Financhill
Sell
34

TXG Quote, Financials, Valuation and Earnings

Last price:
$14.74
Seasonality move :
-7.11%
Day range:
$13.41 - $14.44
52-week range:
$12.95 - $57.78
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.67x
P/B ratio:
2.35x
Volume:
2M
Avg. volume:
2M
1-year change:
-74.26%
Market cap:
$1.7B
Revenue:
$618.7M
EPS (TTM):
-$1.53
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $245.9M $298.8M $490.5M $516.4M $618.7M
Revenue Growth (YoY) 68.06% 21.54% 64.13% 5.28% 19.81%
 
Cost of Revenues $61M $58.5M $74.1M $120.4M $209.4M
Gross Profit $184.9M $240.4M $416.4M $396M $409.3M
Gross Profit Margin 75.18% 80.44% 84.9% 76.69% 66.15%
 
R&D Expenses $83.1M $123.4M $211.8M $265.7M $270.3M
Selling, General & Admin $130.8M $202.3M $257.6M $298.3M $343.3M
Other Inc / (Exp) -$1.7M -$449M -$142K -$198K -$61.3M
Operating Expenses $213.9M $325.7M $469.3M $564M $613.7M
Operating Income -$29.1M -$85.3M -$52.9M -$167.9M -$204.3M
 
Net Interest Expenses $274K $150K $660K -- --
EBT. Incl. Unusual Items -$31M -$534.5M -$53.7M -$162M -$248.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218K $8.3M $4.5M $4M $6.3M
Net Income to Company -$31.3M -$542.7M -$58.2M -$166M -$255.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$31.3M -$542.7M -$58.2M -$166M -$255.1M
 
Basic EPS (Cont. Ops) -$0.80 -$5.37 -$0.53 -$1.46 -$2.18
Diluted EPS (Cont. Ops) -$0.80 -$5.37 -$0.53 -$1.46 -$2.18
Weighted Average Basic Share $39.1M $101.2M $110.3M $113.9M $117.2M
Weighted Average Diluted Share $39.1M $101.2M $110.3M $113.9M $117.2M
 
EBITDA -$20.9M -$513.8M -$24.6M -$128.5M -$205.1M
EBIT -$28M -$532.8M -$52.8M -$161.5M -$248.7M
 
Revenue (Reported) $245.9M $298.8M $490.5M $516.4M $618.7M
Operating Income (Reported) -$29.1M -$85.3M -$52.9M -$167.9M -$204.3M
Operating Income (Adjusted) -$28M -$532.8M -$52.8M -$161.5M -$248.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $71.8M $125.3M $131.1M $153.6M $151.7M
Revenue Growth (YoY) 17.34% 74.47% 4.61% 17.22% -1.3%
 
Cost of Revenues $14.4M $24.5M $30.4M $58.1M $45.3M
Gross Profit $57.4M $100.8M $100.7M $95.5M $106.4M
Gross Profit Margin 79.93% 80.43% 76.82% 62.18% 70.16%
 
R&D Expenses $30.1M $54.6M $67.3M $66.5M $66.2M
Selling, General & Admin $51.5M $62.1M $73.4M $82.4M $81.7M
Other Inc / (Exp) -$40.6M -$599K -$2M -$42.7M $2.1M
Operating Expenses $81.7M $116.7M $140.7M $148.9M $147.9M
Operating Income -$24.3M -$15.9M -$40M -$53.4M -$41.5M
 
Net Interest Expenses $369K $170K -- -- --
EBT. Incl. Unusual Items -$65.3M -$16.6M -$40M -$91.7M -$34.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $585K $523K $1.9M $1.2M $1.3M
Net Income to Company -$65.8M -$17.2M -$41.9M -$93M -$35.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.8M -$17.2M -$41.9M -$93M -$35.8M
 
Basic EPS (Cont. Ops) -$0.65 -$0.15 -$0.37 -$0.79 -$0.30
Diluted EPS (Cont. Ops) -$0.65 -$0.15 -$0.37 -$0.79 -$0.30
Weighted Average Basic Share $101.3M $110.9M $114.1M $117.7M $120.7M
Weighted Average Diluted Share $101.3M $110.9M $114.1M $117.7M $120.7M
 
EBITDA -$60M -$9.2M -$31.8M -$80.3M -$23.7M
EBIT -$64.9M -$16.4M -$39.9M -$91.7M -$34.4M
 
Revenue (Reported) $71.8M $125.3M $131.1M $153.6M $151.7M
Operating Income (Reported) -$24.3M -$15.9M -$40M -$53.4M -$41.5M
Operating Income (Adjusted) -$64.9M -$16.4M -$39.9M -$91.7M -$34.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $261.9M $459.2M $503.7M $591M $629.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.2M $65.4M $111.2M $178M $210.4M
Gross Profit $205.8M $393.8M $392.6M $412.9M $419.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.6M $189.6M $263.9M $268.7M $263M
Selling, General & Admin $185.1M $243.7M $289.3M $336.1M $336.6M
Other Inc / (Exp) -$42.9M -$406.2M -$4.2M -$41.7M -$14.6M
Operating Expenses $296.7M $433.2M $553.2M $604.8M $599.6M
Operating Income -$90.9M -$39.4M -$160.7M -$191.8M -$180.3M
 
Net Interest Expenses -- $748K -- -- --
EBT. Incl. Unusual Items -$132.9M -$446.3M -$161.6M -$218.6M -$175.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $9M $5.7M $4.8M $6.6M
Net Income to Company -$134.3M -$455.3M -$167.2M -$223.4M -$182.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$134.3M -$455.3M -$167.2M -$223.4M -$182.6M
 
Basic EPS (Cont. Ops) -$1.35 -$4.23 -$1.48 -$1.91 -$1.53
Diluted EPS (Cont. Ops) -$1.35 -$4.23 -$1.48 -$1.91 -$1.53
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$114.1M -$419M -$129.1M -$178M -$131.1M
EBIT -$130.5M -$445.4M -$161M -$218.4M -$175.9M
 
Revenue (Reported) $261.9M $459.2M $503.7M $591M $629.7M
Operating Income (Reported) -$90.9M -$39.4M -$160.7M -$191.8M -$180.3M
Operating Income (Adjusted) -$130.5M -$445.4M -$161M -$218.4M -$175.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $186.6M $347M $360.2M $434.7M $445.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.6M $46.5M $83.6M $141.2M $142.2M
Gross Profit $147.1M $300.5M $276.6M $293.5M $303.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.7M $149.9M $202.1M $205.1M $197.7M
Selling, General & Admin $146.4M $187.7M $219.4M $257.2M $250.5M
Other Inc / (Exp) -$43M -$147K -$4.2M -$45.7M $982K
Operating Expenses $230M $337.6M $421.5M $462.3M $448.2M
Operating Income -$83M -$37.1M -$144.8M -$168.7M -$144.7M
 
Net Interest Expenses $550K $492K -- -- --
EBT. Incl. Unusual Items -$125.9M -$37.7M -$145.6M -$202.2M -$129.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $2.1M $3.2M $4M $4.3M
Net Income to Company -$127.2M -$39.8M -$148.8M -$206.1M -$133.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$127.2M -$39.8M -$148.8M -$206.1M -$133.6M
 
Basic EPS (Cont. Ops) -$1.28 -$0.36 -$1.32 -$1.76 -$1.12
Diluted EPS (Cont. Ops) -$1.28 -$0.36 -$1.32 -$1.76 -$1.12
Weighted Average Basic Share $297.1M $329.5M $340.7M $350.1M $360.2M
Weighted Average Diluted Share $297.1M $329.5M $340.7M $350.1M $360.2M
 
EBITDA -$110.9M -$16.1M -$120.7M -$170.2M -$96.2M
EBIT -$124.5M -$37.1M -$145.2M -$202.1M -$129.3M
 
Revenue (Reported) $186.6M $347M $360.2M $434.7M $445.8M
Operating Income (Reported) -$83M -$37.1M -$144.8M -$168.7M -$144.7M
Operating Income (Adjusted) -$124.5M -$37.1M -$145.2M -$202.1M -$129.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $424.2M $663.6M $587.4M $219.7M $359.3M
Short Term Investments -- -- -- $210.2M $29.4M
Accounts Receivable, Net $33.4M $51.2M $85.3M $104.2M $114.8M
Inventory $15.3M $30M $60M $81.6M $73.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8M $13M $13.9M $16.6M $18.8M
Total Current Assets $480.8M $774.4M $747.6M $635M $596M
 
Property Plant And Equipment $48.8M $119.8M $230.4M $359.2M $344.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.5M $4.5M $4.5M
Other Intangibles $22.4M $22.4M $25.4M $22.9M $16.6M
Other Long-Term Assets $53.9M $12.8M $10.9M $7.4M $3.1M
Total Assets $605.9M $929.3M $1B $1B $965.1M
 
Accounts Payable $13M $4.7M $17.4M $21.6M $15.7M
Accrued Expenses $18.9M $71M $37M $58.6M $47.7M
Current Portion Of Long-Term Debt $9.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- $5.9M $5.1M $9M $11.5M
Other Current Liabilities $3.2M $6.2M $9.3M $9.7M $12.5M
Total Current Liabilities $63M $118.1M $110.4M $131M $127.2M
 
Long-Term Debt $19.8M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $185.8M $190.3M $201.3M $223.2M $224.1M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -$46K -$50K $22K -$4.3M -$429K
Common Equity $420.1M $739.1M $817.6M $805.7M $741M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $420.1M $739.1M $817.6M $805.7M $741M
 
Total Liabilities and Equity $605.9M $929.3M $1B $1B $965.1M
Cash and Short Terms $424.2M $663.6M $587.4M $430M $388.7M
Total Debt $29.7M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $768.8M $600.4M $234M $311.3M $398.2M
Short Term Investments -- -- $218.4M $45.6M --
Accounts Receivable, Net $36M $78.4M $83.5M $103.8M $83.5M
Inventory $25.1M $51.1M $78.6M $80.9M $94.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.1M $14.1M $14.4M $20.2M $18.2M
Total Current Assets $900.5M $744.1M $629.4M $562.3M $593.9M
 
Property Plant And Equipment $110.5M $203.3M $328.8M $354.2M $318.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $4.5M $4.5M $4.5M $4.5M
Other Intangibles $21.9M $26M $23.5M $21.8M $16.1M
Other Long-Term Assets $9.7M $12.6M $10M $5.6M $4.9M
Total Assets $1B $990.6M $996.2M $948.5M $937.8M
 
Accounts Payable $9.5M $17M $21.6M $18.8M $26.2M
Accrued Expenses $109.5M $38.3M $59.3M $28.7M $29.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5M $4.5M $8.4M $10M $9.4M
Other Current Liabilities $3.8M $3.7M $9.1M $11.2M $14.2M
Total Current Liabilities $145.6M $100.4M $126.9M $104.7M $121.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $217.5M $190.4M $220.4M $203.3M $215M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -$52K $194K -$5.5M -$677K $32K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $825.1M $800.2M $775.8M $745.2M $722.8M
 
Total Liabilities and Equity $1B $990.6M $996.2M $948.5M $937.8M
Cash and Short Terms $768.8M $600.4M $452.4M $356.9M $398.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$31.3M -$542.7M -$58.2M -$166M -$255.1M
Depreciation & Amoritzation $7.1M $19M $28.3M $33M $43.6M
Stock-Based Compensation $13.3M $48.6M $96M $136.8M $167M
Change in Accounts Receivable -$5.3M -$17.8M -$34M -$18.9M -$10.6M
Change in Inventories -$6.7M -$14.6M -$30.1M -$21.2M $7.9M
Cash From Operations $34.6M -$217.9M -$21.4M -$33.6M -$15.2M
 
Capital Expenditures $42.8M $38.4M $101.3M $131.7M $49.5M
Cash Acquisitions -- -- -$5.5M -$4M --
Cash From Investing -$42.8M -$38.4M -$106.7M -$350.9M $133.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11M -- -- -- --
Long-Term Debt Repaid -$11M -$31.3M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.8M -$5M -$5.4M -$5.8M
Cash From Financing $414.6M $468.9M $35.3M $15.8M $13.7M
 
Beginning Cash (CF) $70.1M $476.5M $688.6M $596.1M $227.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $406.5M $212.6M -$92.8M -$368.7M $132M
Ending Cash (CF) $476.5M $688.6M $596.1M $227.4M $359.3M
 
Levered Free Cash Flow -$8.1M -$256.3M -$122.7M -$165.3M -$64.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$65.8M -$17.2M -$41.9M -$93M -$35.8M
Depreciation & Amoritzation $4.9M $7.3M $8.1M $11.4M $10.8M
Stock-Based Compensation $13.8M $26M $33.5M $40.2M $33.6M
Change in Accounts Receivable -$13.3M -$19.4M -$7.4M -$16.2M $7.7M
Change in Inventories -$3.4M -$7.1M -$8.7M $2.6M -$4.3M
Cash From Operations -$55.6M -$26.2M -$9.6M -$25.3M $21.6M
 
Capital Expenditures $1.3M $20.2M $36.6M $15.4M $3.9M
Cash Acquisitions -- -- -$1.5M -- --
Cash From Investing -$1.3M -$20.2M -$32.6M $4.9M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $487M $6.7M $2M $4.4M $156K
 
Beginning Cash (CF) $403.7M $648.7M $281.8M $330.9M $379.8M
Foreign Exchange Rate Adjustment -$21K $117K -$85K -$85K $156K
Additions / Reductions $430M -$39.8M -$40.2M -$16M $18.2M
Ending Cash (CF) $833.7M $609.1M $241.6M $314.7M $398.2M
 
Levered Free Cash Flow -$56.9M -$46.4M -$46.1M -$40.7M $17.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$134.3M -$455.3M -$167.2M -$223.4M -$182.6M
Depreciation & Amoritzation $16.5M $26.3M $31.9M $40.4M $44.9M
Stock-Based Compensation $39.4M $83.3M $122.8M $169M $147.1M
Change in Accounts Receivable -$9.9M -$42.4M -$5.2M -$20.3M $20.3M
Change in Inventories -$11.8M -$26.1M -$28.5M -$1.2M -$11.8M
Cash From Operations -$81M -$157.4M -$41.5M -$27.2M $39.2M
 
Capital Expenditures $22.7M $95.9M $119.5M $85.8M $14.1M
Cash Acquisitions -- -$5.5M -$1.5M -$2.5M --
Cash From Investing -$22.7M -$101.4M -$345.3M $87.2M $32.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$31.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5M -$5.4M -$5.8M --
Cash From Financing $460.1M $34.1M $19.7M $13.1M $12M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $356.4M -$224.6M -$367.1M $73M $83.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$103.7M -$253.3M -$161.1M -$113M $25M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$127.2M -$39.8M -$148.8M -$206.1M -$133.6M
Depreciation & Amoritzation $13.6M $20.9M $24.5M $31.9M $33.1M
Stock-Based Compensation $34.4M $69.1M $95.9M $128M $108.2M
Change in Accounts Receivable -$2.7M -$27.2M $1.7M $361K $31.3M
Change in Inventories -$9.8M -$21.3M -$19.8M $257K -$19.4M
Cash From Operations -$87.7M -$27.2M -$47.3M -$41M $13.4M
 
Capital Expenditures $16.1M $73.7M $91.9M $46.1M $10.7M
Cash Acquisitions -- -$5.5M -$1.5M -- --
Cash From Investing -$16.1M -$79.1M -$317.7M $120.4M $19M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$31.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.8M -$5M -$5.4M -$5.8M --
Cash From Financing $461.2M $26.4M $10.8M $8.1M $6.4M
 
Beginning Cash (CF) $1.3B $2B $1.2B $898M $1.1B
Foreign Exchange Rate Adjustment -$144K $316K -$295K -$110K $105K
Additions / Reductions $357.3M -$79.9M -$354.2M $87.5M $38.8M
Ending Cash (CF) $1.7B $1.9B $843.5M $985.4M $1.1B
 
Levered Free Cash Flow -$103.9M -$100.8M -$139.3M -$87M $2.7M

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 4.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.98% over the past day.

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

Show me the best stock