Financhill
Buy
58

TNXP Quote, Financials, Valuation and Earnings

Last price:
$29.74
Seasonality move :
-16.53%
Day range:
$26.55 - $37.83
52-week range:
$6.76 - $1,146.01
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.83x
P/B ratio:
1.41x
Volume:
7.4M
Avg. volume:
1.8M
1-year change:
-97.24%
Market cap:
$196.3M
Revenue:
$10.1M
EPS (TTM):
-$2,536.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $7.8M $10.1M
Revenue Growth (YoY) -- -- -- -- 29.94%
 
Cost of Revenues -- -- -- $4.7M $7.8M
Gross Profit -- -- -- $3M $2.3M
Gross Profit Margin -- -- -- 38.97% 23.07%
 
R&D Expenses $36.2M $68.8M $81.9M $86.7M $40M
Selling, General & Admin $14.4M $23.5M $30.2M $34.8M $40.1M
Other Inc / (Exp) -- -- $1.9M $1.7M -$54.9M
Operating Expenses $50.5M $92.3M $112.1M $121.4M $77.5M
Operating Income -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.5M -$92.3M -$110.2M -$116.7M -$130M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$50.5M -$92.3M -$110.2M -$116.7M -$130M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.5M -$92.3M -$110.2M -$116.7M -$130M
 
Basic EPS (Cont. Ops) -$162,535.83 -$119,080.00 -$64,032.00 -$14,720.25 -$176.60
Diluted EPS (Cont. Ops) -$162,535.83 -$119,080.00 -$64,032.00 -$14,720.25 -$176.60
Weighted Average Basic Share $320 $780 $1.8K $7.9K $736.3K
Weighted Average Diluted Share $320 $780 $1.8K $7.9K $736.3K
 
EBITDA -$50.5M -$92.3M -$110.8M -$114.1M -$71.7M
EBIT -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
 
Revenue (Reported) -- -- -- $7.8M $10.1M
Operating Income (Reported) -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
Operating Income (Adjusted) -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $3.8M $2.6M
Revenue Growth (YoY) -- -- -- -- -31.68%
 
Cost of Revenues -- -- -- $2.4M $1.2M
Gross Profit -- -- -- $1.4M $1.4M
Gross Profit Margin -- -- -- 37.36% 54.18%
 
R&D Expenses $12.1M $22.3M $24.7M $17.1M $8.3M
Selling, General & Admin $4.9M $7.2M $8.1M $11.6M $15.6M
Other Inc / (Exp) -- -- -- $7K -$511K
Operating Expenses $17M $29.5M $32.7M $28.7M $23M
Operating Income -$17M -$29.5M -$32.7M -$27.3M -$21.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17M -$29.6M -$31.7M -$27.3M -$22.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17M -$29.6M -$31.7M -$27.3M -$22.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17M -$29.6M -$31.7M -$27.3M -$22.1M
 
Basic EPS (Cont. Ops) -$53,024.92 -$38,132.90 -$11,200.00 -$1,491.62 -$9.77
Diluted EPS (Cont. Ops) -$53,024.92 -$38,132.90 -$11,200.00 -$1,491.62 -$9.77
Weighted Average Basic Share $320 $780 $3.8K $18.3K $4.4M
Weighted Average Diluted Share $320 $780 $3.8K $18.3K $4.4M
 
EBITDA -$17M -$29.5M -$31.9M -$26.1M -$21.1M
EBIT -$17M -$29.5M -$32.7M -$27.3M -$21.6M
 
Revenue (Reported) -- -- -- $3.8M $2.6M
Operating Income (Reported) -$17M -$29.5M -$32.7M -$27.3M -$21.6M
Operating Income (Adjusted) -$17M -$29.5M -$32.7M -$27.3M -$21.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $10.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $7.8M
Gross Profit -- -- -- $3M $2.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.2M $68.8M $81.9M $86.7M $40M
Selling, General & Admin $14.4M $23.5M $30.2M $34.8M $40.1M
Other Inc / (Exp) -- -- -- $1.7M -$54.8M
Operating Expenses $50.5M $92.3M $112.1M $121.4M $77.5M
Operating Income -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.5M -$92.3M -$110.2M -$116.7M -$130M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$50.5M -$92.3M -$110.2M -$116.7M -$130M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.5M -$92.3M -$110.2M -$116.7M -$130M
 
Basic EPS (Cont. Ops) -$311,687.98 -$151,894.68 -$79,826.66 -$20,549.62 -$2,536.77
Diluted EPS (Cont. Ops) -$311,687.98 -$151,894.68 -$79,826.66 -$20,549.62 -$2,536.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$50.5M -$92.3M -$110.8M -$114.1M -$71.7M
EBIT -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
 
Revenue (Reported) -- -- -- -- $10.1M
Operating Income (Reported) -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
Operating Income (Adjusted) -$50.5M -$92.3M -$112.1M -$118.4M -$75.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $7.8M $10.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.7M $7.8M --
Gross Profit -- -- $3M $2.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.8M $81.9M $86.7M $40M --
Selling, General & Admin $23.5M $30.2M $34.8M $40.1M --
Other Inc / (Exp) -- -- $1.7M -$54.8M --
Operating Expenses $92.3M $112.1M $121.4M $77.5M --
Operating Income -$92.3M -$112.1M -$118.4M -$75.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$92.3M -$110.2M -$116.7M -$130M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$92.3M -$110.2M -$116.7M -$130M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92.3M -$110.2M -$116.7M -$130M --
 
Basic EPS (Cont. Ops) -$151,894.68 -$79,826.66 -$20,549.62 -$2,536.77 --
Diluted EPS (Cont. Ops) -$151,894.68 -$79,826.66 -$20,549.62 -$2,536.77 --
Weighted Average Basic Share $2.5K $7.9K $34.5K $5.1M --
Weighted Average Diluted Share $2.5K $7.9K $34.5K $5.1M --
 
EBITDA -$92.3M -$110.8M -$114.1M -$71.7M --
EBIT -$92.3M -$112.1M -$118.4M -$75.2M --
 
Revenue (Reported) -- -- $7.8M $10.1M --
Operating Income (Reported) -$92.3M -$112.1M -$118.4M -$75.2M --
Operating Income (Adjusted) -$92.3M -$112.1M -$118.4M -$75.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.1M $178.7M $120.2M $24.9M $98.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $3.7M
Inventory -- -- -- $14.1M $8.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3M $2.7M $2.5M $2.6M $3.7M
Total Current Assets $88M $189M $130.8M $47.8M $119M
 
Property Plant And Equipment $9.8M $51.5M $94.5M $94.9M $42.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $965K --
Other Intangibles -- -- $120K $9.7M $120K
Other Long-Term Assets $240K $379K $264K $1.1M $951K
Total Assets $98.2M $240.9M $225.7M $154.5M $162.9M
 
Accounts Payable $4.6M $13.3M $8.1M $3.8M $4.5M
Accrued Expenses $452K $2.2M $2.8M $5.1M $4.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $595K $489K $432K $270K $274K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8M $21.7M $18.2M $18.9M $18.3M
 
Long-Term Debt -- -- -- $6.6M $4.7M
Capital Leases -- -- -- -- --
Total Liabilities $10.5M $22.2M $18.5M $48.9M $23.3M
 
Common Stock $206K $16K $12K -- $4K
Other Common Equity Adj -$62K -$92K -$167K -$232K -$255K
Common Equity $87.6M $218.7M $207.2M $105.5M $139.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $87.6M $218.7M $207.2M $105.5M $139.6M
 
Total Liabilities and Equity $98.2M $240.9M $225.7M $154.5M $162.9M
Cash and Short Terms $77.1M $178.7M $120.2M $24.9M $98.8M
Total Debt -- -- -- $8.9M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.1M $178.7M $120.2M $24.9M $98.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $3.7M
Inventory -- -- -- $14.1M $8.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3M $2.7M $2.5M $2.6M $3.7M
Total Current Assets $88M $189M $130.8M $47.8M $119M
 
Property Plant And Equipment $9.8M $51.5M $94.5M $94.9M $42.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $965K --
Other Intangibles -- -- $120K $9.7M $120K
Other Long-Term Assets $240K $379K $264K $1.1M $951K
Total Assets $98.2M $240.9M $225.7M $154.5M $162.9M
 
Accounts Payable $4.6M $13.3M $8.1M $3.8M $4.5M
Accrued Expenses $452K $2.2M $2.8M $5.1M $4.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $595K $489K $432K $270K $274K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8M $21.7M $18.2M $18.9M $18.3M
 
Long-Term Debt -- -- -- $6.6M $4.7M
Capital Leases -- -- -- -- --
Total Liabilities $10.5M $22.2M $18.5M $48.9M $23.3M
 
Common Stock $206K $16K $12K -- $4K
Other Common Equity Adj -$62K -$92K -$167K -$232K -$255K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$2.4M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $87.6M $218.7M $207.2M $105.5M $139.6M
 
Total Liabilities and Equity $98.2M $240.9M $225.7M $154.5M $162.9M
Cash and Short Terms $77.1M $178.7M $120.2M $24.9M $98.8M
Total Debt -- -- -- $8.9M $7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$50.5M -$92.3M -$110.2M -$116.7M -$130M
Depreciation & Amoritzation $27K $50K $1.3M $4.3M $3.4M
Stock-Based Compensation $2.9M $7.9M $10.9M $9.3M $4.8M
Change in Accounts Receivable -- -- -- -- -$3.7M
Change in Inventories -- -- -- $61K $3.7M
Cash From Operations -$48.6M -$75.6M -$98.1M -$102M -$60.9M
 
Capital Expenditures -- -- -- $7.9M $120K
Cash Acquisitions -- -- -- -$22.2M --
Cash From Investing -$8.6M -$35.3M -$48.1M -$29.1M -$120K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $8.9M --
Long-Term Debt Repaid -- -- -- -- -$2.4M
Repurchase of Common Stock -- -- -$47.3M -$14M --
Other Financing Activities -- -- -- $22.6M -$3M
Cash From Financing $123.1M $212.5M $87.8M $36.5M $134.9M
 
Beginning Cash (CF) $11.3M $77.3M $178.9M $120.5M $25.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M $101.6M -$58.4M -$94.6M $73.8M
Ending Cash (CF) $77.3M $178.9M $120.5M $25.8M $99.7M
 
Levered Free Cash Flow -$57.1M -$110.9M -$146.2M -$109.9M -$61M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17M -$29.6M -$31.7M -$27.3M -$22.1M
Depreciation & Amoritzation $7K $27K $836K $1.3M $496K
Stock-Based Compensation $871K $2.3M $2.7M $2M $894K
Change in Accounts Receivable -- -- -- $1.6M $1.3M
Change in Inventories -- -- -- $61K $50K
Cash From Operations -$13.9M -$22.4M -$22.3M -$22.3M -$14.6M
 
Capital Expenditures -- -- -- $438K $3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5M -$25.6M -$4.7M -$431K -$3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$705K
Repurchase of Common Stock -- -- -$15.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $39.9M $43.8M $7.2M $40.7M $85.2M
 
Beginning Cash (CF) $55.9M $183.2M $140.2M $7.9M $29.1M
Foreign Exchange Rate Adjustment -- -$10K -$5K -$10K $24K
Additions / Reductions $21.4M -$4.3M -$19.7M $17.9M $70.5M
Ending Cash (CF) $77.3M $178.9M $120.5M $25.8M $99.7M
 
Levered Free Cash Flow -$18.4M -$48.1M -$27M -$22.8M -$14.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$50.5M -$92.3M -$110.2M -$116.7M -$130M
Depreciation & Amoritzation $27K $50K $1.3M $4.3M $3.4M
Stock-Based Compensation $2.9M $7.9M $10.9M $9.3M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- $61K $3.7M
Cash From Operations -$48.6M -$75.6M -$98.1M -$102M -$60.9M
 
Capital Expenditures -- -- -- $2.3M $120K
Cash Acquisitions -- -- -- -$22.2M --
Cash From Investing -$8.6M -$35.3M -$48.1M -$29.1M -$120K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$2.4M
Repurchase of Common Stock -- -- -$47.3M -$14M --
Other Financing Activities -- -- -- -- --
Cash From Financing $123.1M $212.5M $87.8M $36.5M $134.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M $101.6M -$58.4M -$94.6M $73.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$57.1M -$110.9M -$146.2M -$109.9M -$61M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$92.3M -$110.2M -$116.7M -$130M --
Depreciation & Amoritzation $50K $1.3M $4.3M $3.4M --
Stock-Based Compensation $7.9M $10.9M $9.3M $4.8M --
Change in Accounts Receivable -- -- -- -$3.7M --
Change in Inventories -- -- $61K $3.7M --
Cash From Operations -$75.6M -$98.1M -$102M -$60.9M --
 
Capital Expenditures -- -- $2.3M $120K --
Cash Acquisitions -- -- -$22.2M -- --
Cash From Investing -$35.3M -$48.1M -$29.1M -$120K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$2.4M --
Repurchase of Common Stock -- -$47.3M -$14M -- --
Other Financing Activities -- -- -- -$3M --
Cash From Financing $212.5M $87.8M $36.5M $134.9M --
 
Beginning Cash (CF) $590.9M $637M $226.5M $68M --
Foreign Exchange Rate Adjustment -$31K -$74K -$65K $4K --
Additions / Reductions $101.6M -$58.4M -$94.6M $73.8M --
Ending Cash (CF) $692.5M $578.6M $131.8M $141.8M --
 
Levered Free Cash Flow -$110.9M -$146.2M -$109.9M -$61M --

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

GET BETTER TRADE IDEAS

Popular

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
47
RGC alert for Mar 25

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Buy
54
AZEK alert for Mar 25

The AZEK [AZEK] is up 1.01% over the past day.

Sell
36
MPTI alert for Mar 25

M-Tron Industries [MPTI] is up 7.48% over the past day.

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

Show me the best stock