PTHL Chart
About

Pheton Holdings Ltd, a healthcare solutions provider, develops and commercializes treatment software and devices used for brachytherapy. Its proprietary treatment planning system is a radioactive particle implantation, a radiotherapy used in treating cancer patients by placing radioactive sources inside the patient that kill cancer cells and shrink tumors. The company offers FTTPS, a treatment planning system for treating various malignant tumors, which could determine the target volume, prescription dose, and dose limitation to protect organs at risks and produce dose distribution plan for brachytherapy for cancer patients. The company was founded in 1998 and is headquartered in Beijing, China. Pheton Holdings Ltd is a subsidiary of ZJW (BVI) LTD.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Medical Devices Market Cap 22.30M
Enterprise Value 7.31M Income -2.41M Sales 305.21K
Book/sh 0.28 Cash/sh 0.19 Dividend Yield —
Payout 0.00% Employees 10 IPO Sep 05, 2024
P/E — Forward P/E — PEG —
P/S 73.07 P/B 3.25 P/C —
EV/EBITDA -2.90 EV/Sales 23.96 Quick Ratio 8.75
Current Ratio 11.69 Debt/Eq 2.95 LT Debt/Eq —
EPS (ttm) -0.17 EPS next Y — EPS Growth —
Revenue Growth -67.90% Earnings — ROA -48.96%
ROE -101.64% ROIC — Gross Margin 82.86%
Oper. Margin -30.82% Profit Margin 0.00% Shs Outstand 9.38M
Shs Float 7.45M Short Float 0.25% Short Ratio 0.17
Short Interest — 52W High 32.00 52W Low 0.39
Beta — Avg Volume 1.37M Volume 74.08M
Target Price — Recom None Prev Close $0.44
Price $0.90 Change 105.16%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.90
Latest analyst target
3. DCF / Fair value
$-5.13
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.90
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.250.070.250.05
NormalizedEBITDA-589.53K-195.38K128.61K273.49K
NetIncomeFromContinuingOperationNetMinorityInterest-660.59K-241.22K83.98K192.46K
ReconciledDepreciation72.43K63.13K54.08K65.95K
ReconciledCostOfRevenue67.04K157.76K121.63K112.03K
EBITDA-589.53K-195.38K128.61K273.49K
EBIT-661.96K-258.51K74.53K207.54K
NormalizedIncome-660.59K-241.22K83.98K192.46K
NetIncomeFromContinuingAndDiscontinuedOperation-660.59K-241.22K83.98K192.46K
TotalExpenses1.11M887.10K605.25K495.24K
TotalOperatingIncomeAsReported-770.27K-306.68K27.52K138.09K
DilutedAverageShares6.83M6.83M6.83M
BasicAverageShares4.33M4.33M6.83M
DilutedEPS-0.060.010.03
BasicEPS-0.060.020.03
DilutedNIAvailtoComStockholders-660.59K-241.22K83.98K192.46K
NetIncomeCommonStockholders-660.59K-241.22K83.98K192.46K
NetIncome-660.59K-241.22K83.98K192.46K
NetIncomeIncludingNoncontrollingInterests-660.59K-241.22K83.98K192.46K
NetIncomeContinuousOperations-660.59K-241.22K83.98K192.46K
TaxProvision21.83K-19.29K-12.95K11.07K
PretaxIncome-638.76K-260.51K71.03K203.53K
OtherIncomeExpense23.20K-2.00K-3.50K-4.01K
OtherNonOperatingIncomeExpenses23.20K-2.00K-3.50K-4.01K
OperatingIncome-661.96K-258.51K74.53K207.54K
OperatingExpense1.04M729.34K483.62K383.20K
OtherOperatingExpenses-108.31K-48.17K-47.01K-69.45K
ResearchAndDevelopment93.32K84.47K73.72K81.22K
SellingGeneralAndAdministration1.06M693.03K456.91K371.44K
SellingAndMarketingExpense307.53K268.13K294.86K205.27K
GeneralAndAdministrativeExpense750.56K424.90K162.06K166.16K
OtherGandA750.56K424.90K162.06K166.16K
GrossProfit381.15K470.83K558.15K590.74K
CostOfRevenue67.04K157.76K121.63K112.03K
TotalRevenue448.20K628.59K679.78K702.78K
OperatingRevenue448.20K628.59K679.78K702.78K
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber14.25M14.25M14.25M14.25M
ShareIssued14.25M14.25M14.25M14.25M
TotalDebt247.97K155.82K218.33K297.40K
TangibleBookValue6.18M306.27K556.32K954.34K
InvestedCapital6.43M306.27K556.32K954.34K
WorkingCapital6.14M-672.90K38.40K880.26K
NetTangibleAssets6.18M306.27K556.32K954.34K
CapitalLeaseObligations0.00155.82K218.33K297.40K
CommonStockEquity6.18M306.27K556.32K954.34K
TotalCapitalization6.18M306.27K556.32K954.34K
TotalEquityGrossMinorityInterest6.18M306.27K556.32K954.34K
StockholdersEquity6.18M306.27K556.32K954.34K
GainsLossesNotAffectingRetainedEarnings41.51K46.62K56.58K131.74K
OtherEquityAdjustments41.51K46.62K56.58K131.74K
RetainedEarnings-522.85K137.74K378.95K701.82K
AdditionalPaidInCapital6.66M120.71K119.59K119.59K
CapitalStock1.43K1.20K1.20K1.20K
CommonStock1.43K1.20K1.20K1.20K
TotalLiabilitiesNetMinorityInterest538.55K1.31M845.41K376.65K
TotalNonCurrentLiabilitiesNetMinorityInterest0.00104.99K165.01K240.88K
LongTermDebtAndCapitalLeaseObligation0.00104.99K165.01K240.88K
LongTermCapitalLeaseObligation0.00104.99K165.01K240.88K
CurrentLiabilities538.55K1.21M680.40K135.77K
OtherCurrentLiabilities21.16K44.43K838.00
CurrentDeferredLiabilities145.90K58.25K151.32K12.55K
CurrentDeferredRevenue145.90K58.25K151.32K12.55K
CurrentDebtAndCapitalLeaseObligation247.97K50.83K53.31K56.52K
CurrentCapitalLeaseObligation0.0050.83K53.31K56.52K
CurrentDebt247.97K
LineOfCredit247.97K0.00
PayablesAndAccruedExpenses144.68K1.10M431.33K65.86K
CurrentAccruedExpenses24.55K0.0044.43K838.00
Payables120.13K1.10M431.33K65.86K
OtherPayable77.04K58.98K33.00K29.42K
DuetoRelatedPartiesCurrent0.00992.03K385.34K0.00
TotalTaxPayable32.68K27.30K1.83K12.02K
IncomeTaxPayable0.0011.46K
AccountsPayable10.41K18.00K11.17K24.43K
TotalAssets6.72M1.62M1.40M1.33M
TotalNonCurrentAssets45.59K1.08M682.93K314.96K
NonCurrentPrepaidAssets0.0014.47K16.14K18.24K
NonCurrentDeferredAssets0.00854.68K448.86K1.01K
NonCurrentDeferredTaxesAssets0.0022.12K2.94K1.01K
NetPPE45.59K215.01K217.93K295.72K
GrossPPE45.59K215.01K217.93K295.72K
OtherProperties45.59K215.01K217.93K295.72K
CurrentAssets6.68M532.47K718.80K1.02M
OtherCurrentAssets490.006.58K3.60K5.34K
RestrictedCash0.009.56K0.00
PrepaidAssets91.86K11.71K15.04K7.67K
Inventory117.42K52.26K152.79K99.43K
Receivables308.06K234.46K475.09K766.83K
DuefromRelatedPartiesCurrent0.00545.51K
TaxesReceivable26.48K28.13K27.02K11.84K
AccountsReceivable281.58K206.33K448.07K209.49K
AllowanceForDoubtfulAccountsReceivable-106.78K-71.34K-50.85K-38.59K
GrossAccountsReceivable388.37K277.67K498.92K248.08K
CashCashEquivalentsAndShortTermInvestments6.16M217.88K72.29K136.75K
CashAndCashEquivalents6.16M217.88K72.29K136.75K
CashFinancial6.16M217.88K72.29K136.75K
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-775.86K-63.64K-116.15K80.77K
RepaymentOfDebt-6.95K0.000.000.00
IssuanceOfDebt258.49K0.000.0046.48K
IssuanceOfCapitalStock7.80M1.13K0.00
CapitalExpenditure-861.00
IncomeTaxPaidSupplementalData0.0038.99K
EndCashPosition6.16M227.45K72.29K136.75K
BeginningCashPosition227.45K72.29K136.75K125.76K
EffectOfExchangeRateChanges-4.03K-1.79K-26.45K3.04K
ChangesInCash5.94M156.96K-38.02K7.95K
FinancingCashFlow6.71M220.59K78.14K-72.82K
CashFlowFromContinuingFinancingActivities6.71M220.59K78.14K-72.82K
NetOtherFinancingCharges-1.33M219.46K476.58K-72.82K
CashDividendsPaid0.000.00-398.44K0.00
CommonStockDividendPaid0.000.00-398.44K0.00
NetCommonStockIssuance7.80M1.13K0.00
CommonStockIssuance7.80M1.13K0.00
NetIssuancePaymentsOfDebt251.54K0.000.0046.48K
NetShortTermDebtIssuance251.54K0.000.00
ShortTermDebtPayments-6.95K0.000.00
ShortTermDebtIssuance258.49K0.000.00
NetLongTermDebtIssuance-138.40K456.03K46.48K
LongTermDebtPayments-138.40K-114.46K0.00
LongTermDebtIssuance0.00570.49K46.48K
InvestingCashFlow-861.000.000.00
CashFlowFromContinuingInvestingActivities-861.000.000.00
NetPPEPurchaseAndSale-861.000.000.00
PurchaseOfPPE-861.000.000.00
OperatingCashFlow-775.00K-63.64K-116.15K80.77K
CashFlowFromContinuingOperatingActivities-775.00K-63.64K-116.15K80.77K
ChangeInWorkingCapital-230.51K112.22K-267.65K-186.25K
ChangeInOtherWorkingCapital94.70K-101.73K137.34K
ChangeInOtherCurrentLiabilities-40.79K-57.20K-51.45K-64.59K
ChangeInOtherCurrentAssets0.001.37K0.00
ChangeInPayablesAndAccruedExpense-17.34K26.91K15.54K-227.63K
ChangeInAccruedExpense-10.14K19.85K37.99K-62.71K
ChangeInPayable-7.20K7.06K-22.45K-164.93K
ChangeInAccountPayable-7.20K7.06K-11.59K-10.21K
ChangeInTaxPayable0.000.00-10.86K-27.67K
ChangeInIncomeTaxPayable0.000.00-10.86K-27.67K
ChangeInPrepaidAssets-79.56K-2.94K-23.72K-14.42K
ChangeInInventory-67.55K33.50K-63.94K14.30K
ChangeInReceivables-119.98K212.31K-281.41K106.09K
ChangesInAccountReceivables-119.98K212.31K-281.41K106.09K
ProvisionandWriteOffofAssets37.93K21.52K15.52K8.86K
DeferredTax21.83K-19.29K-2.09K-255.00
DeferredIncomeTax21.83K-19.29K-2.09K-255.00
DepreciationAmortizationDepletion72.43K63.13K54.08K65.95K
DepreciationAndAmortization72.43K63.13K54.08K65.95K
Depreciation72.43K63.13K54.08K65.95K
OperatingGainsLosses-16.09K
GainLossOnSaleOfPPE-16.09K0.000.00
NetIncomeFromContinuingOperations-660.59K-241.22K83.98K192.46K
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for PTHL
Date User Asset Broker Type Position Size Entry Price Patterns