Financhill
Buy
61

TRVI Quote, Financials, Valuation and Earnings

Last price:
$13.47
Seasonality move :
49.5%
Day range:
$13.25 - $13.74
52-week range:
$2.36 - $14.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
9.10x
Volume:
2.6M
Avg. volume:
1.9M
1-year change:
418.08%
Market cap:
$1.7B
Revenue:
--
EPS (TTM):
-$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47K $50K $43K $123K $147K
Gross Profit -$47K -$50K -$43K -$123K -$147K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.3M $23M $19.9M $23.7M $39.4M
Selling, General & Admin $10.2M $9.5M $10.1M $10.2M $12.1M
Other Inc / (Exp) -$9K -$293K $142K $469K -$15K
Operating Expenses $32.4M $32.4M $29.9M $33.8M $51.4M
Operating Income -$32.5M -$32.5M -$29.9M -$33.9M -$51.5M
 
Net Interest Expenses $456K $1.2M $1.2M $391K $4K
EBT. Incl. Unusual Items -$32.8M -$34M -$29.2M -$29.1M -$47.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18K -$21K -$72K -$32K -$30K
Net Income to Company -$32.8M -$33.9M -$29.2M -$29.1M -$47.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$32.8M -$33.9M -$29.2M -$29.1M -$47.9M
 
Basic EPS (Cont. Ops) -$1.81 -$1.49 -$0.45 -$0.29 -$0.47
Diluted EPS (Cont. Ops) -$1.81 -$1.49 -$0.45 -$0.29 -$0.47
Weighted Average Basic Share $18.1M $22.8M $64.5M $99M $102M
Weighted Average Diluted Share $18.1M $22.8M $64.5M $99M $102M
 
EBITDA -$32.4M -$32.4M -$29.9M -$33.8M -$51.4M
EBIT -$32.5M -$32.5M -$29.9M -$33.9M -$51.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$32.5M -$32.5M -$29.9M -$33.9M -$51.5M
Operating Income (Adjusted) -$32.5M -$32.5M -$29.9M -$33.9M -$51.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13K $9K $35K $36K $38K
Gross Profit -$13K -$9K -$35K -$36K -$38K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.7M $5.8M $6.3M $11.2M $10.1M
Selling, General & Admin $2.2M $2.6M $2.7M $2.9M $3.8M
Other Inc / (Exp) -$5K -- $154K -$11K --
Operating Expenses $6.9M $8.4M $9M $14.1M $13.9M
Operating Income -$6.9M -$8.4M -$9M -$14.1M -$13.9M
 
Net Interest Expenses $303K $292K $3K $1K --
EBT. Incl. Unusual Items -$7.3M -$8.3M -$7.7M -$13.3M -$11.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K -$7K -$13K -$31K -$15K
Net Income to Company -$7.3M -$8.3M -$7.7M -$13.2M -$11.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$8.3M -$7.7M -$13.2M -$11.8M
 
Basic EPS (Cont. Ops) -$0.34 -$0.12 -$0.08 -$0.13 -$0.08
Diluted EPS (Cont. Ops) -$0.34 -$0.12 -$0.08 -$0.13 -$0.08
Weighted Average Basic Share $21.6M $68.9M $99.3M $101.3M $145.1M
Weighted Average Diluted Share $21.6M $68.9M $99.3M $101.3M $145.1M
 
EBITDA -$6.9M -$8.4M -$9M -$14.1M -$13.9M
EBIT -$6.9M -$8.4M -$9M -$14.1M -$13.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.9M -$8.4M -$9M -$14.1M -$13.9M
Operating Income (Adjusted) -$6.9M -$8.4M -$9M -$14.1M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51K $40K $103K $144K $151K
Gross Profit -$51K -$40K -$103K -$144K -$151K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.4M $21.7M $21.5M $36.6M $36.6M
Selling, General & Admin $10M $9.8M $10.2M $11.6M $14.7M
Other Inc / (Exp) -$346K -$94K $761K -$20K --
Operating Expenses $33.3M $31.5M $31.5M $48.1M $51.2M
Operating Income -$33.4M -$31.5M -$31.6M -$48.2M -$51.4M
 
Net Interest Expenses $1.2M $1.2M $661K $7K $1K
EBT. Incl. Unusual Items -$34.9M -$32.2M -$26.8M -$44.3M -$45.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K -$21K -$70K -$29K -$31K
Net Income to Company -$34.9M -$32.2M -$26.7M -$44.3M -$45.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.9M -$32.2M -$26.7M -$44.3M -$45.9M
 
Basic EPS (Cont. Ops) -$1.77 -$0.79 -$0.27 -$0.44 -$0.37
Diluted EPS (Cont. Ops) -$1.77 -$0.79 -$0.27 -$0.44 -$0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$33.3M -$31.5M -$31.5M -$48.1M -$51.2M
EBIT -$33.4M -$31.5M -$31.6M -$48.2M -$51.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$33.4M -$31.5M -$31.6M -$48.2M -$51.4M
Operating Income (Adjusted) -$33.4M -$31.5M -$31.6M -$48.2M -$51.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38K $28K $88K $109K $113K
Gross Profit -$38K -$28K -$88K -$109K -$113K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.8M $15.5M $17.2M $30M $27.3M
Selling, General & Admin $7.4M $7.7M $7.8M $9.2M $11.8M
Other Inc / (Exp) -$346K -$147K $472K -$17K -$6K
Operating Expenses $24.2M $23.2M $24.9M $39.2M $39M
Operating Income -$24.2M -$23.3M -$25M -$39.3M -$39.1M
 
Net Interest Expenses $893K $889K $387K $3K --
EBT. Incl. Unusual Items -$25.4M -$23.7M -$21.3M -$36.5M -$34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15K -$16K -$50K -$47K -$47K
Net Income to Company -$25.4M -$23.6M -$21.2M -$36.5M -$34.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$25.4M -$23.6M -$21.2M -$36.5M -$34.4M
 
Basic EPS (Cont. Ops) -$1.25 -$0.49 -$0.21 -$0.36 -$0.26
Diluted EPS (Cont. Ops) -$1.25 -$0.49 -$0.21 -$0.36 -$0.26
Weighted Average Basic Share $61.1M $159.2M $296.6M $301.8M $393.1M
Weighted Average Diluted Share $61.1M $159.2M $296.6M $301.8M $393.1M
 
EBITDA -$24.2M -$23.2M -$24.9M -$39.2M -$39M
EBIT -$24.2M -$23.3M -$25M -$39.3M -$39.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$24.2M -$23.3M -$25M -$39.3M -$39.1M
Operating Income (Adjusted) -$24.2M -$23.3M -$25M -$39.3M -$39.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45M $36.8M $120.5M $83M $107.6M
Short Term Investments -- -- $107.9M $50.6M $73.5M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1M $886K $795K $3.6M $407K
Other Current Assets -- $241K $1.3M $955K $867K
Total Current Assets $46.3M $38M $122.6M $87.5M $109.4M
 
Property Plant And Equipment $330K $184K $194K $1.6M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $532K $334K $205K $297K $243K
Total Assets $47.1M $38.5M $123M $89.4M $110.9M
 
Accounts Payable $2M $2.8M $2.9M $1.8M $3.4M
Accrued Expenses $2.5M $2.6M $2M $2.1M $4.3M
Current Portion Of Long-Term Debt -- $5.8M $7M -- --
Current Portion Of Capital Lease Obligations $113K $120K $25K $306K $285K
Other Current Liabilities -- $114K -- -- --
Total Current Liabilities $5.6M $12.7M $13.4M $5.8M $10.5M
 
Long-Term Debt $14.3M $8.7M $2.2M $1M $747K
Capital Leases -- -- -- -- --
Total Liabilities $19.8M $21.4M $15.6M $6.9M $11.3M
 
Common Stock $19K $29K $60K $68K $94K
Other Common Equity Adj -- -- -$122K -$29K $61K
Common Equity $27.3M $17.1M $107.5M $82.5M $99.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.3M $17.1M $107.5M $82.5M $99.6M
 
Total Liabilities and Equity $47.1M $38.5M $123M $89.4M $110.9M
Cash and Short Terms $45M $36.8M $120.5M $83M $107.6M
Total Debt $14.4M $14.6M $9.2M $1.2M $778K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $29.3M $125.6M $88.9M $65.5M $194.9M
Short Term Investments -- $59M $62.9M $49.4M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $1.3M $4M $1.2M $1.4M
Other Current Assets -- $421K $1M $667K --
Total Current Assets $30.7M $127.3M $94M $67.3M $198.3M
 
Property Plant And Equipment $222K $121K $1.6M $1.3M $954K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $922K $297K $256K --
Total Assets $31.6M $128.4M $95.9M $68.9M $199.4M
 
Accounts Payable $2.2M $2.3M $1.3M $1.6M $2.7M
Accrued Expenses $2.4M $4.2M $2.4M $5.4M --
Current Portion Of Long-Term Debt $4.1M $7M -- -- --
Current Portion Of Capital Lease Obligations $116K $59K $292K $297K --
Other Current Liabilities $167K -- -- -- --
Total Current Liabilities $9.9M $14.6M $5.2M $9.1M $9M
 
Long-Term Debt $10.3M $3.8M $1.1M $816K $527K
Capital Leases -- -- -- -- --
Total Liabilities $20.2M $18.5M $6.3M $9.9M $9.6M
 
Common Stock $22K $58K $64K $75K $128K
Other Common Equity Adj -- -$263K -$217K $139K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.4M $109.9M $89.6M $59M $189.8M
 
Total Liabilities and Equity $31.6M $128.4M $95.9M $68.9M $199.4M
Cash and Short Terms $29.3M $125.6M $88.9M $65.5M $194.9M
Total Debt $14.7M $10.8M $1.2M $878K $527K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$32.8M -$33.9M -$29.2M -$29.1M -$47.9M
Depreciation & Amoritzation $47K $50K $43K $123K $147K
Stock-Based Compensation $2.4M $2.5M $2.3M $2.2M $3.6M
Change in Accounts Receivable $293K -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$29M -$28.9M -$28.2M -$31.7M -$38.3M
 
Capital Expenditures $32K -- $159K $137K $35K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32K -- -$107.4M $59.4M -$21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14M -- -- -- --
Long-Term Debt Repaid -- -- -$5.8M -$9.5M -$126K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$461K -$450K -$247K -$258K --
Cash From Financing $16.7M $20.8M $111.3M -$7.9M $61.5M
 
Beginning Cash (CF) $45M $36.8M $12.6M $32.4M $34.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.3M -$8.2M -$24.2M $19.8M $1.7M
Ending Cash (CF) $32.7M $28.7M -$11.7M $52.2M $35.8M
 
Levered Free Cash Flow -$29M -$28.9M -$28.3M -$31.8M -$38.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.3M -$8.3M -$7.7M -$13.2M -$11.8M
Depreciation & Amoritzation $13K $9K $35K $36K $38K
Stock-Based Compensation $540K $569K $530K $821K $1.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.2M -$8.6M -$7.3M -$9.6M -$10.9M
 
Capital Expenditures -- $43K $18K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.9M $18M $7.7M -$50.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.8M -$31K -$32K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$399K -$161K -$172K -- --
Cash From Financing $134K $55.3M $1.5M $5M $1.6M
 
Beginning Cash (CF) $29.3M $66.6M $26M $16.1M $56.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.1M $41.9M $12.2M $3.1M -$60.2M
Ending Cash (CF) $22.2M $108.5M $38.2M $19.1M -$3.3M
 
Levered Free Cash Flow -$7.2M -$8.6M -$7.3M -$9.6M -$10.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34.9M -$32.2M -$26.7M -$44.3M -$45.9M
Depreciation & Amoritzation $51K $40K $103K $144K $151K
Stock-Based Compensation $2.5M $2.4M $2.2M $3.2M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$31.6M -$28.1M -$31.7M -$35.1M -$44M
 
Capital Expenditures $5K $43K $231K $50K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5K -$59.1M -$1.7M $15.2M -$87.4M
 
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 $7.7M $124.4M -$7.2M $10M $172.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24M $37.3M -$40.6M -$9.9M $40.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$31.6M -$28.1M -$31.9M -$35.1M -$44M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$25.4M -$23.6M -$21.2M -$36.5M -$34.4M
Depreciation & Amoritzation $38K $28K $88K $109K $113K
Stock-Based Compensation $2M $1.8M $1.7M $2.7M $3.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.7M -$21.8M -$25.4M -$28.7M -$34.5M
 
Capital Expenditures -- $43K $115K $28K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$59.1M $46.6M $2.3M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$4.1M -$9.5M -$95K -$11K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$488K -$216K -$200K -- -$222K
Cash From Financing $7M $110.7M -$7.9M $10M $120.7M
 
Beginning Cash (CF) $107.3M $120.4M $51.4M $42.8M $193.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.7M $29.7M $13.4M -$16.3M $22.8M
Ending Cash (CF) $91.6M $150.1M $64.7M $26.5M $216.1M
 
Levered Free Cash Flow -$22.7M -$21.9M -$25.5M -$28.7M -$34.5M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock