Financhill
Sell
23

PIII Quote, Financials, Valuation and Earnings

Last price:
$7.23
Seasonality move :
-10.3%
Day range:
$7.18 - $7.39
52-week range:
$7.00 - $33.73
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.02x
P/B ratio:
0.37x
Volume:
3.4K
Avg. volume:
8.8K
1-year change:
-73.55%
Market cap:
$23.6M
Revenue:
$1.5B
EPS (TTM):
-$47.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $491.1M -- $1B $1.3B $1.5B
Revenue Growth (YoY) 237.54% -- 113.71% 20.67% 18.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.9M -- $162.4M $125.6M $113.9M
Other Inc / (Exp) -$290.7K -- -$1.3B $184K $28.8M
Operating Expenses $519.7M -- $1.3B $1.4B $1.8B
Operating Income -$28.6M -- -$246M -$167.9M -$312.6M
 
Net Interest Expenses $2.5M -- $11.4M $16M $22.2M
EBT. Incl. Unusual Items -$31.4M -- -$1.6B -$183.7M -$306M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1.9M $2.7M $4.4M
Net Income to Company -$31.4M -- -$1.6B -$186.4M -$310.4M
 
Minority Interest in Earnings -- -- $1.3B $128.7M $174.5M
Net Income to Common Excl Extra Items -$31.4M -- -$270.1M -$57.8M -$135.8M
 
Basic EPS (Cont. Ops) -$23.04 -- -$325.00 -$30.50 -$47.00
Diluted EPS (Cont. Ops) -$23.04 -- -$325.00 -$31.50 -$54.00
Weighted Average Basic Share $1.4M -- $831.6K $1.9M $2.9M
Weighted Average Diluted Share $1.4M -- $831.6K $5.9M $2.9M
 
EBITDA -$28.1M -- -$1.5B -$81.1M -$197.8M
EBIT -$28.9M -- -$1.5B -$167.7M -$283.8M
 
Revenue (Reported) $491.1M -- $1B $1.3B $1.5B
Operating Income (Reported) -$28.6M -- -$246M -$167.9M -$312.6M
Operating Income (Adjusted) -$28.9M -- -$1.5B -$167.7M -$283.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $151.3M $273.5M $302.1M $388.5M $373.2M
Revenue Growth (YoY) -- 134.07% 10.43% 28.61% -3.93%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $39.5M $38.6M $27.7M $25.2M
Other Inc / (Exp) -$9.5M -$5.9M $745K $553K $3.6M
Operating Expenses $164.3M $325.7M $350.9M $432.3M $411.3M
Operating Income -$13M -$52.2M -$48.8M -$43.8M -$38.1M
 
Net Interest Expenses $2.1M $2.8M $4.1M $4.3M $8.7M
EBT. Incl. Unusual Items -$24.7M -$60.8M -$52.2M -$47.5M -$43.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $290K $2.1M $1.1M
Net Income to Company -$24.7M -$60.8M -$52.4M -$49.6M -$44.2M
 
Minority Interest in Earnings -- $50.2M $43.2M $30.9M $23.8M
Net Income to Common Excl Extra Items -$24.7M -$10.6M -$9.2M -$18.7M -$20.5M
 
Basic EPS (Cont. Ops) -$17.87 -$12.50 -$11.00 -$7.86 -$6.28
Diluted EPS (Cont. Ops) -$17.87 -$12.50 -$11.00 -$7.86 -$6.28
Weighted Average Basic Share $1.4M $831.6K $831.6K $2.4M $3.3M
Weighted Average Diluted Share $1.4M $831.6K $831.6K $2.4M $3.3M
 
EBITDA -$22.2M -$36.3M -$26.5M -$21.7M -$13.4M
EBIT -$22.5M -$58M -$48.1M -$43.3M -$34.4M
 
Revenue (Reported) $151.3M $273.5M $302.1M $388.5M $373.2M
Operating Income (Reported) -$13M -$52.2M -$48.8M -$43.8M -$38.1M
Operating Income (Adjusted) -$22.5M -$58M -$48.1M -$43.3M -$34.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $725.6M $1.1B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $94.5M $161.6M $114.7M $111.4M
Other Inc / (Exp) -$9.5M -$17.9M -$1.3B -$8K $31.9M
Operating Expenses -- $844.9M $1.3B $1.5B $1.8B
Operating Income -- -$119.3M -$242.6M -$162.9M -$306.9M
 
Net Interest Expenses $4.4M $9.8M $12.7M $16.2M $26.6M
EBT. Incl. Unusual Items -- -$147M -$1.6B -$179.1M -$301.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $2.2M $4.5M $3.4M
Net Income to Company -- -$147M -$1.6B -$183.6M -$305M
 
Minority Interest in Earnings $2.8M $50.2M $1.3B $116.3M $167.4M
Net Income to Common Excl Extra Items -- -$96.7M -$268.7M -$67.3M -$137.6M
 
Basic EPS (Cont. Ops) -- -$90.27 -$323.00 -$30.36 -$43.28
Diluted EPS (Cont. Ops) -- -$90.27 -$113,222.50 -$30.36 -$47.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$114.2M -$1.5B -$76.3M -$189.4M
EBIT -- -$137.2M -$1.5B -$163M -$275M
 
Revenue (Reported) -- $725.6M $1.1B $1.4B $1.5B
Operating Income (Reported) -- -$119.3M -$242.6M -$162.9M -$306.9M
Operating Income (Adjusted) -- -$137.2M -$1.5B -$163M -$275M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $151.3M $273.5M $302.1M $388.5M $373.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.3M $39.5M $38.6M $27.7M $25.2M
Other Inc / (Exp) -$9.5M -$5.9M $745K $553K $3.6M
Operating Expenses $164.3M $325.7M $350.9M $432.3M $411.3M
Operating Income -$13M -$52.2M -$48.8M -$43.8M -$38.1M
 
Net Interest Expenses $2.1M $2.8M $4.1M $4.3M $8.7M
EBT. Incl. Unusual Items -$24.7M -$60.8M -$52.2M -$47.5M -$43.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $290K $2.1M $1.1M
Net Income to Company -$24.7M -$60.8M -$52.4M -$49.6M -$44.2M
 
Minority Interest in Earnings -- $50.2M $43.2M $30.9M $23.8M
Net Income to Common Excl Extra Items -$24.7M -$10.6M -$9.2M -$18.7M -$20.5M
 
Basic EPS (Cont. Ops) -$17.87 -$12.50 -$11.00 -$7.86 -$6.28
Diluted EPS (Cont. Ops) -$17.87 -$12.50 -$11.00 -$7.86 -$6.28
Weighted Average Basic Share $1.4M $831.6K $831.6K $2.4M $3.3M
Weighted Average Diluted Share $1.4M $831.6K $831.6K $2.4M $3.3M
 
EBITDA -$22.2M -$36.3M -$26.5M -$21.7M -$13.4M
EBIT -$22.5M -$58M -$48.1M -$43.3M -$34.4M
 
Revenue (Reported) $151.3M $273.5M $302.1M $388.5M $373.2M
Operating Income (Reported) -$13M -$52.2M -$48.8M -$43.8M -$38.1M
Operating Income (Adjusted) -$22.5M -$58M -$48.1M -$43.3M -$34.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.3M $140.5M $17.5M $36.3M $38.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $72.1M $118.5M $121.3M
Inventory -- -- -- -- --
Prepaid Expenses $5.2M -- -- -- --
Other Current Assets -- $7M $2.6M $3.6M $14.4M
Total Current Assets $90.9M $199.9M $100.7M $166M $184.1M
 
Property Plant And Equipment $10.9M $8M $8.8M $8.7M $5.7M
Long-Term Investments -- -- -- -- --
Goodwill $871.1K $1.3B -- -- --
Other Intangibles -- $835.8M $751.1M $666.7M $574.4M
Other Long-Term Assets -- $10.6M $16M $19.5M $19.2M
Total Assets $106.4M $2.4B $876.6M $861M $783.4M
 
Accounts Payable $11.8M $5.5M $25.2M $43.7M $64M
Accrued Expenses $8.1M $27.3M $38.9M $64M $44.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $353K
Total Current Liabilities $90.6M $198.8M $241.7M $299.4M $496.4M
 
Long-Term Debt $45.4M $80M $94.4M $108.3M $89.8M
Capital Leases -- -- -- -- --
Total Liabilities $146M $299.9M $353.9M $427.3M $633.9M
 
Common Stock $90.7M $24K $24K $32K $36K
Other Common Equity Adj -- -- -- -- --
Common Equity -$39.5M $273.6M $5.9M $142.1M $75.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.8B $516.8M $291.5M $73.6M
Total Equity -$39.5M $2.1B $522.7M $433.7M $149.5M
 
Total Liabilities and Equity $106.4M $2.4B $876.6M $861M $783.4M
Cash and Short Terms $36.3M $140.5M $17.5M $36.3M $38.8M
Total Debt $45.5M -- $94.4M $108.3M $154.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $110.3M $7.2M $27.3M $40.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $143.7M $129.4M
Inventory -- -- -- -- --
Prepaid Expenses -- $6.7M -- -- --
Other Current Assets -- -- $2.8M $6.9M $15M
Total Current Assets -- $213.4M $109.4M $183M $191.4M
 
Property Plant And Equipment -- $15.3M $8.9M $8.1M $5.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $1.3B -- -- --
Other Intangibles -- $814.7M $730.2M $645.7M $553.9M
Other Long-Term Assets -- -- $18.9M $19.1M $33.2M
Total Assets -- $2.4B $867.4M $855.9M $783.9M
 
Accounts Payable -- $21.7M $15.8M $33.7M $68.2M
Accrued Expenses -- $17.7M $45.1M $61.7M $43.6M
Current Portion Of Long-Term Debt -- -- -- -- $65.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- $353K
Total Current Liabilities -- $234.4M $269.7M $333.7M $507M
 
Long-Term Debt -- $80M $108.1M $118.1M $106.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $341.6M $396.4M $470.5M $662.8M
 
Common Stock -- $23.9K $24K $32K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.8B $473.7M $238.8M $57.8M
Total Equity -- $2B $471M $385.4M $121.1M
 
Total Liabilities and Equity -- $2.4B $867.4M $855.9M $783.9M
Cash and Short Terms -- $110.3M $7.2M $27.3M $40.1M
Total Debt -- $82.4M $108.1M $119.6M $171.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$31.4M -- -$1.6B -$186.4M -$310.4M
Depreciation & Amoritzation $795.2K -- $87.3M $86.7M $86.1M
Stock-Based Compensation $447.5K -- $19.4M $6M $5.8M
Change in Accounts Receivable -$27.4M -- -$27.2M -$42M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$24.6M -- -$126M -$76M -$110.1M
 
Capital Expenditures $2.9M -- $2.2M $1.8M --
Cash Acquisitions -$130K -- -$5.5M -- --
Cash From Investing -$3.2M -- -$7.7M -$1.8M $14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $36.4M -- $15M $14.1M $89.9M
Long-Term Debt Repaid -$1.5M -- -$3.6M -- -$31M
Repurchase of Common Stock -$180K -- -- -- --
Other Financing Activities -- -- -- -$364K -$680K
Cash From Financing $34.8M -- $11.4M $100.3M $98.8M
 
Beginning Cash (CF) $32.9M -- $140.8M $18.5M $40.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7M -- -$122.4M $22.5M $3.2M
Ending Cash (CF) $39.9M -- $18.5M $40.9M $44.1M
 
Levered Free Cash Flow -$27.5M -- -$128.3M -$77.9M -$110.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24.7M -$60.8M -$52.4M -$49.6M -$44.2M
Depreciation & Amoritzation $332.6K $21.8M $21.5M $21.5M $21.1M
Stock-Based Compensation $460.5K $11.7M $977K $1.4M $1.8M
Change in Accounts Receivable -$8.3M -$44.3M -$18.7M -$25.2M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.1M -$27.8M -$23.7M -$20M -$33.5M
 
Capital Expenditures $656.2K $877K $464K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$729.7K -$1.1M -$464K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.1M $11.9M $31.1M
Long-Term Debt Repaid -$22.2K -$1.2M -- -$430K -$341K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$40K -$139K
Cash From Financing -$22.2K -$1.2M $14.1M $11.4M $30.7M
 
Beginning Cash (CF) $39.9M $140.8M $18.5M $40.9M $44.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.9M -$30.1M -$10.1M -$8.6M -$2.8M
Ending Cash (CF) $26M $110.7M $8.4M $32.3M $41.3M
 
Levered Free Cash Flow -$13.8M -$28.7M -$24.2M -$20M -$33.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$147M -$1.6B -$183.6M -$305M
Depreciation & Amoritzation -- $23M $87.1M $86.7M $85.6M
Stock-Based Compensation $460.5K $13.1M $8.7M $6.5M $6.1M
Change in Accounts Receivable -- -$45.2M -$1.6M -$48.5M $13.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$67.6M -$122M -$72.3M -$123.6M
 
Capital Expenditures $656.2K $3.9M $1.8M $1.4M --
Cash Acquisitions -- -$5M -$5.5M -- --
Cash From Investing -- -$9M -$7M -$1.4M $14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $29.1M $11.9M $109.2M
Long-Term Debt Repaid -- -$1.3M -$2.4M -$430K -$30.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$404K -$779K
Cash From Financing -- $11.3M $26.7M $97.6M $118M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$65.4M -$102.3M $23.9M $9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$71.5M -$123.8M -$72.3M -$123.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$24.7M -$60.8M -$52.4M -$49.6M -$44.2M
Depreciation & Amoritzation $332.6K $21.8M $21.5M $21.5M $21.1M
Stock-Based Compensation $460.5K $11.7M $977K $1.4M $1.8M
Change in Accounts Receivable -$8.3M -$44.3M -$18.7M -$25.2M -$8.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$13.1M -$27.8M -$23.7M -$20M -$33.5M
 
Capital Expenditures $656.2K $877K $464K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$729.7K -$1.1M -$464K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $14.1M $11.9M $31.1M
Long-Term Debt Repaid -$22.2K -$1.2M -- -$430K -$341K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$40K -$139K
Cash From Financing -$22.2K -$1.2M $14.1M $11.4M $30.7M
 
Beginning Cash (CF) $39.9M $140.8M $18.5M $40.9M $44.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.9M -$30.1M -$10.1M -$8.6M -$2.8M
Ending Cash (CF) $26M $110.7M $8.4M $32.3M $41.3M
 
Levered Free Cash Flow -$13.8M -$28.7M -$24.2M -$20M -$33.5M

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

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

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

Show me the best stock