Financhill
Sell
50

TRVI Quote, Financials, Valuation and Earnings

Last price:
$4.07
Seasonality move :
52.76%
Day range:
$4.05 - $4.39
52-week range:
$1.27 - $4.68
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
5.28x
Volume:
1.7M
Avg. volume:
3M
1-year change:
213.95%
Market cap:
$311.3M
Revenue:
--
EPS (TTM):
-$0.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $19.3M $22.3M $23M $19.8M $23.7M
Selling, General & Admin $7.3M $10.2M $9.5M $10.1M $10.2M
Other Inc / (Exp) -$215K -$9K -$293K $142K $469K
Operating Expenses $26.6M $32.5M $32.5M $29.9M $33.9M
Operating Income -$26.6M -$32.5M -$32.5M -$29.9M -$33.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$26.1M -$32.8M -$34M -$29.2M -$29.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18K -$18K -$21K -$36K -$32K
Net Income to Company -$26.1M -$32.8M -$33.9M -$29.2M -$29.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.1M -$32.8M -$33.9M -$29.2M -$29.1M
 
Basic EPS (Cont. Ops) -$2.28 -$1.81 -$1.49 -$0.45 -$0.29
Diluted EPS (Cont. Ops) -$2.28 -$1.81 -$1.49 -$0.45 -$0.29
Weighted Average Basic Share $11.7M $18.1M $22.8M $64.5M $99M
Weighted Average Diluted Share $11.7M $18.1M $22.8M $64.5M $99M
 
EBITDA -$26M -$32.3M -$32.7M -$28M -$28.6M
EBIT -$26.1M -$32.3M -$32.8M -$28M -$28.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$26.6M -$32.5M -$32.5M -$29.9M -$33.9M
Operating Income (Adjusted) -$26.1M -$32.3M -$32.8M -$28M -$28.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.8M $4.7M $5.8M $6.3M $11.2M
Selling, General & Admin $2.4M $2.2M $2.6M $2.7M $2.9M
Other Inc / (Exp) -- -$5K -- $154K -$11K
Operating Expenses $7.2M $6.9M $8.4M $9M $14.1M
Operating Income -$7.2M -$6.9M -$8.4M -$9M -$14.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.4M -$7.3M -$8.3M -$7.7M -$13.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11K $2K -$7K -$13K -$31K
Net Income to Company -$7.4M -$7.3M -$8.3M -$7.7M -$13.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$7.3M -$8.3M -$7.7M -$13.2M
 
Basic EPS (Cont. Ops) -$0.41 -$0.34 -$0.12 -$0.08 -$0.13
Diluted EPS (Cont. Ops) -$0.41 -$0.34 -$0.12 -$0.08 -$0.13
Weighted Average Basic Share $18.1M $21.6M $68.9M $99.3M $101.3M
Weighted Average Diluted Share $18.1M $21.6M $68.9M $99.3M $101.3M
 
EBITDA -$7.2M -$6.9M -$8M -$7.7M -$13.2M
EBIT -$7.2M -$7M -$8M -$7.7M -$13.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7.2M -$6.9M -$8.4M -$9M -$14.1M
Operating Income (Adjusted) -$7.2M -$7M -$8M -$7.7M -$13.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.6M $23.4M $21.7M $21.5M $36.6M
Selling, General & Admin $9.5M $10M $9.8M $10.2M $11.6M
Other Inc / (Exp) -- -$346K -$94K $761K -$20K
Operating Expenses $30.1M $33.4M $31.5M $31.6M $48.2M
Operating Income -$30.1M -$33.4M -$31.5M -$31.6M -$48.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$29.8M -$34.9M -$32.2M -$26.8M -$44.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$39K $2K -$22K -$70K -$29K
Net Income to Company -$29.8M -$34.9M -$32.2M -$26.7M -$44.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.8M -$34.9M -$32.2M -$26.7M -$44.3M
 
Basic EPS (Cont. Ops) -$1.67 -$1.77 -$0.74 -$0.27 -$0.44
Diluted EPS (Cont. Ops) -$1.67 -$1.77 -$0.74 -$0.27 -$0.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$29.6M -$33.7M -$31M -$26.1M -$44.2M
EBIT -$29.7M -$33.7M -$31M -$26.2M -$44.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$30.1M -$33.4M -$31.5M -$31.6M -$48.2M
Operating Income (Adjusted) -$29.7M -$33.7M -$31M -$26.2M -$44.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.8M $16.8M $15.5M $17.2M $30M
Selling, General & Admin $7.5M $7.4M $7.7M $7.8M $9.2M
Other Inc / (Exp) -- -$346K -$147K $472K -$17K
Operating Expenses $23.3M $24.2M $23.3M $25M $39.3M
Operating Income -$23.3M -$24.2M -$23.3M -$25M -$39.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$23.3M -$25.4M -$23.7M -$21.3M -$36.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$35K -$15K -$16K -$50K -$47K
Net Income to Company -$23.2M -$25.4M -$23.6M -$21.2M -$36.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.2M -$25.4M -$23.6M -$21.2M -$36.5M
 
Basic EPS (Cont. Ops) -$1.30 -$1.26 -$0.50 -$0.21 -$0.36
Diluted EPS (Cont. Ops) -$1.30 -$1.26 -$0.50 -$0.21 -$0.36
Weighted Average Basic Share $53.8M $61.1M $159.2M $296.6M $301.8M
Weighted Average Diluted Share $53.8M $61.1M $159.2M $296.6M $301.8M
 
EBITDA -$23.1M -$24.5M -$22.7M -$20.8M -$36.4M
EBIT -$23.1M -$24.5M -$22.8M -$20.9M -$36.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$23.3M -$24.2M -$23.3M -$25M -$39.3M
Operating Income (Adjusted) -$23.1M -$24.5M -$22.8M -$20.9M -$36.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $57.3M $45M $36.8M $12.6M $32.4M
Short Term Investments -- -- -- $107.9M $50.6M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $1M $886K $795K $3.6M
Other Current Assets $77K -- $241K $1.3M $955K
Total Current Assets $59.6M $46.3M $38M $122.6M $87.5M
 
Property Plant And Equipment $430K $330K $184K $194K $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $532K $334K $205K $297K
Total Assets $60M $47.1M $38.5M $123M $89.4M
 
Accounts Payable $1.6M $2M $2.8M $2.9M $1.8M
Accrued Expenses $2.7M $2.5M $2.6M $2M $2.1M
Current Portion Of Long-Term Debt -- -- $5.8M $7M --
Current Portion Of Capital Lease Obligations $99K $113K $120K $25K $306K
Other Current Liabilities -- -- $114K -- --
Total Current Liabilities $5.2M $5.6M $12.7M $13.4M $5.8M
 
Long-Term Debt -- $14M $8.7M $2.2M --
Capital Leases -- -- -- -- --
Total Liabilities $5.5M $19.8M $21.4M $15.6M $6.9M
 
Common Stock $18K $19K $29K $60K $68K
Other Common Equity Adj -- -- -- -$122K -$29K
Common Equity $54.5M $27.3M $17.1M $107.5M $82.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54.5M $27.3M $17.1M $107.5M $82.5M
 
Total Liabilities and Equity $60M $47.1M $38.5M $123M $89.4M
Cash and Short Terms $57.3M $45M $36.8M $120.5M $83M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $53.3M $29.3M $66.6M $26M $16.1M
Short Term Investments -- -- $59M $62.9M $49.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.7M $1.4M $1.3M $4M $1.2M
Other Current Assets $158K -- $421K $1M $667K
Total Current Assets $55.2M $30.7M $127.3M $94M $67.3M
 
Property Plant And Equipment $360K $222K $121K $1.6M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $922K $297K $256K
Total Assets $55.9M $31.6M $128.4M $95.9M $68.9M
 
Accounts Payable $1.3M $2.2M $2.3M $1.3M $1.6M
Accrued Expenses $3.9M $2.4M $4.2M $2.4M $5.4M
Current Portion Of Long-Term Debt -- $4.1M $7M -- --
Current Portion Of Capital Lease Obligations $110K $116K $59K $292K $297K
Other Current Liabilities -- $167K -- -- --
Total Current Liabilities $6.1M $9.9M $14.6M $5.2M $9.1M
 
Long-Term Debt $13.8M $10.2M $3.8M -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.3M $20.2M $18.5M $6.3M $9.9M
 
Common Stock $18K $22K $58K $64K $75K
Other Common Equity Adj -- -- -$263K -$217K $139K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.6M $11.4M $109.9M $89.6M $59M
 
Total Liabilities and Equity $55.9M $31.6M $128.4M $95.9M $68.9M
Cash and Short Terms $53.3M $29.3M $125.6M $88.9M $65.5M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$26.1M -$32.8M -$33.9M -$29.2M -$29.1M
Depreciation & Amoritzation $39K $47K $50K $43K $123K
Stock-Based Compensation $1.1M $2.4M $2.5M $2.3M $2.2M
Change in Accounts Receivable -$374K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.1M -$29M -$28.9M -$28.2M -$31.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9K -$32K -- -$107.4M $59.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $14M -- -- --
Long-Term Debt Repaid -- -- -- -$5.8M -$9.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$461K -$450K -$247K -$258K
Cash From Financing $73.2M $16.7M $20.8M $111.3M -$7.9M
 
Beginning Cash (CF) $7.2M $57.3M $45M $36.8M $12.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.1M -$12.3M -$8.2M -$24.2M $19.8M
Ending Cash (CF) $57.3M $45M $36.8M $12.6M $32.4M
 
Levered Free Cash Flow -$23.1M -$29M -$28.9M -$28.3M -$31.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.4M -$7.3M -$8.3M -$7.7M -$13.2M
Depreciation & Amoritzation $13K $13K $9K $35K $36K
Stock-Based Compensation $588K $540K $569K $530K $821K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7M -$7.2M -$8.6M -$7.3M -$9.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15K -- -$4.9M $18M $7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14M -- -- -- --
Long-Term Debt Repaid -- -- -$1.8M -$31K -$32K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$354K -$399K -$161K -$172K --
Cash From Financing $16.1M $134K $55.3M $1.5M $5M
 
Beginning Cash (CF) $44.2M $36.4M $24.7M $13.8M $13M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1M -$7.1M $41.9M $12.2M $3.1M
Ending Cash (CF) $53.3M $29.3M $66.6M $26M $16.1M
 
Levered Free Cash Flow -$7M -$7.2M -$8.6M -$7.3M -$9.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$29.8M -$34.9M -$32.2M -$26.7M -$44.3M
Depreciation & Amoritzation $43K $51K $40K $103K $144K
Stock-Based Compensation $2.3M $2.5M $2.4M $2.2M $3.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.3M -$31.6M -$28.1M -$31.7M -$35.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$59.1M -$1.7M $15.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$4.1M -$11.2M -$127K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$553K -$178K -$231K --
Cash From Financing $16.1M $7.7M $124.4M -$7.2M $10M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.2M -$24M $37.3M -$40.6M -$9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.3M -$31.6M -$28.1M -$31.9M -$35.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$23.2M -$25.4M -$23.6M -$21.2M -$36.5M
Depreciation & Amoritzation $34K $38K $28K $88K $109K
Stock-Based Compensation $1.9M $2M $1.8M $1.7M $2.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$20.1M -$22.7M -$21.8M -$25.4M -$28.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27K -- -$59.1M $46.6M $2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14M -- -- -- --
Long-Term Debt Repaid -- -- -$4.1M -$9.5M -$95K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$396K -$488K -$216K -$200K --
Cash From Financing $16.1M $7M $110.7M -$7.9M $10M
 
Beginning Cash (CF) $154.1M $123M $90.6M $38M $59.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M -$15.7M $29.7M $13.4M -$16.3M
Ending Cash (CF) $150.1M $107.3M $120.4M $51.4M $42.8M
 
Levered Free Cash Flow -$20.1M -$22.7M -$21.9M -$25.5M -$28.7M

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

GET BETTER TRADE IDEAS

Popular

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock