Financhill
Sell
22

PRPO Quote, Financials, Valuation and Earnings

Last price:
$5.70
Seasonality move :
0.86%
Day range:
$5.24 - $5.95
52-week range:
$3.90 - $10.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.41x
P/B ratio:
0.64x
Volume:
3.7K
Avg. volume:
8.6K
1-year change:
-15.48%
Market cap:
$7.8M
Revenue:
$18.5M
EPS (TTM):
-$1.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1M $8.8M $9.4M $15.2M $18.5M
Revenue Growth (YoY) 94.82% 45.26% 6.36% 61.46% 21.95%
 
Cost of Revenues $4.9M $6.5M $6.9M $9.2M $11M
Gross Profit $1.2M $2.4M $2.5M $6M $7.6M
Gross Profit Margin 18.88% 27.03% 26.67% 39.6% 40.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$982K $1.1M $631K $1.8M --
Operating Expenses $10.3M $12M $15.3M $13.6M $11.8M
Operating Income -$9.1M -$9.6M -$12.8M -$7.6M -$4.2M
 
Net Interest Expenses $470K $20K $12K $18K $74K
EBT. Incl. Unusual Items -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
 
Minority Interest in Earnings -$27K -$13K -$25K -- --
Net Income to Common Excl Extra Items -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
 
Basic EPS (Cont. Ops) -$17.00 -$8.00 -$10.73 -$4.51 -$2.93
Diluted EPS (Cont. Ops) -$17.00 -$8.00 -$10.73 -$4.51 -$2.93
Weighted Average Basic Share $823.9K $1.1M $1.1M $1.3M $1.5M
Weighted Average Diluted Share $823.9K $1.1M $1.1M $1.3M $1.5M
 
EBITDA -$8.8M -$7.1M -$10.6M -$4.3M -$2.7M
EBIT -$10.1M -$8.5M -$12.2M -$5.8M -$4.2M
 
Revenue (Reported) $6.1M $8.8M $9.4M $15.2M $18.5M
Operating Income (Reported) -$9.1M -$9.6M -$12.8M -$7.6M -$4.2M
Operating Income (Adjusted) -$10.1M -$8.5M -$12.2M -$5.8M -$4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.9M $2.4M $2.4M $4.3M $5.5M
Revenue Growth (YoY) 182.12% 25.45% -1.81% 81.05% 25.9%
 
Cost of Revenues $1.5M $1.8M $1.8M $2.3M $2.8M
Gross Profit $477K $645K $598K $2M $2.6M
Gross Profit Margin 24.58% 26.49% 25.01% 46.5% 48.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $383K $709K $49K -- --
Operating Expenses $2.7M $3.6M $2.9M $2.9M $3M
Operating Income -$2.3M -$2.9M -$2.3M -$854K -$336K
 
Net Interest Expenses -- $6K $6K $6K $29K
EBT. Incl. Unusual Items -$1.9M -$2.2M -$2.3M $925K -$365K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$2.2M -$2.3M $925K -$365K
 
Minority Interest in Earnings -- -$3K -$7K -- --
Net Income to Common Excl Extra Items -$1.9M -$2.2M -$2.3M $925K -$365K
 
Basic EPS (Cont. Ops) -$2.13 -$1.80 -$2.01 $0.88 -$0.24
Diluted EPS (Cont. Ops) -$2.13 -$1.80 -$2.01 $0.88 -$0.24
Weighted Average Basic Share $878.9K $1.1M $1.1M $1.4M $1.5M
Weighted Average Diluted Share $878.9K $1.1M $1.1M $1.4M $1.5M
 
EBITDA -$2.9M -$1.8M -$1.9M $1.3M $46K
EBIT -$3.2M -$2.2M -$2.3M $931K -$336K
 
Revenue (Reported) $1.9M $2.4M $2.4M $4.3M $5.5M
Operating Income (Reported) -$2.3M -$2.9M -$2.3M -$854K -$336K
Operating Income (Adjusted) -$3.2M -$2.2M -$2.3M $931K -$336K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1M $8.8M $9.4M $15.2M $18.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9M $6.5M $6.9M $9.2M $11M
Gross Profit $1.2M $2.4M $2.5M $6M $7.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$982K $1.1M $631K -- --
Operating Expenses $10.3M $12M $15.3M $13.6M $11.8M
Operating Income -$9.1M -$9.6M -$12.8M -$7.6M -$4.2M
 
Net Interest Expenses $470K $20K $12K $18K $74K
EBT. Incl. Unusual Items -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
 
Minority Interest in Earnings -$27K -$13K -$25K -- --
Net Income to Common Excl Extra Items -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
 
Basic EPS (Cont. Ops) -$25.93 -$7.80 -$10.60 -$4.65 -$2.95
Diluted EPS (Cont. Ops) -$25.93 -$7.80 -$10.60 -$4.65 -$2.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.1M -$7.7M -$10.9M -$4.3M -$2.7M
EBIT -$10.4M -$9.2M -$12.4M -$5.8M -$4.2M
 
Revenue (Reported) $6.1M $8.8M $9.4M $15.2M $18.5M
Operating Income (Reported) -$9.1M -$9.6M -$12.8M -$7.6M -$4.2M
Operating Income (Adjusted) -$10.4M -$9.2M -$12.4M -$5.8M -$4.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.8M $9.4M $15.2M $18.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5M $6.9M $9.2M $11M --
Gross Profit $2.4M $2.5M $6M $7.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1M $631K -- -- --
Operating Expenses $12M $15.3M $13.6M $11.8M --
Operating Income -$9.6M -$12.8M -$7.6M -$4.2M --
 
Net Interest Expenses $20K $14K $18K $74K --
EBT. Incl. Unusual Items -$8.5M -$12.2M -$5.9M -$4.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.5M -$12.2M -$5.9M -$4.3M --
 
Minority Interest in Earnings -$13K -$25K -- -- --
Net Income to Common Excl Extra Items -$8.5M -$12.2M -$5.9M -$4.3M --
 
Basic EPS (Cont. Ops) -$7.80 -$10.60 -$4.65 -$2.95 --
Diluted EPS (Cont. Ops) -$7.80 -$10.60 -$4.65 -$2.95 --
Weighted Average Basic Share $4.2M $4.6M $5.2M $5.9M --
Weighted Average Diluted Share $4.2M $4.6M $5.2M $5.9M --
 
EBITDA -$7.7M -$10.9M -$4.3M -$2.7M --
EBIT -$9.2M -$12.4M -$5.8M -$4.2M --
 
Revenue (Reported) $8.8M $9.4M $15.2M $18.5M --
Operating Income (Reported) -$9.6M -$12.8M -$7.6M -$4.2M --
Operating Income (Adjusted) -$9.2M -$12.4M -$5.8M -$4.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.7M $11.7M $3.4M $1.5M $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $874K $697K $1M $1.3M $799K
Inventory $350K $564K $708K $384K $724K
Prepaid Expenses -- -- -- -- --
Other Current Assets $324K $549K $521K $495K $539K
Total Current Assets $4.2M $13.5M $5.7M $3.7M $3.5M
 
Property Plant And Equipment $787K $2.1M $1.9M $1.5M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $15.7M $14.7M $13.8M $12.8M $11.9M
Other Long-Term Assets $55K $179K $129K $76K $45K
Total Assets $20.7M $30.4M $21.5M $18.1M $17M
 
Accounts Payable $1.7M $1.9M $2M $622K $618K
Accrued Expenses $925K $1.1M $1M $783K $1.7M
Current Portion Of Long-Term Debt $648K $26K $255K $235K $297K
Current Portion Of Capital Lease Obligations $273K $388K $361K $350K $325K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7M $4.2M $4.4M $3.1M $4.3M
 
Long-Term Debt $362K $160K $134K $106K $77K
Capital Leases -- -- -- -- --
Total Liabilities $6.6M $5.8M $5.1M $3.7M $4.9M
 
Common Stock $176K $227K $11K $14K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity $14.1M $24.6M $16.3M $14.4M $12.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27K $40K $65K -- --
Total Equity $14.2M $24.6M $16.4M $14.4M $12.1M
 
Total Liabilities and Equity $20.7M $30.4M $21.5M $18.1M $17M
Cash and Short Terms $2.7M $11.7M $3.4M $1.5M $1.4M
Total Debt $1M $186K $389K $341K $374K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.7M $11.7M $3.4M $1.5M $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $874K $697K $1M $1.3M $799K
Inventory $350K $564K $708K $384K $724K
Prepaid Expenses -- -- -- -- --
Other Current Assets $324K $549K $521K $495K $539K
Total Current Assets $4.2M $13.5M $5.7M $3.7M $3.5M
 
Property Plant And Equipment $787K $2.1M $1.9M $1.5M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $15.7M $14.7M $13.8M $12.8M $11.9M
Other Long-Term Assets $55K $179K $129K $76K $45K
Total Assets $20.7M $30.4M $21.5M $18.1M $17M
 
Accounts Payable $1.7M $1.9M $2M $622K $618K
Accrued Expenses $925K $1.1M $1M $783K $1.7M
Current Portion Of Long-Term Debt $648K $26K $255K $235K $297K
Current Portion Of Capital Lease Obligations $273K $388K $361K $350K $325K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.7M $4.2M $4.4M $3.1M $4.3M
 
Long-Term Debt $362K $160K $134K $106K $77K
Capital Leases -- -- -- -- --
Total Liabilities $6.6M $5.8M $5.1M $3.7M $4.9M
 
Common Stock $176K $227K $11K $14K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27K $40K $65K -- --
Total Equity $14.2M $24.6M $16.4M $14.4M $12.1M
 
Total Liabilities and Equity $20.7M $30.4M $21.5M $18.1M $17M
Cash and Short Terms $2.7M $11.7M $3.4M $1.5M $1.4M
Total Debt $1M $186K $389K $341K $374K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
Depreciation & Amoritzation $1.4M $1.4M $1.5M $1.5M $1.5M
Stock-Based Compensation $703K $2M $3.8M $1.7M $1.9M
Change in Accounts Receivable -$1.6M $327K -$745K -$483K $438K
Change in Inventories -$166K -$214K -$144K $324K -$340K
Cash From Operations -$7.4M -$6.6M -$7.7M -$3.6M $439K
 
Capital Expenditures $151K $682K $277K $126K $223K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96K -$682K -$277K -$126K -$223K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $787K -- -- -- $250K
Long-Term Debt Repaid -$378K -$209K -$365K -$503K -$657K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.3M $16.3M -$225K $1.7M -$329K
 
Beginning Cash (CF) $848K $2.7M $11.7M $3.4M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $9M -$8.2M -$1.9M -$113K
Ending Cash (CF) $2.7M $11.7M $3.4M $1.5M $1.4M
 
Levered Free Cash Flow -$7.6M -$7.3M -$8M -$3.7M $216K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.9M -$2.2M -$2.3M $925K -$365K
Depreciation & Amoritzation $328K $403K $372K $370K $382K
Stock-Based Compensation $162K $569K $396K $567K $823K
Change in Accounts Receivable -$102K $105K -$242K $139K $341K
Change in Inventories -$70K $116K -$45K $252K -$134K
Cash From Operations -$1.5M -$1.4M -$1.5M $114K $565K
 
Capital Expenditures $30K $58K $52K $49K $44K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30K -$58K -$52K -$49K -$44K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$29K -$56K -$147K -$125K -$185K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2M -$56K -$147K -$125K -$185K
 
Beginning Cash (CF) $2.2M $13.2M $5.1M $1.6M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $498K -$1.6M -$1.7M -$60K $336K
Ending Cash (CF) $2.7M $11.7M $3.4M $1.5M $1.4M
 
Levered Free Cash Flow -$1.5M -$1.5M -$1.6M $65K $521K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.6M -$8.5M -$12.2M -$5.9M -$4.3M
Depreciation & Amoritzation $1.4M $1.4M $1.5M $1.5M $1.5M
Stock-Based Compensation $703K $2M $3.8M $1.7M $1.9M
Change in Accounts Receivable -$1.6M $327K -$745K -$483K $438K
Change in Inventories -$166K -$214K -$144K $324K -$340K
Cash From Operations -$7.4M -$6.6M -$7.7M -$3.6M $439K
 
Capital Expenditures $151K $682K $277K $126K $223K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96K -$682K -$277K -$126K -$223K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$378K -$209K -$365K -$503K -$657K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.3M $16.3M -$225K $1.7M -$329K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $9M -$8.2M -$1.9M -$113K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.6M -$7.3M -$8M -$3.7M $216K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$8.5M -$12.2M -$5.9M -$4.3M --
Depreciation & Amoritzation $1.4M $1.5M $1.5M $1.5M --
Stock-Based Compensation $2M $3.8M $1.7M $1.9M --
Change in Accounts Receivable $327K -$745K -$483K $438K --
Change in Inventories -$214K -$144K $324K -$340K --
Cash From Operations -$6.6M -$7.7M -$3.6M $439K --
 
Capital Expenditures $682K $277K $126K $223K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$682K -$277K -$126K -$223K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $250K --
Long-Term Debt Repaid -$209K -$365K -$503K -$657K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $16.3M -$225K $1.7M -$329K --
 
Beginning Cash (CF) $33.9M $33.5M $9.7M $4.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M -$8.2M -$1.9M -$113K --
Ending Cash (CF) $42.9M $25.3M $7.8M $4.5M --
 
Levered Free Cash Flow -$7.3M -$8M -$3.7M $216K --

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

GET BETTER TRADE IDEAS

Popular

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
40
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
58
AGX alert for Apr 22

Argan [AGX] is up 3.08% over the past day.

Sell
44
INOD alert for Apr 22

Innodata [INOD] is up 5.26% over the past day.

Sell
44
UHS alert for Apr 22

Universal Health Services [UHS] is up 2.73% over the past day.

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

Show me the best stock