Financhill
Sell
48

THTX Quote, Financials, Valuation and Earnings

Last price:
$3.39
Seasonality move :
30.01%
Day range:
$3.39 - $3.39
52-week range:
$1.23 - $3.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.96x
P/B ratio:
--
Volume:
--
Avg. volume:
--
1-year change:
138.73%
Market cap:
$155.9M
Revenue:
$85.9M
EPS (TTM):
-$0.19
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $66.1M $69.8M $80.1M $81.8M $85.9M
Revenue Growth (YoY) 4.49% 5.71% 14.66% 2.13% 5.02%
 
Cost of Revenues $30.3M $26.9M $36.3M $23M $21.9M
Gross Profit $35.8M $42.9M $43.7M $58.8M $64M
Gross Profit Margin 54.14% 61.49% 54.65% 71.93% 74.51%
 
R&D Expenses $18.3M $28.6M $37.3M $30.9M $17.4M
Selling, General & Admin $39.1M $43.5M $56.7M $42.4M $40.3M
Other Inc / (Exp) $409K -$926K -$670K -$2.3M -$5.4M
Operating Expenses $54M $68.4M $84M $68M $55.7M
Operating Income -$18.3M -$25.5M -$40.2M -$9.2M $8.3M
 
Net Interest Expenses $5.4M $5.7M $6.5M $10.4M $10.5M
EBT. Incl. Unusual Items -$22.9M -$31.9M -$47.1M -$24.1M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$280K -$214K $127K -$118K $339K
Net Income to Company -$22.7M -$31.7M -$47.2M -$24M -$8.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.7M -$31.7M -$47.2M -$24M -$8.3M
 
Basic EPS (Cont. Ops) -$1.18 -$1.37 -$1.98 -$0.91 -$0.17
Diluted EPS (Cont. Ops) -$1.18 -$1.37 -$1.98 -$0.91 -$0.17
Weighted Average Basic Share $19.2M $23.1M $23.8M $26.3M $49.4M
Weighted Average Diluted Share $19.2M $23.1M $23.8M $26.3M $49.4M
 
EBITDA -$9.7M -$16.8M -$27.8M -$5.9M $11M
EBIT -$18.3M -$25.5M -$40.2M -$9.2M $8.3M
 
Revenue (Reported) $66.1M $69.8M $80.1M $81.8M $85.9M
Operating Income (Reported) -$18.3M -$25.5M -$40.2M -$9.2M $8.3M
Operating Income (Adjusted) -$18.3M -$25.5M -$40.2M -$9.2M $8.3M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $17.8M $19.3M $17.5M $22M $17.7M
Revenue Growth (YoY) 3.64% 8.33% -8.92% 25.46% -19.48%
 
Cost of Revenues $6.9M $16.3M $5.8M $4.9M $4.8M
Gross Profit $10.9M $3M $11.7M $17.1M $12.9M
Gross Profit Margin 61.21% 15.66% 66.72% 77.71% 72.86%
 
R&D Expenses $6.5M $11.1M $10.4M $3.7M $2.7M
Selling, General & Admin $10.8M $20.2M $10.2M $9.5M $12.3M
Other Inc / (Exp) $377K -$307K $337K $166K -$1.3M
Operating Expenses $16.3M $24M $19.7M $12.8M $14.9M
Operating Income -$5.4M -$21M -$8M $4.3M -$2M
 
Net Interest Expenses $1.5M $1.4M $2.5M $2.7M $1.1M
EBT. Incl. Unusual Items -$6.4M -$22.7M -$9.9M $1.1M -$4.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19K $56K $78K $85K $151K
Net Income to Company -$6.4M -$22.7M -$10M $950.2K -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.4M -$22.7M -$10M $987K -$4.5M
 
Basic EPS (Cont. Ops) -$0.27 -$0.96 -$0.41 $0.02 -$0.09
Diluted EPS (Cont. Ops) -$0.27 -$0.96 -$0.41 $0.02 -$0.09
Weighted Average Basic Share $23.6M $23.8M $24.2M $49.4M $49.4M
Weighted Average Diluted Share $23.6M $23.8M $24.2M $49.4M $49.4M
 
EBITDA -$3.2M -$12.5M -$7.1M $5.6M -$1.5M
EBIT -$5.4M -$21M -$8M $4.3M -$2M
 
Revenue (Reported) $17.8M $19.3M $17.5M $22M $17.7M
Operating Income (Reported) -$5.4M -$21M -$8M $4.3M -$2M
Operating Income (Adjusted) -$5.4M -$21M -$8M $4.3M -$2M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $66.4M $74.4M $79.7M $82.6M $84.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.7M $36.9M $24.5M $22.2M $19.8M
Gross Profit $38.7M $37.5M $55.2M $60.4M $64.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.6M $36.3M $37.9M $18.5M $15.8M
Selling, General & Admin $40M $55.4M $45.8M $39.8M $44.4M
Other Inc / (Exp) $846K -$1.6M -$2.9M $545K -$7.5M
Operating Expenses $59M $81.8M $80.1M $54.1M $59.2M
Operating Income -$20.4M -$44.3M -$24.9M $6.3M $5.4M
 
Net Interest Expenses $5.6M $5.6M $8.6M $11M $7.3M
EBT. Incl. Unusual Items -$24.9M -$51.3M -$35.7M -$7.1M -$8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$318K -$127K $233K -$57K $440K
Net Income to Company -$24.6M -$51.2M -$36.2M -$7M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.6M -$51.2M -$35.9M -$7M -$9.2M
 
Basic EPS (Cont. Ops) -$1.19 -$2.15 -$1.49 -$0.19 -$0.20
Diluted EPS (Cont. Ops) -$1.19 -$2.15 -$1.49 -$0.19 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.6M -$29.2M -$21.2M $9.6M $7.4M
EBIT -$20.4M -$44.3M -$24.9M $6.3M $5.4M
 
Revenue (Reported) $66.4M $74.4M $79.7M $82.6M $84.4M
Operating Income (Reported) -$20.4M -$44.3M -$24.9M $6.3M $5.4M
Operating Income (Adjusted) -$20.4M -$44.3M -$24.9M $6.3M $5.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $33.2M $37.8M $37.5M $38.3M $36.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.3M $23.3M $11.5M $10.7M $8.4M
Gross Profit $19.9M $14.5M $26M $27.6M $28.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.4M $19.2M $19.9M $7.5M $5.9M
Selling, General & Admin $20.5M $32.4M $21.5M $18.9M $23M
Other Inc / (Exp) $403K -$297K -$2.5M $373K -$1.7M
Operating Expenses $29.9M $43.3M $39.5M $25.5M $28.7M
Operating Income -$10M -$28.8M -$13.5M $2.1M -$298K
 
Net Interest Expenses $2.8M $2.7M $4.8M $5.4M $2.2M
EBT. Incl. Unusual Items -$12.4M -$31.8M -$20.4M -$3.3M -$4.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$38K -$4K $102K $163K $264K
Net Income to Company -$12.3M -$31.8M -$20.5M -$3.5M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.3M -$31.8M -$20.5M -$3.5M -$4.3M
 
Basic EPS (Cont. Ops) -$0.55 -$1.34 -$0.85 -$0.08 -$0.09
Diluted EPS (Cont. Ops) -$0.55 -$1.34 -$0.85 -$0.08 -$0.09
Weighted Average Basic Share $44.8M $47.6M $48.4M $95.3M $98.7M
Weighted Average Diluted Share $44.8M $47.6M $48.4M $95.3M $99.8M
 
EBITDA -$5.6M -$18.2M -$11.6M $3.8M $666K
EBIT -$10M -$28.8M -$13.5M $2.1M -$298K
 
Revenue (Reported) $33.2M $37.8M $37.5M $38.3M $36.8M
Operating Income (Reported) -$10M -$28.8M -$13.5M $2.1M -$298K
Operating Income (Adjusted) -$10M -$28.8M -$13.5M $2.1M -$298K
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $20.8M $40.4M $33.1M $40.4M $19.6M
Short Term Investments $8M $20M $9.2M $6.3M $3.7M
Accounts Receivable, Net $10.9M $9.3M $10.7M $12.8M $15M
Inventory $25.1M $29.1M $19.7M $6.1M $5.3M
Prepaid Expenses -- $7.7M $6.3M $2.7M $2.3M
Other Current Assets -- -- -- -- --
Total Current Assets $64.8M $91.9M $73.4M $63.3M $44M
 
Property Plant And Equipment $3.5M $2.9M $3.1M $2M $1.3M
Long-Term Investments -- -- -- -- $214K
Goodwill -- -- -- -- --
Other Intangibles $31.9M $23.8M $15M $12.5M $7.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $100.1M $119.2M $93.3M $77.8M $53.3M
 
Accounts Payable $17.5M $15.5M $12.9M $7M $6.3M
Accrued Expenses $16.6M $22.9M $26.9M $18.4M $14M
Current Portion Of Long-Term Debt -- -- $26.9M $7.3M $3.5M
Current Portion Of Capital Lease Obligations $425K $463K $476K $421K $383K
Other Current Liabilities $4.7M -- -- $1.5M $962K
Total Current Liabilities $41.9M $45.1M $114.3M $47.3M $36.9M
 
Long-Term Debt $53.3M $54.5M $1.4M $51.3M $41.7M
Capital Leases -- -- -- -- --
Total Liabilities $96.9M $101.5M $115.8M $98.6M $78.6M
 
Common Stock $287.3M $335.8M $338.8M $363.9M $363.9M
Other Common Equity Adj -$481K -$44K $385K $684K $898K
Common Equity $3.2M $17.8M -$22.6M -$20.9M -$25.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2M $17.8M -$22.6M -$20.9M -$25.3M
 
Total Liabilities and Equity $100.1M $119.2M $93.3M $77.8M $53.3M
Cash and Short Terms $20.8M $40.4M $33.1M $40.4M $19.6M
Total Debt $58.4M $54.9M $66.7M $59M $45.6M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $56.7M $32.5M $25.4M $36M $9.9M
Short Term Investments $18.5M $19.3M $8.4M $4.9M $462K
Accounts Receivable, Net $10.4M $12.5M $13.1M $12.9M $11M
Inventory $28.6M $25M $9.2M $5.5M $7.6M
Prepaid Expenses -- -- $2.7M -- $4.1M
Other Current Assets -- -- -- -- --
Total Current Assets $102.4M $78.3M $51.1M $57.3M $33M
 
Property Plant And Equipment $3.2M $2.9M $2.4M $917K $892K
Long-Term Investments -- -- -- -- $218K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.9M -- -- -- --
Total Assets $133.5M $95.4M $68.7M $70.2M $51.3M
 
Accounts Payable $33.2M $43.6M $33.6M $26.3M $23.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $27.4M $17.5M $3.5M
Current Portion Of Capital Lease Obligations $471K $479K $397K $441K $131K
Other Current Liabilities $4.9M -- $2.4M $1.1M $2.5M
Total Current Liabilities $42.6M $49.9M $71.3M $52M $39.2M
 
Long-Term Debt $55.7M $57M $38.9M $41.4M $40M
Capital Leases -- -- -- -- --
Total Liabilities $98.4M $107M $110.3M $93.4M $79.2M
 
Common Stock $335M $335.8M $338.8M $363.9M $363.9M
Other Common Equity Adj -$809K $117K $543K $804K $940K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.2M -$11.6M -$41.5M -$23.2M -$27.9M
 
Total Liabilities and Equity $133.5M $95.4M $68.7M $70.2M $51.3M
Cash and Short Terms $56.7M $32.5M $25.4M $36M $9.9M
Total Debt $61.1M $57.5M $66.7M $59.3M $43.6M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$22.7M -$31.7M -$47.2M -$24M -$8.3M
Depreciation & Amoritzation $8.5M $8.7M $12.5M $3.3M $2.8M
Stock-Based Compensation $1.4M $1.9M $3.9M $2.2M $3.5M
Change in Accounts Receivable -$3M $2.2M -$1.5M -$1.1M -$1.9M
Change in Inventories -$4.9M -$4.2M $9M $10.3M $785K
Cash From Operations -$16.5M -$17.8M -$14.7M -$5.7M $2.2M
 
Capital Expenditures $32K $166K $985K $1.8M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.4M -$12.5M $8.7M $1.1M $942K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $40M $20M $45M
Long-Term Debt Repaid -$568K -$635K -$29.4M -$27.9M -$61.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$8.8M -$4M -$2.5M -$5.4M
Cash From Financing -$3.9M $37.9M $9.7M $14.8M -$21.3M
 
Beginning Cash (CF) $12.7M $20.4M $23.9M $34.1M $15.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.9M $7.7M $3.5M $10.2M -$18.2M
Ending Cash (CF) -$3.1M $28.1M $27.1M $44.4M -$2.3M
 
Levered Free Cash Flow -$16.5M -$17.9M -$15.7M -$7.5M $714K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$6.4M -$22.7M -$10M $950.2K -$4.5M
Depreciation & Amoritzation $2.2M $8.5M $932.2K $1.3M $472.8K
Stock-Based Compensation $547.2K $766K $701.7K $342K $980.8K
Change in Accounts Receivable $420.8K $1M -$3.1M -$2.9M $11.1M
Change in Inventories -$1.2M $760.1K $2.7M $762.4K -$747.6K
Cash From Operations -$984.7K -$1M -$3.6M -$463.6K $12.6M
 
Capital Expenditures $58.4K $305K $81.4K $1.5M -$81.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.4M $97K $730.9K -$135.2K $53.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$160K -$154K -$96K -$122K -$6.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$305K -$30K -$146K -$517K --
Cash From Financing -$232.5K -$184K -$241.8K -$472.8K -$7M
 
Beginning Cash (CF) $38.2M $13.2M $17M $31.2M $9.5M
Foreign Exchange Rate Adjustment $101.4K -$11K $4K -$8K $44.5K
Additions / Reductions -$11.5M -$1.1M -$3.1M -$1.1M $5.7M
Ending Cash (CF) $26.8M $12M $13.9M $30.1M $15.2M
 
Levered Free Cash Flow -$1M -$1.3M -$3.6M -$2M $12.7M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$24.6M -$51.2M -$36.2M -$7M -$9.2M
Depreciation & Amoritzation $8.8M $15.1M $3.8M $3.2M $1.9M
Stock-Based Compensation $1.7M $3M $3M $1.9M $4.2M
Change in Accounts Receivable $1.4M -$2.3M -$629.9K $320.6K $2.3M
Change in Inventories -$4M $2.9M $12.4M $3.6M -$2.1M
Cash From Operations -$15M -$16.6M -$14.8M -$822.8K $7.2M
 
Capital Expenditures $104.6K $430.1K $947.4K $3M $10M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.8M -$2.5M $8.9M $704.2K -$5.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $20M $50M
Long-Term Debt Repaid -$610K -$627K -$29.3M -$27.9M -$67.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.9M -$5.7M -$4M -$3M -$5M
Cash From Financing $38.8M -$5.9M $9.7M $14.1M -$22.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.1M -$25.1M $3.7M $14M -$21.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.1M -$17M -$15.7M -$3.8M -$2.8M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$12.3M -$31.8M -$20.5M -$3.5M -$4.4M
Depreciation & Amoritzation $4.4M $10.7M $1.9M $1.8M $963.8K
Stock-Based Compensation $1.1M $2.2M $1.3M $969K $1.6M
Change in Accounts Receivable $2.4M -$2M -$1.1M $199.6K $4.4M
Change in Inventories -$3.3M $3.7M $7.2M $525.4K -$2.3M
Cash From Operations -$7.8M -$6.7M -$6.9M -$2.2M $2.9M
 
Capital Expenditures $85.4K $349K $303.4K $1.5M $10M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10M $51K $404.9K -$1.2K -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $5M
Long-Term Debt Repaid -$318K -$310K -$221K -$244K -$7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4M -$200K -$183K -$670K -$239K
Cash From Financing $42.6M -$510K -$403.8K -$747.8K -$2.3M
 
Beginning Cash (CF) $87.4M $27.5M $37M $63.4M $13.4M
Foreign Exchange Rate Adjustment $100.4K -$6K -$2K -$16K $31.5K
Additions / Reductions $24.8M -$7.2M -$6.9M -$2.9M -$6.3M
Ending Cash (CF) $112.3M $20.3M $30.1M $60.5M $7.1M
 
Levered Free Cash Flow -$7.9M -$7.1M -$7.2M -$3.7M -$7.2M

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

GET BETTER TRADE IDEAS

Popular

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

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

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 5.6% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 3.65% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 3.6% over the past day.

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

Show me the best stock