Financhill
Sell
45

TMC Quote, Financials, Valuation and Earnings

Last price:
$6.63
Seasonality move :
27.33%
Day range:
$6.56 - $7.25
52-week range:
$1.55 - $11.35
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
25.22x
Volume:
8.3M
Avg. volume:
10.7M
1-year change:
306.44%
Market cap:
$2.7B
Revenue:
--
EPS (TTM):
-$0.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $562K $452K $418K $360K $362K
Gross Profit -$562K -$452K -$418K -$360K -$362K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M $56.6M $29.5M $22.5M $30.6M
Other Inc / (Exp) -$80K $9.3M $2.1M -$1.9M $1.8M
Operating Expenses $56M $143.7M $173.7M $72M $80.9M
Operating Income -$56.6M -$144.2M -$174.1M -$72.4M -$81.3M
 
Net Interest Expenses -- $1M -- -- $2.6M
EBT. Incl. Unusual Items -$56.6M -$141.3M -$170.9M -$73.7M -$81.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $77K $41K $48K
Net Income to Company -$56.6M -$141.3M -$171M -$73.8M -$81.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.6M -$141.3M -$171M -$73.8M -$81.9M
 
Basic EPS (Cont. Ops) -$0.32 -$0.69 -$0.71 -$0.26 -$0.25
Diluted EPS (Cont. Ops) -$0.32 -$0.69 -$0.71 -$0.26 -$0.25
Weighted Average Basic Share $178.6M $204.9M $239.9M $288.6M $321.9M
Weighted Average Diluted Share $178.6M $204.9M $239.9M $288.6M $321.9M
 
EBITDA -$56M -$143.7M -$173.7M -$72M -$80.9M
EBIT -$56.6M -$144.2M -$174.1M -$72.4M -$81.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$56.6M -$144.2M -$174.1M -$72.4M -$81.3M
Operating Income (Adjusted) -$56.6M -$144.2M -$174.1M -$72.4M -$81.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $128K $110K $87K $83K $57K
Gross Profit -$128K -$110K -$87K -$83K -$57K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.3M $5.9M $4.6M $8.1M $45.7M
Other Inc / (Exp) $873K $361K -$16K $50K --
Operating Expenses $36.5M $28.5M $12.4M $19.9M $55.3M
Operating Income -$36.6M -$28.6M -$12.5M -$20M -$55.4M
 
Net Interest Expenses $342K -- -- $615K $681K
EBT. Incl. Unusual Items -$36.7M -$27.9M -$12.5M -$20.5M -$184.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $123K
Net Income to Company -$36.7M -$27.9M -$12.5M -$20.5M -$184.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.7M -$27.9M -$12.5M -$20.5M -$184.5M
 
Basic EPS (Cont. Ops) -$0.18 -$0.12 -$0.04 -$0.06 -$0.46
Diluted EPS (Cont. Ops) -$0.18 -$0.12 -$0.04 -$0.06 -$0.46
Weighted Average Basic Share $205.2M $239.7M $294.6M $323.7M $405.5M
Weighted Average Diluted Share $205.2M $239.7M $294.6M $323.7M $405.5M
 
EBITDA -$36.5M -$28.5M -$12.4M -$19.9M -$55.3M
EBIT -$36.6M -$28.6M -$12.5M -$20M -$55.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$36.6M -$28.6M -$12.5M -$20M -$55.4M
Operating Income (Adjusted) -$36.6M -$28.6M -$12.5M -$20M -$55.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $465K $427K $381K $378K $255K
Gross Profit -$465K -$427K -$381K -$378K -$255K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45M $38.3M $23M $29.2M $73.7M
Other Inc / (Exp) $778K $9.4M -$539K $198K --
Operating Expenses $137.3M $90.2M $150M $97.8M $111.4M
Operating Income -$137.8M -$90.6M -$150.4M -$98.2M -$111.7M
 
Net Interest Expenses $1M -- -- $1.1M $3.8M
EBT. Incl. Unusual Items -$138.6M -$81.2M -$149.8M -$113.1M -$295.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $77K $41K $171K
Net Income to Company -$138.6M -$81.2M -$136.1M -$113.1M -$295.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$138.6M -$81.2M -$149.9M -$113.1M -$295.5M
 
Basic EPS (Cont. Ops) -$0.71 -$0.35 -$0.55 -$0.36 -$0.77
Diluted EPS (Cont. Ops) -$0.71 -$0.35 -$0.55 -$0.36 -$0.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$137.3M -$90.2M -$150M -$97.8M -$111.4M
EBIT -$137.8M -$90.6M -$150.4M -$98.2M -$111.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$137.8M -$90.6M -$150.4M -$98.2M -$111.7M
Operating Income (Adjusted) -$137.8M -$90.6M -$150.4M -$98.2M -$111.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $299K $262K $280K $173K --
Gross Profit -$299K -$262K -$280K -$173K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.9M $16M $22.6M $65.7M --
Other Inc / (Exp) $903K -$1.8M $310K -$1.6M --
Operating Expenses $62.5M $38.9M $64.7M $95.2M --
Operating Income -$62.8M -$39.1M -$64.9M -$95.3M --
 
Net Interest Expenses -- -- $1.1M $2.5M --
EBT. Incl. Unusual Items -$61.4M -$40.3M -$65.9M -$279.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $123K --
Net Income to Company -$61.4M -$26.6M -$65.9M -$279.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.4M -$40.3M -$65.9M -$279.4M --
 
Basic EPS (Cont. Ops) -$0.26 -$0.14 -$0.21 -$0.72 --
Diluted EPS (Cont. Ops) -$0.26 -$0.14 -$0.21 -$0.72 --
Weighted Average Basic Share $692.9M $848M $956.1M $1.1B --
Weighted Average Diluted Share $692.9M $848M $956.1M $1.1B --
 
EBITDA -$62.5M -$38.9M -$64.7M -$95.2M --
EBIT -$62.8M -$39.1M -$64.9M -$95.3M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$62.8M -$39.1M -$64.9M -$95.3M --
Operating Income (Adjusted) -$62.8M -$39.1M -$64.9M -$95.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.1M $84.9M $46.8M $6.8M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $73K $3.6M $2.6M $1.5M $1.6M
Other Current Assets -- -- -- -- --
Total Current Assets $10.2M $88.6M $49.6M $8.8M $5.3M
 
Property Plant And Equipment $1.3M $1.4M $2M $8.5M $6.5M
Long-Term Investments -- -- -- $8.4M $8.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $1.6M $1.9M
Other Long-Term Assets $1K -$1K -- -- --
Total Assets $54.7M $133.1M $94.8M $68.9M $63M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.8M $26.6M $41.6M $31.3M $54.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $18.4M $40.4M $53.3M $58M $80.1M
 
Common Stock $154.4M $296.1M $332.9M $438.2M $477.2M
Other Common Equity Adj -$1.2M -$1.2M -$1.2M -$1.2M -$1.2M
Common Equity $35.7M $92.8M $41.5M $10.9M -$17.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.3M $92.8M $41.5M $10.9M -$17.1M
 
Total Liabilities and Equity $54.7M $133.1M $94.8M $68.9M $63M
Cash and Short Terms $10.1M $84.9M $46.8M $6.8M $3.5M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $112.6M $66.9M $22.5M $360K $115.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $139K $5M $5.3M $2.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $112.8M $71.9M $27.9M $2.9M $117.2M
 
Property Plant And Equipment $1.4M $2.1M $8.3M $7M $5.1M
Long-Term Investments -- -- $8.5M $8.2M $10.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $1.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $157.3M $117.2M $87.6M $61.3M $175.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.3M $25.2M $19.3M $57.2M $46.8M
 
Long-Term Debt -- -- -- -- $145M
Capital Leases -- -- -- -- --
Total Liabilities $50.6M $38.1M $32.2M $82.8M $216.2M
 
Common Stock $284.2M $328.9M $434.1M $463.4M $638.9M
Other Common Equity Adj -$1.2M -$1.2M -$1.2M -$1.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $106.7M $79.1M $55.4M -$21.5M -$40.6M
 
Total Liabilities and Equity $157.3M $117.2M $87.6M $61.3M $175.6M
Cash and Short Terms $112.6M $66.9M $22.5M $360K $115.6M
Total Debt -- -- -- -- $145M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$56.6M -$141.3M -$171M -$73.8M -$81.9M
Depreciation & Amoritzation $563K $453K $418K $360K $362K
Stock-Based Compensation $27.1M $74.6M $18.4M $12.4M $25.3M
Change in Accounts Receivable -$110K -$3.5M $851K $748K $127K
Change in Inventories -- -- -- -- --
Cash From Operations -$26.5M -$56.1M -$66.6M -$59.6M -$43.5M
 
Capital Expenditures $607K $402K $1.2M $578K $515K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$607K -$3.8M -$1.2M -$578K -$515K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $26M -- -- $13.8M
Long-Term Debt Repaid -- -- -- -- -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $104.5M -$867K $3.8M -$357K
Cash From Financing $21.3M $134.7M $29.7M $20.1M $40.7M
 
Beginning Cash (CF) $10.1M $84.9M $46.8M $6.8M $3.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.9M $74.8M -$38M -$40M -$3.4M
Ending Cash (CF) $4.2M $159.7M $8.9M -$33.1M $53K
 
Levered Free Cash Flow -$27.1M -$56.5M -$67.8M -$60.2M -$44M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$36.7M -$27.9M -$12.5M -$20.5M -$184.5M
Depreciation & Amoritzation $128K $110K $87K $83K $57K
Stock-Based Compensation $10.8M $3.6M $2.5M $6.3M $43M
Change in Accounts Receivable -$82K -$337K -$3.5M -$1.4M -$48K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.4M -$8.6M -$12.5M -$5.8M -$11.5M
 
Capital Expenditures $3.4M $507K $100K $50K $20K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$507K -$100K -$50K -$20K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $5.3M --
Long-Term Debt Repaid -- -- -- -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $104.5M -$680K -$779K -- --
Cash From Financing $106.1M $29.8M $15.1M $5.7M $11.4M
 
Beginning Cash (CF) $112.6M $66.9M $22.5M $360K $115.6M
Foreign Exchange Rate Adjustment $16K -$27K $7K $46K -$10K
Additions / Reductions $95.8M $20.6M $2.5M -$114K -$111K
Ending Cash (CF) $208.4M $87.5M $25.1M $292K $115.5M
 
Levered Free Cash Flow -$13.8M -$9.1M -$12.6M -$5.8M -$11.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$138.6M -$81.2M -$136.1M -$113.1M -$295.5M
Depreciation & Amoritzation $466K $428K $381K $378K $255K
Stock-Based Compensation $69.4M $21.5M $8.9M $24.7M $68.4M
Change in Accounts Receivable -- -$4.9M -$87K $2.5M $991K
Change in Inventories -- -- -- -- --
Cash From Operations -$33.5M -$74.5M -$64.2M -$45M -$45.2M
 
Capital Expenditures $3.8M -$2.5M $385K $868K $190K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.8M -$959K $4.6M -$5.9M $156K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$758K $4.1M -$545K --
Cash From Financing $135.6M $29.8M $15.2M $28.2M $160.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.3M -$45.8M -$44.3M -$22.2M $115.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$37.4M -$72M -$64.6M -$45.8M -$45.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$61.4M -$26.6M -$65.9M -$279.4M --
Depreciation & Amoritzation $299K $262K $280K $173K --
Stock-Based Compensation $16.3M $6.8M $19.1M $62.3M --
Change in Accounts Receivable -$1.4M -$2.4M -$580K $284K --
Change in Inventories -- -- -- -- --
Cash From Operations -$46.8M -$44.4M -$29.8M -$31.5M --
 
Capital Expenditures $959K $175K $465K $140K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$959K $4.8M -$465K $206K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $11.2M -- --
Long-Term Debt Repaid -- -- -$2M -$1.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$758K $4.2M -$142K -$472K --
Cash From Financing $29.8M $15.2M $23.4M $143.5M --
 
Beginning Cash (CF) $182.2M $70.9M $4.8M $233.8M --
Foreign Exchange Rate Adjustment -$56K $24K $347K -$17K --
Additions / Reductions -$18M -$24.3M -$6.5M $112.2M --
Ending Cash (CF) $164.1M $46.7M -$1.3M $345.9M --
 
Levered Free Cash Flow -$47.7M -$44.5M -$30.2M -$31.6M --

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 43x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 43x

Alerts

Sell
49
HYMC alert for Feb 3

Hycroft Mining Holding Corp. [HYMC] is down 5.78% over the past day.

Buy
67
FBRX alert for Feb 3

Forte Biosciences, Inc. [FBRX] is up 18.72% over the past day.

Buy
72
BNR alert for Feb 3

Burning Rock Biotech Ltd. [BNR] is up 11.66% over the past day.

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

Show me the best stock