Financhill
Buy
71

TERN Quote, Financials, Valuation and Earnings

Last price:
$40.16
Seasonality move :
1.42%
Day range:
$30.12 - $45.00
52-week range:
$1.87 - $45.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
12.76x
Volume:
13.5M
Avg. volume:
5M
1-year change:
514.2%
Market cap:
$3.6B
Revenue:
--
EPS (TTM):
-$1.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1M -- -- --
Revenue Growth (YoY) -- -- -100% -- --
 
Cost of Revenues $394K $512K $1M $881K $896K
Gross Profit -$394K $488K -$1M -$881K -$896K
Gross Profit Margin -- 48.8% -- -- --
 
R&D Expenses $27.6M $31.3M $39.6M $63.5M $70.1M
Selling, General & Admin $9M $19.5M $22.4M $39.1M $31.8M
Other Inc / (Exp) -$2.8M $40K -$68K -$314K -$11K
Operating Expenses $36.6M $50.3M $61M $101.7M $101M
Operating Income -$37M -$49.9M -$62M -$102.6M -$101.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$39.8M -$49.7M -$60M -$90M -$88.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $813K $508K $358K $239K $260K
Net Income to Company -$40.6M -$50.2M -$60.3M -$90.2M -$88.9M
 
Minority Interest in Earnings -$518K -- -- -- --
Net Income to Common Excl Extra Items -$29.9M -$50.2M -$60.3M -$90.2M -$88.9M
 
Basic EPS (Cont. Ops) -$1.17 -$1.98 -$1.67 -$1.27 -$1.12
Diluted EPS (Cont. Ops) -$1.17 -$1.98 -$1.67 -$1.27 -$1.12
Weighted Average Basic Share $25.1M $25.3M $36M $71.3M $79.5M
Weighted Average Diluted Share $25.1M $25.3M $36M $71.3M $79.5M
 
EBITDA -$36.6M -$49.3M -$61M -$101.7M -$101M
EBIT -$37M -$49.9M -$62M -$102.6M -$101.9M
 
Revenue (Reported) -- $1M -- -- --
Operating Income (Reported) -$37M -$49.9M -$62M -$102.6M -$101.9M
Operating Income (Adjusted) -$37M -$49.9M -$62M -$102.6M -$101.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $107K $252K $222K $206K $111K
Gross Profit -$107K -$252K -$222K -$206K -$111K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7M $12.2M $14.8M $15.2M $19.9M
Selling, General & Admin $4.7M $5.1M $18.4M $9.8M $7.8M
Other Inc / (Exp) $4K -$14K -$5K -$32K --
Operating Expenses $11.8M $17M $33M $24.7M $27.6M
Operating Income -$11.9M -$17.3M -$33.2M -$24.9M -$27.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.8M -$16.8M -$29.7M -$21.9M -$24.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20K $13K $58K $62K $46K
Net Income to Company -$11.8M -$16.8M -$29.8M -$21.9M -$24.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.8M -$16.8M -$29.8M -$21.9M -$24.6M
 
Basic EPS (Cont. Ops) -$0.47 -$0.44 -$0.42 -$0.28 -$0.27
Diluted EPS (Cont. Ops) -$0.47 -$0.44 -$0.42 -$0.28 -$0.27
Weighted Average Basic Share $25.3M $38.5M $71.5M $77.8M $91.7M
Weighted Average Diluted Share $25.3M $38.5M $71.5M $77.8M $91.7M
 
EBITDA -$11.8M -$17M -$33M -$24.7M -$27.6M
EBIT -$11.9M -$17.3M -$33.2M -$24.9M -$27.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.9M -$17.3M -$33.2M -$24.9M -$27.7M
Operating Income (Adjusted) -$11.9M -$17.3M -$33.2M -$24.9M -$27.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $504K $913K $1.1M $902K $602K
Gross Profit -$504K $87K -$1.1M -$902K -$602K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.3M $38.4M $56.7M $69.6M $77M
Selling, General & Admin $15.1M $21.7M $38.6M $30.4M $31.5M
Other Inc / (Exp) -$422K -$54K -$73K -$303K --
Operating Expenses $44.2M $59.2M $94.2M $99.1M $107.9M
Operating Income -$44.8M -$59.1M -$95.3M -$100M -$108.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$45.1M -$58.3M -$84.5M -$87.8M -$94.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $784K $475K $508K $269K $238K
Net Income to Company -$45.8M -$58.8M -$85M -$88.1M -$94.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.1M -$58.8M -$85M -$88.1M -$94.4M
 
Basic EPS (Cont. Ops) -$1.40 -$2.10 -$1.26 -$1.18 -$1.03
Diluted EPS (Cont. Ops) -$1.40 -$2.10 -$1.26 -$1.18 -$1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$44.2M -$58.2M -$94.2M -$99.1M -$107.9M
EBIT -$44.8M -$59.1M -$95.3M -$100M -$108.5M
 
Revenue (Reported) -- $1M -- -- --
Operating Income (Reported) -$44.8M -$59.1M -$95.3M -$100M -$108.5M
Operating Income (Adjusted) -$44.8M -$59.1M -$95.3M -$100M -$108.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $398K $799K $661K $682K $388K
Gross Profit -$398K -$799K -$661K -$682K -$388K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.6M $29M $46M $52.1M $59M
Selling, General & Admin $14.1M $16.2M $32.5M $23.8M $23.5M
Other Inc / (Exp) $30K -$64K -$69K -$58K -$32K
Operating Expenses $35.6M $44.4M $77.8M $75.2M $82.1M
Operating Income -$36M -$45.2M -$78.5M -$75.9M -$82.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$35.8M -$44.5M -$69M -$66.8M -$72.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73K $40K $190K $220K $198K
Net Income to Company -$35.9M -$44.5M -$69.2M -$67.1M -$72.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.9M -$44.5M -$69.2M -$67.1M -$72.6M
 
Basic EPS (Cont. Ops) -$1.43 -$1.53 -$0.98 -$0.89 -$0.79
Diluted EPS (Cont. Ops) -$1.43 -$1.53 -$0.98 -$0.89 -$0.79
Weighted Average Basic Share $75.4M $89.1M $212.7M $226.7M $274.8M
Weighted Average Diluted Share $75.4M $89.1M $212.7M $226.7M $274.8M
 
EBITDA -$35.6M -$44.4M -$77.8M -$75.2M -$82.1M
EBIT -$36M -$45.2M -$78.5M -$75.9M -$82.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$36M -$45.2M -$78.5M -$75.9M -$82.5M
Operating Income (Adjusted) -$36M -$45.2M -$78.5M -$75.9M -$82.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.9M $166M $283.1M $263.4M $358.2M
Short Term Investments -- $118.3M $139.9M $183.5M $196.7M
Accounts Receivable, Net $12.7M -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $829K -- -- -- --
Other Current Assets $1.2M $948K $2.1M $4M $3.9M
Total Current Assets $88.7M $166.9M $285.2M $267.4M $362.1M
 
Property Plant And Equipment $1.2M $1M $1.8M $1M $1.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $246K $94K $37K $56K $350K
Total Assets $92.3M $168.1M $287M $268.5M $363.9M
 
Accounts Payable $935K $2.1M $1.6M $2.5M $2.1M
Accrued Expenses $6.5M $1.9M $2.1M $2.9M $4.7M
Current Portion Of Long-Term Debt $12.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $661K $603K $428K
Other Current Liabilities $162K $358K $185K $278K $455K
Total Current Liabilities $22.8M $6.8M $8.5M $11.9M $15.7M
 
Long-Term Debt -- -- $544K -- $919K
Capital Leases -- -- -- -- --
Total Liabilities $23.7M $7.8M $10.1M $13.2M $18.1M
 
Common Stock -- $3K $5K $6K $9K
Other Common Equity Adj -$124K -$338K -$822K -$19K -$279K
Common Equity -$117.4M $160.3M $276.9M $255.4M $345.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $68.6M $160.3M $276.9M $255.4M $345.9M
 
Total Liabilities and Equity $92.3M $168.1M $287M $268.5M $363.9M
Cash and Short Terms $74.9M $166M $283.1M $263.4M $358.2M
Total Debt $12.9M -- $544K -- $919K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $177.2M $187.3M $266.6M $372.8M $295.6M
Short Term Investments $112.4M $124.3M $228.7M $102.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.6M $3.3M $3.9M $3.7M --
Total Current Assets $178.8M $190.5M $270.5M $376.5M $300.3M
 
Property Plant And Equipment $927K $2M $1.2M $1.7M $997K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $169K $47K $35K $56K --
Total Assets $179.9M $192.6M $271.7M $378.2M $301.7M
 
Accounts Payable $1.6M $2.1M $3.3M $1.8M $2.9M
Accrued Expenses $3M $2.4M $4M $4.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $665K $707K $272K --
Other Current Liabilities $83K $308K $392K $477K --
Total Current Liabilities $6.9M $7.5M $12.1M $11.4M $15.4M
 
Long-Term Debt -- $702K $63K $1M $570K
Capital Leases -- -- -- -- --
Total Liabilities $7.7M $8.9M $13.3M $13.8M $17.6M
 
Common Stock $3K $4K $6K $8K $9K
Other Common Equity Adj -$167K -$1.3M -$836K $160K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $172.2M $183.7M $258.4M $364.5M $284.1M
 
Total Liabilities and Equity $179.9M $192.6M $271.7M $378.2M $301.7M
Cash and Short Terms $177.2M $187.3M $266.6M $372.8M $295.6M
Total Debt -- $702K $63K $1M $570K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.6M -$50.2M -$60.3M -$90.2M -$88.9M
Depreciation & Amoritzation $394K $512K $1M $881K $896K
Stock-Based Compensation $1.7M $8.1M $10.8M $25.5M $15.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$30.7M -$44.5M -$49.5M -$67.7M -$70.4M
 
Capital Expenditures $584K $340K $275K $52K $42K
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.7M -$119.7M -$22.3M -$38M -$12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $16.9M -- -- -- --
Long-Term Debt Repaid -- -$12.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$858K $10M -$401K -$344K -$388K
Cash From Financing $86.4M $137.1M $167.5M $42.3M $164.4M
 
Beginning Cash (CF) $74.9M $47.7M $143.2M $79.9M $161.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.5M -$27.2M $95.5M -$63.3M $81.5M
Ending Cash (CF) $137.4M $20.5M $238.6M $16.7M $242.9M
 
Levered Free Cash Flow -$31.3M -$44.9M -$49.8M -$67.8M -$70.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.8M -$16.8M -$29.8M -$21.9M -$24.6M
Depreciation & Amoritzation $107K $252K $222K $206K $111K
Stock-Based Compensation $1.9M $2.7M $14.1M $4.2M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.1M -$13.6M -$20.7M -$16.5M -$19.8M
 
Capital Expenditures $74K -$8K $8K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.4M -$1.2M -$22.3M $31.8M $24.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$144K -- -$75K --
Cash From Financing $797K $61.1M $20K $163.4M --
 
Beginning Cash (CF) $64.8M $63M $37.9M $270.1M $150.7M
Foreign Exchange Rate Adjustment $4K -$154K -$34K $53K $5K
Additions / Reductions -$2.8M $46.2M -$43M $178.6M $4.7M
Ending Cash (CF) $61.9M $109M -$5.2M $448.8M $155.4M
 
Levered Free Cash Flow -$8.2M -$13.6M -$20.7M -$16.5M -$19.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$45.8M -$58.8M -$85M -$88.1M -$94.4M
Depreciation & Amoritzation $504K $913K $894K $902K $602K
Stock-Based Compensation $6.4M $10.6M $24.9M $15.9M $13.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$38.5M -$51.4M -$59.9M -$74.8M -$78M
 
Capital Expenditures $140K $441K $42K $86K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$113.3M -$14.1M -$99.8M $129.2M -$42.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9.2M -- -$601K -- --
Cash From Financing $203M $64M $134.7M $177.6M $1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.2M -$1.8M -$25.1M $232.2M -$119.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$38.7M -$51.9M -$59.9M -$74.9M -$78M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$35.9M -$44.5M -$69.2M -$67.1M -$72.6M
Depreciation & Amoritzation $398K $799K $661K $682K $388K
Stock-Based Compensation $5.6M $8.1M $22.3M $12.6M $10M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$31.2M -$38M -$48.4M -$55.5M -$63.1M
 
Capital Expenditures $140K $241K $8K $42K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$113.3M -$7.7M -$85.2M $81.9M $52M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10M -$144K -$344K -$75K -$6K
Cash From Financing $134.4M $61.3M $28.4M $163.8M $392K
 
Beginning Cash (CF) $231.2M $123.7M $303.2M $426.7M $435.7M
Foreign Exchange Rate Adjustment -$47K -$223K -$138K $13K $1K
Additions / Reductions -$10.1M $15.3M -$105.3M $190.2M -$10.7M
Ending Cash (CF) $221M $138.7M $197.7M $617M $424.9M
 
Levered Free Cash Flow -$31.3M -$38.3M -$48.4M -$55.5M -$63.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is up 102.52% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

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

Show me the best stock