Financhill
Sell
29

TNXP Quote, Financials, Valuation and Earnings

Last price:
$16.78
Seasonality move :
2.21%
Day range:
$16.65 - $17.11
52-week range:
$6.76 - $69.97
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.04x
P/B ratio:
0.53x
Volume:
318.3K
Avg. volume:
702.8K
1-year change:
-58.37%
Market cap:
$123.5M
Revenue:
$10.1M
EPS (TTM):
-$986.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $7.8M $10.1M
Revenue Growth (YoY) -- -- -- -- 29.94%
 
Cost of Revenues $27K $50K $1.3M $9M $11.2M
Gross Profit -$27K -$50K -$1.3M -$1.3M -$1.1M
Gross Profit Margin -- -- -- -16.27% -10.82%
 
R&D Expenses $36.2M $68.8M $81.9M $86.7M $40M
Selling, General & Admin $14.4M $23.5M $30.2M $34.8M $40.1M
Other Inc / (Exp) -- -- $1.9M $1.7M -$54.9M
Operating Expenses $50.5M $92.3M $110.8M $117.1M $76.7M
Operating Income -$50.5M -$92.3M -$112.1M -$118.4M -$77.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.5M -$92.3M -$110.2M -$116.7M -$130M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$50.5M -$92.3M -$110.2M -$116.7M -$130M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.5M -$92.3M -$110.2M -$116.7M -$130M
 
Basic EPS (Cont. Ops) -$110.31 -$51.24 -$20.44 -$6.85 -$17,659.80
Diluted EPS (Cont. Ops) -$110.31 -$51.24 -$20.44 -$6.85 -$17,659.80
Weighted Average Basic Share $473K $1.8M $5.7M $17M $7.4K
Weighted Average Diluted Share $473K $1.8M $5.7M $17M $7.4K
 
EBITDA -$50.5M -$92.3M -$110.8M -$114.1M -$74.3M
EBIT -$50.5M -$92.3M -$112.1M -$118.4M -$77.7M
 
Revenue (Reported) -- -- -- $7.8M $10.1M
Operating Income (Reported) -$50.5M -$92.3M -$112.1M -$118.4M -$77.7M
Operating Income (Adjusted) -$50.5M -$92.3M -$112.1M -$118.4M -$77.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4M $2.8M $3.3M
Revenue Growth (YoY) -- -- -- -29.26% 16.58%
 
Cost of Revenues $10K $252K $3.4M $2.1M $1.8M
Gross Profit -$10K -$252K $637K $767K $1.5M
Gross Profit Margin -- -- 15.97% 27.18% 44.44%
 
R&D Expenses $13.1M $22.2M $21.1M $9.1M $9.3M
Selling, General & Admin $5.5M $7.4M $8.7M $7.7M $25.7M
Other Inc / (Exp) -- -- $172K -$327K --
Operating Expenses $18.5M $29.3M $28.8M $16.3M $34.5M
Operating Income -$18.5M -$29.6M -$28.1M -$15.6M -$33.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18.5M -$29M -$28M -$14.2M -$32M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18M -$28.6M -$29.3M -$17.5M -$34M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M -$29M -$28M -$14.2M -$32M
 
Basic EPS (Cont. Ops) -$10.11 -$4.32 -$1.83 -$0.23 -$3.59
Diluted EPS (Cont. Ops) -$10.11 -$4.32 -$1.83 -$0.23 -$3.59
Weighted Average Basic Share $1.8M $6.7M $15.3M $62.1M $8.9M
Weighted Average Diluted Share $1.8M $6.7M $15.3M $62.1M $8.9M
 
EBITDA -$18.5M -$29.3M -$27.2M -$15.1M -$32.6M
EBIT -$18.5M -$29.6M -$28.1M -$15.6M -$33.1M
 
Revenue (Reported) -- -- $4M $2.8M $3.3M
Operating Income (Reported) -$18.5M -$29.6M -$28.1M -$15.6M -$33.1M
Operating Income (Adjusted) -$18.5M -$29.6M -$28.1M -$15.6M -$33.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4M $11.3M $10.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30K $444K $6M $13.4M $8.7M
Gross Profit -$30K -$444K -$2M -$2.1M $1.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.6M $79.5M $94.2M $48.8M $35.8M
Selling, General & Admin $21.2M $29.4M $31.2M $36.1M $67.6M
Other Inc / (Exp) -- -- $1.7M -$54.3M --
Operating Expenses $79.8M $108.5M $121.8M $80.5M $101.5M
Operating Income -$79.9M -$108.9M -$123.8M -$82.6M -$99.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$79.8M -$108.1M -$121M -$135.3M -$99.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$79.9M -$106.5M -$123.7M -$136.3M -$101.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.8M -$108.1M -$121M -$135.3M -$99.2M
 
Basic EPS (Cont. Ops) -$55.09 -$35.18 -$11.23 -$20.56 -$986.99
Diluted EPS (Cont. Ops) -$55.09 -$35.18 -$11.23 -$20.56 -$986.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$79.8M -$108.5M -$120.2M -$78.2M -$98M
EBIT -$79.9M -$108.9M -$123.8M -$82.6M -$99.9M
 
Revenue (Reported) -- -- $4M $11.3M $10.3M
Operating Income (Reported) -$79.9M -$108.9M -$123.8M -$82.6M -$99.9M
Operating Income (Adjusted) -$79.9M -$108.9M -$123.8M -$82.6M -$99.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $4M $7.5M $7.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23K $417K $5.1M $9.5M $7M
Gross Profit -$23K -$417K -$1.2M -$2M $698K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.5M $57.2M $69.5M $31.7M $27.5M
Selling, General & Admin $16.3M $22.2M $23.1M $24.5M $52M
Other Inc / (Exp) -- -- $1.7M -$54.3M -$1.7M
Operating Expenses $62.8M $78.9M $89.9M $53.3M $78.1M
Operating Income -$62.8M -$79.4M -$91.1M -$55.3M -$77.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$62.7M -$78.5M -$89.3M -$107.9M -$77.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$62.1M -$77.1M -$91.5M -$109.6M -$81M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$62.7M -$78.5M -$89.3M -$107.9M -$77.1M
 
Basic EPS (Cont. Ops) -$38.57 -$22.08 -$7.76 -$19.70 -$10.29
Diluted EPS (Cont. Ops) -$38.57 -$22.08 -$7.76 -$19.70 -$10.29
Weighted Average Basic Share $4.9M $12.9M $36.1M $147.1M $22.2M
Weighted Average Diluted Share $4.9M $12.9M $36.1M $147.1M $22.2M
 
EBITDA -$62.8M -$78.9M -$88.3M -$52.3M -$76M
EBIT -$62.8M -$79.4M -$91.1M -$55.3M -$77.4M
 
Revenue (Reported) -- -- $4M $7.5M $7.7M
Operating Income (Reported) -$62.8M -$79.4M -$91.1M -$55.3M -$77.4M
Operating Income (Adjusted) -$62.8M -$79.4M -$91.1M -$55.3M -$77.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.1M $178.7M $120.2M $24.9M $98.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.6M $7.7M $8M $4.6M $4.6M
Inventory -- -- -- $14.1M $8.4M
Prepaid Expenses $1.6M $1.5M $1.3M $143K $1.4M
Other Current Assets $3.3M $2.7M $2.5M $2.6M $3.7M
Total Current Assets $88M $189M $130.8M $47.8M $119M
 
Property Plant And Equipment $9.8M $51.5M $94.5M $94.9M $42.8M
Long-Term Investments $240K $240K $241K $900K $904K
Goodwill -- -- -- $965K --
Other Intangibles -- -- $120K $9.7M $120K
Other Long-Term Assets $240K $379K $264K $1.1M $951K
Total Assets $98.2M $240.9M $225.7M $154.5M $162.9M
 
Accounts Payable $4.6M $13.3M $8.1M $3.8M $4.5M
Accrued Expenses $452K $2.2M $2.8M $5.1M $4.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $595K $489K $432K $270K $274K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8M $21.7M $18.2M $18.9M $18.3M
 
Long-Term Debt $716K $467K $328K $7.2M $5M
Capital Leases -- -- -- -- --
Total Liabilities $10.5M $22.2M $18.5M $48.9M $23.3M
 
Common Stock $206K $496K $76K $59K $4K
Other Common Equity Adj -$62K -$92K -$167K -$232K -$255K
Common Equity $87.6M $218.7M $207.2M $105.5M $139.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $87.6M $218.7M $207.2M $105.5M $139.6M
 
Total Liabilities and Equity $98.2M $240.9M $225.7M $154.5M $162.9M
Cash and Short Terms $77.1M $178.7M $120.2M $24.9M $98.8M
Total Debt $716K $467K $328K $7.2M $5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $183M $140M $6.9M $28.2M $190.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $5.6M $5.1M
Inventory -- -- $13.3M $8.3M $5.7M
Prepaid Expenses -- -- -- $340K $2.6M
Other Current Assets $12.1M $11.2M $9.5M $4.1M --
Total Current Assets $195.1M $151.1M $31.3M $50.5M $208.1M
 
Property Plant And Equipment $19.3M $91.1M $95.9M $43.4M $43M
Long-Term Investments $240K $240K $244K $900K $1.3M
Goodwill -- -- $965K -- --
Other Intangibles -- -- $10M $120K --
Other Long-Term Assets $240K $360K $1.1M $951K --
Total Assets $214.8M $242.6M $139.3M $95M $252.4M
 
Accounts Payable $8M $4.6M $7.8M $3.9M $8.5M
Accrued Expenses $3.5M $8.3M $9.5M $8.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $583K $504K $434K $275K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12M $13.3M $17.7M $15.2M $21M
 
Long-Term Debt $530K $382K $716K $5.6M $266K
Capital Leases -- -- -- -- --
Total Liabilities $12.6M $13.7M $18.4M $20.8M $21.3M
 
Common Stock $404K $53K $18K $156K $10K
Other Common Equity Adj -$81K -$160K -$220K -$250K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$31.5M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $202.2M $228.9M $120.8M $74.2M $231.1M
 
Total Liabilities and Equity $214.8M $242.6M $139.3M $95M $252.4M
Cash and Short Terms $183M $140M $6.9M $28.2M $190.1M
Total Debt $530K $382K $716K $5.6M $266K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$50.5M -$92.3M -$110.2M -$116.7M -$130M
Depreciation & Amoritzation $27K $50K $1.3M $4.3M $3.4M
Stock-Based Compensation $2.9M $7.9M $10.9M $9.3M $4.8M
Change in Accounts Receivable -- -- -- -- -$3.7M
Change in Inventories -- -- -- $61K $3.7M
Cash From Operations -$48.6M -$75.6M -$98.1M -$102M -$60.9M
 
Capital Expenditures $8.6M $35.3M $48.1M $7.9M $120K
Cash Acquisitions -- -- -- $22.2M --
Cash From Investing -$8.6M -$35.3M -$48.1M -$29.1M -$120K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $8.9M --
Long-Term Debt Repaid -- -- -- -- -$2.4M
Repurchase of Common Stock -- -- $47.3M $14M --
Other Financing Activities -- -- -- $22.6M -$3M
Cash From Financing $123.1M $212.5M $87.8M $36.5M $134.9M
 
Beginning Cash (CF) $77.1M $178.7M $120.2M $24.9M $98.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M $101.6M -$58.4M -$94.6M $73.8M
Ending Cash (CF) $143M $280.2M $61.7M -$69.7M $172.6M
 
Levered Free Cash Flow -$57.1M -$110.9M -$146.2M -$109.9M -$61M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18M -$28.6M -$29.3M -$17.5M -$34M
Depreciation & Amoritzation $9.8K $247.8K $1.3M $595.9K $491.3K
Stock-Based Compensation $2.3M $2.7M $2.2M $1.1M $2M
Change in Accounts Receivable -- -- -- -$1.8M -$1.2M
Change in Inventories -- -- -- $1.3M $1.3M
Cash From Operations -$12.5M -$23.2M -$24.5M -$20M -$30.5M
 
Capital Expenditures $7.7M $8.8M $1.9M $12.6K $1M
Cash Acquisitions -- -- $222.5K -- --
Cash From Investing -$7.7M -$8.8M -$1.1M -$12.6K -$1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$705K --
Repurchase of Common Stock -- $30.9M $140.1K -- $42K
Other Financing Activities -- -- -- -- --
Cash From Financing $36.6M -$4.3M $6.3M $43.8M $100.1M
 
Beginning Cash (CF) $183M $140M $6.9M $28.2M $190.1M
Foreign Exchange Rate Adjustment -$12.8K -$19.8K -$12.7K -$17.4K -$4.3K
Additions / Reductions $16.4M -$36.3M -$19.3M $23.8M $68.6M
Ending Cash (CF) $199.4M $103.6M -$12.4M $52M $258.7M
 
Levered Free Cash Flow -$20.2M -$32M -$26.4M -$20M -$31.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$79.9M -$106.5M -$123.7M -$136.3M -$101.7M
Depreciation & Amoritzation $30.1K $436.1K $3.9M $4.2M $2M
Stock-Based Compensation $6.5M $10.3M $10.2M $5.9M $5.3M
Change in Accounts Receivable -- -- -- -- $1.6M
Change in Inventories -- -- -- $3.8M $1.4M
Cash From Operations -$67.1M -$96.7M -$104.4M -$68.7M -$77.3M
 
Capital Expenditures $14.3M $68.1M $12.7M $474.4K $1.6M
Cash Acquisitions -- -- $22.7M -$261.7K --
Cash From Investing -$14.3M -$68.1M -$34.4M -$217.5K -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.6M --
Repurchase of Common Stock -- $30.9M $30.2M -$164.8K $6.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $208.6M $122.8M $3.6M $91.8M $248.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.2M -$42.1M -$135.3M $22.8M $167.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$81.4M -$164.8M -$117.1M -$69.2M -$78.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$62.1M -$77.1M -$91.5M -$109.6M -$81M
Depreciation & Amoritzation $22.8K $409.3K $3.1M $3M $1.5M
Stock-Based Compensation $5.5M $8M $7.4M $3.9M $4.4M
Change in Accounts Receivable -- -- -- -$1.8M $178.7K
Change in Inventories -- -- -- $3.7M $1.4M
Cash From Operations -$52.6M -$74.3M -$81.6M -$47M -$63.3M
 
Capital Expenditures $9.6M $42.7M $7.6M $118.8K $1.6M
Cash Acquisitions -- -- $22.7M -- --
Cash From Investing -$9.6M -$42.7M -$29.3M -$118.8K -$3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.6M -$9.7M
Repurchase of Common Stock -- $30.9M $14.3M -- $6.3M
Other Financing Activities -- -- -- -$3M --
Cash From Financing $167.1M $79.1M -$4.3M $50.5M $163.3M
 
Beginning Cash (CF) $512.9M $457.4M $104.5M $39.4M $447.1M
Foreign Exchange Rate Adjustment -$20.8K -$67.8K -$56.3K -$20.4K -$17.9K
Additions / Reductions $104.9M -$38M -$115.3M $3.3M $96.3M
Ending Cash (CF) $617.8M $419.4M -$10.9M $42.8M $543.4M
 
Levered Free Cash Flow -$62.2M -$117M -$89.3M -$47.1M -$64.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock