Financhill
Sell
28

TIVC Quote, Financials, Valuation and Earnings

Last price:
$2.33
Seasonality move :
-18.91%
Day range:
$1.98 - $2.19
52-week range:
$1.47 - $15.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.67x
P/B ratio:
0.67x
Volume:
33.9K
Avg. volume:
61.1K
1-year change:
-50.77%
Market cap:
$3.7M
Revenue:
$780K
EPS (TTM):
-$9.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $860K $1.3M $1.8M $1.2M $780K
Revenue Growth (YoY) 104.76% 46.16% 46.38% -36.09% -33.67%
 
Cost of Revenues $1.1M $1.3M $1.6M $897K $781K
Gross Profit -$233K -$46K $289K $279K -$1K
Gross Profit Margin -27.09% -3.66% 15.71% 23.73% -0.13%
 
R&D Expenses $768K $870K $1.7M $1.6M $1.3M
Selling, General & Admin $2.3M $4.7M $8.7M $6.9M $4.4M
Other Inc / (Exp) -$12K -$1M -- -- --
Operating Expenses $3.1M $5.6M $10.4M $8.5M $5.6M
Operating Income -$3.3M -$5.6M -$10.1M -$8.2M -$5.6M
 
Net Interest Expenses $423K $1.8M -- -- --
EBT. Incl. Unusual Items -$3.6M -$8.5M -$10.1M -$8.2M -$5.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$8.5M -$10.1M -$8.2M -$5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$8.5M -$10.1M -$8.2M -$5.7M
 
Basic EPS (Cont. Ops) -$39.28 -$4,133.60 -$1,773.46 -$10.40 -$19.68
Diluted EPS (Cont. Ops) -$39.28 -$4,133.60 -$1,773.46 -$10.40 -$19.68
Weighted Average Basic Share $5.4K $2.1K $5.7K $46.6K $287.4K
Weighted Average Diluted Share $5.4K $2.1K $5.7K $46.6K $287.4K
 
EBITDA -$3.3M -$5.6M -$9.9M -$8.1M -$5.2M
EBIT -$3.3M -$5.6M -$10.1M -$8.2M -$5.6M
 
Revenue (Reported) $860K $1.3M $1.8M $1.2M $780K
Operating Income (Reported) -$3.3M -$5.6M -$10.1M -$8.2M -$5.6M
Operating Income (Adjusted) -$3.3M -$5.6M -$10.1M -$8.2M -$5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $277K $477K $282K $126K $146K
Revenue Growth (YoY) 13.99% 72.2% -40.88% -55.32% 15.87%
 
Cost of Revenues $305K $417K $174K $83K $291K
Gross Profit -$28K $60K $108K $43K -$145K
Gross Profit Margin -10.11% 12.58% 38.3% 34.13% -99.32%
 
R&D Expenses $173K $396K $337K $421K $858K
Selling, General & Admin $1M $2.2M $1.5M $1.1M $1.5M
Other Inc / (Exp) $80K -- -- -- --
Operating Expenses $1.2M $2.6M $1.9M $1.5M $2.3M
Operating Income -$1.2M -$2.6M -$1.8M -$1.4M -$2.5M
 
Net Interest Expenses $1.2M $1K -- -- --
EBT. Incl. Unusual Items -$2.3M -$2.6M -$1.8M -$1.4M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$2.6M -$1.8M -$1.4M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$2.6M -$1.8M -$1.4M -$2.6M
 
Basic EPS (Cont. Ops) -$1,529.76 -$26.70 -$1.48 -$0.23 -$1.97
Diluted EPS (Cont. Ops) -$1,529.76 -$26.70 -$1.48 -$0.23 -$1.97
Weighted Average Basic Share $1.5K $5.7K $70K $364.2K $1.3M
Weighted Average Diluted Share $1.5K $5.7K $70K $364.2K $1.3M
 
EBITDA -$1.2M -$2.5M -$1.7M -$1.4M -$2.5M
EBIT -$1.2M -$2.6M -$1.8M -$1.4M -$2.5M
 
Revenue (Reported) $277K $477K $282K $126K $146K
Operating Income (Reported) -$1.2M -$2.6M -$1.8M -$1.4M -$2.5M
Operating Income (Adjusted) -$1.2M -$2.6M -$1.8M -$1.4M -$2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2M $1.8M $1.2M $957K $482K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $1.6M $911K $716K $764K
Gross Profit -$127K $247K $316K $241K -$282K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $650K $1.6M $1.7M $1.3M $2.2M
Selling, General & Admin $3.4M $8.8M $6.9M $5.3M $5M
Other Inc / (Exp) $214K -$1.3M -- -$60K --
Operating Expenses $4M $10.4M $8.6M $6.6M $7.2M
Operating Income -$4.1M -$10.1M -$8.3M -$6.4M -$7.5M
 
Net Interest Expenses $2M $156K -- -- --
EBT. Incl. Unusual Items -$5.9M -$11.6M -$8.3M -$6.4M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.9M -$11.6M -$8.3M -$6.4M -$7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M -$11.6M -$8.3M -$6.4M -$7.5M
 
Basic EPS (Cont. Ops) -$1,991.35 -$732.77 -$415.09 -$3.09 -$9.33
Diluted EPS (Cont. Ops) -$1,991.35 -$732.77 -$415.09 -$3.09 -$9.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.1M -$10M -$8.1M -$6.2M -$7.2M
EBIT -$4.1M -$10.1M -$8.3M -$6.4M -$7.5M
 
Revenue (Reported) $1.2M $1.8M $1.2M $957K $482K
Operating Income (Reported) -$4.1M -$10.1M -$8.3M -$6.4M -$7.5M
Operating Income (Adjusted) -$4.1M -$10.1M -$8.3M -$6.4M -$7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $868K $1.4M $819K $600K $302K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $911K $1.2M $543K $362K $345K
Gross Profit -$43K $251K $276K $238K -$43K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $559K $1.3M $1.3M $977K $1.8M
Selling, General & Admin $2.7M $6.8M $5M $3.4M $4M
Other Inc / (Exp) $239K -- -- -$60K --
Operating Expenses $3.3M $8.1M $6.3M $4.4M $5.9M
Operating Income -$3.3M -$7.8M -$6M -$4.1M -$5.9M
 
Net Interest Expenses $1.7M $1K -- -- --
EBT. Incl. Unusual Items -$4.8M -$7.8M -$6M -$4.2M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.8M -$7.8M -$6M -$4.2M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$7.8M -$6M -$4.2M -$6M
 
Basic EPS (Cont. Ops) -$1,979.29 -$81.12 -$19.16 -$1.56 -$6.68
Diluted EPS (Cont. Ops) -$1,979.29 -$81.12 -$19.16 -$1.56 -$6.68
Weighted Average Basic Share $12.3K $17.1K $99.3K $686.4K $2.8M
Weighted Average Diluted Share $12.3K $17.1K $99.3K $686.4K $2.8M
 
EBITDA -$3.3M -$7.8M -$5.9M -$4M -$5.9M
EBIT -$3.3M -$7.8M -$6M -$4.1M -$5.9M
 
Revenue (Reported) $868K $1.4M $819K $600K $302K
Operating Income (Reported) -$3.3M -$7.8M -$6M -$4.1M -$5.9M
Operating Income (Adjusted) -$3.3M -$7.8M -$6M -$4.1M -$5.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1M $13M $3.5M $3.4M $2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52K $92K $107K $174K $69K
Inventory $241K $429K $863K $756K $319K
Prepaid Expenses $160K -- -- -- --
Other Current Assets -- $793K $235K $327K $249K
Total Current Assets $1.5M $14.3M $4.7M $4.7M $2.6M
 
Property Plant And Equipment $19K $698K $535K $471K $119K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15K $49K $34K $34K --
Total Assets $1.5M $15M $6M $5.3M $2.8M
 
Accounts Payable $370K $789K $1.3M $713K $125K
Accrued Expenses $152K $267K $392K $335K $147K
Current Portion Of Long-Term Debt $36K -- -- -- --
Current Portion Of Capital Lease Obligations -- $163K $163K $193K --
Other Current Liabilities $717K -- -- -- --
Total Current Liabilities $1.3M $1.2M $1.9M $1.4M $272K
 
Long-Term Debt $1.4M $545K $367K $176K --
Capital Leases -- -- -- -- --
Total Liabilities $2.7M $1.8M $2.4M $1.7M $272K
 
Common Stock $1K $1K $1K -- $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -$69.3K $13.3M $3.6M $210.6K $2.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$1.2M $13.3M $3.6M $3.6M $2.5M
 
Total Liabilities and Equity $1.5M $15M $6M $5.3M $2.8M
Cash and Short Terms $1M $13M $3.5M $3.4M $2M
Total Debt $1.5M $545K $367K $176K --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $848K $6.3M $5.2M $2.2M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $150K $95K $131K $9K $19K
Inventory $290K $761K $928K $731K $4K
Prepaid Expenses -- $88K -- -- --
Other Current Assets -- -- $227K $234K --
Total Current Assets $1.4M $7.5M $6.5M $3.2M $3.7M
 
Property Plant And Equipment $13K $580K $518K $119K $12K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15K $34K $34K -- --
Total Assets $2M $8.2M $7M $3.4M $6.2M
 
Accounts Payable $1.3M $1.6M $638K $333K $465K
Accrued Expenses $318K $261K $189K $227K --
Current Portion Of Long-Term Debt $2M -- -- -- --
Current Portion Of Capital Lease Obligations -- $160K $173K -- --
Other Current Liabilities $2M -- -- -- --
Total Current Liabilities $5.6M $2M $1M $560K $638K
 
Long-Term Debt $2.2M $413K $242K -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.8M $2.4M $1.2M $560K $638K
 
Common Stock -- $1K -- $1K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.8M $5.8M $5.8M $2.8M $5.6M
 
Total Liabilities and Equity $2M $8.2M $7M $3.4M $6.2M
Cash and Short Terms $848K $6.3M $5.2M $2.2M $3.5M
Total Debt $4.2M $413K $242K -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.6M -$8.5M -$10.1M -$8.2M -$5.7M
Depreciation & Amoritzation $8K $24K $174K $182K $352K
Stock-Based Compensation $78K $57K $398K $271K $229K
Change in Accounts Receivable -$75K -$66K $1K -$67K $105K
Change in Inventories $227K -$181K -$434K $75K $83K
Cash From Operations -$3M -$5.6M -$8.9M -$8.5M -$5.7M
 
Capital Expenditures -- -- $11K $118K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$11K -$118K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8M $2.6M -- -- --
Long-Term Debt Repaid -$21K -$19K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$584K -- -$49K
Cash From Financing $1.8M $17.5M -$528K $8.5M $4.3M
 
Beginning Cash (CF) $1M $13M $3.5M $3.4M $2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $11.9M -$9.5M -$122K -$1.4M
Ending Cash (CF) -$223K $24.9M -$5.9M $3.3M $609K
 
Levered Free Cash Flow -$3M -$5.6M -$8.9M -$8.6M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.3M -$2.6M -$1.8M -$1.4M -$2.6M
Depreciation & Amoritzation $2K $45K $44K $1K --
Stock-Based Compensation $23K $113K $48K $58K $139K
Change in Accounts Receivable $3K -$3K -$118K $7K -$6K
Change in Inventories -- $72K $60K $35K $49K
Cash From Operations -$1.6M -$2.8M -$1.9M -$1.4M -$2M
 
Capital Expenditures -- $5K -- -- $10K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$5K -- -- -$10K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $450K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $363K -- $65K -$112K --
Cash From Financing $869K $56K $4.4M -$97K $4.3M
 
Beginning Cash (CF) $848K $6.3M $5.2M $2.2M $3.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$775K -$2.7M $2.5M -$1.5M $2.3M
Ending Cash (CF) $73K $3.6M $7.7M $685K $5.7M
 
Levered Free Cash Flow -$1.6M -$2.8M -$1.9M -$1.4M -$2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.9M -$11.6M -$8.3M -$6.4M -$7.5M
Depreciation & Amoritzation $8K $147K $180K $126K $275K
Stock-Based Compensation $61K $302K $325K $224K $478K
Change in Accounts Receivable -$158K -$1K -$39K $136K -$5K
Change in Inventories $33K -$471K -$167K $149K $159K
Cash From Operations -$3.4M -$9.5M -$9M -$6.1M -$6.1M
 
Capital Expenditures -- $11K $118K -- $556K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11K -$118K -- -$556K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.6M $14.9M $7.9M $3.2M $7.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209K $5.5M -$1.2M -$3M $1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.4M -$9.5M -$9.1M -$6.1M -$6.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.8M -$7.8M -$6M -$4.2M -$6M
Depreciation & Amoritzation $6K $129K $135K $79K $2K
Stock-Based Compensation $41K $286K $213K $166K $415K
Change in Accounts Receivable -$68K -$3K -$43K $160K $50K
Change in Inventories -$42K -$332K -$65K $9K $85K
Cash From Operations -$2.9M -$6.7M -$6.7M -$4.4M -$4.7M
 
Capital Expenditures -- $11K $118K -- $556K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11K -$118K -- -$556K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6M -- -- -- --
Long-Term Debt Repaid -$19K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $0 -- $0 -$112K -$27K
Cash From Financing $2.7M $56K $8.5M $3.2M $6.7M
 
Beginning Cash (CF) $15.4M $26.2M $13M $7.6M $5.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$196K -$6.6M $1.7M -$1.2M $1.4M
Ending Cash (CF) $15.3M $19.5M $14.6M $6.3M $6.8M
 
Levered Free Cash Flow -$2.9M -$6.7M -$6.9M -$4.4M -$5.3M

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 down 4.73% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is up 7.57% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is down 7.87% over the past day.

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

Show me the best stock