Financhill
Buy
61

TNDM Quote, Financials, Valuation and Earnings

Last price:
$36.92
Seasonality move :
4.46%
Day range:
$36.47 - $37.62
52-week range:
$21.85 - $53.69
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.86x
P/B ratio:
10.32x
Volume:
690.4K
Avg. volume:
1.4M
1-year change:
20.43%
Market cap:
$2.5B
Revenue:
$747.7M
EPS (TTM):
-$1.93
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $362.3M $498.8M $702.8M $801.2M $747.7M
Revenue Growth (YoY) 97.05% 37.68% 40.89% 14% -6.68%
 
Cost of Revenues $168.1M $238.3M $326.6M $388.2M $380M
Gross Profit $194.2M $260.5M $376.2M $413M $367.7M
Gross Profit Margin 53.61% 52.23% 53.53% 51.55% 49.18%
 
R&D Expenses $45.2M $63.6M $92.1M $139.1M $169.7M
Selling, General & Admin $165.7M $204.9M $261.5M $335.7M $352.5M
Other Inc / (Exp) -$11.1M -$17.1M -$1.4M -$30.9M -$78.8M
Operating Expenses $210.9M $268.5M $353.6M $474.8M $522.2M
Operating Income -$16.7M -$8M $22.7M -$61.8M -$154.5M
 
Net Interest Expenses -- $11.2M $5.4M $152K --
EBT. Incl. Unusual Items -$24.6M -$36.3M $15.9M -$92.9M -$220.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149K -$1.9M $335K $1.7M $2.4M
Net Income to Company -$24.8M -$34.4M $15.6M -$94.6M -$222.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.8M -$34.4M $15.6M -$94.6M -$222.6M
 
Basic EPS (Cont. Ops) -$0.42 -$0.56 $0.25 -$1.47 -$3.43
Diluted EPS (Cont. Ops) -$0.42 -$0.56 $0.24 -$1.47 -$3.43
Weighted Average Basic Share $58.5M $61M $63M $64.1M $65M
Weighted Average Diluted Share $58.5M $61M $64.3M $64.1M $65M
 
EBITDA -$18.5M -$13.7M $34.1M -$74.2M -$197M
EBIT -$24.6M -$24.1M $20.2M -$88.5M -$212.7M
 
Revenue (Reported) $362.3M $498.8M $702.8M $801.2M $747.7M
Operating Income (Reported) -$16.7M -$8M $22.7M -$61.8M -$154.5M
Operating Income (Adjusted) -$24.6M -$24.1M $20.2M -$88.5M -$212.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $123.6M $179.6M $204.5M $185.6M $244M
Revenue Growth (YoY) 30.58% 45.33% 13.87% -9.25% 31.43%
 
Cost of Revenues $58.3M $82.9M $100.1M $95.9M $119.3M
Gross Profit $65.3M $96.7M $104.4M $89.8M $124.7M
Gross Profit Margin 52.84% 53.86% 51.05% 48.35% 51.09%
 
R&D Expenses $16.1M $24.1M $36.8M $42M $51.1M
Selling, General & Admin $50.2M $64.9M $84.1M $79.3M $99.6M
Other Inc / (Exp) -$3.6M -$392K -$31M -- --
Operating Expenses $66.3M $89M $120.9M $121.3M $150.7M
Operating Income -$1M $7.7M -$16.5M -$31.5M -$26.1M
 
Net Interest Expenses $4.7M $1.5M -- -- --
EBT. Incl. Unusual Items -$9.4M $5.8M -$47.3M -$30.7M -$22.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $54K $1.6M $2.2M $637K
Net Income to Company -$9.4M $5.8M -$49M -$33M -$23.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.4M $5.8M -$49M -$33M -$23.3M
 
Basic EPS (Cont. Ops) -$0.15 $0.09 -$0.76 -$0.51 -$0.35
Diluted EPS (Cont. Ops) -$0.15 $0.09 -$0.76 -$0.51 -$0.35
Weighted Average Basic Share $61.5M $63.2M $64.2M $65.1M $65.5M
Weighted Average Diluted Share $61.5M $64.8M $64.2M $65.1M $65.5M
 
EBITDA -$1.8M $10.3M -$42.8M -$22.6M -$16.5M
EBIT -$4.8M $6.9M -$46.3M -$26.6M -$20.7M
 
Revenue (Reported) $123.6M $179.6M $204.5M $185.6M $244M
Operating Income (Reported) -$1M $7.7M -$16.5M -$31.5M -$26.1M
Operating Income (Adjusted) -$4.8M $6.9M -$46.3M -$26.6M -$20.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $439.2M $660.9M $790.7M $771.4M $854.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $208.9M $307.8M $379.5M $381.5M $428.9M
Gross Profit $230.2M $353M $411.2M $389.9M $425.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $58.8M $79.9M $133M $241.4M $189.3M
Selling, General & Admin $195.9M $244.5M $309.5M $364.4M $369.7M
Other Inc / (Exp) -$20.1M $1.5M -$31M $124K -$1.3M
Operating Expenses $254.7M $324.5M $442.5M $605.8M $559M
Operating Income -$24.5M $28.6M -$31.3M -$215.9M -$133.6M
 
Net Interest Expenses $6M $8.2M $3.2M -- --
EBT. Incl. Unusual Items -$50.6M $21.8M -$65.6M -$205.1M -$123.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $36K $2.3M $3.4M $3.6M
Net Income to Company -$48.7M $21.8M -$67.9M -$208.5M -$126.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$48.7M $21.8M -$67.9M -$208.5M -$126.8M
 
Basic EPS (Cont. Ops) -$0.81 $0.34 -$1.05 -$3.23 -$1.93
Diluted EPS (Cont. Ops) -$0.81 $0.29 -$1.07 -$3.23 -$1.93
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$34.3M $43.3M -$47.1M -$181.8M -$100.8M
EBIT -$43M $29.6M -$61.3M -$197.2M -$117.2M
 
Revenue (Reported) $439.2M $660.9M $790.7M $771.4M $854.4M
Operating Income (Reported) -$24.5M $28.6M -$31.3M -$215.9M -$133.6M
Operating Income (Adjusted) -$43M $29.6M -$61.3M -$197.2M -$117.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $330.8M $492.8M $580.7M $550.9M $657.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $160.8M $230.3M $283.3M $276.5M $325.4M
Gross Profit $170M $262.5M $297.5M $274.4M $332.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.2M $62.6M $103.5M $205.8M $146.7M
Selling, General & Admin $150.4M $190M $238M $266.8M $284M
Other Inc / (Exp) -$19.9M -$1.4M -$31M -- -$1.3M
Operating Expenses $196.6M $252.6M $341.5M $472.6M $430.7M
Operating Income -$26.6M $9.9M -$44.1M -$198.2M -$98.5M
 
Net Interest Expenses $7.5M $3.8M $1.8M -- --
EBT. Incl. Unusual Items -$53.3M $4.8M -$76.7M -$188.9M -$91.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M -$2K $2M $3.7M $4.9M
Net Income to Company -$51.4M $4.8M -$78.7M -$192.6M -$96.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M $4.8M -$78.7M -$192.6M -$96.8M
 
Basic EPS (Cont. Ops) -$0.85 $0.07 -$1.22 -$2.98 -$1.47
Diluted EPS (Cont. Ops) -$0.85 $0.07 -$1.23 -$2.98 -$1.47
Weighted Average Basic Share $181.7M $188.3M $192.2M $194.5M $195.9M
Weighted Average Diluted Share $181.7M $192.9M $192.2M $194.5M $195.9M
 
EBITDA -$38.7M $18.3M -$62.8M -$170.4M -$74.7M
EBIT -$45.7M $8M -$73.5M -$182.1M -$87.1M
 
Revenue (Reported) $330.8M $492.8M $580.7M $550.9M $657.6M
Operating Income (Reported) -$26.6M $9.9M -$44.1M -$198.2M -$98.5M
Operating Income (Adjusted) -$45.7M $8M -$73.5M -$182.1M -$87.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $51.2M $94.6M $71.2M $172.5M $58.9M
Short Term Investments $125.3M $390.3M $552.6M $444.4M $409M
Accounts Receivable, Net $46.6M $82.2M $110.7M $114.7M $105.6M
Inventory $49.1M $63.7M $68.6M $111.1M $157.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4M $6.4M $8.4M $7.2M $16.6M
Total Current Assets $276.1M $637.2M $811.5M $850M $748M
 
Property Plant And Equipment $48.5M $69.8M $77.9M $179.2M $164.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $777K $8.8M $6.6M $4.6M $2.8M
Other Long-Term Assets $708K $580K $9.1M $19M $37.6M
Total Assets $326.1M $716.4M $905.1M $1.1B $952.7M
 
Accounts Payable $17.7M $17.8M $28M $55.7M $49.6M
Accrued Expenses $8M $4.8M $9.4M $9.6M $12.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.3M $9.4M $9.3M $13.1M $17.1M
Other Current Liabilities $35.1M $31.6M $23.4M $29.3M $28.5M
Total Current Liabilities $99.4M $103.9M $131.9M $165.3M $195.3M
 
Long-Term Debt -- $203M $281.5M $283.2M $285M
Capital Leases -- -- -- -- --
Total Liabilities $131.1M $350.1M $472M $612.8M $639M
 
Common Stock $59K $62K $64K $65K $66K
Other Common Equity Adj $122K $220K -$616K -$1.8M $1.4M
Common Equity $195M $366.3M $433.1M $439.9M $313.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $195M $366.3M $433.1M $439.9M $313.6M
 
Total Liabilities and Equity $326.1M $716.4M $905.1M $1.1B $952.7M
Cash and Short Terms $176.5M $484.9M $623.8M $616.9M $467.9M
Total Debt -- $203M $281.5M $283.2M $285M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $129.5M $112.4M $123.8M $79.6M $49M
Short Term Investments $335M $482.6M $484.9M $418.5M $424.3M
Accounts Receivable, Net $52.1M $87.5M $112.8M $100.3M $107.2M
Inventory $70.6M $65.7M $104.8M $143.5M $152.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5M $6.8M $8M $16.2M $19.9M
Total Current Assets $592.3M $754.9M $834.3M $758.1M $752.8M
 
Property Plant And Equipment $70.6M $79.3M $189.4M $165.2M $168.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.1M $16M $23.8M $16.6M $36.4M
Total Assets $673M $850.3M $1B $939.9M $957.7M
 
Accounts Payable $20.5M $27M $61.5M $46.1M $48.8M
Accrued Expenses $6.3M $6.3M $7.9M $14.1M $12.3M
Current Portion Of Long-Term Debt -- -- -- -- $40.6M
Current Portion Of Capital Lease Obligations $9.4M $9.3M $12.1M $17.6M $18M
Other Current Liabilities $33.6M $20.8M $31.1M $33.9M $38.3M
Total Current Liabilities $105.5M $119.7M $173.6M $187.1M $259.3M
 
Long-Term Debt $199.1M $281M $282.8M $284.6M $307.8M
Capital Leases -- -- -- -- --
Total Liabilities $346.4M $460.6M $625.7M $625.9M $720M
 
Common Stock $62K $63K $64K $65K $66K
Other Common Equity Adj $190K $14K -$5.1M -$2.2M $3.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $326.5M $389.7M $421.8M $314M $237.7M
 
Total Liabilities and Equity $673M $850.3M $1B $939.9M $957.7M
Cash and Short Terms $464.5M $595M $608.7M $498.2M $473.3M
Total Debt $199.1M $281M $282.8M $284.6M $348.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$24.8M -$34.4M $15.6M -$94.6M -$222.6M
Depreciation & Amoritzation $6.1M $10.5M $13.8M $14.3M $15.7M
Stock-Based Compensation $58.1M $58.4M $60.8M $84.9M $88.1M
Change in Accounts Receivable -$13.7M -$38.8M -$31M -$7.8M $4.3M
Change in Inventories -$31M -$15.4M -$5M -$42.5M -$46.1M
Cash From Operations $41.9M $24.7M $111.4M $50.5M -$31.8M
 
Capital Expenditures $19.5M $32.3M $23.5M $43M $51.6M
Cash Acquisitions -- -- -- -$25.7M -$69.5M
Cash From Investing -$57M -$296.1M -$186.9M $33.2M -$85.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $278.7M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$34.1M -- -$675K -$71K
Cash From Financing $24.2M $314.4M $51.9M $16.9M $4.1M
 
Beginning Cash (CF) $41.8M $51.2M $94.6M $71.2M $172.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.2M $43.1M -$23.6M $100.5M -$113.4M
Ending Cash (CF) $51.2M $94.6M $71.2M $172.5M $58.9M
 
Levered Free Cash Flow $22.4M -$7.6M $87.8M $7.5M -$83.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$9.4M $5.8M -$49M -$33M -$23.3M
Depreciation & Amoritzation $3M $3.4M $3.5M $4M $4.2M
Stock-Based Compensation $12.8M $15.7M $22.2M $20.7M $26.3M
Change in Accounts Receivable -$7.8M -$7.8M -$9.7M -$3.7M -$11.6M
Change in Inventories -$8.9M $1M -$16.7M $3.2M $10.4M
Cash From Operations $14.6M $34.1M $23.9M $55K $26.8M
 
Capital Expenditures $6.8M $3.1M $22.1M $5.4M $5.2M
Cash Acquisitions -- -- -$25.7M -- --
Cash From Investing -$137.8M -$39.2M -$14.2M -$48.5M -$19.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $30M
Other Financing Activities -- -- -$405K -$71K --
Cash From Financing $29.9M $18.9M -$774K -$1.9M -$4.5M
 
Beginning Cash (CF) $222.5M $98.6M $115M $130.8M $47.7M
Foreign Exchange Rate Adjustment $332K $6K -$186K -$759K -$1M
Additions / Reductions -$93.3M $13.8M $9M -$50.4M $2.4M
Ending Cash (CF) $129.5M $112.4M $123.8M $79.6M $49M
 
Levered Free Cash Flow $7.7M $31M $1.9M -$5.3M $21.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$48.7M $21.8M -$67.9M -$208.5M -$126.8M
Depreciation & Amoritzation $8.7M $13.8M $14.2M $15.3M $16.4M
Stock-Based Compensation $63.8M $57M $77.6M $89.8M $96M
Change in Accounts Receivable -$9.9M -$37.8M -$29M $6.8M -$14.3M
Change in Inventories -$31M $4.8M -$40.1M -$38.1M -$8.1M
Cash From Operations $28.9M $107M $64.3M -$18.8M $6.3M
 
Capital Expenditures $34.9M $21.9M $43.1M $29.7M $43.6M
Cash Acquisitions -- -- -$25.7M -$69.5M --
Cash From Investing -$257.3M -$169.7M -$79.4M -$33.4M -$45.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$15.6M
Cash From Financing $311.7M $45.3M $26.7M $7.6M $8.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83.2M -$17.5M $11.5M -$44.6M -$30.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.1M $85.1M $21.2M -$48.5M -$37.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$51.4M $4.8M -$78.7M -$192.6M -$96.8M
Depreciation & Amoritzation $7M $10.3M $10.7M $11.7M $12.4M
Stock-Based Compensation $45.1M $43.7M $60.5M $65.3M $73.2M
Change in Accounts Receivable -$7.8M -$6.8M -$4.8M $9.9M -$8.7M
Change in Inventories -$22.1M -$1.9M -$37.1M -$32.7M $5.2M
Cash From Operations $9.4M $91.7M $44.6M -$24.6M $13.5M
 
Capital Expenditures $28.2M $17.8M $37.3M $24.1M $16.2M
Cash Acquisitions -- -- -$25.7M -$69.5M --
Cash From Investing -$236.4M -$110.1M -$2.6M -$69.2M -$28.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $278.7M -- -- -- $306.9M
Long-Term Debt Repaid -- -- -- -- -$246.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34.1M -- -$675K -$71K -$15.6M
Cash From Financing $305.2M $36M $10.8M $1.5M $6.1M
 
Beginning Cash (CF) $348.1M $314M $279.8M $431M $165.5M
Foreign Exchange Rate Adjustment $70K $50K -$207K -$652K -$910K
Additions / Reductions $78.2M $17.7M $52.8M -$92.3M -$8.9M
Ending Cash (CF) $426.4M $331.7M $332.4M $338.1M $155.7M
 
Levered Free Cash Flow -$18.8M $74M $7.3M -$48.7M -$2.7M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock