Financhill
Sell
14

TOVX Quote, Financials, Valuation and Earnings

Last price:
$0.24
Seasonality move :
13.43%
Day range:
$0.20 - $0.21
52-week range:
$0.20 - $2.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.33x
P/B ratio:
1.00x
Volume:
3.3M
Avg. volume:
22.5M
1-year change:
-84.61%
Market cap:
$6.8M
Revenue:
--
EPS (TTM):
-$5.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $201K $87K $268K $135K $137K
Gross Profit -$201K -$87K -$268K -$135K -$137K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $7.8M $11.7M $14.3M $12M
Selling, General & Admin $5M $6.5M $9.9M $7.1M $7.4M
Other Inc / (Exp) -- -- -$41K $3K -$6.9M
Operating Expenses $10M $14.2M $19M $22M $18.6M
Operating Income -$10.2M -$14.3M -$19.3M -$22.1M -$18.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.1M -$14.3M -$21.1M -$20M -$25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.4M -$1.6M --
Net Income to Company -$10.1M -$14.3M -$19.7M -$18.3M -$25.7M
 
Minority Interest in Earnings -$73K -$1K -- -- --
Net Income to Common Excl Extra Items -$10.1M -$14.3M -$20M -$18.3M -$25.7M
 
Basic EPS (Cont. Ops) -$165.13 -$47.57 -$32.66 -$28.48 -$19.03
Diluted EPS (Cont. Ops) -$165.13 -$47.57 -$32.66 -$28.48 -$19.03
Weighted Average Basic Share $76K $487.5K $613.1K $644.3K $1.3M
Weighted Average Diluted Share $76K $487.5K $613.1K $644.3K $1.3M
 
EBITDA -$10M -$14.2M -$19M -$22M -$18.6M
EBIT -$10.2M -$14.3M -$19.3M -$22.1M -$18.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$10.2M -$14.3M -$19.3M -$22.1M -$18.7M
Operating Income (Adjusted) -$10.2M -$14.3M -$19.3M -$22.1M -$18.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18K $71K $134K $33K $28K
Gross Profit -$18K -$71K -$134K -$33K -$28K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2M $2.6M $4M $2.7M $2.6M
Selling, General & Admin $1.3M $2.4M $212K $2.3M $1.9M
Other Inc / (Exp) -- -$9K $6K -$2.8M --
Operating Expenses $3.3M $5.1M $4.1M $5M $4.4M
Operating Income -$3.3M -$5.2M -$4.2M -$5M -$4.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.3M -$4.8M -$3.8M -$7.7M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$335K -$527K -- --
Net Income to Company -$3.3M -$4.5M -$3.3M -$7.7M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$4.8M -$3.3M -$7.7M -$4.4M
 
Basic EPS (Cont. Ops) -$6.20 -$7.62 -$4.85 -$6.81 -$0.45
Diluted EPS (Cont. Ops) -$6.20 -$7.62 -$4.85 -$6.81 -$0.45
Weighted Average Basic Share $528.2K $633.8K $681.7K $1.1M $9.7M
Weighted Average Diluted Share $528.2K $633.8K $681.7K $1.1M $9.7M
 
EBITDA -$3.3M -$5.1M -$4.1M -$5M -$4.4M
EBIT -$3.3M -$5.2M -$4.2M -$5M -$4.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$3.3M -$5.2M -$4.2M -$5M -$4.4M
Operating Income (Adjusted) -$3.3M -$5.2M -$4.2M -$5M -$4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106K $120K $404K $149K $108K
Gross Profit -$106K -$120K -$404K -$149K -$108K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $11.4M $13.2M $13.3M $10.4M
Selling, General & Admin $5.1M $8.1M $9.4M $7.7M $16.2M
Other Inc / (Exp) -- -$41K $7K -$6.9M --
Operating Expenses $11M $19.6M $19.8M $20.6M $17.1M
Operating Income -$11.1M -$19.8M -$20.2M -$20.7M -$17.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.1M -$19.4M -$21.1M -$27.1M -$26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$867K -$2.6M -$424K --
Net Income to Company -$11.1M -$18.5M -$19.3M -$26.7M -$26.2M
 
Minority Interest in Earnings -$24K -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$18.8M -$18.5M -$26.7M -$26.2M
 
Basic EPS (Cont. Ops) -$80.00 -$32.38 -$29.51 -$33.06 -$5.54
Diluted EPS (Cont. Ops) -$80.00 -$32.38 -$29.51 -$33.06 -$5.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11M -$19.6M -$19.8M -$20.6M -$17.1M
EBIT -$11.1M -$19.8M -$20.2M -$20.7M -$17.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$11.1M -$19.8M -$20.2M -$20.7M -$17.2M
Operating Income (Adjusted) -$11.1M -$19.8M -$20.2M -$20.7M -$17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74K $107K $379K $110K $81K
Gross Profit -$74K -$107K -$379K -$110K -$81K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $8.7M $10.1M $9.1M $7.5M
Selling, General & Admin $4M $5.6M $5.1M $5.7M $14.5M
Other Inc / (Exp) -- -$41K $8K -$6.9M -$3K
Operating Expenses $8.9M $14.4M $14.8M $14.7M $12.7M
Operating Income -$9M -$14.5M -$15.2M -$14.8M -$12.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9M -$14.1M -$14.1M -$21.2M -$21.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$867K -$1.2M -- --
Net Income to Company -$9M -$13.2M -$12.9M -$21.2M -$21.7M
 
Minority Interest in Earnings -$1K -- -- -- --
Net Income to Common Excl Extra Items -$9M -$13.6M -$12.9M -$21.2M -$21.7M
 
Basic EPS (Cont. Ops) -$43.80 -$22.42 -$20.63 -$25.06 -$3.94
Diluted EPS (Cont. Ops) -$43.80 -$22.42 -$20.63 -$25.06 -$3.94
Weighted Average Basic Share $1.4M $1.8M $1.9M $2.6M $19.2M
Weighted Average Diluted Share $1.4M $1.8M $1.9M $2.6M $19.2M
 
EBITDA -$8.9M -$14.4M -$14.8M -$14.7M -$12.7M
EBIT -$9M -$14.5M -$15.2M -$14.8M -$12.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$9M -$14.5M -$15.2M -$14.8M -$12.8M
Operating Income (Adjusted) -$9M -$14.5M -$15.2M -$14.8M -$12.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.2M $67.3M $41.8M $23.2M $11.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $1.3M $3.3M $2.1M $1.1M
Other Current Assets -- -- -- -- --
Total Current Assets $7.9M $68.9M $45.5M $27.4M $16.3M
 
Property Plant And Equipment $453K $1.5M $1.5M $2.2M $1.5M
Long-Term Investments -- -- $99K $102K $96K
Goodwill -- -- $5.5M $5.7M --
Other Intangibles -- -- $19.2M $19.8M $17.4M
Other Long-Term Assets $23K $23K $122K $180K $171K
Total Assets $8.4M $70.4M $75M $60.2M $39.7M
 
Accounts Payable $886K $524K $915K $770K $859K
Accrued Expenses $925K $2.9M $2.8M $4.4M $4.3M
Current Portion Of Long-Term Debt -- -- $57K $63K $61K
Current Portion Of Capital Lease Obligations $287K $124K $216K $487K $539K
Other Current Liabilities -- -- $3M -- --
Total Current Liabilities $3M $3.6M $7.1M $6.7M $7.6M
 
Long-Term Debt $186K $1.4M $1.4M $1.6M $965K
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $5M $20.5M $20.5M $20.7M
 
Common Stock $29K $132K $16K $18K $3K
Other Common Equity Adj -- -- -$679K $32K -$1.2M
Common Equity -$7.2M $65.4M $51.8M $37M $19.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.8M -- -- -- --
Total Equity $5.3M $65.4M $54.6M $39.7M $19.1M
 
Total Liabilities and Equity $8.4M $70.4M $75M $60.2M $39.7M
Cash and Short Terms $6.2M $67.3M $41.8M $23.2M $11.6M
Total Debt $473K $1.4M $1.5M $1.7M $1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $72.1M $50.5M $31.2M $16.4M $7.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.3M $1.8M $1.8M $836K $300K
Other Current Assets -- -- -- -- --
Total Current Assets $73.6M $52.7M $34.8M $19.5M $9.9M
 
Property Plant And Equipment $1.5M $1.5M $2.2M $1.7M $1.2M
Long-Term Investments -- $90K $97K $103K $46K
Goodwill -- $4.3M $5.5M -- --
Other Intangibles -- $20.1M $18.9M $18.7M --
Other Long-Term Assets $23K $113K $173K $182K --
Total Assets $75.1M $78.7M $61.5M $40.1M $30.8M
 
Accounts Payable $1.3M $770K $833K $756K $795K
Accrued Expenses $1M $2.5M $6.7M $3.8M --
Current Portion Of Long-Term Debt -- $52K $65K $65K --
Current Portion Of Capital Lease Obligations $175K $157K $461K $541K --
Other Current Liabilities -- $9.5M -- -- --
Total Current Liabilities $3.2M $13.2M $8.7M $7.3M $11M
 
Long-Term Debt $1.4M $1.4M $1.7M $1.1M $2.1M
Capital Leases -- -- -- -- --
Total Liabilities $4.6M $20.5M $17.7M $15.5M $24.1M
 
Common Stock $132K $16K $18K $3K $9K
Other Common Equity Adj -- -$2.8M -$1.1M $112K --
Common Equity -- -- -- -- --
Total Preferred Equity -- $2.7M -- -- --
Minority Interest, Total -$2.8M -- -- -- --
Total Equity $70.6M $58.1M $43.9M $24.6M $6.7M
 
Total Liabilities and Equity $75.1M $78.7M $61.5M $40.1M $30.8M
Cash and Short Terms $72.1M $50.5M $31.2M $16.4M $7.5M
Total Debt $1.6M $1.5M $1.8M $1.2M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.1M -$14.3M -$19.7M -$18.3M -$25.7M
Depreciation & Amoritzation $201K $87K $268K $135K $137K
Stock-Based Compensation $350K $416K $475K $552K $671K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$12.2M -$12.9M -$19.1M -$19M -$16.9M
 
Capital Expenditures $9K $14K $116K $202K $1K
Cash Acquisitions -- -- $3.9M -- --
Cash From Investing -$9K -$14K -$4.4M -$202K -$1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.4M -$75K -$67K
Repurchase of Common Stock -- -- $288K -- --
Other Financing Activities -- -- -$3M -$1.5M --
Cash From Financing $3.4M $74M -$1.9M $625K $5.5M
 
Beginning Cash (CF) $6.2M $67.3M $41.8M $23.2M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.8M $61.1M -$25.4M -$18.6M -$11.6M
Ending Cash (CF) -$2.6M $128.4M $16.3M $4.5M -$97K
 
Levered Free Cash Flow -$12.2M -$12.9M -$19.2M -$19.2M -$16.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.3M -$4.5M -$3.3M -$7.7M -$4.4M
Depreciation & Amoritzation $18K $71K $134K $33K $28K
Stock-Based Compensation $102K -$39K $135K $177K $228K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.2M -$4.5M -$3M -$3.9M -$4.3M
 
Capital Expenditures -- $11K $129K -- $19K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11K -$129K -- -$19K
 
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 -- $2.7M $1K $3.7M -$148K
 
Beginning Cash (CF) $72.1M $50.5M $31.2M $16.4M $7.5M
Foreign Exchange Rate Adjustment -- -$49K -$11K $17K -$106K
Additions / Reductions -$2.2M -$1.8M -$3.1M -$180K -$4.6M
Ending Cash (CF) $70M $48.7M $28.1M $16.2M $2.8M
 
Levered Free Cash Flow -$2.2M -$4.5M -$3.1M -$3.9M -$4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.1M -$18.5M -$19.3M -$26.7M -$26.2M
Depreciation & Amoritzation $106K $210K $450K -$134K $108K
Stock-Based Compensation $404K $297K $696K $654K $663K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.2M -$18.5M -$17.8M -$18.8M -$18.5M
 
Capital Expenditures $19K $25K $237K $57K $35K
Cash Acquisitions -- $3.9M -- -- --
Cash From Investing -$19K -$4.3M -$237K -$57K -$35K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.4M -$75K -$67K --
Repurchase of Common Stock -- -- $288K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $77.4M $1.4M -$1.2M $4M $9.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.1M -$21.6M -$19.3M -$14.7M -$8.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$11.2M -$18.5M -$18.1M -$18.8M -$18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$9M -$13.2M -$12.9M -$21.2M -$21.7M
Depreciation & Amoritzation $74K $197K $379K $110K $81K
Stock-Based Compensation $305K $186K $407K $509K $501K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.1M -$13.7M -$12.5M -$12.2M -$13.8M
 
Capital Expenditures $14K $25K $146K $1K $35K
Cash Acquisitions -- $3.9M -- -- --
Cash From Investing -$14K -$4.3M -$146K -$1K -$35K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.4M
Long-Term Debt Repaid -- -$1.4M -$75K -$67K -$56K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $1.7M
Cash From Financing $74M $1.4M $2.1M $5.5M $9.7M
 
Beginning Cash (CF) $223.3M $159.4M $101.5M $51.3M $29.7M
Foreign Exchange Rate Adjustment -- -$49K -$109K -$9K -$44K
Additions / Reductions $65.9M -$16.7M -$10.6M -$6.8M -$4.1M
Ending Cash (CF) $289.2M $142.7M $90.7M $44.5M $25.5M
 
Levered Free Cash Flow -$8.1M -$13.7M -$12.6M -$12.2M -$13.8M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock