Financhill
Buy
67

TCMD Quote, Financials, Valuation and Earnings

Last price:
$17.32
Seasonality move :
7.92%
Day range:
$16.75 - $17.58
52-week range:
$11.12 - $21.10
Dividend yield:
0%
P/E ratio:
26.66x
P/S ratio:
1.46x
P/B ratio:
2.00x
Volume:
121.8K
Avg. volume:
354.6K
1-year change:
20.77%
Market cap:
$415.9M
Revenue:
$274.4M
EPS (TTM):
$0.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $189.5M $187.1M $208.1M $246.8M $274.4M
Revenue Growth (YoY) 31.82% -1.25% 11.18% 18.61% 11.2%
 
Cost of Revenues $55.3M $54.3M $59.8M $70.8M $79.3M
Gross Profit $134.2M $132.8M $148.2M $176M $195.1M
Gross Profit Margin 70.84% 70.97% 71.24% 71.31% 71.11%
 
R&D Expenses $5.2M $5.3M $5.7M $7.1M $7.8M
Selling, General & Admin $118.4M $131M $143.6M $167.2M $169.2M
Other Inc / (Exp) $631K $1.4M -$531K -$2.7M -$2.3M
Operating Expenses $123.7M $136.4M $150M $188.7M $177.1M
Operating Income $10.5M -$3.6M -$1.8M -$12.8M $18M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $11.1M -$2.3M -$2.3M -$15.5M $15.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158K -$1.6M $9.5M $2.4M -$12.7M
Net Income to Company $11M -$620K -$11.8M -$17.9M $28.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11M -$620K -$11.8M -$17.9M $28.5M
 
Basic EPS (Cont. Ops) $0.58 -$0.03 -$0.60 -$0.89 $1.24
Diluted EPS (Cont. Ops) $0.56 -$0.03 -$0.60 -$0.89 $1.23
Weighted Average Basic Share $18.9M $19.3M $19.7M $20.1M $22.9M
Weighted Average Diluted Share $19.6M $19.3M $19.7M $20.1M $23.2M
 
EBITDA $14M -$834K $1.9M $1.7M $24.5M
EBIT $10.5M -$3.6M -$1.8M -$12.8M $18M
 
Revenue (Reported) $189.5M $187.1M $208.1M $246.8M $274.4M
Operating Income (Reported) $10.5M -$3.6M -$1.8M -$12.8M $18M
Operating Income (Adjusted) $10.5M -$3.6M -$1.8M -$12.8M $18M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $49.1M $52.5M $65.3M $69.6M $73.1M
Revenue Growth (YoY) -1.05% 6.94% 24.32% 6.63% 5.04%
 
Cost of Revenues $14.1M $15.5M $18.5M $20.2M $18.3M
Gross Profit $35M $37M $46.8M $49.4M $54.8M
Gross Profit Margin 71.24% 70.42% 71.7% 70.93% 74.96%
 
R&D Expenses $1.1M $1.4M $1.6M $2M $2.4M
Selling, General & Admin $32M $36.7M $42.8M $42.5M $45M
Other Inc / (Exp) -$121K -$120K -$736K $2.7M $452K
Operating Expenses $33.2M $38.3M $48.4M $44.4M $48M
Operating Income $1.8M -$1.4M -$1.6M $4.9M $6.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.7M -$1.5M -$2.4M $7.6M $7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$751K $1.9M -$77K -$14.7M $2.1M
Net Income to Company $2.4M -$3.4M -$2.3M $22.3M $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M -$3.4M -$2.3M $22.3M $5.2M
 
Basic EPS (Cont. Ops) $0.12 -$0.17 -$0.11 $0.95 $0.21
Diluted EPS (Cont. Ops) $0.12 -$0.17 -$0.11 $0.94 $0.21
Weighted Average Basic Share $19.4M $19.8M $20.1M $23.5M $24M
Weighted Average Diluted Share $19.7M $19.8M $20.1M $23.8M $24.3M
 
EBITDA $2.4M -$504K $2.4M $6.6M $8.5M
EBIT $1.8M -$1.4M -$1.6M $4.9M $6.8M
 
Revenue (Reported) $49.1M $52.5M $65.3M $69.6M $73.1M
Operating Income (Reported) $1.8M -$1.4M -$1.6M $4.9M $6.8M
Operating Income (Adjusted) $1.8M -$1.4M -$1.6M $4.9M $6.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $185M $205.6M $234.6M $270.7M $285.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52.9M $60.3M $65.9M $79.4M $76.7M
Gross Profit $132.1M $145.3M $168.7M $191.2M $208.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $5.3M $6.7M $8.2M $8.6M
Selling, General & Admin $131.3M $138.2M $165.5M $167.9M $175.7M
Other Inc / (Exp) $314K $1M -$2.1M -$112K $239K
Operating Expenses $136.6M $143.8M $185.5M $180.2M $186.3M
Operating Income -$4.6M $1.5M -$16.8M $11M $22M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.2M $2.5M -$19M $10.9M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M -$5.3M $11M -$14M $6.8M
Net Income to Company -$8.5M $7.8M -$30M $24.9M $15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M $7.8M -$30M $24.9M $15.4M
 
Basic EPS (Cont. Ops) -$0.45 $0.40 -$1.50 $1.09 $0.65
Diluted EPS (Cont. Ops) -$0.45 $0.39 -$1.50 $1.08 $0.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.7M $4.3M -$2.5M $17.6M $28.7M
EBIT -$4.6M $1.5M -$16.8M $11M $22M
 
Revenue (Reported) $185M $205.6M $234.6M $270.7M $285.1M
Operating Income (Reported) -$4.6M $1.5M -$16.8M $11M $22M
Operating Income (Adjusted) -$4.6M $1.5M -$16.8M $11M $22M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $127.9M $146.3M $172.9M $196.8M $207.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.9M $42.9M $49M $57.6M $55.1M
Gross Profit $91M $103.4M $123.9M $139.1M $152.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $3.9M $5M $6M $6.8M
Selling, General & Admin $97.6M $104.8M $126.7M $127.4M $134M
Other Inc / (Exp) $181K -$154K -$1.8M $838K $832K
Operating Expenses $101.6M $108.9M $144.5M $136M $142.7M
Operating Income -$10.6M -$5.5M -$20.6M $3.2M $9.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.4M -$5.7M -$22.4M $4M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M -$1.4M $114K -$16.3M $3.3M
Net Income to Company -$12.7M -$4.3M -$22.5M $20.3M $7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$4.3M -$22.5M $20.3M $7.2M
 
Basic EPS (Cont. Ops) -$0.67 -$0.22 -$1.12 $0.86 $0.30
Diluted EPS (Cont. Ops) -$0.67 -$0.22 -$1.12 $0.85 $0.30
Weighted Average Basic Share $57.9M $59M $60.1M $68.1M $71.5M
Weighted Average Diluted Share $58.3M $59.4M $60.1M $68.5M $72M
 
EBITDA -$8.5M -$3.4M -$7.8M $8.1M $14.7M
EBIT -$10.6M -$5.5M -$20.6M $3.2M $9.7M
 
Revenue (Reported) $127.9M $146.3M $172.9M $196.8M $207.4M
Operating Income (Reported) -$10.6M -$5.5M -$20.6M $3.2M $9.7M
Operating Income (Adjusted) -$10.6M -$5.5M -$20.6M $3.2M $9.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.8M $47.9M $28.2M $21.9M $61M
Short Term Investments $30.6M $10.7M $12.5M $16.1M $14.2M
Accounts Receivable, Net $33.4M $43.8M $49.5M $54.8M $43.2M
Inventory $19.1M $18.6M $19.2M $23.1M $22.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $2.6M $4.1M $3.8M $4.4M
Total Current Assets $108.3M $123.6M $113.5M $119.8M $145.3M
 
Property Plant And Equipment $23.3M $27.1M $30.7M $27.4M $25.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $31.1M $31.1M $31.1M
Other Intangibles $5.3M $1.7M $54.1M $50.4M $46.7M
Other Long-Term Assets $1.7M $2.1M $2M $3.3M $2.7M
Total Assets $151.8M $174.1M $244.3M $255M $281.4M
 
Accounts Payable $3.8M $4.2M $5M $10M $6.7M
Accrued Expenses $13.2M $14.2M $17.3M $26.2M $22.5M
Current Portion Of Long-Term Debt -- -- $3M $3M $3M
Current Portion Of Capital Lease Obligations $1.5M $2M $2.5M $2.5M $2.8M
Other Current Liabilities $903K $1.8M $6.6M $20.2M $4.5M
Total Current Liabilities $21.4M $26.7M $34.5M $64.3M $41.1M
 
Long-Term Debt -- -- $51.8M $45.9M $26.2M
Capital Leases -- -- -- -- --
Total Liabilities $39.2M $49.3M $116M $133.6M $87.8M
 
Common Stock $19K $19K $20K $20K $24K
Other Common Equity Adj $26K -- -- -- --
Common Equity $112.6M $124.8M $128.2M $121.4M $193.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $112.6M $124.8M $128.2M $121.4M $193.6M
 
Total Liabilities and Equity $151.8M $174.1M $244.3M $255M $281.4M
Cash and Short Terms $53.4M $58.6M $40.7M $38.1M $75.2M
Total Debt -- -- $54.8M $48.9M $29.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $42.2M $22.4M $23.4M $66M $82.1M
Short Term Investments $9.5M $12.4M $15.1M $13.6M $14M
Accounts Receivable, Net $36M $44.3M $51.8M $43.9M $40M
Inventory $22.4M $23.8M $23M $23.5M $21.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4M $3.7M $3.5M $4.7M $5.1M
Total Current Assets $114.1M $106.6M $116.8M $151.7M $162.4M
 
Property Plant And Equipment $27.9M $30.4M $28.7M $24.8M $23.4M
Long-Term Investments -- -- -- -- --
Goodwill -- $31.1M $31.1M $31.1M $31.1M
Other Intangibles $1.7M $55M $51.3M $47.6M $43.7M
Other Long-Term Assets $2M $2.1M $3M $2.8M $3.8M
Total Assets $157.8M $249.4M $248.5M $293.3M $287.7M
 
Accounts Payable $5.1M $6.2M $11.2M $6.4M $7.3M
Accrued Expenses $12.8M $13.8M $18.7M $20M $20M
Current Portion Of Long-Term Debt -- -- $3M $3M $3M
Current Portion Of Capital Lease Obligations $2M $2.4M $2.5M $2.6M $2.9M
Other Current Liabilities $2.7M $3.7M $18.5M $11.5M $3.2M
Total Current Liabilities $25.6M $31.3M $55.7M $45.6M $37.2M
 
Long-Term Debt -- $52.5M $46.6M $43.6M $24M
Capital Leases -- -- -- -- --
Total Liabilities $48.6M $117.3M $134.1M $110.5M $79.8M
 
Common Stock $19K $20K $20K $23K $24K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.1M $132.1M $114.4M $182.8M $207.9M
 
Total Liabilities and Equity $157.8M $249.4M $248.5M $293.3M $287.7M
Cash and Short Terms $51.7M $34.8M $38.5M $79.6M $96.1M
Total Debt -- $54.7M $49.6M $46.5M $26.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $11M -$620K -$11.8M -$17.9M $28.5M
Depreciation & Amoritzation $3.5M $2.8M $3.7M $6.3M $6.5M
Stock-Based Compensation $9.8M $10.7M $10.2M $9.6M $7.5M
Change in Accounts Receivable -$11.4M -$15.7M -$9M -$15.6M $23.8M
Change in Inventories -$7.9M $318K $972K -$3.9M $597K
Cash From Operations $2.5M $2.8M $2.6M $5.2M $35.9M
 
Capital Expenditures $6M $2.3M $2.4M $1.9M $2.5M
Cash Acquisitions -- -- -$79.8M -- --
Cash From Investing -$2.3M $20.2M -$82.2M -$1.9M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $55M -- $8.3M
Long-Term Debt Repaid -- -- -- -$6M -$28M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4M -$1.9M -$1.4M -$5M -$10.7M
Cash From Financing $2.5M $2.1M $59.9M -$9.6M $5.7M
 
Beginning Cash (CF) $20.1M $22.8M $47.9M $28.2M $21.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7M $25.1M -$19.6M -$6.3M $39.1M
Ending Cash (CF) $22.8M $47.9M $28.2M $21.9M $61M
 
Levered Free Cash Flow -$3.5M $503K $276K $3.3M $33.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4M -$3.4M -$2.3M $22.3M $5.2M
Depreciation & Amoritzation $652K $863K $1.7M $1.6M $1.7M
Stock-Based Compensation $3.2M $2.6M $2.6M $1.8M $2.1M
Change in Accounts Receivable -$6.7M -$2.2M -$5M $3.5M $2.8M
Change in Inventories $2.4M -$1.1M -$3.1M -$3.2M -$2.3M
Cash From Operations $5.7M -$1.1M $2.3M $4.1M $10.3M
 
Capital Expenditures $1M $665K $1.4M $399K $978K
Cash Acquisitions -- -$79.8M -- -- --
Cash From Investing $5M -$80.5M -$1.4M -$399K -$978K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- $8.3M --
Long-Term Debt Repaid -- -- -$750K -$9M -$750K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39K -$253K -- -$125K --
Cash From Financing $175K $54.9M -$750K -$873K -$750K
 
Beginning Cash (CF) $31.3M $49M $23.4M $63.2M $73.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M -$26.6M $76K $2.8M $8.5M
Ending Cash (CF) $42.2M $22.4M $23.4M $66M $82.1M
 
Levered Free Cash Flow $4.7M -$1.7M $826K $3.7M $9.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$8.5M $7.8M -$30M $24.9M $15.4M
Depreciation & Amoritzation $2.8M $2.8M $6.2M $6.5M $6.7M
Stock-Based Compensation $10.7M $10.1M $10.2M $7.5M $7.9M
Change in Accounts Receivable -$12.4M -$13.5M -$12.8M $11M $14.9M
Change in Inventories -$5.7M $215K $810K -$478K $2.3M
Cash From Operations -$2.2M $2.1M $7M $21.4M $42.7M
 
Capital Expenditures $3.3M $1.9M $2.8M $1.6M $3M
Cash Acquisitions -- -$79.8M -- -- --
Cash From Investing $21.6M -$81.7M -$2.8M -$1.6M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$5.3M -$11.3M -$19.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$1.6M -$32K -- --
Cash From Financing $2.9M $59.9M -$3.1M $22.9M -$23.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.4M -$19.8M $1M $42.6M $16.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.5M $151K $4.2M $19.7M $39.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.7M -$4.3M -$22.5M $20.3M $7.2M
Depreciation & Amoritzation $2.1M $2.2M $4.7M $4.9M $5.1M
Stock-Based Compensation $8.3M $7.7M $7.7M $5.6M $6M
Change in Accounts Receivable -$5.5M -$3.4M -$7.2M $19.4M $10.5M
Change in Inventories -$3.5M -$3.6M -$3.8M -$374K $1.4M
Cash From Operations -$2.2M -$3M $1.4M $17.5M $24.3M
 
Capital Expenditures $1.8M $1.4M $1.8M $1.5M $2M
Cash Acquisitions -- -$79.8M -- -- --
Cash From Investing $20.7M -$81.2M -$1.8M -$1.5M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $55M -- $8.3M --
Long-Term Debt Repaid -- -- -$5.3M -$10.5M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$1.4M -$39K -$5.1M --
Cash From Financing $995K $58.8M -$4.3M $28.1M -$1.2M
 
Beginning Cash (CF) $86.4M $143.8M $72.7M $140.2M $195.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.4M -$25.5M -$4.8M $44.1M $21.1M
Ending Cash (CF) $105.8M $118.3M $67.9M $184.3M $216.5M
 
Levered Free Cash Flow -$4M -$4.4M -$490K $16M $22.3M

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