Financhill
Sell
22

TLS Quote, Financials, Valuation and Earnings

Last price:
$2.68
Seasonality move :
-0.51%
Day range:
$2.61 - $2.72
52-week range:
$1.89 - $5.03
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.77x
P/B ratio:
1.52x
Volume:
395.1K
Avg. volume:
347.6K
1-year change:
-15.24%
Market cap:
$193.7M
Revenue:
$108.3M
EPS (TTM):
-$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $179.9M $242.4M $216.9M $145.4M $108.3M
Revenue Growth (YoY) 13% 34.75% -10.54% -32.97% -25.52%
 
Cost of Revenues $117.5M $156.4M $137.8M $92.4M $73.8M
Gross Profit $62.4M $86M $79M $52.9M $34.4M
Gross Profit Margin 34.69% 35.49% 36.44% 36.42% 31.8%
 
R&D Expenses $14.2M $19.1M $16.9M $11.8M $8.4M
Selling, General & Admin $47.9M $108.4M $116M $81M $75.5M
Other Inc / (Exp) $13.8M -$921K $1.4M $6.2M -$2.4M
Operating Expenses $62.1M $127.5M $132.9M $92.8M $83.9M
Operating Income $297K -$41.5M -$53.9M -$39.8M -$49.5M
 
Net Interest Expenses $7.3M $777K $874K $786K $644K
EBT. Incl. Unusual Items $6.8M -$43.2M -$53.4M -$34.4M -$52.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46K -$28K $54K $36K $26K
Net Income to Company $6.8M -$43.1M -$53.4M -$34.4M -$52.5M
 
Minority Interest in Earnings -$5.2M -- -- -- --
Net Income to Common Excl Extra Items $1.7M -$43.1M -$53.4M -$34.4M -$52.5M
 
Basic EPS (Cont. Ops) $0.04 -$0.65 -$0.79 -$0.50 -$0.73
Diluted EPS (Cont. Ops) $0.04 -$0.65 -$0.79 -$0.50 -$0.73
Weighted Average Basic Share $41.6M $66.4M $67.6M $69.3M $71.9M
Weighted Average Diluted Share $42.9M $66.4M $67.6M $69.3M $71.9M
 
EBITDA $19.4M -$36.8M -$46.6M -$24.7M -$40M
EBIT $14.1M -$42.4M -$52.5M -$33.6M -$51.9M
 
Revenue (Reported) $179.9M $242.4M $216.9M $145.4M $108.3M
Operating Income (Reported) $297K -$41.5M -$53.9M -$39.8M -$49.5M
Operating Income (Adjusted) $14.1M -$42.4M -$52.5M -$33.6M -$51.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.9M $64.1M $47.3M $41.1M $26.4M
Revenue Growth (YoY) -3.41% 42.69% -26.08% -13.27% -35.77%
 
Cost of Revenues $28.8M $39.9M $29M $27M $15.8M
Gross Profit $16M $24.1M $18.3M $14.1M $10.6M
Gross Profit Margin 35.74% 37.7% 38.65% 34.31% 40.26%
 
R&D Expenses $3.2M $4.8M $3M $3.5M $1.4M
Selling, General & Admin $22.6M $24.7M $29.9M $18.7M $19.1M
Other Inc / (Exp) $13.7M $80K $702K $1.2M $724K
Operating Expenses $25.7M $29.6M $33M $22.1M $20.5M
Operating Income -$9.7M -$5.4M -$14.7M -$8M -$9.9M
 
Net Interest Expenses $1.2M $194K $316K $175K $152K
EBT. Incl. Unusual Items $2.8M -$5.5M -$14.3M -$7M -$9.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90K -$34K -$79K -$32K -$25K
Net Income to Company $2.7M -$5.5M -$14.2M -$7M -$9.3M
 
Minority Interest in Earnings $1.1M -- -- -- --
Net Income to Common Excl Extra Items $3.9M -$5.5M -$14.2M -$7M -$9.3M
 
Basic EPS (Cont. Ops) $0.06 -$0.08 -$0.21 -$0.10 -$0.13
Diluted EPS (Cont. Ops) $0.06 -$0.08 -$0.21 -$0.10 -$0.13
Weighted Average Basic Share $64.6M $67.5M $67.3M $69.8M $72.4M
Weighted Average Diluted Share $64.6M $67.5M $67.3M $69.8M $72.4M
 
EBITDA $5.4M -$3.9M -$12.5M -$3.9M -$6.7M
EBIT $4.1M -$5.3M -$14M -$6.8M -$9.2M
 
Revenue (Reported) $44.9M $64.1M $47.3M $41.1M $26.4M
Operating Income (Reported) -$9.7M -$5.4M -$14.7M -$8M -$9.9M
Operating Income (Adjusted) $4.1M -$5.3M -$14M -$6.8M -$9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $179.9M $242.4M $216.9M $145.4M $108.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117.5M $156.4M $137.8M $92.4M $73.8M
Gross Profit $62.4M $86M $79M $52.9M $34.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.2M $19.1M $16.9M $11.8M $8.4M
Selling, General & Admin $47.9M $108.4M $116M $81M $75.5M
Other Inc / (Exp) $13.8M -$922K $1.4M $6.2M -$2.4M
Operating Expenses $62.1M $127.5M $132.9M $92.8M $83.9M
Operating Income $297K -$41.5M -$53.9M -$39.8M -$49.5M
 
Net Interest Expenses $7.3M $777K $874K $786K $644K
EBT. Incl. Unusual Items $6.8M -$43.2M -$53.4M -$34.4M -$52.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46K -$28K $54K $36K $26K
Net Income to Company $6.8M -$43.1M -$53.4M -$34.4M -$52.5M
 
Minority Interest in Earnings -$5.2M -- -- -- --
Net Income to Common Excl Extra Items $1.7M -$43.1M -$53.4M -$34.4M -$52.5M
 
Basic EPS (Cont. Ops) $0.02 -$0.65 -$0.80 -$0.50 -$0.73
Diluted EPS (Cont. Ops) $0.02 -$0.65 -$0.80 -$0.50 -$0.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $19.4M -$36.8M -$46.6M -$24.7M -$40M
EBIT $14.1M -$42.4M -$52.5M -$33.6M -$51.9M
 
Revenue (Reported) $179.9M $242.4M $216.9M $145.4M $108.3M
Operating Income (Reported) $297K -$41.5M -$53.9M -$39.8M -$49.5M
Operating Income (Adjusted) $14.1M -$42.4M -$52.5M -$33.6M -$51.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $242.4M $216.9M $145.4M $108.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $156.4M $137.8M $92.4M $73.8M --
Gross Profit $86M $79M $52.9M $34.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.1M $16.9M $11.8M $8.4M --
Selling, General & Admin $108.4M $116M $81M $75.5M --
Other Inc / (Exp) -$922K $1.4M $6.2M -$2.4M --
Operating Expenses $127.5M $132.9M $92.8M $83.9M --
Operating Income -$41.5M -$53.9M -$39.8M -$49.5M --
 
Net Interest Expenses $777K $874K $786K $644K --
EBT. Incl. Unusual Items -$43.2M -$53.4M -$34.4M -$52.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28K $54K $36K $26K --
Net Income to Company -$43.1M -$53.4M -$34.4M -$52.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.1M -$53.4M -$34.4M -$52.5M --
 
Basic EPS (Cont. Ops) -$0.65 -$0.80 -$0.50 -$0.73 --
Diluted EPS (Cont. Ops) -$0.65 -$0.80 -$0.50 -$0.73 --
Weighted Average Basic Share $265.5M $270.2M $277M $287.4M --
Weighted Average Diluted Share $265.5M $270.2M $277M $287.4M --
 
EBITDA -$36.8M -$46.6M -$24.7M -$40M --
EBIT -$42.4M -$52.5M -$33.6M -$51.9M --
 
Revenue (Reported) $242.4M $216.9M $145.4M $108.3M --
Operating Income (Reported) -$41.5M -$53.9M -$39.8M -$49.5M --
Operating Income (Adjusted) -$42.4M -$52.5M -$33.6M -$51.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106M $126.6M $119.3M $99.3M $54.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.1M $18.6M $13.7M $18.1M $10.1M
Inventory $3.3M $1.2M $2.9M $1.4M $1.8M
Prepaid Expenses $3.1M $3.3M $4.8M $7.5M $15.1M
Other Current Assets $786K $732K $893K $1.4M $793K
Total Current Assets $144.1M $191.7M $168M $140M $91.4M
 
Property Plant And Equipment $16.4M $16M $13M $10.3M $10.3M
Long-Term Investments -- -- -- -- $3M
Goodwill $14.9M $17.9M $17.9M $17.9M $17.9M
Other Intangibles $7.4M $19.2M $37.4M $39.6M $30.4M
Other Long-Term Assets $926K $1.3M $1.1M $292K $214K
Total Assets $183.8M $246.1M $237.4M $208.7M $158.2M
 
Accounts Payable $14.7M $7.9M $12.6M $8.3M $1.2M
Accrued Expenses -- $1.4M $4.3M $1.8M $866K
Current Portion Of Long-Term Debt -- -- $1.2M -- --
Current Portion Of Capital Lease Obligations $2M $2M $2M $1.8M $2.1M
Other Current Liabilities $1.9M $1.4M $626K $497K $436K
Total Current Liabilities $38.9M $50.9M $45.5M $39.2M $22.1M
 
Long-Term Debt -- -- $7.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $56.7M $65.8M $65M $49.7M $31.1M
 
Common Stock $103K $105K $106K $109K $111K
Other Common Equity Adj $44K -$27K -$55K -$60K -$129K
Common Equity $127.1M $180.3M $172.4M $159M $127.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $127.1M $180.3M $172.4M $159M $127.1M
 
Total Liabilities and Equity $183.8M $246.1M $237.4M $208.7M $158.2M
Cash and Short Terms $106M $126.6M $119.3M $99.3M $54.6M
Total Debt -- -- $8.5M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $106M $126.6M $119.3M $99.3M $54.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.1M $18.6M $13.7M $18.1M $10.1M
Inventory $3.3M $1.2M $2.9M $1.4M $1.8M
Prepaid Expenses $3.1M $3.3M $4.8M $7.5M $15.1M
Other Current Assets $786K $732K $893K $1.4M $793K
Total Current Assets $144.1M $191.7M $168M $140M $91.4M
 
Property Plant And Equipment $16.4M $16M $13M $10.3M $10.3M
Long-Term Investments -- -- -- -- $3M
Goodwill $14.9M $17.9M $17.9M $17.9M $17.9M
Other Intangibles $7.4M $19.2M $37.4M $39.6M $30.4M
Other Long-Term Assets $926K $1.3M $1.1M $292K $214K
Total Assets $183.8M $246.1M $237.4M $208.7M $158.2M
 
Accounts Payable $14.7M $7.9M $12.6M $8.3M $1.2M
Accrued Expenses -- $1.4M $4.3M $1.8M $866K
Current Portion Of Long-Term Debt -- -- $1.2M -- --
Current Portion Of Capital Lease Obligations $2M $2M $2M $1.8M $2.1M
Other Current Liabilities $1.9M $1.4M $626K $497K $436K
Total Current Liabilities $38.9M $50.9M $45.5M $39.2M $22.1M
 
Long-Term Debt -- -- $7.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $56.7M $65.8M $65M $49.7M $31.1M
 
Common Stock $103K $105K $106K $109K $111K
Other Common Equity Adj $44K -$27K -$55K -$60K -$129K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $127.1M $180.3M $172.4M $159M $127.1M
 
Total Liabilities and Equity $183.8M $246.1M $237.4M $208.7M $158.2M
Cash and Short Terms $106M $126.6M $119.3M $99.3M $54.6M
Total Debt -- -- $8.5M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.8M -$43.1M -$53.4M -$34.4M -$52.5M
Depreciation & Amoritzation $5.4M $5.6M $5.9M $8.9M $11.9M
Stock-Based Compensation $4K $60.2M $64.7M $24.4M $21.4M
Change in Accounts Receivable -$2.6M -$28.9M $19.7M $9.5M $11.3M
Change in Inventories -$1.3M $2.1M -$1.6M $1.5M -$471K
Cash From Operations -$2.1M $7.3M $16.5M $1.6M -$25.9M
 
Capital Expenditures $7.5M $13.2M $13.7M $15.5M $13.8M
Cash Acquisitions -- -$5.9M -- -- --
Cash From Investing -$7.5M -$19.1M -$13.7M -$15.5M -$16.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22.2M -$1.3M -$1.5M -$1.6M -$1.7M
Repurchase of Common Stock -$108.9M -$1.3M -$11.1M -$139K --
Other Financing Activities -$32.8M -$29.3M $2.7M -$4.4M -$457K
Cash From Financing $108.9M $32.3M -$9.9M -$6.2M -$2M
 
Beginning Cash (CF) $6.8M $106M $126.6M $119.4M $99.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.3M $20.5M -$7.1M -$20M -$44.7M
Ending Cash (CF) $106M $126.6M $119.4M $99.4M $54.7M
 
Levered Free Cash Flow -$9.6M -$5.9M $2.8M -$13.9M -$39.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.7M -$5.5M -$14.2M -$7M -$9.3M
Depreciation & Amoritzation $1.3M $1.4M $1.5M $3M $2.5M
Stock-Based Compensation -- $12.9M $15.8M $1.9M $7.4M
Change in Accounts Receivable -- -$10.1M $10.9M -$5M -$4.3M
Change in Inventories -- $776K $1.8M -$436K -$485K
Cash From Operations -$14.1M -$2.4M -$3.6M $5M -$10.5M
 
Capital Expenditures $1.4M $4.9M $4.3M $3.2M $4.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$4.9M -$4.3M -$3.2M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.3M -$346K -$378K -$412K -$447K
Repurchase of Common Stock -$108.9M -- -$3.5M -- --
Other Financing Activities -$31.5M -- $5.8M -$2.1M --
Cash From Financing $111.2M -$346K $1.9M -$2.5M -$393K
 
Beginning Cash (CF) $10.3M $134.1M $125.5M $100.1M $69.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.7M -$7.6M -$6M -$692K -$15.2M
Ending Cash (CF) $106M $126.6M $119.4M $99.4M $54.7M
 
Levered Free Cash Flow -$15.4M -$7.2M -$7.9M $1.8M -$14.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.8M -$43.1M -$53.4M -$34.4M -$52.5M
Depreciation & Amoritzation $5.4M $5.6M $5.9M $8.9M $11.9M
Stock-Based Compensation $4K $60.2M $64.7M $24.4M $21.4M
Change in Accounts Receivable -- -- $19.7M $9.5M $11.3M
Change in Inventories -- -- -$1.6M $1.5M -$471K
Cash From Operations -$2.1M $7.3M $16.5M $1.6M -$25.9M
 
Capital Expenditures $7.5M $13.2M $13.7M $15.5M $13.8M
Cash Acquisitions -- -$5.9M -- -- --
Cash From Investing -$7.5M -$19.1M -$13.7M -$15.5M -$16.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22.2M -$1.3M -$1.5M -$1.6M -$1.7M
Repurchase of Common Stock -- -- -$11.1M -$139K --
Other Financing Activities -$32.8M -$29.3M $2.7M -$4.4M -$457K
Cash From Financing $108.9M $32.3M -$9.9M -$6.2M -$2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99.3M $20.5M -$7.1M -$20M -$44.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.6M -$5.9M $2.8M -$13.9M -$39.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$43.1M -$53.4M -$34.4M -$52.5M --
Depreciation & Amoritzation $5.6M $5.9M $8.9M $11.9M --
Stock-Based Compensation $60.2M $64.7M $24.4M $21.4M --
Change in Accounts Receivable -$28.9M $19.7M $9.5M $11.3M --
Change in Inventories $2.1M -$1.6M $1.5M -$471K --
Cash From Operations $7.3M $16.5M $1.6M -$25.9M --
 
Capital Expenditures $13.2M $13.7M $15.5M $13.8M --
Cash Acquisitions -$5.9M -- -- -- --
Cash From Investing -$19.1M -$13.7M -$15.5M -$16.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.5M -$1.6M -$1.7M --
Repurchase of Common Stock -$1.3M -$11.1M -$139K -- --
Other Financing Activities -$29.3M $2.7M -$4.4M -$457K --
Cash From Financing $32.3M -$9.9M -$6.2M -$2M --
 
Beginning Cash (CF) $464.9M $495M $435.7M $343.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.5M -$7.1M -$20M -$44.7M --
Ending Cash (CF) $485.5M $487.9M $415.7M $298.9M --
 
Levered Free Cash Flow -$5.9M $2.8M -$13.9M -$39.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock