Financhill
Sell
12

TIL Quote, Financials, Valuation and Earnings

Last price:
$8.00
Seasonality move :
-29.14%
Day range:
$7.63 - $8.10
52-week range:
$5.67 - $42.79
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.44x
Volume:
18.9K
Avg. volume:
201.7K
1-year change:
-59.42%
Market cap:
$52.8M
Revenue:
--
EPS (TTM):
-$11.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $138K -- -- -- --
Revenue Growth (YoY) -- -100% -- -- --
 
Cost of Revenues -- $2.8M $6M $4.8M $3.6M
Gross Profit -- -$2.8M -$6M -$4.8M -$3.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.4M $107M $143.9M $43M $15.7M
Selling, General & Admin $14.4M $48.3M $62.2M $47.6M $44.2M
Other Inc / (Exp) -$3.9M -$1.3M -$23.7M -$72.6M -$16.1M
Operating Expenses $33.6M $152.5M $200.2M $85.8M $56.3M
Operating Income -$33.6M -$155.3M -$206.2M -$90.5M -$60M
 
Net Interest Expenses -- -- $1.9M $5.2M $9M
EBT. Incl. Unusual Items -$37.6M -$156.8M -$225.3M -$156.1M -$74.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151K $39K -$2.1M -- --
Net Income to Company -$37.7M -$156.8M -$223.2M -$156.1M -$74.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.7M -$156.8M -$223.2M -$156.1M -$74.1M
 
Basic EPS (Cont. Ops) -$5.89 -$24.30 -$34.46 -$24.00 -$11.39
Diluted EPS (Cont. Ops) -$5.89 -$24.30 -$34.46 -$24.00 -$11.39
Weighted Average Basic Share $6.4M $6.5M $6.5M $6.5M $6.5M
Weighted Average Diluted Share $6.4M $6.5M $6.5M $6.5M $6.5M
 
EBITDA -$33.4M -$152.5M -$200.2M -$85.8M -$56.3M
EBIT -$33.6M -$155.3M -$206.2M -$90.5M -$60M
 
Revenue (Reported) $138K -- -- -- --
Operating Income (Reported) -$33.6M -$155.3M -$206.2M -$90.5M -$60M
Operating Income (Adjusted) -$33.6M -$155.3M -$206.2M -$90.5M -$60M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -100% -- -- -- --
 
Cost of Revenues $764K $2.4M $953K $900K $12K
Gross Profit -$764K -$2.4M -$953K -$900K -$12K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.9M $39.7M $8.5M $562K $9.1M
Selling, General & Admin $14M $17M $11.9M $10.7M $5.9M
Other Inc / (Exp) -$661K -$415K -$47.3M -$11.4M --
Operating Expenses $42.1M $54.2M $19.5M $10.4M $15M
Operating Income -$42.9M -$56.6M -$20.4M -$11.3M -$15M
 
Net Interest Expenses -- $807K $2M $2M $1.6M
EBT. Incl. Unusual Items -$43.7M -$56.6M -$67.4M -$23M -$13.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$658K -$371K -- -- --
Net Income to Company -$43M -$56.2M -$67.4M -$23M -$13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43M -$56.2M -$67.4M -$23M -$13.6M
 
Basic EPS (Cont. Ops) -$6.67 -$8.67 -$10.37 -$3.54 -$2.01
Diluted EPS (Cont. Ops) -$6.67 -$8.67 -$10.37 -$3.54 -$2.01
Weighted Average Basic Share $6.4M $6.5M $6.5M $6.5M $6.8M
Weighted Average Diluted Share $6.4M $6.5M $6.5M $6.5M $6.8M
 
EBITDA -$42.1M -$54.2M -$19.5M -$10.4M -$15M
EBIT -$42.9M -$56.6M -$20.4M -$11.3M -$15M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$42.9M -$56.6M -$20.4M -$11.3M -$15M
Operating Income (Adjusted) -$42.9M -$56.6M -$20.4M -$11.3M -$15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $6.1M $4.6M $3.9M $1.3M
Gross Profit -$2M -$6.1M -$4.6M -$3.9M -$1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75M $162.7M $58.3M $12.7M $22.3M
Selling, General & Admin $44.4M $60.5M $49.6M $44.7M $31.5M
Other Inc / (Exp) -$694K -$2.4M -$94.2M -$17.6M --
Operating Expenses $117.4M $217.2M $103.3M $53.5M $52.6M
Operating Income -$119.4M -$223.2M -$107.9M -$57.4M -$53.9M
 
Net Interest Expenses -- $1.1M $4M $8M $6.9M
EBT. Incl. Unusual Items -$119.5M -$225.1M -$197.6M -$75.2M -$75.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$870K -$408K -$605K -- --
Net Income to Company -$118.6M -$224.7M -$197M -$75.2M -$75.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$118.6M -$224.7M -$197M -$75.2M -$75.1M
 
Basic EPS (Cont. Ops) -$18.43 -$34.75 -$30.30 -$11.56 -$11.39
Diluted EPS (Cont. Ops) -$18.43 -$34.75 -$30.30 -$11.56 -$11.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$117.4M -$217.2M -$103.3M -$53.5M -$52.6M
EBIT -$119.4M -$223.2M -$107.9M -$57.4M -$53.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$119.4M -$223.2M -$107.9M -$57.4M -$53.9M
Operating Income (Adjusted) -$119.4M -$223.2M -$107.9M -$57.4M -$53.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $3.8M $2.9M $522K --
Gross Profit -$5.2M -$3.8M -$2.9M -$522K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $120.3M $37.6M $10.7M $21.2M --
Selling, General & Admin $49.3M $36.7M $33.8M $21.2M --
Other Inc / (Exp) -$1.9M -$72.3M -$17.3M -$13.8M --
Operating Expenses $164.5M $70.5M $41.7M $41.9M --
Operating Income -$169.7M -$74.3M -$44.6M -$42.4M --
 
Net Interest Expenses $1.1M $3.2M $6M $4.3M --
EBT. Incl. Unusual Items -$170.8M -$143.2M -$62.2M -$63.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5M -- -- -- --
Net Income to Company -$169.3M -$143.2M -$62.2M -$63.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$169.3M -$143.2M -$62.2M -$63.2M --
 
Basic EPS (Cont. Ops) -$26.17 -$22.01 -$9.57 -$9.57 --
Diluted EPS (Cont. Ops) -$26.17 -$22.01 -$9.57 -$9.57 --
Weighted Average Basic Share $19.4M $19.5M $19.5M $19.9M --
Weighted Average Diluted Share $19.4M $19.5M $19.5M $19.9M --
 
EBITDA -$164.5M -$70.5M -$41.7M -$41.9M --
EBIT -$169.7M -$74.3M -$44.6M -$42.4M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$169.7M -$74.3M -$44.6M -$42.4M --
Operating Income (Adjusted) -$169.7M -$74.3M -$44.6M -$42.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $241.7M $454.1M $260.9M $151.9M $115.1M
Short Term Investments -- $416.5M $217.2M $141.2M $104.5M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M -- -- -- $5.7M
Other Current Assets -- -- -- -- --
Total Current Assets $246.1M $464M $269.4M $160.8M $124.5M
 
Property Plant And Equipment $55.3M $122M $209.3M $141.1M $130.3M
Long-Term Investments $50K $500K -- $23.2M --
Goodwill $5.7M $5.7M -- -- --
Other Intangibles $10.1M $10.1M -- -- --
Other Long-Term Assets $1.7M $8.1M $3.4M $639K $8.8M
Total Assets $319M $610M $482.1M $325.6M $264.8M
 
Accounts Payable $3.5M $5.6M $2.4M $1.2M $659K
Accrued Expenses $3.5M $21.6M $23.8M $6.4M $2.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $2.4M $1.8M $1.7M
Other Current Liabilities $1.7M $1.7M $952K $190K --
Total Current Liabilities $13.3M $41.4M $32.8M $10.6M $7.9M
 
Long-Term Debt -- -- $77.5M $84.3M $85.2M
Capital Leases -- -- -- -- --
Total Liabilities $26.6M $54.8M $118.5M $99.8M $95.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$283K -$87K -$493K -$348K -$228K
Common Equity -$39.6M $555.2M $363.6M $225.8M $169.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $292.4M $555.2M $363.6M $225.8M $169.4M
 
Total Liabilities and Equity $319M $610M $482.1M $325.6M $264.8M
Cash and Short Terms $241.7M $454.1M $260.9M $151.9M $115.1M
Total Debt -- -- $77.5M $84.3M $85.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $515.4M $303.8M $183.4M $120.4M $79.9M
Short Term Investments $495M $262.2M $174.3M $113.7M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $4.1M -- -- -- $3.2M
Other Current Assets -- -- -- $2M --
Total Current Assets $523.1M $313.7M $195.6M $132.6M $196.3M
 
Property Plant And Equipment $103.7M $198.2M $142.1M $131.3M $553K
Long-Term Investments $500K -- -- $2.6M $10.8M
Goodwill $5.7M $5.7M -- -- --
Other Intangibles $10.1M $10.1M -- -- --
Other Long-Term Assets $500K $5M $2.5M $6.2M --
Total Assets $647.4M $532.7M $340.3M $272.6M $211.8M
 
Accounts Payable $5.3M $5.3M $1.6M $1.2M $928K
Accrued Expenses $15.5M $19.5M $6.4M $4.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $2.3M $1.8M $1.8M --
Other Current Liabilities $1.8M $1.3M $324K $107K --
Total Current Liabilities $32.1M $42.1M $13.5M $10.3M $5.7M
 
Long-Term Debt -- $68.6M $84.5M $83.6M $84.6M
Capital Leases -- -- -- -- --
Total Liabilities $46M $122.2M $106.2M $96.2M $91.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$104K -$335K -$525K -$520K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $601.4M $410.6M $234M $176.3M $120.4M
 
Total Liabilities and Equity $647.4M $532.7M $340.3M $272.6M $211.8M
Cash and Short Terms $515.4M $303.8M $183.4M $120.4M $79.9M
Total Debt -- $68.6M $84.5M $83.6M $84.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.7M -$156.8M -$223.2M -$156.1M -$74.1M
Depreciation & Amoritzation $256K $2.8M $7.8M $4.8M $3.6M
Stock-Based Compensation $1.7M $26.2M $30.4M $18.2M $17.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$29.6M -$122.1M -$180.2M -$82M -$55.7M
 
Capital Expenditures $50.8M $57.8M $84.6M $20.7M $10M
Cash Acquisitions $306K -- -- -- --
Cash From Investing -$51.1M -$474.4M $114.5M $41.1M $54M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $70.3M $8.7M $85.6M
Long-Term Debt Repaid -- -- -- -$587K -$82.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $65K -$69K -- -- -$1.4M
Cash From Financing $313M $393.2M $71.9M $8.1M $1.8M
 
Beginning Cash (CF) $241.7M $37.6M $43.7M $10.7M $10.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $232.9M -$203.7M $5.6M -$33M -$61K
Ending Cash (CF) $475.1M -$166.4M $48.7M -$22.5M $10.5M
 
Levered Free Cash Flow -$80.4M -$180M -$264.8M -$102.7M -$65.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$43M -$56.2M -$67.4M -$23M -$13.6M
Depreciation & Amoritzation $764K $2.4M $838K $901K $12K
Stock-Based Compensation $8.7M $8M $4.7M $4.1M $1.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$29.4M -$40.9M -$14.4M -$20.1M -$10.6M
 
Capital Expenditures $21.7M $25.2M $5.2M $10M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$516.7M $25.4M $2.3M $19.8M $8.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $14.5M -- -- --
Long-Term Debt Repaid -- -- -$587K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $121K $14.7M -$587K $159K $378K
 
Beginning Cash (CF) $20.4M $41.6M $9.1M $6.7M $6.1M
Foreign Exchange Rate Adjustment $131K -$563K -$85K $42K -$25K
Additions / Reductions -$545.9M -$1.3M -$12.8M -$118K -$1.8M
Ending Cash (CF) -$525.3M $39.7M -$3.7M $6.6M $4.3M
 
Levered Free Cash Flow -$51.1M -$66.1M -$19.6M -$30.1M -$10.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$118.6M -$224.7M -$197M -$75.2M -$75.1M
Depreciation & Amoritzation $2M $6.1M $6.3M $3.9M $1.3M
Stock-Based Compensation $17.7M $32.7M $20.3M $17.3M $11.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$96.2M -$186M -$105.6M -$58.5M -$40.1M
 
Capital Expenditures $84.6M $90M $33.6M $10.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$579.6M $141.7M $60M $54.9M $30.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $64.5M $14.5M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$67K -- -- -- --
Cash From Financing $526M $65.9M $14.3M $159K $8.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$149.8M $20.7M -$31.5M -$3.5M -$582K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$180.8M -$276M -$139.2M -$68.6M -$40.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$169.3M -$143.2M -$62.2M -$63.2M --
Depreciation & Amoritzation $5.2M $3.7M $2.9M $522K --
Stock-Based Compensation $23.8M $13.6M $12.8M $7.1M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$143.2M -$68.6M -$45.1M -$29.5M --
 
Capital Expenditures $71.6M $20.6M $10M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $81.7M $27.2M $41M $17.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $64.5M $8.7M -- -- --
Long-Term Debt Repaid -- -$587K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$172K --
Cash From Financing $65.7M $8.1M $159K $7.3M --
 
Beginning Cash (CF) $145.6M $58.2M $18.9M $30.2M --
Foreign Exchange Rate Adjustment -$707K -$182K -$29K $39K --
Additions / Reductions $3.5M -$33.6M -$4M -$4.6M --
Ending Cash (CF) $148.4M $24.5M $14.9M $25.7M --
 
Levered Free Cash Flow -$214.8M -$89.3M -$55.1M -$29.5M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is up 15.9% over the past day.

Buy
72
CGNX alert for Feb 14

Cognex Corp. [CGNX] is up 0.31% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 2.47% over the past day.

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

Show me the best stock