Financhill
Sell
27

TNON Quote, Financials, Valuation and Earnings

Last price:
$1.77
Seasonality move :
2.29%
Day range:
$1.67 - $1.79
52-week range:
$1.67 - $15.79
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.17x
P/B ratio:
1.26x
Volume:
81.3K
Avg. volume:
174.6K
1-year change:
-87.71%
Market cap:
$5.6M
Revenue:
$2.9M
EPS (TTM):
-$56.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $43.8K $160K $691K $2.9M
Revenue Growth (YoY) -- -- 265.13% 331.88% 323.73%
 
Cost of Revenues -- $18.3K $55K $1.3M $1.7M
Gross Profit -- $25.6K $105K -$641K $1.2M
Gross Profit Margin -- 58.34% 65.63% -92.76% 42.38%
 
R&D Expenses -- $220.9K $1.7M $2.8M $3.2M
Selling, General & Admin -- $341K $4.8M $15.3M $13.8M
Other Inc / (Exp) -- -$1.2K $1K $162K $167K
Operating Expenses -- $561.9K $6.6M $18.1M $17M
Operating Income -- -$536.3K -$6.5M -$18.7M -$15.7M
 
Net Interest Expenses -- $167.8K $621K $354K $21K
EBT. Incl. Unusual Items -- -$705.4K -$7.1M -$18.9M -$15.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$705.4K -$7.1M -$18.9M -$15.6M
 
Minority Interest in Earnings -- $120.2K $33K -- --
Net Income to Common Excl Extra Items -- -$585.2K -$7M -$18.9M -$15.6M
 
Basic EPS (Cont. Ops) -- -$4.17 -$50.18 -$188.96 -$68.72
Diluted EPS (Cont. Ops) -- -$4.17 -$50.18 -$188.96 -$68.72
Weighted Average Basic Share -- $140.5K $140.5K $100.1K $226.8K
Weighted Average Diluted Share -- $140.5K $140.5K $100.1K $226.8K
 
EBITDA -- -$537.5K -$6.3M -$18.3M -$15.1M
EBIT -- -$537.5K -$6.5M -$18.6M -$15.6M
 
Revenue (Reported) -- $43.8K $160K $691K $2.9M
Operating Income (Reported) -- -$536.3K -$6.5M -$18.7M -$15.7M
Operating Income (Adjusted) -- -$537.5K -$6.5M -$18.6M -$15.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $70K $208K $944K $887K
Revenue Growth (YoY) -- -- 197.14% 353.85% -6.04%
 
Cost of Revenues -- $18K $302K $409K $469K
Gross Profit -- $52K -$94K $535K $418K
Gross Profit Margin -- 74.29% -45.19% 56.67% 47.13%
 
R&D Expenses -- $601K $797K $737K $657K
Selling, General & Admin -- $1.5M $2.4M $3.2M $3M
Other Inc / (Exp) -- $1K $91K $50K $31K
Operating Expenses -- $2.1M $3.2M $3.9M $3.6M
Operating Income -- -$2.1M -$3.3M -$3.4M -$3.2M
 
Net Interest Expenses -- $267K -- $4K --
EBT. Incl. Unusual Items -- -$2.4M -$3.2M -$3.3M -$3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$2.4M -$3.2M -$3.3M -$3.2M
 
Minority Interest in Earnings -- $22K -- -- --
Net Income to Common Excl Extra Items -- -$2.3M -$3.2M -$3.3M -$3.2M
 
Basic EPS (Cont. Ops) -- -$16.67 -$22.56 -$93.52 -$29.04
Diluted EPS (Cont. Ops) -- -$16.67 -$22.56 -$93.52 -$29.04
Weighted Average Basic Share -- $140.5K $140.5K $35.6K $109.6K
Weighted Average Diluted Share -- $140.5K $140.5K $35.6K $109.6K
 
EBITDA -- -$2M -$3.1M -$3.2M -$3M
EBIT -- -$2.1M -$3.2M -$3.3M -$3.2M
 
Revenue (Reported) -- $70K $208K $944K $887K
Operating Income (Reported) -- -$2.1M -$3.3M -$3.4M -$3.2M
Operating Income (Adjusted) -- -$2.1M -$3.2M -$3.3M -$3.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $467K $2.4M $3.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $865K $1.9M $1.4M
Gross Profit -- -- -$398K $475K $1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $2.8M $3.3M $2.7M
Selling, General & Admin -- -- $10.2M $17.7M $12.9M
Other Inc / (Exp) -- -- $149K $158K $65K
Operating Expenses -- -- $13M $21M $15.7M
Operating Income -- -- -$13.4M -$20.5M -$13.7M
 
Net Interest Expenses -- $340K $643K -- $51K
EBT. Incl. Unusual Items -- -- -$13.9M -$20.4M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$13.9M -$20.4M -$13.7M
 
Minority Interest in Earnings -- $33K -- -- --
Net Income to Common Excl Extra Items -- -- -$13.9M -$20.4M -$13.7M
 
Basic EPS (Cont. Ops) -- -- -$110.41 -$215.84 -$56.84
Diluted EPS (Cont. Ops) -- -- -$110.41 -$215.84 -$56.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$13M -$20M -$13M
EBIT -- -- -$13.2M -$20.4M -$13.7M
 
Revenue (Reported) -- -- $467K $2.4M $3.3M
Operating Income (Reported) -- -- -$13.4M -$20.5M -$13.7M
Operating Income (Adjusted) -- -- -$13.2M -$20.4M -$13.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $107K $414K $2.1M $2.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $38K $848K $1.4M $1.1M
Gross Profit -- $69K -$434K $682K $1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $925K $2M $2.5M $2M
Selling, General & Admin -- $3M $8.3M $10.8M $9.9M
Other Inc / (Exp) -- -- $148K $143K $41K
Operating Expenses -- $4M $10.4M $13.3M $12M
Operating Income -- -$3.9M -$10.8M -$12.6M -$10.6M
 
Net Interest Expenses -- $340K $362K $4K $34K
EBT. Incl. Unusual Items -- -$4.2M -$11M -$12.4M -$10.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$4.2M -$11M -$12.4M -$10.6M
 
Minority Interest in Earnings -- $33K -- -- --
Net Income to Common Excl Extra Items -- -$4.2M -$11M -$12.4M -$10.6M
 
Basic EPS (Cont. Ops) -- -$29.94 -$90.18 -$154.16 -$47.20
Diluted EPS (Cont. Ops) -- -$29.94 -$90.18 -$154.16 -$47.20
Weighted Average Basic Share -- $421.4K $396.5K $339.3K $934.9K
Weighted Average Diluted Share -- $421.4K $396.5K $339.3K $934.9K
 
EBITDA -- -$3.8M -$10.4M -$12.2M -$10.1M
EBIT -- -$3.9M -$10.7M -$12.4M -$10.6M
 
Revenue (Reported) -- $107K $414K $2.1M $2.5M
Operating Income (Reported) -- -$3.9M -$10.8M -$12.6M -$10.6M
Operating Income (Adjusted) -- -$3.9M -$10.7M -$12.4M -$10.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $245.6K $2.9M $2.1M $2.4M
Short Term Investments -- -- $4.4M $6.4M --
Accounts Receivable, Net -- $14.5K $76K $228K $518K
Inventory -- $43.3K $188K $415K $554K
Prepaid Expenses -- -- $87K $134K $389K
Other Current Assets -- -- -- -- --
Total Current Assets -- $303.4K $7.7M $9.3M $3.9M
 
Property Plant And Equipment -- -- $1.2M $1.7M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $390.9K $9.3M $11.1M $6.3M
 
Accounts Payable -- $589.2K $478K $550K $433K
Accrued Expenses -- $80.8K $242K $1.3M $944K
Current Portion Of Long-Term Debt -- $241.4K $13.5M -- $1.2M
Current Portion Of Capital Lease Obligations -- -- $202K $228K $256K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.5M $15.3M $2.5M $3.1M
 
Long-Term Debt -- $333.6K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $3.1M $29.8M $4.8M $5.6M
 
Common Stock -- $830 $1K $1K $3K
Other Common Equity Adj -- -$56.6K -$91K -$100K -$46K
Common Equity -- -$4.4M -$20.6M $6.3M $778K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.7M -- -- --
Total Equity -- -$2.7M -$20.6M $6.3M $778K
 
Total Liabilities and Equity -- $390.9K $9.3M $11.1M $6.3M
Cash and Short Terms -- $245.6K $7.3M $8.6M $2.4M
Total Debt -- $575K $13.5M -- $1.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $3.2M $3.4M $9.2M
Short Term Investments -- -- $9.4M -- --
Accounts Receivable, Net -- -- $144K $773K $876K
Inventory -- -- $810K $474K $607K
Prepaid Expenses -- -- $177K $345K --
Other Current Assets -- -- -- -- $543K
Total Current Assets -- -- $13.7M $5M $11.2M
 
Property Plant And Equipment -- -- $1.2M $1.7M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $14.9M $7.3M $13M
 
Accounts Payable -- -- $422K $763K $1.1M
Accrued Expenses -- -- $264K $1.8M $1.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $241K $249K $279K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.3M $3.1M $3.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2M $4.8M $4.8M
 
Common Stock -- -- $11K $2K $3.8M
Other Common Equity Adj -- -- -$168K -$102K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- $489K
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $12.9M $2.5M $8.2M
 
Total Liabilities and Equity -- -- $14.9M $7.3M $13M
Cash and Short Terms -- -- $12.5M $3.4M $9.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$705.4K -$7.1M -$18.9M -$15.6M
Depreciation & Amoritzation -- -- $114K $289K $426K
Stock-Based Compensation -- $16.7K $377K $2.9M $4.1M
Change in Accounts Receivable -- $39.4K -$61K -$152K -$290K
Change in Inventories -- $18.3K -$145K -$227K -$139K
Cash From Operations -- -$167.4K -$4.3M -$12M -$12.2M
 
Capital Expenditures -- -- $102K $847K $361K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$4.5M -$2.9M $6.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $306.6K $12.1M -- $1.3M
Long-Term Debt Repaid -- -- -$245K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$51.8K -$358K -$25K -$509K
Cash From Financing -- $254.8K $11.5M $14.1M $6.3M
 
Beginning Cash (CF) -- $152K $246K $2.9M $2.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $87.4K $2.7M -$795K $261K
Ending Cash (CF) -- $245.6K $2.9M $2.1M $2.4M
 
Levered Free Cash Flow -- -$167.4K -$4.4M -$12.9M -$12.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$2.4M -$3.2M -$3.3M -$3.2M
Depreciation & Amoritzation -- $51K $78K $104K $164K
Stock-Based Compensation -- $143K $1M $1.1M $910K
Change in Accounts Receivable -- -$57K -$69K -$172K -$197K
Change in Inventories -- $1K -$182K $96K $2K
Cash From Operations -- -$1.4M -$3.4M -$3.2M -$2.3M
 
Capital Expenditures -- $18K $77K $57K $104K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$7.9M -$1.3M $436K -$104K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.9M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$156K -- -$187K --
Cash From Financing -- $3.8M -- $266K $9.6M
 
Beginning Cash (CF) -- $6.9M $7.9M $5.9M $2M
Foreign Exchange Rate Adjustment -- -- $8K -$30K --
Additions / Reductions -- -$5.5M -$4.7M -$2.5M $7.2M
Ending Cash (CF) -- $1.4M $3.2M $3.4M $9.2M
 
Levered Free Cash Flow -- -$1.4M -$3.5M -$3.2M -$2.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$13.9M -$20.4M -$13.7M
Depreciation & Amoritzation -- -- $261K $354K $625K
Stock-Based Compensation -- $208K $1.9M $4.3M $3.9M
Change in Accounts Receivable -- -- -$73K -$629K -$149K
Change in Inventories -- -- -$788K $336K -$133K
Cash From Operations -- -- -$10.3M -$13.3M -$9.4M
 
Capital Expenditures -- $18K $330K $870K $315K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$1.8M $8.6M -$315K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$355K --
Cash From Financing -- -- $14M $4.9M $15.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.8M $189K $5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$10.7M -$14.2M -$9.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$4.2M -$11M -$12.4M -$10.6M
Depreciation & Amoritzation -- $63K $210K $275K $474K
Stock-Based Compensation -- $208K $1.8M $3.2M $3M
Change in Accounts Receivable -- -$56K -$68K -$545K -$404K
Change in Inventories -- $21K -$622K -$59K -$53K
Cash From Operations -- -$2.6M -$8.6M -$9.9M -$7.1M
 
Capital Expenditures -- $18K $246K $269K $223K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$7.9M -$5.2M $6.2M -$223K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.1M -- -- --
Long-Term Debt Repaid -- -$131K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$293K -- -$330K --
Cash From Financing -- $11.6M $14.1M $4.9M $14M
 
Beginning Cash (CF) -- $7.2M $15.5M $11.2M $8.8M
Foreign Exchange Rate Adjustment -- -$4K -$40K -$18K $46K
Additions / Reductions -- $1.2M $276K $1.3M $6.7M
Ending Cash (CF) -- $8.4M $15.7M $12.4M $15.5M
 
Levered Free Cash Flow -- -$2.6M -$8.9M -$10.2M -$7.3M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock