
PHUN
Phunware Inc.
$2.58
-$0.07(-2.64%)
22
Overall
--
Value
10
Tech
34
Quality
Market Cap
$54.10M
Volume
182.79K
52W Range
$2.22 - $14.60
Target Price
$6.00
Order:
Income Statement
Metric | Trend | Chart | 2017 Nov | 2018 Nov | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
---|---|---|---|---|---|---|---|---|---|---|---|
REVENUE | |||||||||||
Total Revenue | $26.7M | $30.9M | $30.9M | $19.1M | $10.0M | $10.6M | $6.5M | $4.8M | $3.2M | ||
Total Revenue | $26.7M | $30.9M | $30.9M | $19.1M | $10.0M | $10.6M | $6.5M | $4.8M | $3.2M | ||
COST OF GOODS SOLD | |||||||||||
Cost of Revenue | $15.7M | $11.8M | $-11.8M | $9.0M | $3.4M | $7.0M | $3.0M | $3.1M | $1.7M | ||
GROSS PROFIT | |||||||||||
Gross Profit | $11.0M | $19.1M | $19.1M | $10.1M | $6.6M | $3.6M | $3.5M | $1.7M | $1.5M | ||
OPERATING EXPENSES | |||||||||||
Operating Expenses | $-862.2K | $25.9M | $-25.9M | $22.4M | $24.1M | $20.5M | $27.5M | $47.4M | $15.3M | ||
Research & Development | $11.1M | $7.0M | $7.0M | $4.3M | $2.6M | $4.2M | $6.1M | $4.4M | $2.3M | ||
Research Expense | $11.1M | $7.0M | $7.0M | $4.3M | $2.6M | $4.2M | $6.1M | $4.4M | $2.3M | ||
Selling, General & Administrative | $25.5M | $19.0M | $19.0M | $18.1M | $17.0M | $16.3M | $21.4M | $17.1M | $13.1M | ||
Selling & Marketing Expenses | $10.7M | $5.4M | $5.4M | $2.7M | $1.7M | $3.0M | $4.1M | $3.3M | $2.6M | ||
General & Administrative Expenses | $14.8M | $13.6M | $13.6M | $15.4M | $15.4M | $13.3M | $17.3M | $13.8M | $10.5M | ||
Promotion & Advertising | -- | -- | $-225.0K | -- | -- | -- | -- | -- | -- | ||
Salaries & Wages | $862.2K | $1.7M | $-450.0K | $-1.8M | $4.5M | $4.9M | $3.0M | $10.0M | $5.6M | ||
Depreciation & Amortization | -- | -- | $-62.0K | $-59.0K | $11.0K | -- | -- | -- | -- | ||
Depreciation & Amortization | -- | -- | $-62.0K | $-59.0K | $11.0K | -- | -- | -- | -- | ||
Amortization | -- | -- | $-372.0K | $-499.0K | $26.6M | $35.2M | $67.0K | $62.0K | $55.0K | ||
Other Operating Expenses | $862.2K | -- | $-461.0K | $-255.0K | $-11.0K | $-231.0K | $-212.0K | -- | -- | ||
OPERATING INCOME | |||||||||||
Operating income | $-26.5M | $-6.9M | $-6.9M | $-12.3M | $-17.5M | $-16.8M | $-24.0M | $-45.7M | $-13.9M | ||
EBITDA | $-24.5M | $-9.0M | $-9.0M | $-12.0M | $-18.8M | $-49.5M | $-43.0M | $-40.2M | $-10.1M | ||
NON-OPERATING ITEMS | |||||||||||
Interest Expense (Non-Operating) | $397.0K | $724.0K | $724.0K | $581.0K | $3.4M | $4.5M | $2.4M | $1.7M | $135.0K | ||
Intinc | -- | -- | -- | -- | -- | -- | -- | -- | $1.7M | ||
Net Non-Operating Interest Income/Expense | $158.0K | $-724.0K | $-724.0K | $-581.0K | $-3.4M | $-4.5M | $-2.4M | $-1.7M | $1.7M | ||
Other Income/Expense | $13.0K | $2.3M | $2.3M | $-27.0K | $1.3M | $32.6M | $-19.0M | $-5.5M | $-2.0M | ||
Other Special Charges | $-13.0K | $-2.3M | $-2.3M | $27.0K | $-1.3M | $-23.2M | $3.9M | $5.5M | $2.0M | ||
SPECIAL ITEMS | |||||||||||
Special Income Charges | -- | $-334.0K | $-334.0K | -- | $-4.5M | -- | $-2.1M | $-25.8M | -- | ||
Impairment of Capital Assets | -- | $334.0K | $334.0K | -- | -- | -- | $2.1M | $25.8M | -- | ||
PRE-TAX INCOME | |||||||||||
EBIT | $-25.9M | $-9.5M | $-9.5M | $-12.3M | $-18.8M | $-49.5M | $-43.0M | $-51.0M | $-10.1M | ||
Pre-Tax Income | $-26.3M | $-10.2M | $-10.2M | $-12.9M | $-22.2M | $-53.9M | $-45.4M | $-41.9M | $-10.3M | ||
INCOME TAX | |||||||||||
Tax Provision | $-88.0K | $-374.0K | $-374.0K | $5.0K | $2.0K | $-426.0K | $4.0K | $29.0K | $41.0K | ||
NET INCOME | |||||||||||
Net Income | $-26.2M | $-9.8M | $-9.8M | $-12.9M | $-22.2M | $-53.5M | $-50.9M | $-52.8M | $-10.3M | ||
Net Income (Continuing Operations) | $-26.2M | $-9.8M | $-9.8M | $-12.9M | $-22.2M | $-53.5M | $-45.4M | $-52.8M | $-10.3M | ||
Net Income (Discontinued Operations) | $-26.2M | $-9.8M | $-9.8M | $-12.9M | $-22.2M | $-53.5M | $-50.9M | $-52.8M | $-10.3M | ||
Net Income (Common Stockholders) | $-26.2M | $-9.8M | $-9.8M | $-12.9M | $-22.2M | $-53.5M | $-50.9M | $-52.8M | $-10.3M | ||
Normalized Income | -- | -- | -- | -- | -- | $-44.9M | -- | -- | $-10.1M | ||
TOTALS | |||||||||||
Total Expenses | $14.9M | $37.7M | $-37.7M | $31.5M | $27.5M | $27.5M | $30.6M | $50.5M | $17.1M | ||
SHARE & EPS DATA | |||||||||||
Average Shares Outstanding | $24.5M | $511.1K | $511.1K | $36.9M | $885.4K | $1.5M | $2.0M | $2.4M | $11.0M | ||
Average Shares Outstanding (Diluted) | $24.8M | $564.5K | $515.9K | $36.9M | $885.4K | $1.5M | $2.0M | $2.4M | $11.0M | ||
Shares Outstanding | $9.0M | $691.9K | $704.0K | $40.4M | $1.4M | $1.9M | $2.1M | $8.0M | $20.2M | ||
Basic EPS | -- | -- | -- | -- | $-25 | $-35.5 | $-25.5 | $-22.18 | $-0.94 | ||
Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-25 | $-35.5 | $-25.5 | $-17.62 | $-0.94 | ||
Diluted EPS | $-1.06 | $-19 | $-19 | $-0.35 | $-25 | $-35.5 | $-25.5 | $-22.18 | $-0.94 | ||
Diluted EPS (Continuing Operations) | -- | -- | -- | $-0.35 | -- | $-35.5 | $-25.5 | $-17.62 | $-0.94 | ||
OTHER METRICS | |||||||||||
Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | $-4.56 | -- | ||
Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | $-4.56 | -- | ||
Earnings from equity interest | -- | -- | -- | -- | -- | -- | -- | -- | $418.0K | ||
Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | -- | -- | -- | -- | $418.0K | ||
Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | $-5.5M | $-10.8M | -- | ||
Non Recurring Operation Expense | -- | -- | -- | -- | $4.5M | -- | -- | -- | -- | ||
Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | $-5.5M | $-10.8M | -- | ||
Other Gand A | $14.8M | $13.6M | $13.6M | $15.4M | $15.4M | $13.3M | $17.3M | $13.8M | $10.5M | ||
Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | $9.4M | $22.9M | $68.0K | -- | ||
Other Write Off | -- | -- | $-20.0K | $-211.0K | $3.0M | $60.0K | $60.0K | $10.0K | $68.0K | ||
Rent And Landing Fees | $14.8M | $13.6M | $13.6M | $-727.0K | $843.0K | -- | -- | -- | -- | ||
Selling Expense | $10.7M | $5.4M | $5.4M | $2.7M | -- | -- | -- | -- | -- |
Financial data is updated quarterly and may not reflect the most recent earnings.
A | B | C | D | |
---|---|---|---|---|
1 | Symbol | Price | Change | Vol |
2 | PHUN | $2.58 | -2.6% | 182.79K |
3 | ||||
4 | ||||
5 | ||||
6 |