Financhill
Sell
50

TWST Quote, Financials, Valuation and Earnings

Last price:
$33.59
Seasonality move :
-12.22%
Day range:
$32.93 - $34.11
52-week range:
$23.30 - $55.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.36x
P/B ratio:
4.34x
Volume:
366.8K
Avg. volume:
1.6M
1-year change:
-31.33%
Market cap:
$2.1B
Revenue:
$376.6M
EPS (TTM):
-$1.31
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 $376.6M
Revenue Growth (YoY) 46.87% 53.83% 20.41% 27.69% 20.32%
 
Cost of Revenues $80.6M $119.3M $155.4M $179.6M $185.6M
Gross Profit $51.7M $84.2M $89.7M $133.3M $191M
Gross Profit Margin 39.08% 41.38% 36.61% 42.61% 50.72%
 
R&D Expenses $69.1M $120.3M $106.9M $90.9M $80.3M
Selling, General & Admin $135.9M $212.9M $189.7M $218.4M $247M
Other Inc / (Exp) -$836K $17.8M -$10.9M -$47.6M --
Operating Expenses $205M $333.3M $296.6M $309.3M $327.3M
Operating Income -$153.3M -$249M -$206.9M -$175.9M -$136.3M
 
Net Interest Expenses $367K $80K $5K $29K --
EBT. Incl. Unusual Items -$154M -$228.3M -$203.5M -$208.2M -$77M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M -$10.4M $1.2M $560K $719K
Net Income to Company -$152.1M -$217.9M -$204.6M -$208.7M -$77.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$152.1M -$217.9M -$204.6M -$208.7M -$77.7M
 
Basic EPS (Cont. Ops) -$3.15 -$4.04 -$3.60 -$3.60 -$1.30
Diluted EPS (Cont. Ops) -$3.15 -$4.04 -$3.60 -$3.60 -$1.30
Weighted Average Basic Share $48.3M $53.9M $56.9M $58M $59.8M
Weighted Average Diluted Share $48.3M $53.9M $56.9M $58M $59.8M
 
EBITDA -$141.3M -$212.4M -$177.6M -$144.5M -$111.4M
EBIT -$153.3M -$249M -$206.9M -$175.9M -$136.3M
 
Revenue (Reported) $132.3M $203.6M $245.1M $313M $376.6M
Operating Income (Reported) -$153.3M -$249M -$206.9M -$175.9M -$136.3M
Operating Income (Adjusted) -$153.3M -$249M -$206.9M -$175.9M -$136.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38M $57.3M $66.9M $84.7M $99M
Revenue Growth (YoY) 17.02% 51% 16.82% 26.54% 16.88%
 
Cost of Revenues $22.5M $31.6M $42.4M $46.5M $48.2M
Gross Profit $15.5M $25.7M $24.5M $38.2M $50.8M
Gross Profit Margin 40.72% 44.88% 36.63% 45.13% 51.35%
 
R&D Expenses $19.4M $29.6M $23.7M $21.1M $17M
Selling, General & Admin $38.2M $54.2M $47.4M $53.1M $63.8M
Other Inc / (Exp) $1.4M $5.3M -$3.7M -$2.3M --
Operating Expenses $57.7M $83.8M $71.1M $74.3M $80.8M
Operating Income -$42.2M -$58M -$46.6M -$36M -$29.9M
 
Net Interest Expenses $83K $26K $1K $28K --
EBT. Incl. Unusual Items -$40.9M -$50.8M -$46.5M -$34.8M -$26.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $340K $292K -$221K -$96K $256K
Net Income to Company -$41.2M -$51.1M -$46.2M -$34.7M -$27.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.2M -$51.1M -$46.2M -$34.7M -$27.1M
 
Basic EPS (Cont. Ops) -$0.84 -$0.91 -$0.81 -$0.59 -$0.45
Diluted EPS (Cont. Ops) -$0.84 -$0.91 -$0.81 -$0.59 -$0.45
Weighted Average Basic Share $49.4M $56.3M $57.3M $58.6M $60.4M
Weighted Average Diluted Share $49.4M $56.3M $57.3M $58.6M $60.4M
 
EBITDA -$38.6M -$35.6M -$38.1M -$29.4M -$23.9M
EBIT -$42.2M -$58M -$46.6M -$36M -$29.9M
 
Revenue (Reported) $38M $57.3M $66.9M $84.7M $99M
Operating Income (Reported) -$42.2M -$58M -$46.6M -$36M -$29.9M
Operating Income (Adjusted) -$42.2M -$58M -$46.6M -$36M -$29.9M
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 $376.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.6M $119.3M $155.4M $179.6M $185.6M
Gross Profit $51.7M $84.2M $89.7M $133.3M $191M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $69.1M $120.3M $106.9M $90.9M $80.3M
Selling, General & Admin $135.9M $212.9M $189.7M $218.4M $247M
Other Inc / (Exp) -$836K $17.8M -$10.9M -$47.6M --
Operating Expenses $205M $333.3M $296.6M $309.3M $327.3M
Operating Income -$153.3M -$249M -$206.9M -$175.9M -$136.3M
 
Net Interest Expenses $366K $81K $5K $28K $167K
EBT. Incl. Unusual Items -$154M -$228.3M -$203.5M -$208.2M -$77M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M -$10.4M $1.2M $560K $719K
Net Income to Company -$152.1M -$217.9M -$204.6M -$208.7M -$77.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$152.1M -$217.9M -$204.6M -$208.7M -$77.7M
 
Basic EPS (Cont. Ops) -$3.15 -$4.03 -$3.60 -$3.60 -$1.30
Diluted EPS (Cont. Ops) -$3.15 -$4.03 -$3.60 -$3.60 -$1.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$141.2M -$212.4M -$176.5M -$144.5M -$111.7M
EBIT -$153.3M -$249M -$206.9M -$175.9M -$136.3M
 
Revenue (Reported) $132.3M $203.6M $245.1M $313M $376.6M
Operating Income (Reported) -$153.3M -$249M -$206.9M -$175.9M -$136.3M
Operating Income (Adjusted) -$153.3M -$249M -$206.9M -$175.9M -$136.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $203.6M $245.1M $313M $376.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.3M $155.4M $179.6M $185.6M --
Gross Profit $84.2M $89.7M $133.3M $191M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $120.3M $106.9M $90.9M $80.3M --
Selling, General & Admin $212.9M $189.7M $218.4M $247M --
Other Inc / (Exp) $17.8M -$10.9M -$47.6M -$320K --
Operating Expenses $333.3M $296.6M $309.3M $327.3M --
Operating Income -$249M -$206.9M -$175.9M -$136.3M --
 
Net Interest Expenses $81K $5K $28K $167K --
EBT. Incl. Unusual Items -$228.3M -$203.5M -$208.2M -$77M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.4M $1.2M $560K $719K --
Net Income to Company -$217.9M -$204.6M -$208.7M -$77.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$217.9M -$204.6M -$208.7M -$77.7M --
 
Basic EPS (Cont. Ops) -$4.03 -$3.60 -$3.60 -$1.30 --
Diluted EPS (Cont. Ops) -$4.03 -$3.60 -$3.60 -$1.31 --
Weighted Average Basic Share $215.9M $227.5M $232M $239.2M --
Weighted Average Diluted Share $215.9M $227.5M $232M $240.4M --
 
EBITDA -$212.4M -$176.5M -$144.5M -$111.7M --
EBIT -$249M -$206.9M -$175.9M -$136.3M --
 
Revenue (Reported) $203.6M $245.1M $313M $376.6M --
Operating Income (Reported) -$249M -$206.9M -$175.9M -$136.3M --
Operating Income (Adjusted) -$249M -$206.9M -$175.9M -$136.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $477.9M $505M $336.4M $276.4M $232.4M
Short Term Investments $12M $126.3M $49.9M $50.1M --
Accounts Receivable, Net $26.2M $35.5M $44.1M $34.9M $57M
Inventory $31.8M $39.3M $32.1M $24.1M $28.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.3M $11.9M $11.7M $11.4M --
Total Current Assets $546.5M $596.5M $424.3M $346.8M $333M
 
Property Plant And Equipment $105.7M $214.4M $203.4M $161.3M $151.7M
Long-Term Investments $1.5M $1.6M $2.8M $4.3M $58.5M
Goodwill $22.4M $85.8M $85.8M $85.8M --
Other Intangibles $18.3M $59.7M $54.5M $14.5M --
Other Long-Term Assets $6.2M $5M $8.5M $5.9M --
Total Assets $702.1M $961.4M $776.4M $614.3M $641.9M
 
Accounts Payable $14.9M $20.1M $14.1M $1.6M $11.1M
Accrued Expenses $6.4M $10.2M $10.8M $15.1M --
Current Portion Of Long-Term Debt $1.6M -- -- -- --
Current Portion Of Capital Lease Obligations $8.2M $13.6M $14.9M $14.8M --
Other Current Liabilities $6.1M $12.6M $430K $961K --
Total Current Liabilities $63.1M $90.7M $73.3M $71M $91.4M
 
Long-Term Debt $53.2M $81.3M $79.2M $70.2M $61.8M
Capital Leases -- -- -- -- --
Total Liabilities $121.3M $172M $153M $141.6M $168.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $546K -$1.8M -$756K -$522K --
Common Equity $580.8M $789.4M $623.4M $472.7M $473M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $580.8M $789.4M $623.4M $472.7M $473M
 
Total Liabilities and Equity $702.1M $961.4M $776.4M $614.3M $641.9M
Cash and Short Terms $477.9M $505M $336.4M $276.4M $232.4M
Total Debt $54.7M $81.3M $79.2M $70.2M $61.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $477.9M $505M $336.4M $276.4M $232.4M
Short Term Investments $12M $126.3M $49.9M $50.1M --
Accounts Receivable, Net $26.2M $35.5M $44.1M $34.9M $57M
Inventory $31.8M $39.3M $32.1M $24.1M $28.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.3M $11.9M $11.7M $11.4M --
Total Current Assets $546.5M $596.5M $424.3M $346.8M $333M
 
Property Plant And Equipment $105.7M $214.4M $203.4M $161.3M $151.7M
Long-Term Investments $1.5M $1.6M $2.8M $4.3M $58.5M
Goodwill $22.4M $85.8M $85.8M $85.8M --
Other Intangibles $18.3M $59.7M $54.5M $14.5M --
Other Long-Term Assets $6.2M $5M $8.5M $5.9M --
Total Assets $702.1M $961.4M $776.4M $614.3M $641.9M
 
Accounts Payable $14.9M $20.1M $14.1M $1.6M $11.1M
Accrued Expenses $6.4M $10.2M $10.8M $15.1M --
Current Portion Of Long-Term Debt $1.6M -- -- -- --
Current Portion Of Capital Lease Obligations $8.2M $13.6M $14.9M $14.8M --
Other Current Liabilities $6.1M $12.6M $430K $961K --
Total Current Liabilities $63.1M $90.7M $73.3M $71M $91.4M
 
Long-Term Debt $53.2M $81.3M $79.2M $70.2M $61.8M
Capital Leases -- -- -- -- --
Total Liabilities $121.3M $172M $153M $141.6M $168.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj $546K -$1.8M -$756K -$522K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $580.8M $789.4M $623.4M $472.7M $473M
 
Total Liabilities and Equity $702.1M $961.4M $776.4M $614.3M $641.9M
Cash and Short Terms $477.9M $505M $336.4M $276.4M $232.4M
Total Debt $54.7M $81.3M $79.2M $70.2M $61.8M
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 -$77.7M
Depreciation & Amoritzation $12M $36.6M $29.3M $31.4M $24.9M
Stock-Based Compensation $37M $79.7M $30.3M $50.9M $64.5M
Change in Accounts Receivable -$2.2M -$9.6M -$4.3M $8.4M -$22.4M
Change in Inventories -$19.5M -$7.5M $7.2M $8M -$4.2M
Cash From Operations -$112.2M -$124.4M -$142.5M -$64.1M -$47.6M
 
Capital Expenditures $27.1M $101.9M $27.8M $5.1M $28M
Cash Acquisitions $483K $8.2M -- -- --
Cash From Investing $156.2M -$232.9M $50.6M -$3.1M -$24.8M
 
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 $16K
Other Financing Activities -- -- -- -- --
Cash From Financing $329.2M $270.5M $911K $6.9M $28.5M
 
Beginning Cash (CF) $465.8M $378.7M $286.5M $226.3M $183M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $373.1M -$87.1M -$91M -$60.1M -$43.7M
Ending Cash (CF) $839M $291.3M $195.5M $166.3M $139.5M
 
Levered Free Cash Flow -$139.3M -$226.2M -$170.3M -$69.2M -$75.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$41.2M -$51.1M -$46.2M -$34.7M -$27.1M
Depreciation & Amoritzation $3.6M $22.5M $7.5M $6.7M $6M
Stock-Based Compensation $9.2M $19M $11.7M $12.3M $16.1M
Change in Accounts Receivable -$290K $662K -$1.8M -$3M -$7.2M
Change in Inventories -$10.6M $3.7M $4.3M $4.4M -$2.4M
Cash From Operations -$34.8M -$1.3M -$20.7M -$15.3M -$11.8M
 
Capital Expenditures $8.1M $16.5M $2.4M $2M $12.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $23.9M $2.8M -$2.2M -$1.3M -$12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$833K -- -- -- --
Repurchase of Common Stock $2.6M $1.6M $1.1M $8K $2K
Other Financing Activities -- -- -- -- --
Cash From Financing $1.6M $1.2M $442K $3.6M $5.6M
 
Beginning Cash (CF) $465.8M $378.7M $286.5M $226.3M $183M
Foreign Exchange Rate Adjustment -$133K -$318K -$48K $73K $163K
Additions / Reductions -$9.5M $2.4M -$22.6M -$12.9M -$18.5M
Ending Cash (CF) $456.2M $380.8M $263.9M $213.5M $164.7M
 
Levered Free Cash Flow -$42.9M -$17.7M -$23.1M -$17.3M -$24.2M
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 -$77.7M
Depreciation & Amoritzation $12M $36.6M $29.3M $31.4M $24.9M
Stock-Based Compensation $37M $79.7M $30.3M $50.9M $64.5M
Change in Accounts Receivable -$2.2M -$9.6M -$4.3M $8.4M -$22.4M
Change in Inventories -$19.5M -$7.5M $7.2M $8M -$4.2M
Cash From Operations -$112.2M -$124.4M -$142.5M -$64.1M -$47.6M
 
Capital Expenditures $27.1M $101.9M $27.8M $5.1M $28M
Cash Acquisitions $483K $8.2M -- -- --
Cash From Investing $156.2M -$232.9M $50.6M -$3.1M -$24.8M
 
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 $16K
Other Financing Activities -- -- -- -- --
Cash From Financing $329.2M $270.5M $911K $6.9M $28.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $373.1M -$87.1M -$91M -$60.1M -$43.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$139.3M -$226.2M -$170.3M -$69.2M -$75.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$217.9M -$204.6M -$208.7M -$77.7M --
Depreciation & Amoritzation $36.6M $29.3M $31.4M $24.9M --
Stock-Based Compensation $79.7M $30.3M $50.9M $64.5M --
Change in Accounts Receivable -$9.6M -$4.3M $8.4M -$22.4M --
Change in Inventories -$7.5M $7.2M $8M -$4.2M --
Cash From Operations -$124.4M -$142.5M -$64.1M -$47.6M --
 
Capital Expenditures $101.9M $27.8M $5.1M $28M --
Cash Acquisitions $8.2M -- -- -- --
Cash From Investing -$232.9M $50.6M -$3.1M -$24.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -- -- -- --
Repurchase of Common Stock $7.8M $4.4M $4M $16K --
Other Financing Activities -- -- -- $15M --
Cash From Financing $270.5M $911K $6.9M $28.5M --
 
Beginning Cash (CF) $1.4B $1.2B $975.1M $816.3M --
Foreign Exchange Rate Adjustment -$319K -$27K $126K $143K --
Additions / Reductions -$87.1M -$91M -$60.1M -$43.7M --
Ending Cash (CF) $1.3B $1.1B $915.1M $772.7M --
 
Levered Free Cash Flow -$226.2M -$170.3M -$69.2M -$75.6M --

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock