Financhill
Sell
13

TERN Quote, Financials, Valuation and Earnings

Last price:
$2.13
Seasonality move :
-8.81%
Day range:
$1.94 - $2.43
52-week range:
$1.87 - $11.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.54x
Volume:
2.2M
Avg. volume:
1.2M
1-year change:
-58.48%
Market cap:
$185.5M
Revenue:
--
EPS (TTM):
-$1.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28M $31.3M $39.6M $63.5M $70.1M
Selling, General & Admin $9M $19.5M $22.4M $39.1M $31.8M
Other Inc / (Exp) -$2.8M $40K -$68K -$314K -$11K
Operating Expenses $37M $50.9M $62M $102.6M $101.9M
Operating Income -$37M -$49.9M -$62M -$102.6M -$101.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$39.8M -$49.7M -$60M -$90M -$88.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $813K $508K $358K $239K $260K
Net Income to Company -$40.6M -$50.2M -$60.3M -$90.2M -$88.9M
 
Minority Interest in Earnings $518K -- -- -- --
Net Income to Common Excl Extra Items -$40.1M -$50.2M -$60.3M -$90.2M -$88.9M
 
Basic EPS (Cont. Ops) -$1.29 -$2.21 -$1.67 -$1.27 -$1.12
Diluted EPS (Cont. Ops) -$1.29 -$2.21 -$1.67 -$1.27 -$1.12
Weighted Average Basic Share $22.7M $22.7M $36M $71.3M $79.5M
Weighted Average Diluted Share $22.7M $22.7M $36M $71.3M $79.5M
 
EBITDA -$36.6M -$49.3M -$61M -$101.7M -$101M
EBIT -$37M -$49.9M -$62M -$102.6M -$101.9M
 
Revenue (Reported) -- $1M -- -- --
Operating Income (Reported) -$37M -$49.9M -$62M -$102.6M -$101.9M
Operating Income (Adjusted) -$37M -$49.9M -$62M -$102.6M -$101.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.8M $9.5M $10.7M $17.5M $18M
Selling, General & Admin $998K $5.4M $6.2M $6.6M $7.9M
Other Inc / (Exp) -$452K $10K -$4K -$245K $47K
Operating Expenses $8.8M $14.9M $16.8M $24.1M $25.9M
Operating Income -$8.8M -$13.9M -$16.8M -$24.1M -$25.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.2M -$13.8M -$15.5M -$21M -$21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $711K $435K $318K $49K $40K
Net Income to Company -$9.9M -$14.2M -$15.8M -$21M -$21.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.9M -$14.2M -$15.8M -$21M -$21.8M
 
Basic EPS (Cont. Ops) $0.03 -$0.56 -$0.29 -$0.29 -$0.24
Diluted EPS (Cont. Ops) $0.03 -$0.56 -$0.29 -$0.29 -$0.24
Weighted Average Basic Share $22.7M $25.3M $53.7M $72.3M $91.3M
Weighted Average Diluted Share $22.7M $25.3M $53.7M $72.3M $91.3M
 
EBITDA -$8.7M -$13.8M -$16.6M -$23.8M -$25.7M
EBIT -$8.8M -$13.9M -$16.8M -$24.1M -$25.9M
 
Revenue (Reported) -- $1M -- -- --
Operating Income (Reported) -$8.8M -$13.9M -$16.8M -$24.1M -$25.9M
Operating Income (Adjusted) -$8.8M -$13.9M -$16.8M -$24.1M -$25.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28M $31.3M $39.6M $63.5M $70.1M
Selling, General & Admin $9M $19.5M $22.4M $39.1M $31.8M
Other Inc / (Exp) -$2.8M $40K -$68K -$314K -$11K
Operating Expenses $37M $50.9M $62M $102.6M $101.9M
Operating Income -$37M -$49.9M -$62M -$102.6M -$101.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$39.8M -$49.7M -$60M -$90M -$88.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $813K $508K $358K $239K $260K
Net Income to Company -$40.6M -$50.2M -$60.3M -$90.2M -$88.9M
 
Minority Interest in Earnings $518K -- -- -- --
Net Income to Common Excl Extra Items -$40.1M -$50.2M -$60.3M -$90.2M -$88.9M
 
Basic EPS (Cont. Ops) -$1.22 -$2.34 -$1.83 -$1.27 -$1.13
Diluted EPS (Cont. Ops) -$1.22 -$2.34 -$1.83 -$1.27 -$1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$36.6M -$49.3M -$61M -$101.7M -$101M
EBIT -$37M -$49.9M -$62M -$102.6M -$101.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$37M -$49.9M -$62M -$102.6M -$101.9M
Operating Income (Adjusted) -$37M -$49.9M -$62M -$102.6M -$101.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1M -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.3M $39.6M $63.5M $70.1M --
Selling, General & Admin $19.5M $22.4M $39.1M $31.8M --
Other Inc / (Exp) $40K -$68K -$314K -$11K --
Operating Expenses $50.9M $62M $102.6M $101.9M --
Operating Income -$49.9M -$62M -$102.6M -$101.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$49.7M -$60M -$90M -$88.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $508K $358K $239K $260K --
Net Income to Company -$50.2M -$60.3M -$90.2M -$88.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$50.2M -$60.3M -$90.2M -$88.9M --
 
Basic EPS (Cont. Ops) -$2.34 -$1.83 -$1.27 -$1.13 --
Diluted EPS (Cont. Ops) -$2.34 -$1.83 -$1.27 -$1.13 --
Weighted Average Basic Share $90.7M $142.8M $285M $318M --
Weighted Average Diluted Share $90.7M $142.8M $285M $318M --
 
EBITDA -$49.3M -$61M -$101.7M -$101M --
EBIT -$49.9M -$62M -$102.6M -$101.9M --
 
Revenue (Reported) $1M -- -- -- --
Operating Income (Reported) -$49.9M -$62M -$102.6M -$101.9M --
Operating Income (Adjusted) -$49.9M -$62M -$102.6M -$101.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.9M $47.7M $143.2M $79.9M $161.4M
Short Term Investments -- $118.3M $139.9M $183.5M $196.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $948K $2.1M $4M $3.9M
Total Current Assets $90.9M $166.9M $285.2M $267.4M $362.1M
 
Property Plant And Equipment $1.2M $1M $1.8M $1M $1.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $246K $94K $37K $56K $350K
Total Assets $92.3M $168.1M $287M $268.5M $363.9M
 
Accounts Payable $935K $2.1M $1.6M $2.5M $2.1M
Accrued Expenses $6.5M $1.9M $2.1M $2.9M $4.7M
Current Portion Of Long-Term Debt $12.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $661K $603K $428K
Other Current Liabilities $162K $358K $185K $278K $455K
Total Current Liabilities $22.8M $6.8M $8.5M $11.9M $15.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $23.7M $7.8M $10.1M $13.2M $18.1M
 
Common Stock $186M $3K $5K $6K $9K
Other Common Equity Adj -$124K -$338K -$822K -$19K -$279K
Common Equity -$117.4M $160.3M $276.9M $255.4M $345.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $68.6M $160.3M $276.9M $255.4M $345.9M
 
Total Liabilities and Equity $92.3M $168.1M $287M $268.5M $363.9M
Cash and Short Terms $74.9M $166M $283.1M $263.4M $358.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.9M $47.7M $143.2M $79.9M $161.4M
Short Term Investments -- $118.3M $139.9M $183.5M $196.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $948K $2.1M $4M $3.9M
Total Current Assets $90.9M $166.9M $285.2M $267.4M $362.1M
 
Property Plant And Equipment $1.2M $1M $1.8M $1M $1.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $246K $94K $37K $56K $350K
Total Assets $92.3M $168.1M $287M $268.5M $363.9M
 
Accounts Payable $935K $2.1M $1.6M $2.5M $2.1M
Accrued Expenses $6.5M $1.9M $2.1M $2.9M $4.7M
Current Portion Of Long-Term Debt $12.9M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $661K $603K $428K
Other Current Liabilities $162K $358K $185K $278K $455K
Total Current Liabilities $22.8M $6.8M $8.5M $11.9M $15.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $23.7M $7.8M $10.1M $13.2M $18.1M
 
Common Stock $186M $3K $5K $6K $9K
Other Common Equity Adj -$124K -$338K -$822K -$19K -$279K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $68.6M $160.3M $276.9M $255.4M $345.9M
 
Total Liabilities and Equity $92.3M $168.1M $287M $268.5M $363.9M
Cash and Short Terms $74.9M $166M $283.1M $263.4M $358.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.6M -$50.2M -$60.3M -$90.2M -$88.9M
Depreciation & Amoritzation $394K $512K $1M $881K $896K
Stock-Based Compensation $1.7M $8.1M $10.8M $25.5M $15.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$29.8M -$41.8M -$49.1M -$67.4M -$70M
 
Capital Expenditures -- $340K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.7M -$119.7M -$22.3M -$38M -$12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $16.9M -- -- -- --
Long-Term Debt Repaid -- -$12.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$858K $10M -$401K -$344K -$388K
Cash From Financing $85.5M $134.4M $167.1M $42M $164M
 
Beginning Cash (CF) $12.4M $74.9M $47.7M $143.2M $79.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.4M -$27.1M $95.7M -$63.4M $81.6M
Ending Cash (CF) $74.9M $47.7M $143.2M $79.9M $161.4M
 
Levered Free Cash Flow -$30.4M -$42.2M -$49.4M -$67.4M -$70.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.9M -$14.2M -$15.8M -$21M -$21.8M
Depreciation & Amoritzation $106K $114K $233K $220K $214K
Stock-Based Compensation $786K $2.6M $2.7M $3.3M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.4M -$10.7M -$11.2M -$19.3M -$14.6M
 
Capital Expenditures -- $200K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$47K -$6.4M -$14.5M $47.2M -$94.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$825K -- -$257K -- -$313K
Cash From Financing $68.6M $16K $106M $13.9M $304K
 
Beginning Cash (CF) $13.8M $64.8M $63M $37.9M $270.1M
Foreign Exchange Rate Adjustment -$156K $22K $45K $255K -$69K
Additions / Reductions $61.2M -$17.1M $80.2M $41.8M -$108.6M
Ending Cash (CF) $74.9M $47.7M $143.2M $79.9M $161.4M
 
Levered Free Cash Flow -$7.4M -$10.9M -$11.2M -$19.4M -$14.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.6M -$50.2M -$60.3M -$90.2M -$88.9M
Depreciation & Amoritzation $394K $512K $1M $881K $896K
Stock-Based Compensation $1.7M $8.1M $10.8M $25.5M $15.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$29.8M -$41.8M -$49.1M -$67.4M -$70M
 
Capital Expenditures -- $200K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.7M -$119.7M -$22.3M -$38M -$12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$12.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$858K $10M -- -$344K --
Cash From Financing $85.5M $134.4M $167.1M $42M $164M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62.4M -$27.1M $95.7M -$63.4M $81.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.4M -$42.2M -$49.4M -$67.4M -$70.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$50.2M -$60.3M -$90.2M -$88.9M --
Depreciation & Amoritzation $512K $1M $881K $896K --
Stock-Based Compensation $8.1M $10.8M $25.5M $15.6M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$41.8M -$49.1M -$67.4M -$70M --
 
Capital Expenditures $200K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$119.7M -$22.3M -$38M -$12.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10M -$401K -$344K -$388K --
Cash From Financing $134.4M $167.1M $42M $164M --
 
Beginning Cash (CF) $306M $171.4M $446.4M $506.7M --
Foreign Exchange Rate Adjustment -$25K -$178K $117K -$56K --
Additions / Reductions -$27.1M $95.7M -$63.4M $81.6M --
Ending Cash (CF) $278.9M $266.9M $383.1M $588.2M --
 
Levered Free Cash Flow -$42.2M -$49.4M -$67.4M -$70.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock