Financhill
Sell
48

TWST Quote, Financials, Valuation and Earnings

Last price:
$47.80
Seasonality move :
-16.9%
Day range:
$42.89 - $47.99
52-week range:
$27.41 - $60.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.90x
P/B ratio:
6.03x
Volume:
2.1M
Avg. volume:
967.5K
1-year change:
36.84%
Market cap:
$2.8B
Revenue:
$313M
EPS (TTM):
-$3.60
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90.1M $132.3M $203.6M $245.1M $313M
Revenue Growth (YoY) 65.67% 46.87% 53.83% 20.41% 27.69%
 
Cost of Revenues $61.4M $80.6M $119.3M $155.4M $179.6M
Gross Profit $28.7M $51.7M $84.2M $89.7M $133.3M
Gross Profit Margin 31.85% 39.08% 41.38% 36.61% 42.61%
 
R&D Expenses $43M $69.1M $120.3M $106.9M $90.9M
Selling, General & Admin $103.3M $135.9M $212.9M $189.7M $218.4M
Other Inc / (Exp) -$22.7M -$836K $17.8M -$10.9M -$47.6M
Operating Expenses $146.3M $205M $333.3M $296.6M $309.3M
Operating Income -$117.6M -$153.3M -$249M -$206.9M -$175.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$139.5M -$154M -$228.3M -$203.5M -$208.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $382K -$1.9M -$10.4M $1.2M $560K
Net Income to Company -$139.9M -$152.1M -$217.9M -$204.6M -$208.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$139.9M -$152.1M -$217.9M -$204.6M -$208.7M
 
Basic EPS (Cont. Ops) -$3.57 -$3.15 -$4.04 -$3.60 -$3.60
Diluted EPS (Cont. Ops) -$3.57 -$3.15 -$4.04 -$3.60 -$3.60
Weighted Average Basic Share $39.2M $48.3M $53.9M $56.9M $58M
Weighted Average Diluted Share $39.2M $48.3M $53.9M $56.9M $58M
 
EBITDA -$132.1M -$143.9M -$211.7M -$174.2M -$176.7M
EBIT -$138.8M -$153.7M -$228.2M -$203.5M -$208.1M
 
Revenue (Reported) $90.1M $132.3M $203.6M $245.1M $313M
Operating Income (Reported) -$117.6M -$153.3M -$249M -$206.9M -$175.9M
Operating Income (Adjusted) -$138.8M -$153.7M -$228.2M -$203.5M -$208.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $32.4M $38M $57.3M $66.9M $84.7M
Revenue Growth (YoY) 106.09% 17.02% 51% 16.82% 26.54%
 
Cost of Revenues $17.6M $22.5M $31.6M $42.4M $46.5M
Gross Profit $14.9M $15.5M $25.7M $24.5M $38.2M
Gross Profit Margin 45.8% 40.72% 44.88% 36.63% 45.13%
 
R&D Expenses $11.6M $19.4M $29.6M $23.7M $21.1M
Selling, General & Admin $27.2M $38.2M $54.2M $47.4M $53.1M
Other Inc / (Exp) -$57K $1.4M $5.3M -$3.7M -$2.3M
Operating Expenses $38.8M $57.7M $83.8M $71.1M $74.3M
Operating Income -$24M -$42.2M -$58M -$46.6M -$36M
 
Net Interest Expenses $32K $25K -- -- --
EBT. Incl. Unusual Items -$24.1M -$40.9M -$50.8M -$46.5M -$34.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $262K $341K $292K -$222K -$96K
Net Income to Company -$24.3M -$41.2M -$51.1M -$46.2M -$34.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.3M -$41.2M -$51.1M -$46.2M -$34.7M
 
Basic EPS (Cont. Ops) -$0.54 -$0.84 -$0.91 -$0.81 -$0.59
Diluted EPS (Cont. Ops) -$0.54 -$0.84 -$0.91 -$0.81 -$0.59
Weighted Average Basic Share $44.4M $49.4M $56.5M $57.3M $58.6M
Weighted Average Diluted Share $44.4M $49.4M $56.5M $57.3M $58.6M
 
EBITDA -$22M -$38.4M -$45.8M -$38M -$28.1M
EBIT -$23.9M -$40.8M -$50.8M -$46.5M -$34.7M
 
Revenue (Reported) $32.4M $38M $57.3M $66.9M $84.7M
Operating Income (Reported) -$24M -$42.2M -$58M -$46.6M -$36M
Operating Income (Adjusted) -$23.9M -$40.8M -$50.8M -$46.5M -$34.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $90.1M $132.3M $203.6M $245.1M $313M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $61.4M $80.6M $119.3M $155.4M $179.6M
Gross Profit $28.7M $51.7M $84.2M $89.7M $133.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43M $69.1M $120.3M $106.9M $90.9M
Selling, General & Admin $103.3M $135.9M $212.9M $189.7M $218.4M
Other Inc / (Exp) -$22.7M -$836K $17.8M -$10.9M -$47.6M
Operating Expenses $146.3M $205M $333.3M $296.6M $309.2M
Operating Income -$117.6M -$153.3M -$249M -$206.9M -$175.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$139.6M -$154M -$228.3M -$203.5M -$208.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $381K -$1.9M -$10.4M $1.2M $560K
Net Income to Company -$139.9M -$152.1M -$217.9M -$204.6M -$208.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$139.9M -$152.1M -$217.9M -$204.6M -$208.7M
 
Basic EPS (Cont. Ops) -$3.75 -$3.16 -$4.03 -$3.60 -$3.60
Diluted EPS (Cont. Ops) -$3.75 -$3.16 -$4.03 -$3.60 -$3.60
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$132.1M -$143.9M -$211.7M -$174.2M -$176.7M
EBIT -$138.8M -$153.7M -$228.2M -$203.5M -$208.1M
 
Revenue (Reported) $90.1M $132.3M $203.6M $245.1M $313M
Operating Income (Reported) -$117.6M -$153.3M -$249M -$206.9M -$175.9M
Operating Income (Adjusted) -$138.8M -$153.7M -$228.2M -$203.5M -$208.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $132.3M $203.6M $245.1M $313M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.6M $119.3M $155.4M $179.6M --
Gross Profit $51.7M $84.2M $89.7M $133.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $69.1M $120.3M $106.9M $90.9M --
Selling, General & Admin $135.9M $212.9M $189.7M $218.4M --
Other Inc / (Exp) -$836K $17.8M -$10.9M -$47.6M --
Operating Expenses $205M $333.3M $296.6M $309.2M --
Operating Income -$153.3M -$249M -$206.9M -$175.9M --
 
Net Interest Expenses $25K -- -- -- --
EBT. Incl. Unusual Items -$154M -$228.3M -$203.5M -$208.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M -$10.4M $1.2M $560K --
Net Income to Company -$152.1M -$217.9M -$204.6M -$208.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$152.1M -$217.9M -$204.6M -$208.7M --
 
Basic EPS (Cont. Ops) -$3.16 -$4.03 -$3.60 -$3.60 --
Diluted EPS (Cont. Ops) -$3.16 -$4.03 -$3.60 -$3.60 --
Weighted Average Basic Share $193M $216.2M $227.5M $232.1M --
Weighted Average Diluted Share $193M $216.2M $227.5M $232.1M --
 
EBITDA -$143.9M -$211.7M -$174.2M -$176.7M --
EBIT -$153.7M -$228.2M -$203.5M -$208.1M --
 
Revenue (Reported) $132.3M $203.6M $245.1M $313M --
Operating Income (Reported) -$153.3M -$249M -$206.9M -$175.9M --
Operating Income (Adjusted) -$153.7M -$228.2M -$203.5M -$208.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $93.7M $465.8M $378.7M $286.5M $226.3M
Short Term Investments $196.3M $12M $126.3M $49.9M $50.1M
Accounts Receivable, Net $25.8M $26.5M $40.3M $44.1M $34.9M
Inventory $12.3M $31.8M $39.3M $32.1M $24.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.2M $8.3M $11.9M $11.7M $11.4M
Total Current Assets $334.9M $546.5M $596.5M $424.3M $346.8M
 
Property Plant And Equipment $59.2M $105.7M $214.4M $203.4M $161.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.1M $22.4M $85.8M $85.8M $85.8M
Other Intangibles $307K $18.3M $59.7M $54.5M $14.5M
Other Long-Term Assets $3.4M $6.2M $5M $8.5M $5.9M
Total Assets $398.9M $702.1M $961.4M $776.4M $614.3M
 
Accounts Payable $4.8M $14.9M $20.1M $14.1M $1.6M
Accrued Expenses $15.5M $6.4M $10.2M $10.8M $15.1M
Current Portion Of Long-Term Debt $3.3M $1.6M -- -- --
Current Portion Of Capital Lease Obligations $6.4M $8.2M $13.6M $14.9M $14.8M
Other Current Liabilities $1.9M $6.1M $12.6M $430K $961K
Total Current Liabilities $36M $63.1M $90.7M $73.3M $71M
 
Long-Term Debt $1.4M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $62.6M $121.3M $172M $153M $141.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $87K $546K -$1.8M -$756K -$522K
Common Equity $336.3M $580.8M $789.4M $623.4M $472.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $336.3M $580.8M $789.4M $623.4M $472.7M
 
Total Liabilities and Equity $398.9M $702.1M $961.4M $776.4M $614.3M
Cash and Short Terms $290M $477.9M $505M $336.4M $276.4M
Total Debt $4.7M $1.6M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $93.7M $465.8M $378.7M $286.5M $226.3M
Short Term Investments $196.3M $12M $126.3M $49.9M $50.1M
Accounts Receivable, Net $25.8M $26.5M $40.3M $44.1M $34.9M
Inventory $12.3M $31.8M $39.3M $32.1M $24.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.2M $8.3M $11.9M $11.7M $11.4M
Total Current Assets $334.9M $546.5M $596.5M $424.3M $346.8M
 
Property Plant And Equipment $59.2M $105.7M $214.4M $203.4M $161.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.1M $22.4M $85.8M $85.8M $85.8M
Other Intangibles $307K $18.3M $59.7M $54.5M $14.5M
Other Long-Term Assets $3.4M $6.2M $5M $8.5M $5.9M
Total Assets $398.9M $702.1M $961.4M $776.4M $614.3M
 
Accounts Payable $4.8M $14.9M $20.1M $14.1M $1.6M
Accrued Expenses $15.5M $6.4M $10.2M $10.8M $15.1M
Current Portion Of Long-Term Debt $3.3M $1.6M -- -- --
Current Portion Of Capital Lease Obligations $6.4M $8.2M $13.6M $14.9M $14.8M
Other Current Liabilities $1.9M $6.1M $12.6M $430K $961K
Total Current Liabilities $36M $63.1M $90.7M $73.3M $71M
 
Long-Term Debt $1.4M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $62.6M $121.3M $172M $153M $141.6M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $87K $546K -$1.8M -$756K -$522K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $336.3M $580.8M $789.4M $623.4M $472.7M
 
Total Liabilities and Equity $398.9M $702.1M $961.4M $776.4M $614.3M
Cash and Short Terms $290M $477.9M $505M $336.4M $276.4M
Total Debt $4.7M $1.6M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$139.9M -$152.1M -$217.9M -$204.6M -$208.7M
Depreciation & Amoritzation $6.7M $9.8M $16.5M $29.3M $31.4M
Stock-Based Compensation $17.1M $37M $79.7M $30.3M $50.9M
Change in Accounts Receivable -$14.3M -$2.2M -$9.6M -$4.3M $8.4M
Change in Inventories -$5M -$19.5M -$7.5M $7.2M $8M
Cash From Operations -$142.3M -$112.2M -$124.4M -$142.5M -$64.1M
 
Capital Expenditures $9.9M $27.1M $101.9M $27.8M $5.1M
Cash Acquisitions -- -$483K -$13.9M -- --
Cash From Investing -$114.7M $156.2M -$232.9M $50.6M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.3M -$3.3M -$1.6M -- --
Repurchase of Common Stock -$2.4M -$10.8M -$7.8M -$4.4M -$4M
Other Financing Activities -- -- -- -- --
Cash From Financing $303.7M $329.2M $270.5M $911K $6.9M
 
Beginning Cash (CF) $47.4M $94.2M $467.4M $380.3M $289.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.8M $373.1M -$86.8M -$91M -$60.3M
Ending Cash (CF) $94.2M $467.4M $380.3M $289.3M $229.1M
 
Levered Free Cash Flow -$152.1M -$139.3M -$226.2M -$170.3M -$69.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$24.3M -$41.2M -$51.1M -$46.2M -$34.7M
Depreciation & Amoritzation $1.9M $2.4M $5M $8.5M $6.7M
Stock-Based Compensation $5.1M $9.2M $19M $11.7M $12.3M
Change in Accounts Receivable -$13M -$290K $662K -$1.8M -$3M
Change in Inventories $875K -$10.6M $3.7M $4.3M $4.4M
Cash From Operations -$25.2M -$34.8M -$1.3M -$20.7M -$15.3M
 
Capital Expenditures $2.2M $8.1M $16.5M $2.4M $2M
Cash Acquisitions -- -- -$5.8M -- --
Cash From Investing -$94.7M $23.9M $2.8M -$2.2M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$833K -$833K -- -- --
Repurchase of Common Stock -$773K -$2.6M -$1.6M -$1.1M -$8K
Other Financing Activities -- -- -- -- --
Cash From Financing $5.6M $1.6M $1.2M $442K $3.6M
 
Beginning Cash (CF) $208.5M $476.8M $377.8M $311.8M $242M
Foreign Exchange Rate Adjustment $27K -$133K -$318K -$48K $73K
Additions / Reductions -$114.3M -$9.3M $2.8M -$22.5M -$13M
Ending Cash (CF) $94.2M $467.4M $380.3M $289.3M $229.1M
 
Levered Free Cash Flow -$27.4M -$42.9M -$17.7M -$23.1M -$17.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$139.9M -$152.1M -$217.9M -$204.6M -$208.7M
Depreciation & Amoritzation $6.7M $9.8M $16.5M $29.3M $31.4M
Stock-Based Compensation $17.1M $37M $79.7M $30.3M $50.9M
Change in Accounts Receivable -$14.3M -$2.2M -$9.6M -$4.3M $8.4M
Change in Inventories -$5M -$19.5M -$7.5M $7.2M $8M
Cash From Operations -$142.3M -$112.2M -$124.4M -$142.5M -$64.1M
 
Capital Expenditures $9.9M $27.1M $101.9M $27.8M $5.1M
Cash Acquisitions -- -$483K -$13.9M -- --
Cash From Investing -$114.7M $156.2M -$232.9M $50.6M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.3M -$3.3M -$1.6M -- --
Repurchase of Common Stock -$2.4M -$10.8M -$7.8M -$4.4M -$4M
Other Financing Activities -- -- -- -- --
Cash From Financing $303.7M $329.2M $270.5M $911K $6.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.8M $373.1M -$86.8M -$91M -$60.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$152.1M -$139.3M -$226.2M -$170.3M -$69.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$152.1M -$217.9M -$204.6M -$208.7M --
Depreciation & Amoritzation $9.8M $16.5M $29.3M $31.4M --
Stock-Based Compensation $37M $79.7M $30.3M $50.9M --
Change in Accounts Receivable -$2.2M -$9.6M -$4.3M $8.4M --
Change in Inventories -$19.5M -$7.5M $7.2M $8M --
Cash From Operations -$112.2M -$124.4M -$142.5M -$64.1M --
 
Capital Expenditures $27.1M $101.9M $27.8M $5.1M --
Cash Acquisitions -$483K -$13.9M -- -- --
Cash From Investing $156.2M -$232.9M $50.6M -$3.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.3M -$1.6M -- -- --
Repurchase of Common Stock -$10.8M -$7.8M -$4.4M -$4M --
Other Financing Activities -- -- -- -- --
Cash From Financing $329.2M $270.5M $911K $6.9M --
 
Beginning Cash (CF) $1.3B $1.4B $1.3B $1B --
Foreign Exchange Rate Adjustment $20K -$319K -$27K $126K --
Additions / Reductions $373.1M -$86.8M -$91M -$60.3M --
Ending Cash (CF) $1.7B $1.4B $1.2B $986.5M --
 
Levered Free Cash Flow -$139.3M -$226.2M -$170.3M -$69.2M --

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

GET BETTER TRADE IDEAS

Popular

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…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

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 6.3% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

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

Show me the best stock