Financhill
Sell
1

TCF.CX Quote, Financials, Valuation and Earnings

Last price:
$0.02
Seasonality move :
-33.99%
Day range:
$0.02 - $0.02
52-week range:
$0.02 - $0.09
Dividend yield:
0%
P/E ratio:
81.74x
P/S ratio:
0.18x
P/B ratio:
0.10x
Volume:
--
Avg. volume:
287.1K
1-year change:
-80%
Market cap:
$3.1M
Revenue:
$9.6M
EPS (TTM):
-$0.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5M $4.6M $12.2M $22.7M $9.6M
Revenue Growth (YoY) -33.29% 33.85% 252.1% 85.76% -57.7%
 
Cost of Revenues $4.1M $4M $7.1M $13.3M $8.8M
Gross Profit -$601.2K $682.2K $5.1M $9.3M --
Gross Profit Margin -17.34% 14.7% 42.1% 41.18% 8.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $4M $8.3M $9.8M $8.5M
Other Inc / (Exp) -$216.4K -$2.1M -$1.2M $10.2M $5.4M
Operating Expenses $3.8M $4.4M $11.9M $14M $11.9M
Operating Income -$4.4M -$3.7M -$6.8M -$4.7M -$11.1M
 
Net Interest Expenses $160.5K $379.1K $103.7K $3M $3.5M
EBT. Incl. Unusual Items -$4.7M -$6.1M -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $2.5M $3.4M
Net Income to Company -$4.7M -$6.1M -$8M -$59.2K -$12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M -$6.1M -$8M -$59.2K -$12.5M
 
Basic EPS (Cont. Ops) -$0.05 -$0.04 -$0.03 -$0.00 -$0.09
Diluted EPS (Cont. Ops) -$0.05 -$0.04 -$0.03 -$0.00 --
Weighted Average Basic Share $96.8M $158.2M $312.5M $81.1M $142.3M
Weighted Average Diluted Share $96.8M $158.2M $312.5M $81.1M $142.3M
 
EBITDA -$3.5M -$3M -$4.4M $2.8M -$8.8M
EBIT -$4.4M -$3.7M -$6.8M -$4.7M --
 
Revenue (Reported) $3.5M $4.6M $12.2M $22.7M $9.6M
Operating Income (Reported) -$4.4M -$3.7M -$6.8M -$4.7M -$11.1M
Operating Income (Adjusted) -$4.4M -$3.7M -$6.8M -$4.7M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.2M $1.9M $7.8M $1.7M $880.9K
Revenue Growth (YoY) 38.6% 190.81% 308.42% -78.23% -48.21%
 
Cost of Revenues $928.2K $904.4K $2.9M $1.5M $1.2M
Gross Profit $315.9K $1M $4.9M $224K --
Gross Profit Margin 25.39% 52.72% 62.78% 13.17% -31.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $671.8K $1.6M $2.5M $2.5M $1.3M
Other Inc / (Exp) $3.7M $838K -$3.1M $5.4M --
Operating Expenses $1.6M $1.8M $4.1M $2.9M $1.3M
Operating Income -$1.3M -$787.4K $825.7K -$2.6M -$1.6M
 
Net Interest Expenses $82.4K $12.6K $756.6K $874K $1M
EBT. Incl. Unusual Items $2.3M -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1.5M $1.6M
Net Income to Company $2.9M $39.2K -$3M $504.5K -$885.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $59.1K -$3M $478.5K -$773.8K
 
Basic EPS (Cont. Ops) $0.01 $0.00 -$0.01 $0.00 -$0.00
Diluted EPS (Cont. Ops) $0.01 $0.00 -$0.01 $0.00 --
Weighted Average Basic Share $189.5M $296.8M $371.5M $131.2M $185.1M
Weighted Average Diluted Share $189.5M $296.8M $371.5M $131.3M $185.1M
 
EBITDA -$1.1M -$821.6K $2.2M -$2.4M -$1.5M
EBIT -$1.3M -$787.4K $825.7K -$2.6M --
 
Revenue (Reported) $1.2M $1.9M $7.8M $1.7M $880.9K
Operating Income (Reported) -$1.3M -$787.4K $825.7K -$2.6M -$1.6M
Operating Income (Adjusted) -$1.3M -$787.4K $825.7K -$2.6M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $4.2M $5.4M $25.4M $13.9M $8.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9M $4.2M $12.8M $10.1M $7.5M
Gross Profit $228.1K $1.3M $12.6M $3.8M $541.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $4.6M $10.9M $9.8M $6.2M
Other Inc / (Exp) -$7.8M $5.3M -$1.3M $20.9M --
Operating Expenses $4.8M $5.6M $15.8M $13.8M $7.9M
Operating Income -$4.6M -$4.3M -$3.3M -$10M -$7M
 
Net Interest Expenses $241.6K $187K $1.1M $3.7M $3.8M
EBT. Incl. Unusual Items -$12.7M -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $5.1M $2.5M
Net Income to Company -$12.1M -$15.8M -$5.8M $2.2M -$12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$15.9M -$5.5M $2.1M -$12.7M
 
Basic EPS (Cont. Ops) -$0.11 -$0.12 -$0.02 $0.06 -$0.08
Diluted EPS (Cont. Ops) -$0.11 -$0.12 -$0.02 $0.06 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.7M -$3.5M $3.2M -$6.3M -$4.9M
EBIT -$4.6M -$4.3M -$3.3M -$10M -$2.2M
 
Revenue (Reported) $4.2M $5.4M $25.4M $13.9M $8.4M
Operating Income (Reported) -$4.6M -$4.3M -$3.3M -$10M -$7M
Operating Income (Adjusted) -$4.6M -$4.3M -$3.3M -$10M -$2.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.5M $4.3M $24M $7.2M $5.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3M $3M $11.8M $7.2M $4.8M
Gross Profit $466K $1.3M $12.2M -$8.2K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3M $5M $8.5M $7.2M $4.6M
Other Inc / (Exp) -$7.7M -$2.5M -$2.6M $10.4M -$6.9M
Operating Expenses $3.6M $4.8M $11.5M $10.3M $5.2M
Operating Income -$3.2M -$3.5M $705K -$10.3M -$4.9M
 
Net Interest Expenses $196.1K $129.6K $1.1M $2.7M $3M
EBT. Incl. Unusual Items -$11.1M -$3.7M -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $5.1M -$300.4K
Net Income to Company -$10.5M -$6.1M -$2.6M -$7.6M -$11.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$6M -$2.3M -$7.8M -$11.1M
 
Basic EPS (Cont. Ops) -$0.09 -$0.03 -$0.01 -$0.07 -$0.07
Diluted EPS (Cont. Ops) -$0.09 -$0.03 -$0.01 -$0.07 --
Weighted Average Basic Share $445.4M $681.9M $1.1B $366.6M $505.8M
Weighted Average Diluted Share $445.4M $681.9M $1.1B $366.7M $505.8M
 
EBITDA -$2.6M -$3M $6.9M -$7.5M -$3.7M
EBIT -$3.2M -$3.5M $705K -$10.3M --
 
Revenue (Reported) $3.5M $4.3M $24M $7.2M $5.2M
Operating Income (Reported) -$3.2M -$3.5M $705K -$10.3M -$4.9M
Operating Income (Adjusted) -$3.2M -$3.5M $705K -$10.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $258.3K $1.3M $1.3M $1.6M $861.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $985.2K $888.2K $5.7M $1.9M $1.9M
Inventory -- -- -- -- --
Prepaid Expenses $31K $121.7K $1.3M $800.2K $367K
Other Current Assets -- -- -- -- --
Total Current Assets $1.3M $2.3M $8.4M $6.4M $3.8M
 
Property Plant And Equipment $7M $2M $41.7M $70.4M $74.2M
Long-Term Investments $15K $1.5M $1.4M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15K $6.9K -- -- --
Total Assets $8.3M $9.7M $51.6M $88.2M $87.6M
 
Accounts Payable $1.9M $883K $11.3M $17.9M $20.4M
Accrued Expenses $269.2K $195.6K $3M $660.1K $934.6K
Current Portion Of Long-Term Debt $700.6K $803.6K $197.9K $4.9M $22.6M
Current Portion Of Capital Lease Obligations $15.5K $8.6K $5.5K $26K $14.9K
Other Current Liabilities -- -- $401.2K $24.4K --
Total Current Liabilities $2.6M $1.9M $15M $23.5M $43.9M
 
Long-Term Debt $71.9K $34.2K $34.2K $13.5M $50.4K
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $13.9M $22.2M $58.9M $67.2M
 
Common Stock $1.6K $2.3K $4.6K $98.4M $112.7M
Other Common Equity Adj -$625K -$1.1M -$5.4M -$18.6M -$24.9M
Common Equity -$1.8M -$4.1M $29.4M $29.3M $20.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.8M -$4.1M $29.4M $29.3M $20.3M
 
Total Liabilities and Equity $8.3M $9.7M $51.6M $88.2M $87.6M
Cash and Short Terms $258.3K $1.3M $1.3M $1.6M $861.8K
Total Debt $771.9K $839.2K -- -- $22.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.3M $30.3M $923.3K $339.7K $39.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $1.8M $3.3M $1.4M $1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $111.4K $470.7K --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9M $37.6M $12.7M $4.5M $1.8M
 
Property Plant And Equipment $6.6M $1.1M $50.1M $82.6M $72.9M
Long-Term Investments $12.8K $1.6M $208.9K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.8K $5.6K -- -- --
Total Assets $9.5M $44.3M $63M $87.8M $75.7M
 
Accounts Payable $1.8M $1.9M $23M $20.9M $20.9M
Accrued Expenses -- -- $1.4M $266.6K --
Current Portion Of Long-Term Debt $1M $69.2K $160.9K $18.6M --
Current Portion Of Capital Lease Obligations $13.4K $5.6K $33.7K $13.8K --
Other Current Liabilities -- -- $94.1K -- --
Total Current Liabilities $2.8M $1.9M $24.7M $39.8M $42.4M
 
Long-Term Debt $27.4K $91.4K $13.4M $55.6K --
Capital Leases -- -- -- -- --
Total Liabilities $17.5M $13.6M $46M $53.2M $57.8M
 
Common Stock $1.9K $4.2K $86.4M $106.9M $108.3M
Other Common Equity Adj -$838K -$2M -$19.5M -$22.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$8M $30.7M $17M $34.5M $17.8M
 
Total Liabilities and Equity $9.5M $44.3M $63M $87.8M $75.7M
Cash and Short Terms $1.3M $30.3M $923.3K $339.7K $39.4K
Total Debt $1M -- -- -- $21.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.7M -$6.1M -$8M -$59.2K -$12.5M
Depreciation & Amoritzation $877K $676.3K $2.4M $7.4M $2.3M
Stock-Based Compensation $550.7K $421.7K $2.8M $3.2M $1.4M
Change in Accounts Receivable -$315.2K -$588.9K -$5.2M $2M -$40.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.2M -$2.4M $9.1M -$2.1M -$7.8M
 
Capital Expenditures $105.7K $309.5K $50M $76.2M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$105.7K -$228K -$48.7M -$25.4M $1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $112.1K $658.7K $258.5K $20.7M $3.3M
Long-Term Debt Repaid -$79.3K -$504.4K -$910.6K -$3.8M -$520.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M $712.5K $37.5M $10.1M $2.3M
Cash From Financing $1.3M $3.3M $39.2M $27.8M $5.1M
 
Beginning Cash (CF) $258.3K $1.3M $1.3M $1.6M $861.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$999.9K $1M -$138.5K $354.1K -$807.2K
Ending Cash (CF) -$801.5K $2.6M $1.4M $1.9M $883.8K
 
Levered Free Cash Flow -$2.3M -$2.7M -$40.9M -$78.2M -$10.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $2.9M $39.2K -$3M $504.5K -$885.6K
Depreciation & Amoritzation $136.7K -$31.1K $1.3M $203.2K $133.4K
Stock-Based Compensation $151.3K $900 $1.3M $60.2K $23.5K
Change in Accounts Receivable -$217.1K -$808.7K $250K $204.8K -$152.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$467.3K -$6.8M -$5.6M -$3.6M $505.6K
 
Capital Expenditures $7.8K -$493.2K -$3.5M $779.2K $123.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.8K $493.2K -$8M $928K -$192.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$23.8K $116.9K $14.2M $100.4K --
Long-Term Debt Repaid -$5.5K -$400.9K -$3.2M -$148.8K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.9K $20.4M $52.9K -$91.7K --
Cash From Financing $250.1K $20.2M $11.2M $2.1M -$671.6K
 
Beginning Cash (CF) $1.3M $30.3M $923.3K $339.7K $39.4K
Foreign Exchange Rate Adjustment -$108.3K $70.5K $95.6K $305K --
Additions / Reductions -$333.3K $14M -$2.3M -$271.5K -$349.5K
Ending Cash (CF) $901.6K $44.4M -$1.3M $373.2K -$301.4K
 
Levered Free Cash Flow -$475.1K -$6.3M -$2M -$4.4M $382.1K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$12.1M -$15.8M -$5.8M $2.2M -$12.8M
Depreciation & Amoritzation $750.6K $739.5K $6.4M $3.8M $2.2M
Stock-Based Compensation $1.6M $467.1K $4.3M $2.2M $998.7K
Change in Accounts Receivable -$989K -$2M -$1.7M $478.8K -$425.5K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M -$8.3M $18.5M -$7.2M -$3.2M
 
Capital Expenditures -$20.8K $179K $75.4M $54.5M $2.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $20.7K -$169K -$66.7M -$9.5M $573.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $605.2K $166.5K $17.1M $3.8M --
Long-Term Debt Repaid -$192.4K -$1.2M -$3.5M -$611.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M $36.5M $987.4K -- --
Cash From Financing $2.5M $38.1M $19M $15.9M $1.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $625.8K $30.1M -$29.1M -$622.4K -$326.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.9M -$8.5M -$56.9M -$61.7M -$5.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$10.5M -$6.1M -$2.6M -$7.6M -$11.2M
Depreciation & Amoritzation $524.1K $486.7K $6.2M $2.9M $1.2M
Stock-Based Compensation $510.2K $329K $2.5M $1.4M $112.8K
Change in Accounts Receivable -$945.2K -$1.5M -$1.8M -$418.4K $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$8.4M $18.2M -$2.6M -$1.3M
 
Capital Expenditures -$17.6K $449.7K $58.2M $50M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $27.5K -$367.7K -$49.4M -$10.6M -$829.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $609.8K $146K $17.1M $429.3K $3.2M
Long-Term Debt Repaid -$124.8K -$923.9K -$3.4M -$576.2K -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M $37M $147.3K $9.9M $2.4M
Cash From Financing $2.3M $36.4M $17.7M $12.3M $1.6M
 
Beginning Cash (CF) $3.3M $47.4M $5.4M $2.5M $1.3M
Foreign Exchange Rate Adjustment $150.2K $500.7K -$759.6K $184.1K $153.4K
Additions / Reductions $1.1M $28.1M -$14.3M -$704.6K -$327.5K
Ending Cash (CF) $4.5M $76M -$9.7M $2M $1.2M
 
Levered Free Cash Flow -$1.4M -$8.8M -$40M -$52.6M -$3.7M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

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

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock