Financhill
Sell
34

PUBC Quote, Financials, Valuation and Earnings

Last price:
$0.07
Seasonality move :
32.02%
Day range:
$0.08 - $0.08
52-week range:
$0.04 - $0.13
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
--
Volume:
--
Avg. volume:
9.8K
1-year change:
58.8%
Market cap:
$19.9M
Revenue:
$310.5K
EPS (TTM):
-$0.01
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $169.4K $369.5K $471.6K $325.9K $310.5K
Revenue Growth (YoY) -53.19% 118.08% 27.65% -30.9% -4.72%
 
Cost of Revenues -- -- $132.3K $96.2K $80.7K
Gross Profit -- -- $339.4K $229.7K $229.8K
Gross Profit Margin -- -- 71.96% 70.5% 74.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $8.5M $32.9M $8.9M $1.6M
Other Inc / (Exp) -$153.7K $23.2K $2K -$307.6K --
Operating Expenses $1.5M $8.6M $32.9M $8.9M $1.6M
Operating Income -$1.3M -$8.2M -$32.5M -$8.7M -$1.4M
 
Net Interest Expenses $16.1K $91.6K $40.1K $76.9K $99.9K
EBT. Incl. Unusual Items -$1.5M -$8.3M -$32.6M -$9.1M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $2.4K $2.4K
Net Income to Company -$1.5M -$8.3M -$32.6M -$9.1M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$8.3M -$32.6M -$9.1M -$1.5M
 
Basic EPS (Cont. Ops) -$0.01 -$0.04 -$0.14 -$0.04 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.04 -$0.14 -$0.04 -$0.01
Weighted Average Basic Share $214.9M $215.2M $230.8M $230.7M $245.4M
Weighted Average Diluted Share $214.9M $215.2M $230.8M $230.7M $245.4M
 
EBITDA -$1.5M -$8.2M -$32.5M -$9M -$1.4M
EBIT -$1.5M -$8.2M -$32.5M -$9M -$1.4M
 
Revenue (Reported) $169.4K $369.5K $471.6K $325.9K $310.5K
Operating Income (Reported) -$1.3M -$8.2M -$32.5M -$8.7M -$1.4M
Operating Income (Adjusted) -$1.5M -$8.2M -$32.5M -$9M -$1.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $30K $228.5K $66.4K $105.7K $198.6K
Revenue Growth (YoY) 1753% 661.59% -70.95% 59.28% 87.87%
 
Cost of Revenues -- $88K $26.6K $33.1K $52.7K
Gross Profit -- $140.5K $39.8K $72.7K $145.9K
Gross Profit Margin -- 61.47% 59.92% 68.72% 73.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $412.9K $7.6M $2.3M $392.4K $482.6K
Other Inc / (Exp) $23.2K -- $275K -- --
Operating Expenses $428.5K $7.6M $2.3M $392.4K $482.6K
Operating Income -$398.5K -$7.5M -$2.3M -$319.7K -$336.7K
 
Net Interest Expenses $31.1K $11K $12.4K $18.7K $36.5K
EBT. Incl. Unusual Items -$406.3K -$7.5M -$2M -$338.5K -$373.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.4K $2.4K $2.4K
Net Income to Company -$406.3K -$7.5M -$2M -$340.9K -$375.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$406.3K -$7.5M -$2M -$340.9K -$375.6K
 
Basic EPS (Cont. Ops) -$0.00 -$0.03 -$0.01 -- --
Diluted EPS (Cont. Ops) -$0.00 -$0.03 -$0.01 -- --
Weighted Average Basic Share $215M $229.3M $230.5M $246.9M $250.5M
Weighted Average Diluted Share $215M $229.3M $230.5M $246.9M $250.5M
 
EBITDA -$375.3K -$7.5M -$2M -$319.7K -$334.9K
EBIT -$375.3K -$7.5M -$2M -$319.7K -$336.7K
 
Revenue (Reported) $30K $228.5K $66.4K $105.7K $198.6K
Operating Income (Reported) -$398.5K -$7.5M -$2.3M -$319.7K -$336.7K
Operating Income (Adjusted) -$375.3K -$7.5M -$2M -$319.7K -$336.7K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue -- -- $361.8K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $90K -- --
Gross Profit -- -- $271.7K $232.8K $303K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $26.7M $22.3M $1.6M $1.7M
Other Inc / (Exp) -$130.5K $2K $310.4K -$618K --
Operating Expenses $1.8M $26.8M $22.3M $1.6M $1.7M
Operating Income -$1.6M -$26.3M -$22M -$1.3M -$1.3M
 
Net Interest Expenses $68.2K $77.4K $29.7K $103.4K $122.9K
EBT. Incl. Unusual Items -$1.8M -$26.4M -$21.7M -$2.1M -$1.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.8M -$26.4M -$21.7M -$2.1M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8M -$26.4M -$21.7M -$2.1M -$1.5M
 
Basic EPS (Cont. Ops) -$0.01 -$0.12 -$0.10 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.12 -$0.10 -$0.01 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.7M -$26.3M -$21.7M -$2M -$1.3M
EBIT -$1.7M -$26.3M -$21.7M -$2M -$1.3M
 
Revenue (Reported) -- -- $361.8K -- --
Operating Income (Reported) -$1.6M -$26.3M -$22M -$1.3M -$1.3M
Operating Income (Adjusted) -$1.7M -$26.3M -$21.7M -$2M -$1.3M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $30K $228.5K $118.6K $105.7K $198.6K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $88K $49.1K $33.1K $52.7K
Gross Profit -- $140.5K $69.6K $72.7K $145.9K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $633.8K $18.8M $8.2M $854.2K $900.8K
Other Inc / (Exp) $23.2K $2K $310.4K -- --
Operating Expenses $651.5K $18.8M $8.2M $854.2K $900.8K
Operating Income -$621.5K -$18.7M -$8.1M -$781.5K -$754.9K
 
Net Interest Expenses $46.1K $31.9K $21.5K $47.9K $71K
EBT. Incl. Unusual Items -$644.3K -$18.7M -$7.8M -$829.5K -$825.9K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.4K $2.4K $2.4K
Net Income to Company -$644.3K -$18.7M -$7.9M -$831.9K -$828.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$644.3K -$18.7M -$7.9M -$831.9K -$828.3K
 
Basic EPS (Cont. Ops) -$0.00 -$0.08 -$0.04 -- --
Diluted EPS (Cont. Ops) -$0.00 -$0.08 -$0.04 -$0.00 -$0.00
Weighted Average Basic Share $429.9M $444.7M $461.2M $480.6M $501M
Weighted Average Diluted Share $429.9M $444.7M $461.2M $480.6M $501M
 
EBITDA -$598.3K -$18.7M -$7.8M -$781.5K -$751.3K
EBIT -$598.3K -$18.7M -$7.8M -$781.5K -$754.9K
 
Revenue (Reported) $30K $228.5K $118.6K $105.7K $198.6K
Operating Income (Reported) -$621.5K -$18.7M -$8.1M -$781.5K -$754.9K
Operating Income (Adjusted) -$598.3K -$18.7M -$7.8M -$781.5K -$754.9K
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $7.5K $132.3K $19.1K $5.6K $28.1K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5K $2K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4K $4.6K $4.7K $15.4K $19.5K
Total Current Assets $15.3K $138.9K $23.8K $21K $47.6K
 
Property Plant And Equipment $620K $635.6K $699.6K $790.5K $749.4K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $635.3K $774.5K $723.4K $811.5K $797.1K
 
Accounts Payable $84.6K $2.7K $30.1K $314.5K $40.4K
Accrued Expenses $40K $126.8K $57.3K $127.4K $74.7K
Current Portion Of Long-Term Debt -- $994.7K $36K $19K $43K
Current Portion Of Capital Lease Obligations -- $16.1K $38.9K $40.9K --
Other Current Liabilities $400K $400K $400K $618K --
Total Current Liabilities $1.8M $2.4M $644.1K $1.5M $1.1M
 
Long-Term Debt $129K $579.8K $610.9K $1.5M $618K
Capital Leases -- -- -- -- --
Total Liabilities $1.9M $3M $1.3M $3M $1.8M
 
Common Stock $144.6K $145K $160.4K $230.9K $250.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.3M -$2.2M -$572.5K -$2.2M -$991.4K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.3M -$2.2M -$572.5K -$2.2M -$991.4K
 
Total Liabilities and Equity $635.3K $774.6K $723.4K $811.5K $797.1K
Cash and Short Terms $7.5K $132.3K $19.1K $5.6K $28.1K
Total Debt $281.8K $1.7M $700.6K $1.9M $1.6M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $12.9K $106.5K $23.3K $45.9K $500
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.5K $37.7K $66.4K $50K $49.1K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1K $1.2K $1.2K $32.7K $56.5K
Total Current Assets $46.4K $145.4K $90.8K $128.7K $106.2K
 
Property Plant And Equipment $644.2K $627.1K $679.7K $750.7K $745.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $690.6K $772.5K $770.5K $879.4K $852K
 
Accounts Payable $78K $34.9K $316.5K $62.6K $198.9K
Accrued Expenses $85.1K $49.5K $66.6K $46.5K $140.5K
Current Portion Of Long-Term Debt $150.8K -- $12K $31K $53K
Current Portion Of Capital Lease Obligations $17.2K $7.4K $39.9K $20.7K $15.9K
Other Current Liabilities $400K $400K -- $206K --
Total Current Liabilities $1.1M $846.5K $478.1K $846.1K $2M
 
Long-Term Debt $1.4M -- $1.3M $418.7K $618K
Capital Leases -- -- -- -- --
Total Liabilities $2.6M $846.5K $1.8M $1.3M $2.6M
 
Common Stock $145K $168.7K $160.4K $250.4K $250.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.9M -$74.1K -$1.1M -$385.5K -$1.8M
 
Total Liabilities and Equity $690.6K $772.5K $770.5K $879.4K $852K
Cash and Short Terms $12.9K $106.5K $23.3K $45.9K $500
Total Debt $1.7M $73.7K $1.4M $893.1K $1.7M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$1.5M -$8.3M -$32.6M -$9.1M -$1.5M
Depreciation & Amoritzation $770 -- -- -- $2.8K
Stock-Based Compensation $90.6K $7.4M $31.6M $7.4M $20.8K
Change in Accounts Receivable $7.4K $500 $2K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$823.6K -$838.3K -$1.1M -$2.2M
 
Capital Expenditures -- -- -- $130.7K $1.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$130.7K -$1.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $178K -- -- $346.7K $1.6M
Long-Term Debt Repaid -$4.8K -$69.1K -$30K -$20K -$8.7K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M $1M $755K $914.8K $618K
Cash From Financing $1.3M $948.4K $725K $1.2M $2.2M
 
Beginning Cash (CF) $8.4K $7.5K $132.3K $19.1K $5.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$950 $124.9K -$113.3K -$13.5K $22.5K
Ending Cash (CF) $7.5K $132.3K $19.1K $5.6K $28.1K
 
Levered Free Cash Flow -$1.3M -$823.6K -$838.3K -$1.3M -$2.2M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$406.3K -$7.5M -$2M -$340.9K -$375.6K
Depreciation & Amoritzation -- -- -- -- $1.8K
Stock-Based Compensation $68.8K $7.3M $1.8M $4.2K $10.9K
Change in Accounts Receivable -$30K -$35.7K -$12.5K -$50K -$49.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$287.1K -$186.2K -$398.2K -$784.3K -$262.5K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $523K --
Long-Term Debt Repaid -$32.5K -$10K -$5K -$7.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $327.4K $292K $405K $309K $243K
Cash From Financing $294.9K $282K $400K $824.5K $243K
 
Beginning Cash (CF) $5.1K $10.8K $21.4K $5.8K $20K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8K $95.8K $1.8K $40.2K -$19.5K
Ending Cash (CF) $12.9K $106.5K $23.3K $45.9K $500
 
Levered Free Cash Flow -$287.1K -$186.2K -$398.2K -$784.3K -$262.5K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$1.8M -$26.4M -$21.7M -$2.1M -$1.5M
Depreciation & Amoritzation -- -- -- -- $6.5K
Stock-Based Compensation $139.8K $25.6M $20.7M $77.3K $52.4K
Change in Accounts Receivable -- -$5.2K -$28.7K $16.3K --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$723.4K -$1.1M -$1.9M -$1.3M
 
Capital Expenditures -- -- -- $130.7K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$130.7K -$1.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.4M $588.9K
Long-Term Debt Repaid -$38.1K -- -$35K -$12.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.5M $858.1K $1.1M $621.8K $687.4K
Cash From Financing $1.4M $817.1K $1M $2.1M $1.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.9K $93.6K -$83.3K $22.7K -$45.4K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.4M -$723.4K -$1.1M -$1.9M -$1.3M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$644.3K -$18.7M -$7.9M -$831.9K -$828.3K
Depreciation & Amoritzation -- -- -- -- $3.6K
Stock-Based Compensation $79.5K $18.3M $7.3M $12.4K $44.1K
Change in Accounts Receivable -$30K -$35.7K -$66.4K -$50K -$49.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$525.9K -$425.8K -$685.8K -$1.5M -$610.6K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.1M $101.6K
Long-Term Debt Repaid -$38.1K -$10K -$15K -$7.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $569.5K $410K $705K $412K $481.5K
Cash From Financing $531.4K $400K $690K $1.5M $583K
 
Beginning Cash (CF) $12.6K $143.1K $40.5K $11.3K $48.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4K -$25.8K $4.2K $40.4K -$27.6K
Ending Cash (CF) $18K $117.3K $44.7K $51.7K $20.5K
 
Levered Free Cash Flow -$525.9K -$425.7K -$685.8K -$1.5M -$610.6K

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