.4M $155.9M $384.3M $300.1M
 
Levered Free Cash Flow -$70.7M -$148.8M -$147.6M -$139.2M -$266.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
Depreciation & Amoritzation $125K $128K $146K $214K $177K
Stock-Based Compensation $3.8M $5.8M $7M $5.6M $5.5M
Change in Accounts Receivable -- -- -- -$2.2M $2.4M
Change in Inventories -- -- -- -$416K -$12.3M
Cash From Operations -$49.8M -$44.8M -$39.7M -$69M -$84.9M
 
Capital Expenditures -- -- -- $40K $18K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$169K -$67K -$214K -$40K -$18K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $9.9M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $412K -- $14.1M $9.9M --
 
Beginning Cash (CF) $287.5M $183.4M $155.9M $384.3M $300.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.5M -$44.8M -$25.8M -$59.2M -$84.9M
Ending Cash (CF) $238M $138.6M $130.1M $325.1M $215.2M
 
Levered Free Cash Flow -$49.9M -$44.8M -$39.9M -$69.1M -$84.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$143.8M -$149.7M -$194.9M -$246.6M -$345.8M
Depreciation & Amoritzation $396K $524K $638K $643K $758K
Stock-Based Compensation $9.1M $18.8M $25.4M $43.6M $24M
Change in Accounts Receivable -- -- -- -$3.9M -$32.5M
Change in Inventories -- -- -- -$9.9M -$18.1M
Cash From Operations -$108M -$143.4M -$141.4M -$166.9M -$282.7M
 
Capital Expenditures -- -- -- $515K $113K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$533K -$226K -$1.2M -$1.5M -$113K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $49.2M $49.5M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $89.9M $44.3M $134.1M $363.4M $172.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.7M -$99.4M -$8.5M $195M -$109.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$108.6M -$143.7M -$142.6M -$168.4M -$282.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$34.8M -$40.7M -$37.8M -$82.9M -$94.3M
Depreciation & Amoritzation $125K $128K $146K $214K $177K
Stock-Based Compensation $3.8M $5.8M $7M $5.6M $5.5M
Change in Accounts Receivable -- -- -- -$2.2M $2.4M
Change in Inventories -- -- -- -$416K -$12.3M
Cash From Operations -$49.8M -$44.8M -$39.7M -$69M -$84.9M
 
Capital Expenditures -- -- -- $40K $18K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$169K -$67K -$214K -$40K -$18K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $9.9M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $412K -- $14.1M $9.9M --
 
Beginning Cash (CF) $287.5M $183.4M $155.9M $384.3M $300.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$49.5M -$44.8M -$25.8M -$59.2M -$84.9M
Ending Cash (CF) $238M $138.6M $130.1M $325.1M $215.2M
 
Levered Free Cash Flow -$49.9M -$44.8M -$39.9M -$69.1M -$84.9M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock