Financhill
Sell
43

TXMD Quote, Financials, Valuation and Earnings

Last price:
$1.70
Seasonality move :
8.42%
Day range:
$1.61 - $1.74
52-week range:
$0.70 - $2.44
Dividend yield:
0%
P/E ratio:
65.38x
P/S ratio:
7.03x
P/B ratio:
0.72x
Volume:
52K
Avg. volume:
129.6K
1-year change:
55.96%
Market cap:
$19.7M
Revenue:
$1.8M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.9M $2.6M $70M $1.3M $1.8M
Revenue Growth (YoY) 30.67% -96.03% 2619.12% -98.14% 35.25%
 
Cost of Revenues $17M $1.4M $1.4M $922K $509K
Gross Profit $47.9M $1.2M $68.6M $380K $1.3M
Gross Profit Margin 73.77% 45.51% 98% 29.19% 71.1%
 
R&D Expenses $10.4M -- -- -- --
Selling, General & Admin $193M $80.7M $57.9M $8.9M $4.7M
Other Inc / (Exp) $598K $272K -$9.6M $781K $1.1M
Operating Expenses $203.4M $80.7M $57.9M $8.9M $4.7M
Operating Income -$155.5M -$79.6M $10.7M -$8.5M -$3.5M
 
Net Interest Expenses $28.6M $32.9M -- $200K $9.5K
EBT. Incl. Unusual Items -$183.5M -$79.3M $1.1M -$7.7M -$2.3M
Earnings of Discontinued Ops. -- -$93.1M $110.9M -$2.6M $131K
Income Tax Expense -- -- -- -$43K -$31K
Net Income to Company -$183.5M -$172.4M $112M -$10.3M -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$183.5M -$79.3M $1.1M -$7.7M -$2.3M
 
Basic EPS (Cont. Ops) -$33.29 -$21.66 -$10.35 -$0.98 -$0.19
Diluted EPS (Cont. Ops) -$33.29 -$21.66 -$10.35 -$0.98 -$0.19
Weighted Average Basic Share $5.5M $8M $9M $10.4M $11.5M
Weighted Average Diluted Share $5.5M $8M $9M $10.4M $11.5M
 
EBITDA -$150.1M -$78.8M $11.9M -$7.6M -$3M
EBIT -$155.5M -$79.6M $10.7M -$8.5M -$3.5M
 
Revenue (Reported) $64.9M $2.6M $70M $1.3M $1.8M
Operating Income (Reported) -$155.5M -$79.6M $10.7M -$8.5M -$3.5M
Operating Income (Adjusted) -$155.5M -$79.6M $10.7M -$8.5M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.4M $354K -$53K $547K $784K
Revenue Growth (YoY) 31.35% -98.61% -115.23% 1132.08% 43.33%
 
Cost of Revenues $5.3M $627K $130K $96K $96K
Gross Profit $20.1M -$273K -$183K $451K $688K
Gross Profit Margin 79.21% -77.12% -- 82.45% 87.76%
 
R&D Expenses $1.6M -- -- -- --
Selling, General & Admin $58.4M $14.2M $1.6M $1.3M $1.5M
Other Inc / (Exp) $19K -$112K $359K $295K --
Operating Expenses $52.7M $14.2M $1.6M $1.3M $1.5M
Operating Income -$32.6M -$14.5M -$1.8M -$859K -$830K
 
Net Interest Expenses $7.5M $8.3M $20K $3K $3K
EBT. Incl. Unusual Items -$47.4M -$14.6M -$1.4M -$567K $50K
Earnings of Discontinued Ops. -- -$14.3M -$1.9M -$42K $102K
Income Tax Expense -- -- -- -- --
Net Income to Company -$47.4M $163.1M -$3.4M -$609K $152K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.4M -$14.6M -$1.4M -$567K $50K
 
Basic EPS (Cont. Ops) -$5.62 -$3.13 -$0.32 -$0.05 $0.01
Diluted EPS (Cont. Ops) -$5.62 -$3.13 -$0.32 -$0.05 $0.01
Weighted Average Basic Share $8.4M $9.3M $10.7M $11.5M $11.6M
Weighted Average Diluted Share $8.4M $9.3M $10.7M $11.5M $11.6M
 
EBITDA -$31.6M -$14.2M -$1.6M -$763K -$734K
EBIT -$32.6M -$14.5M -$1.8M -$859K -$830K
 
Revenue (Reported) $25.4M $354K -$53K $547K $784K
Operating Income (Reported) -$32.6M -$14.5M -$1.8M -$859K -$830K
Operating Income (Adjusted) -$32.6M -$14.5M -$1.8M -$859K -$830K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $90.9M $20.1M $1.2M $1.6M $2.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.9M $7M $912K $1M $387K
Gross Profit $70.9M $13.1M $242K $550K $2.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.1M $2.8M -- -- --
Selling, General & Admin $201.8M $94.3M $21.7M $5.3M $5M
Other Inc / (Exp) $396K -$120K -$8.6M $674K --
Operating Expenses $202.6M $95.7M $21.7M $5.3M $5M
Operating Income -$131.7M -$82.6M -$21.4M -$4.8M -$2.6M
 
Net Interest Expenses $33M $15.9M $8.4M $93K $8.5K
EBT. Incl. Unusual Items -$171.5M -$90.3M -$20.8M -$4M $10K
Earnings of Discontinued Ops. -- $81.7M -$17.6M $651K $229K
Income Tax Expense -- -- -- -$43K -$63K
Net Income to Company -$171.5M -$8.7M -- -$3.3M $302K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$171.5M -$90.3M -$20.8M -$4M $73K
 
Basic EPS (Cont. Ops) -$24.04 -$1.01 -$4.05 -$0.29 $0.03
Diluted EPS (Cont. Ops) -$24.04 -$1.01 -$4.05 -$0.29 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$126.7M -$80.8M -$20.9M -$3.7M -$2.2M
EBIT -$131.7M -$82.6M -$21.4M -$4.8M -$2.6M
 
Revenue (Reported) $90.9M $20.1M $1.2M $1.6M $2.8M
Operating Income (Reported) -$131.7M -$82.6M -$21.4M -$4.8M -$2.6M
Operating Income (Adjusted) -$131.7M -$82.6M -$21.4M -$4.8M -$2.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $68.3M $1.4M $800K $1.1M $2.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1M $2.3M $285K $409K $287K
Gross Profit $54.2M -$884K $515K $685K $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.7M $1.4M -- -- --
Selling, General & Admin $152.9M $46.4M $7.4M $3.9M $4.2M
Other Inc / (Exp) $264K -$128K $869K $762K $117K
Operating Expenses $151.3M $46.4M $7.4M $3.9M $4.2M
Operating Income -$97.1M -$47.3M -$6.9M -$3.2M -$2.3M
 
Net Interest Expenses $25.3M $8.3M $115K $8K $7K
EBT. Incl. Unusual Items -$129.5M -$47.4M -$6.2M -$2.4M -$73K
Earnings of Discontinued Ops. -- $81.7M -$3.2M -$7K $91K
Income Tax Expense -- -- -- -- -$32K
Net Income to Company -$129.5M $34.3M -$9.4M -$2.4M $50K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.5M -$47.4M -$6.2M -$2.4M -$41K
 
Basic EPS (Cont. Ops) -$16.70 $4.01 -$0.92 -$0.21 $0.00
Diluted EPS (Cont. Ops) -$16.70 $4.01 -$0.92 -$0.21 $0.00
Weighted Average Basic Share $23.3M $26.6M $30.7M $34.6M $34.7M
Weighted Average Diluted Share $23.3M $26.6M $30.7M $34.6M $34.7M
 
EBITDA -$93.5M -$46.4M -$6.6M -$2.8M -$2M
EBIT -$97.1M -$47.3M -$6.9M -$3.2M -$2.3M
 
Revenue (Reported) $68.3M $1.4M $800K $1.1M $2.1M
Operating Income (Reported) -$97.1M -$47.3M -$6.9M -$3.2M -$2.3M
Operating Income (Adjusted) -$97.1M -$47.3M -$6.9M -$3.2M -$2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $80.5M $64.9M $49.3M $4.3M $5.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.4M $36.2M -- -- --
Inventory $8M -- -- -- --
Prepaid Expenses $7.5M $2.7M $1.2M $253K $70K
Other Current Assets $7.5M $3.6M $6M $4M $3.6M
Total Current Assets $128.4M $117.2M $53M $9.5M $9.9M
 
Property Plant And Equipment $11.5M $9.1M $7.7M $6.9M $6.1M
Long-Term Investments -- -- $20.3M $18.5M $16M
Goodwill -- -- -- -- --
Other Intangibles $41.4M $7.1M $6.9M $6.1M $4.3M
Other Long-Term Assets $253K $33.8M $253K $58K $130K
Total Assets $181.6M $169.5M $90.5M $43.3M $38.8M
 
Accounts Payable $21.1M $3.4M $2.2M $27K $258K
Accrued Expenses $35.9M $12M $16.4M $1.7M $494K
Current Portion Of Long-Term Debt -- $188.3M -- -- --
Current Portion Of Capital Lease Obligations $2.3M $1.4M $1.4M $1.5M $1.6M
Other Current Liabilities -- $47.9M $25.8M $3.7M $2.8M
Total Current Liabilities $59.2M $252.9M $46.8M $6.9M $5.2M
 
Long-Term Debt $246.4M $8.1M $7.4M $6.5M $5.5M
Capital Leases -- -- -- -- --
Total Liabilities $305.6M $263.1M $55.3M $14M $11.5M
 
Common Stock $299.8K $9K $9K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -$124M -$93.6M $35.1M $29.3M $27.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$124M -$93.6M $35.1M $29.3M $27.4M
 
Total Liabilities and Equity $181.6M $169.5M $90.5M $43.3M $38.8M
Cash and Short Terms $80.5M $64.9M $49.3M $4.3M $5.1M
Total Debt $246.4M $196.3M $7.4M $6.5M $5.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $104.8M $38.3M $10.2M $5M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37.4M $32.2M -- -- --
Inventory $7.4M $6.7M -- -- --
Prepaid Expenses $10.4M $2.4M $632K $161K $175K
Other Current Assets $7.5M $8M $4.1M $3.8M --
Total Current Assets $160M $85.1M $15.1M $9.8M $12.2M
 
Property Plant And Equipment $9.8M $8.3M $7.1M $6.3M $5.5M
Long-Term Investments -- -- $19.1M $16.6M $14.3M
Goodwill -- -- -- -- --
Other Intangibles $39.6M $37.9M $6.7M $4.4M --
Other Long-Term Assets $253K $253K $254K $58K --
Total Assets $209.6M $133.9M $50.5M $39.6M $38.7M
 
Accounts Payable $19.6M $13.4M $696K $234K $263K
Accrued Expenses $45.5M $38.4M $5.5M $1.2M --
Current Portion Of Long-Term Debt $15M $93.6M -- -- --
Current Portion Of Capital Lease Obligations -- $1.4M $1.5M $1.6M --
Other Current Liabilities -- $23.5M $6.9M $2.9M --
Total Current Liabilities $86.3M $174.1M $14.5M $6M $4.9M
 
Long-Term Debt $180M $7.6M $6.7M $5.8M $5.4M
Capital Leases -- -- -- -- --
Total Liabilities $267M $182.2M $22.4M $12.5M $11.2M
 
Common Stock $425K $9K $11K $11K $11K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$57.4M -$48.3M $28.1M $27.1M $27.4M
 
Total Liabilities and Equity $209.6M $133.9M $50.5M $39.6M $38.7M
Cash and Short Terms $104.8M $38.3M $10.2M $5M $7.1M
Total Debt $195M $101.2M $6.7M $5.8M $5.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$183.5M -$172.4M $112M -$10.3M -$2.2M
Depreciation & Amoritzation $5.5M $736K $1.2M $922K $509K
Stock-Based Compensation $10.7M $18.1M $11.6M $1.3M $264K
Change in Accounts Receivable -$8.2M -$4.3M -- -- --
Change in Inventories -$3.3M -$711K -- -- --
Cash From Operations -$159.5M -$147.8M -$4.1M -$48.1M $732K
 
Capital Expenditures $1.6M $2.2M $355K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$2.2M $223.5M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $50M -- -- -- --
Long-Term Debt Repaid -- -$50M -$219.4M -- --
Repurchase of Common Stock -- -- $38.7M -- --
Other Financing Activities -$1.3M -$5.1M -$1.3M -- --
Cash From Financing $80.7M $134.7M -$235.2M $3.2M --
 
Beginning Cash (CF) $80.5M $64.9M $49.3M $4.3M $5.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$80.3M -$15.4M -$15.8M -$45M $732K
Ending Cash (CF) $141.9K $49.5M $33.5M -$40.7M $5.8M
 
Levered Free Cash Flow -$161.1M -$150M -$4.4M -$48.1M $732K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$47.4M $163.1M -$3.4M -$609K $152K
Depreciation & Amoritzation $596K $273K $129K $96K $96K
Stock-Based Compensation $7.3M $4.3M $234K $33K --
Change in Accounts Receivable -$4M $13.6M -- -- --
Change in Inventories -$368K -$551K -- -- --
Cash From Operations -$38.2M $10.4M -$2.5M -$185K $1M
 
Capital Expenditures $182K -$7K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$182K -$126K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$729K -- -- --
Cash From Financing $31.8M $1.7M -$1.1M -- --
 
Beginning Cash (CF) $104.8M $38.3M $10.2M $5M $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.6M $12M -$3.6M -$185K $1M
Ending Cash (CF) $98.3M $50.4M $6.6M $4.9M $8.2M
 
Levered Free Cash Flow -$38.4M $10.4M -$2.5M -$185K $1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$171.5M -$8.7M -- -$3.3M $302K
Depreciation & Amoritzation $4.5M $1.9M -- $1M $387K
Stock-Based Compensation $15M $13.9M -- $356K $48K
Change in Accounts Receivable -$14.1M $4.3M -- -- --
Change in Inventories $27.9K $588K -- -- --
Cash From Operations -$133.5M $52M -- -$7.1M $2.1M
 
Capital Expenditures $1.2M $1.8M -$7K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$1.7M -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50M -$125M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -- -- -- --
Cash From Financing $159.9M -$116.8M -- $2M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.2M -$66.5M -- -$5.1M $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$134.7M $50.2M -- -$7.1M $2.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$129.5M $34.3M -$9.4M -$2.4M $50K
Depreciation & Amoritzation $3.1M $884K $285K $409K $287K
Stock-Based Compensation $12.8M $8.6M $1.2M $240K $24K
Change in Accounts Receivable -$5.6M $3M -$19K -- --
Change in Inventories -$451K $848K -- -- --
Cash From Operations -$103.1M $96.7M -$40.3M $720K $2.1M
 
Capital Expenditures $709K $281K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$709K -$227K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50M -$125M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1M -$729K -- -- --
Cash From Financing $128.2M -$123.3M $1.1M -- --
 
Beginning Cash (CF) $353.9M $106.3M $41.1M $14.6M $18.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.4M -$26.8M -$39.2M $720K $2.1M
Ending Cash (CF) $378.2M $79.5M $2M $15.3M $21M
 
Levered Free Cash Flow -$103.8M $96.4M -$40.3M $720K $2.1M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

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

Buy
53
Is AAPL Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock