Financhill
Sell
44

TMOAY Quote, Financials, Valuation and Earnings

Last price:
$2.99
Seasonality move :
-5.83%
Day range:
$2.65 - $2.65
52-week range:
$2.48 - $4.12
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.01x
P/B ratio:
4.13x
Volume:
--
Avg. volume:
9.6K
1-year change:
-19.45%
Market cap:
$650.6M
Revenue:
$633.1M
EPS (TTM):
-$0.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $784.5M $603.2M $599.8M $565.6M $633.1M
Revenue Growth (YoY) -3.27% -23.11% -0.57% -5.7% 11.92%
 
Cost of Revenues $207.7M $119.7M $118.1M $91.3M $96.3M
Gross Profit $576.8M $483.5M $481.7M $474.3M $536.7M
Gross Profit Margin 73.52% 80.16% 80.31% 83.85% 84.78%
 
R&D Expenses $361.4M $648M $433.1M $397.9M $388.9M
Selling, General & Admin $181.6M $164.1M $158.9M $179.4M $169.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $835.3M $812.1M $591.9M $577.2M $558.4M
Operating Income -$258.6M -$328.6M -$110.3M -$102.9M -$21.7M
 
Net Interest Expenses $1.2M -- $1.2M $422.9K --
EBT. Incl. Unusual Items -$262.4M -$336.9M -$102.8M -$100M -$15.2M
Earnings of Discontinued Ops. $924.5M -- -- -- --
Income Tax Expense -$46.4M -$42.7M $9.2M $8.4M $7.6M
Net Income to Company -$237.3M -$328.6M -$110.3M -$102.9M -$21.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $708.5M -$294.2M -$112M -$108.3M -$22.7M
 
Basic EPS (Cont. Ops) $2.07 -$1.12 -$0.44 -$0.42 -$0.09
Diluted EPS (Cont. Ops) $2.05 -$1.12 -$0.44 -$0.42 -$0.09
Weighted Average Basic Share $341.9M $261.1M $255.4M $255.7M $257.7M
Weighted Average Diluted Share $345.8M $263.4M $258.9M $260.2M $264.9M
 
EBITDA $67M -$8.5M -$13.6M -$39M $34.2M
EBIT -$259.8M -$334.7M -$100.7M -$98.7M -$13.1M
 
Revenue (Reported) $784.5M $603.2M $599.8M $565.6M $633.1M
Operating Income (Reported) -$258.6M -$328.6M -$110.3M -$102.9M -$21.7M
Operating Income (Adjusted) -$259.8M -$334.7M -$100.7M -$98.7M -$13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $172.9M $150.3M $137.3M $156.9M $154.7M
Revenue Growth (YoY) -5.31% -13.07% -8.64% 14.28% -1.4%
 
Cost of Revenues $41.9M $28.1M $26.6M $27.4M $20.8M
Gross Profit $131M $122.2M $110.7M $129.5M $133.9M
Gross Profit Margin 75.75% 81.3% 80.65% 82.53% 86.56%
 
R&D Expenses $168.9M $109.5M $97M $99M $99.6M
Selling, General & Admin $41.1M $39.3M $26.6M $40M $38.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $210M $148.8M $123.6M $139M $138.4M
Operating Income -$79.1M -$26.6M -$12.9M -$9.5M -$4.5M
 
Net Interest Expenses $4.3M -- -- -- --
EBT. Incl. Unusual Items -$83.4M -$24M -$16.1M -$5.8M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $532.9K $1.5M $2.7M $2.5M
Net Income to Company -$88.7M -$25.7M -$13.6M -$9.5M -$4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$78.3M -$24.5M -$17.6M -$8.6M -$4.8M
 
Basic EPS (Cont. Ops) -$0.30 -$0.09 -$0.07 -$0.03 -$0.02
Diluted EPS (Cont. Ops) -$0.30 -$0.09 -$0.07 -$0.03 -$0.02
Weighted Average Basic Share $262.6M $259.8M $249.8M $263M $219M
Weighted Average Diluted Share $262.6M $259.8M $249.8M $263M $219M
 
EBITDA $4.5M -$6.3M $941.9K $1.2M $5.2M
EBIT -$79.1M -$26.6M -$12.9M -$9.5M -$4.5M
 
Revenue (Reported) $172.9M $150.3M $137.3M $156.9M $154.7M
Operating Income (Reported) -$79.1M -$26.6M -$12.9M -$9.5M -$4.5M
Operating Income (Adjusted) -$79.1M -$26.6M -$12.9M -$9.5M -$4.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $626.9M $618.3M $554.4M $620.9M $624.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $129M $121.1M $96.5M $97.2M $92.7M
Gross Profit $497.9M $497.2M $457.9M $523.7M $531.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $578.9M $495.5M $417.1M $382.1M $388.6M
Selling, General & Admin $168.5M $164M $175.4M $183.4M $166.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $819.6M $659.5M $592.5M $565.5M $555.5M
Operating Income -$321.6M -$162.3M -$134.6M -$41.8M -$23.9M
 
Net Interest Expenses $1.5M -- $2.9M -- --
EBT. Incl. Unusual Items -$325.7M -$163.9M -$134.2M -$9.9M -$18.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33.5M -$18.6M $10.5M $9.3M $6.8M
Net Income to Company -$333.1M -$151.7M -$135.8M -$19.7M -$26.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$292.2M -$145.4M -$144.6M -$19.2M -$25.1M
 
Basic EPS (Cont. Ops) -$1.12 -$0.56 -$0.57 -$0.07 -$0.10
Diluted EPS (Cont. Ops) -$1.12 -$0.56 -$0.57 -$0.07 -$0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $208.2K -$16M -$60.7M $12.3M $24.5M
EBIT -$322.9M -$168.7M -$125.4M -$37.7M -$15.3M
 
Revenue (Reported) $626.9M $618.3M $554.4M $620.9M $624.3M
Operating Income (Reported) -$321.6M -$162.3M -$134.6M -$41.8M -$23.9M
Operating Income (Adjusted) -$322.9M -$168.7M -$125.4M -$37.7M -$15.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $453.9M $468.8M $422.7M $478.8M $469.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.3M $94.4M $72.6M $78.7M $74.9M
Gross Profit $360.6M $374.3M $350.1M $400.1M $395M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $477.9M $325.4M $309.7M $293.7M $293.3M
Selling, General & Admin $118.3M $118M $134.7M $116.9M $114.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $596.2M $443.5M $444.3M $410.6M $407.7M
Operating Income -$235.6M -$69.1M -$94.2M -$10.5M -$12.7M
 
Net Interest Expenses $7.1M $2.1M $313.1K -- --
EBT. Incl. Unusual Items -$237M -$63.3M -$95.4M -$4.4M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21.1M $3.5M $4.9M $5.9M $5.1M
Net Income to Company -$245.1M -$68.2M -$93.8M -$10.5M -$15.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$215.9M -$66.8M -$100.3M -$10.3M -$12.6M
 
Basic EPS (Cont. Ops) -$0.83 -$0.26 -$0.39 -$0.04 -$0.05
Diluted EPS (Cont. Ops) -$0.83 -$0.26 -$0.39 -$0.04 -$0.05
Weighted Average Basic Share $782.5M $763.5M $758.3M $857.3M $693.6M
Weighted Average Diluted Share $782.5M $763.5M $758.3M $857.3M $693.6M
 
EBITDA $6.6M -$293.3K -$48M $25.8M $16.2M
EBIT -$235.6M -$69.1M -$94.2M -$10.5M -$12.7M
 
Revenue (Reported) $453.9M $468.8M $422.7M $478.8M $469.9M
Operating Income (Reported) -$235.6M -$69.1M -$94.2M -$10.5M -$12.7M
Operating Income (Adjusted) -$235.6M -$69.1M -$94.2M -$10.5M -$12.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $239.7M $284.8M $233M $142.3M $96.8M
Short Term Investments $249.3M $173.3M $169.8M $183.4M $251.7M
Accounts Receivable, Net $111.8M $98M $63.6M $70.5M $76.4M
Inventory $28.4M $32.2M $22.2M $15.7M $16.4M
Prepaid Expenses $30.6M $10.9M $15.3M $29.3M $29M
Other Current Assets -- -- -- -- --
Total Current Assets $742.4M $701.4M $599.4M $510.6M $540.3M
 
Property Plant And Equipment $68.6M $81M $65.4M $61.6M $76.2M
Long-Term Investments -- -- -- -- --
Goodwill $215.4M $236.5M $217.7M $206.2M $212.6M
Other Intangibles $425.8M $144.5M $79.8M $46M $22.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $1.2B $1B $866M $879.8M
 
Accounts Payable $52.7M $27.1M $15.9M $6.5M $23.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.1M $18.3M $15.1M $11.9M $9.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $370M $344.9M $329.4M $319.1M $323.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $720.5M $726.2M $688.4M $651.9M $679.1M
 
Common Stock $29.7M $32.6M $30M $28.4M $29.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $746M $476.8M $320.1M $214.1M $200.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $746M $476.8M $320.1M $214.1M $200.7M
 
Total Liabilities and Equity $1.5B $1.2B $1B $866M $879.8M
Cash and Short Terms $489M $458.1M $402.9M $325.7M $348.4M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $230.7M $280.9M $111.9M $94.8M $72.1M
Short Term Investments $176.1M $69.6M $212.3M $249.7M $229.9M
Accounts Receivable, Net $129.3M $151.1M $74.5M $81.6M $68M
Inventory $32.4M $21.8M $13.4M $15M $16.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $696.8M $632M $494.3M $527M $475.9M
 
Property Plant And Equipment $74.3M $65.9M $48.5M $74.4M $70.7M
Long-Term Investments -- -- -- -- --
Goodwill $225.8M $223M $189M $203.5M $214.8M
Other Intangibles $213M $93.7M $49.3M $26.6M $7.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.1B $821.6M $860M $797M
 
Accounts Payable $26M $17.8M $11.6M $11.1M $19.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15M $15.7M $11.6M $8.7M $10M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $353.8M $344.4M $304.5M $288.5M $257.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $703.4M $693.7M $616.7M $645.3M $639.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $528.9M $368.2M $204.9M $214.7M $157.5M
 
Total Liabilities and Equity $1.2B $1.1B $821.6M $860M $797M
Cash and Short Terms $406.8M $350.5M $324.2M $344.5M $302.1M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$237.3M -$328.6M -$110.3M -$102.9M -$21.7M
Depreciation & Amoritzation $326.9M $326.2M $87.2M $59.8M $47.2M
Stock-Based Compensation $5.1M $7.4M $7M $11.1M $13.9M
Change in Accounts Receivable -$6M $15.7M $21.2M -$9.7M -$328K
Change in Inventories $3.9M -$3.3M $10.4M $5.4M $2.5M
Cash From Operations $104.9M -$23M $43.5M -$33.1M $35.4M
 
Capital Expenditures $26.9M $7.2M $15.7M $10.7M $12.8M
Cash Acquisitions $977.8M -- -- -- --
Cash From Investing $702M $84M -$23.6M -$32.5M -$58M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$840.7M -$18.9M -$39.6M -- -$13.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$849.8M -$33.9M -$51.7M -$10.9M -$25.4M
 
Beginning Cash (CF) $282.2M $244.3M $273.9M $217.1M $143.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$42.9M $27M -$31.8M -$76.5M -$48M
Ending Cash (CF) $239.5M $264.4M $243.5M $140M $94.8M
 
Levered Free Cash Flow $77.9M -$30.2M $27.8M -$43.8M $22.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$83.5M -$42.1M -$9.2M -$11.2M --
Depreciation & Amoritzation $74.4M $19.4M $16.1M $10.7M --
Stock-Based Compensation $2M $2.3M $3.5M $3.9M --
Change in Accounts Receivable $44.1M $82.6M $1.5M $1.1M --
Change in Inventories $964.3K -$474.4K $122.3K $904.8K --
Cash From Operations $41.6M $72.7M -$21.2M $8.9M --
 
Capital Expenditures $1.4M $5.7M $2.1M $3.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.1M -$111.7M $42.5M $5.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $453.6K -$137.8K -- -$13.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4M -$4.4M -$4.1M -$15.5M --
 
Beginning Cash (CF) $229.7M $285.6M $114.6M $97.5M --
Foreign Exchange Rate Adjustment -$3.2M $446.9K -$1.6M -$1.1M --
Additions / Reductions $43.7M -$43.4M $17.2M -$885.8K --
Ending Cash (CF) $264.4M $243.5M $140M $94.8M --
 
Levered Free Cash Flow $40.3M $67M -$23.2M $5.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$333.1M -$151.7M -$135.8M -$19.7M -$26.8M
Depreciation & Amoritzation $335.3M $142.2M $63M $52.6M $40M
Stock-Based Compensation $6.6M $6.7M $10M $13.4M $14.9M
Change in Accounts Receivable $24.6M -$17.3M $71.4M $117.7K $20.6M
Change in Inventories -$947.4K $11.8M $4.8M $1.7M $3.7M
Cash From Operations -$7M $12.5M $60.7M $5.3M $13.5M
 
Capital Expenditures $10M $11.3M $14.4M $11.4M $7.1M
Cash Acquisitions $6.6M -- -- -- --
Cash From Investing -$168.7M $94.1M -$186.6M -$21.2M $26M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$25.1M -$39M -- -- -$55.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$39.9M -$51.2M -$11.2M -$14M -$65.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$215.6M $55.4M -$137.1M -$29.9M -$25.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17M $1.1M $46.4M -$6.1M $6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$328.6M -$110.3M -$102.9M -$21.7M -$15.6M
Depreciation & Amoritzation $326.2M $87.2M $59.8M $47.2M $29.3M
Stock-Based Compensation $7.4M $7M $11.1M $13.9M $11M
Change in Accounts Receivable $15.7M $21.2M -$9.7M -$328K $19.6M
Change in Inventories -$3.3M $10.4M $5.4M $2.5M $2.8M
Cash From Operations -$23M $43.5M -$33.1M $35.4M $4.6M
 
Capital Expenditures $7.2M $15.7M $10.7M $12.8M $3.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $84M -$23.6M -$32.5M -$58M $20.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$18.9M -$39.6M -- -$13.1M -$42.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$33.9M -$51.7M -$10.9M -$25.4M -$50M
 
Beginning Cash (CF) $901.4M $1.2B $754.3M $541.5M $217.1M
Foreign Exchange Rate Adjustment -$6.9M $1.4M -$623.3K -$952.7K -$196.9K
Additions / Reductions $27M -$31.8M -$76.5M -$48M -$25M
Ending Cash (CF) $929.7M $1.1B $663.3M $493.8M $193.1M
 
Levered Free Cash Flow -$30.2M $27.8M -$43.8M $22.6M $973.3K

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock