Company logo

PHUN - Phunware, Inc.

NASDAQ -> Technology -> Software—Application
Austin, United States
Type: Equity

PHUN price evolution
PHUN
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $3.93 $2.86 $1.1 $0.69
Short term investments $0.07 $0.07 $0.07 $2.53
Net receivables $0.55 $1.05 $0.86 $1.2
Inventory $0.9 $2.17 $2.67
Total current assets $4.96 $5.48 $4.83 $7.9
Long term investments
Property, plant & equipment $1.49 $3.21 $3.45 $3.69
Goodwill & intangible assets $18.75 $32.15 $33.49
Total noncurrent assets $1.77 $22.33 $35.96 $37.55
Total investments $0.07 $0.07 $0.07 $2.53
Total assets $6.73 $27.81 $40.79 $45.46
Current liabilities
Accounts payable $7.84 $7.97 $8.35 $7.76
Deferred revenue $1.91 $2.26 $2.14 $2.58
Short long term debt $5.57 $6.57 $7.06 $6.65
Total current liabilities $16.5 $18.2 $19.25 $19.64
Long term debt $1.03 $2.31 $2.58 $2.85
Total noncurrent liabilities $1.68 $3.05 $3.63 $3.92
Total debt $6.6 $8.88 $9.65 $9.5
Total liabilities $18.18 $21.25 $22.88 $23.56
Shareholders' equity
Retained earnings -$303 -$279.99 -$261.01 -$254.49
Other shareholder equity -$0.42 -$0.46 -$0.43 -$0.45
Total shareholder equity -$11.46 $6.55 $17.91 $21.9
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $3.93 $1.96 $23.14 $4.03
Short term investments $0.07 $10.14 $32.58
Net receivables $0.55 $0.96 $0.97 $0.66
Inventory $2.78 $2.64
Total current assets $4.96 $16.86 $60.01 $4.91
Long term investments
Property, plant & equipment $1.49 $3.93 $1.26 $0.01
Goodwill & intangible assets $33.64 $36.47 $26.01
Total noncurrent assets $1.77 $37.97 $39.29 $26.93
Total investments $0.07 $10.14 $32.58
Total assets $6.73 $54.84 $99.29 $31.84
Current liabilities
Accounts payable $7.84 $7.93 $6.59 $8.46
Deferred revenue $1.91 $4.18 $5.27 $5.08
Short long term debt $5.57 $10.62 $5.3 $4.43
Total current liabilities $16.5 $25.58 $30.29 $26.46
Long term debt $1.03 $3.1 $1.15 $3.96
Total noncurrent liabilities $1.68 $4.38 $3.72 $7.35
Total debt $6.6 $13.72 $6.45 $8.39
Total liabilities $18.18 $29.95 $34.02 $33.81
Shareholders' equity
Retained earnings -$303 -$250.22 -$199.32 -$145.8
Other shareholder equity -$0.42 -$0.47 -$0.35 -$0.34
Total shareholder equity -$11.46 $24.88 $65.28 -$1.98
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue -$6.19 $3.49 $4.75
Cost of revenue -$6.87 $3.03 $4.39
Gross Profit $0.67 $0.46 $0.36
Operating activities
Research & development $0.42 $1.21 $1.77
Selling, general & administrative $0.53 $6.24 $5.84
Total operating expenses $12.38 $8.65 $7.61
Operating income -$11.7 -$8.2 -$7.25
Income from continuing operations
EBIT -$22.61 -$5.97 -$3.73
Income tax expense $0.03
Interest expense $0.38 $0.55 $0.54
Net income
Net income -$23.01 -$6.52 -$4.27
Income (for common shares) -$23.01 -$6.52 -$4.27
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $4.83 $21.79 $10
Cost of revenue $3.15 $16.72 $3.36
Gross Profit $1.69 $5.08 $6.64
Operating activities
Research & development $4.45 $6.15 $2.63
Selling, general & administrative $17.11 $26.37 $17.01
Total operating expenses $47.38 $34.58 $24.14
Operating income -$45.69 -$29.5 -$17.5
Income from continuing operations
EBIT -$51.02 -$48.48 -$18.78
Income tax expense $0.03 $0 $0
Interest expense $1.73 $2.41 $3.41
Net income
Net income -$52.78 -$50.89 -$22.2
Income (for common shares) -$52.78 -$50.89 -$22.2
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$23.01 -$18.98 -$6.52 -$4.27
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation $0.41 $0.84 $1.46 $1.36
Total cash flows from operations -$2.57 -$3.31 -$5.18 -$7.38
Investing activities
Capital expenditures $0.01 $0 -$0 -$0.01
Investments $4.6 $10.79
Total cash flows from investing -$0 $0 $4.6 $10.78
Financing activities
Dividends paid
Sale and purchase of stock $3.6 $5.88 $0.97 -$0.42
Net borrowings -$0 -$0.79 -$4.27
Total cash flows from financing $3.6 $5.1 $0.97 -$4.69
Effect of exchange rate $0.05 -$0.04 $0.02 $0.02
Change in cash and equivalents $1.08 $1.75 $0.41 -$1.26
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$52.78 -$50.89 -$53.52 -$22.2
Operating activities
Depreciation $0.15
Business acquisitions & disposals -$2.38 -$5.1
Stock-based compensation $4.07 $3.01 $4.94 $4.49
Total cash flows from operations -$18.43 -$26.83 -$22.51 -$10.97
Investing activities
Capital expenditures -$0.27
Investments $15.39 -$0.92 -$41.28
Total cash flows from investing $15.38 -$2.29 -$46.38
Financing activities
Dividends paid
Sale and purchase of stock $10.03 $4.33 $99.55 $9.28
Net borrowings -$5.06 $3.73 -$11.53 $5.32
Total cash flows from financing $4.97 $8.05 $88.02 $14.6
Effect of exchange rate $0.06 -$0.12 -$0.01 $0.05
Change in cash and equivalents $1.98 -$21.18 $19.11 $3.67
Fundamentals
Market cap $26.27M
Enterprise value $28.94M
Shares outstanding 3.84M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q -229.77%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio -2.38
Book/Share -2.87
Cash/Share 1.02
EPS N/A
ROA N/A
ROE N/A
Debt/Equity -1.59
Net debt/EBITDA N/A
Current ratio 0.30
Quick ratio 0.30