Financhill
Sell
50

TKNO Quote, Financials, Valuation and Earnings

Last price:
$6.36
Seasonality move :
48.29%
Day range:
$5.85 - $6.81
52-week range:
$1.16 - $10.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.42x
P/B ratio:
3.88x
Volume:
490.4K
Avg. volume:
492K
1-year change:
211.98%
Market cap:
$320.1M
Revenue:
$37.7M
EPS (TTM):
-$0.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.3M $36.9M $41.4M $36.7M $37.7M
Revenue Growth (YoY) 55.75% 17.88% 12.27% -11.43% 2.89%
 
Cost of Revenues $13.5M $19.3M $23.9M $26.4M $30.5M
Gross Profit $17.8M $17.6M $17.5M $10.3M $7.2M
Gross Profit Margin 56.73% 47.76% 42.19% 28.07% 19.16%
 
R&D Expenses $1.5M $4.3M $7.7M $5.6M $2.8M
Selling, General & Admin $10.4M $24.2M $37.4M $34.8M $29.5M
Other Inc / (Exp) -$24K -$40K -$20.7M -$5M --
Operating Expenses $13.1M $29.6M $46.3M $41.5M $33.4M
Operating Income $4.7M -$12M -$28.9M -$31.2M -$26.1M
 
Net Interest Expenses -- $589K -- $833K $687K
EBT. Incl. Unusual Items $4.7M -$12.6M -$49.4M -$37.1M -$26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M -$2.8M -$1.9M -$298K -$88K
Net Income to Company $3.6M -$9.8M -$47.5M -$36.8M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M -$9.8M -$47.5M -$36.8M -$26.7M
 
Basic EPS (Cont. Ops) $0.03 -$0.61 -$1.69 -$1.16 -$0.57
Diluted EPS (Cont. Ops) $0.03 -$0.61 -$1.69 -$1.16 -$0.57
Weighted Average Basic Share $21.1M $16.1M $28.1M $31.8M $46.7M
Weighted Average Diluted Share $21.1M $16.1M $28.1M $31.8M $46.7M
 
EBITDA $6.7M -$9.1M -$25.7M -$30.6M -$19.6M
EBIT $4.7M -$12M -$28.9M -$36.2M -$26.1M
 
Revenue (Reported) $31.3M $36.9M $41.4M $36.7M $37.7M
Operating Income (Reported) $4.7M -$12M -$28.9M -$31.2M -$26.1M
Operating Income (Adjusted) $4.7M -$12M -$28.9M -$36.2M -$26.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2M $10.1M $7.9M $7.9M $9.3M
Revenue Growth (YoY) -- -0.46% -21.95% -0.3% 17.77%
 
Cost of Revenues $4.6M $5.1M $5.8M $6.5M $7.1M
Gross Profit $5.6M $5M $2.1M $1.3M $2.1M
Gross Profit Margin 54.83% 49.25% 26.74% 16.97% 22.97%
 
R&D Expenses $482K $1.4M $1.9M $1.3M $594K
Selling, General & Admin $4M $8.1M $10M $8.4M $6.9M
Other Inc / (Exp) $3K -$38K -$4.2M -$2.4M --
Operating Expenses $4.8M $9.7M $12.2M $10M $7.8M
Operating Income $795K -$4.8M -$10M -$8.7M -$5.6M
 
Net Interest Expenses -- $36K -- -- $129K
EBT. Incl. Unusual Items $811K -$4.8M -$14.1M -$11M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234K -$1.2M -$795K -$304K -$38K
Net Income to Company $577K -$3.6M -$13.3M -$10.7M -$5.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $577K -$3.6M -$13.3M -$10.7M -$5.7M
 
Basic EPS (Cont. Ops) $0.00 -$0.13 -$0.47 -$0.26 -$0.11
Diluted EPS (Cont. Ops) $0.00 -$0.13 -$0.47 -$0.26 -$0.11
Weighted Average Basic Share $21.1M $28M $28.2M $40.8M $53.4M
Weighted Average Diluted Share $21.1M $28M $28.2M $40.8M $53.4M
 
EBITDA $1.4M -$4M -$9.2M -$9.5M -$4M
EBIT $795K -$4.8M -$10M -$11.1M -$5.6M
 
Revenue (Reported) $10.2M $10.1M $7.9M $7.9M $9.3M
Operating Income (Reported) $795K -$4.8M -$10M -$8.7M -$5.6M
Operating Income (Adjusted) $795K -$4.8M -$10M -$11.1M -$5.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.3M $36.9M $41.4M $36.7M $37.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.5M $19.3M $23.9M $26.4M $30.5M
Gross Profit $17.8M $17.6M $17.5M $10.3M $7.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5M $4.3M $7.7M $5.6M $2.8M
Selling, General & Admin $10.4M $24.2M $37.4M $34.8M $29.5M
Other Inc / (Exp) -$24K -$40K -$20.7M -$5M --
Operating Expenses $13.1M $29.6M $46.3M $41.5M $33.4M
Operating Income $4.7M -$12M -$28.9M -$31.2M -$26.1M
 
Net Interest Expenses -- $588K -- $833K $687K
EBT. Incl. Unusual Items $4.7M -$12.6M -$49.4M -$37.1M -$26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M -$2.8M -$1.9M -$298K -$88K
Net Income to Company $3.6M -$9.8M -$47.5M -$36.8M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M -$9.8M -$47.5M -$36.8M -$26.7M
 
Basic EPS (Cont. Ops) $0.03 -$0.80 -$1.69 -$1.16 -$0.59
Diluted EPS (Cont. Ops) $0.03 -$0.80 -$1.69 -$1.16 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.7M -$9.1M -$25.7M -$30.6M -$19.6M
EBIT $4.7M -$12M -$28.9M -$36.3M -$26.1M
 
Revenue (Reported) $31.3M $36.9M $41.4M $36.7M $37.7M
Operating Income (Reported) $4.7M -$12M -$28.9M -$31.2M -$26.1M
Operating Income (Adjusted) $4.7M -$12M -$28.9M -$36.3M -$26.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $36.9M $41.4M $36.7M $37.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.3M $23.9M $26.4M $30.5M --
Gross Profit $17.6M $17.5M $10.3M $7.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $7.7M $5.6M $2.8M --
Selling, General & Admin $24.2M $37.4M $34.8M $29.5M --
Other Inc / (Exp) -$40K -$20.7M -$5M -- --
Operating Expenses $29.6M $46.3M $41.5M $33.4M --
Operating Income -$12M -$28.9M -$31.2M -$26.1M --
 
Net Interest Expenses $595K $13K $1.1M $687K --
EBT. Incl. Unusual Items -$12.6M -$49.4M -$37.1M -$26.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.8M -$1.9M -$298K -$88K --
Net Income to Company -$9.8M -$47.5M -$36.8M -$26.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.8M -$47.5M -$36.8M -$26.7M --
 
Basic EPS (Cont. Ops) -$0.80 -$1.69 -$1.16 -$0.59 --
Diluted EPS (Cont. Ops) -$0.80 -$1.69 -$1.16 -$0.59 --
Weighted Average Basic Share $86.5M $112.3M $127.3M $186.9M --
Weighted Average Diluted Share $86.5M $112.3M $127.3M $186.9M --
 
EBITDA -$9.1M -$25.7M -$30.6M -$19.6M --
EBIT -$12M -$28.9M -$36.3M -$26.1M --
 
Revenue (Reported) $36.9M $41.4M $36.7M $37.7M --
Operating Income (Reported) -$12M -$28.9M -$31.2M -$26.1M --
Operating Income (Adjusted) -$12M -$28.9M -$36.3M -$26.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3M $87.5M $42.2M $28.5M $3.7M
Short Term Investments $1.8M -- -- -- $26.7M
Accounts Receivable, Net $4.6M $4.7M $4.3M $3.9M $4.3M
Inventory $3.6M $5.4M $12.2M $11.6M $6.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $2.4M $2.4M $1.6M $1.3M
Total Current Assets $16.4M $101.2M $61.1M $45.7M $42.8M
 
Property Plant And Equipment $10M $29.8M $71.3M $66.8M $61.5M
Long-Term Investments -- -- -- -- --
Goodwill $16.6M $16.6M -- -- --
Other Intangibles $19.9M $18.7M $17.6M $14.2M $13.1M
Other Long-Term Assets $24K $180K $2.3M $1.9M $1.4M
Total Assets $62.9M $166.5M $152.3M $128.6M $118.8M
 
Accounts Payable $1.6M $2.2M $2.4M $1.5M $825K
Accrued Expenses $2.3M $5.3M $6M $5.6M $4.5M
Current Portion Of Long-Term Debt -- -- -- -- $4M
Current Portion Of Capital Lease Obligations -- -- $2.2M $1.8M $1.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4M $7.7M $10.9M $8.9M $11.2M
 
Long-Term Debt -- $11.9M $22M $13.3M $9.4M
Capital Leases -- -- -- -- --
Total Liabilities $46.1M $23.3M $52.4M $38.6M $36.4M
 
Common Stock -- -- -- -- $1K
Other Common Equity Adj -- -- -- -- --
Common Equity $16.8M $143.2M $99.9M $90M $82.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.8M $143.2M $99.9M $90M $82.4M
 
Total Liabilities and Equity $62.9M $166.5M $152.3M $128.6M $118.8M
Cash and Short Terms $5.1M $87.5M $42.2M $28.5M $30.4M
Total Debt -- $11.9M $22M $13.3M $13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.3M $87.5M $42.2M $28.5M $3.7M
Short Term Investments $1.8M -- -- -- $26.7M
Accounts Receivable, Net $4.6M $4.7M $4.3M $3.9M $4.3M
Inventory $3.6M $5.4M $12.2M $11.6M $6.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.7M $2.4M $2.4M $1.6M $1.3M
Total Current Assets $16.4M $101.2M $61.1M $45.7M $42.8M
 
Property Plant And Equipment $10M $29.8M $71.3M $66.8M $61.5M
Long-Term Investments -- -- -- -- --
Goodwill $16.6M $16.6M -- -- --
Other Intangibles $19.9M $18.7M $17.6M $14.2M $13.1M
Other Long-Term Assets $24K $180K $2.3M $1.9M $1.4M
Total Assets $62.9M $166.5M $152.3M $128.6M $118.8M
 
Accounts Payable $1.6M $2.2M $2.4M $1.5M $825K
Accrued Expenses $2.3M $5.3M $6M $5.6M $4.5M
Current Portion Of Long-Term Debt -- -- -- -- $4M
Current Portion Of Capital Lease Obligations -- -- $2.2M $1.8M $1.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4M $7.7M $10.9M $8.9M $11.2M
 
Long-Term Debt -- $11.9M $22M $13.3M $9.4M
Capital Leases -- -- -- -- --
Total Liabilities $46.1M $23.3M $52.4M $38.6M $36.4M
 
Common Stock -- -- -- -- $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $16.8M $143.2M $99.9M $90M $82.4M
 
Total Liabilities and Equity $62.9M $166.5M $152.3M $128.6M $118.8M
Cash and Short Terms $5.1M $87.5M $42.2M $28.5M $30.4M
Total Debt -- $11.9M $22M $13.3M $13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6M -$9.8M -$47.5M -$36.8M -$26.7M
Depreciation & Amoritzation $2M $2.9M $3.2M $5.7M $6.6M
Stock-Based Compensation $300K $1.6M $3.7M $4.1M $3.7M
Change in Accounts Receivable -$3.6M -$49K $1.5M $314K -$494K
Change in Inventories -$987K -$2.3M -$7.6M $330K $244K
Cash From Operations $2.5M -$9.1M -$27.4M -$18.8M -$12.4M
 
Capital Expenditures $5.5M $19.9M $28.1M $7.9M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$17.5M -$28.1M -$7.7M -$27.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $11.9M $10.1M -- --
Long-Term Debt Repaid -$45K -- -- -$10M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$3.8M -$307K -$32K -$378K
Cash From Financing -$1.6M $110.8M $10.3M $12.8M $14.9M
 
Beginning Cash (CF) $4.1M $3.3M $87.5M $42.2M $28.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$829K $84.2M -$45.3M -$13.8M -$24.8M
Ending Cash (CF) $3.3M $87.5M $42.2M $28.5M $3.7M
 
Levered Free Cash Flow -$3M -$28.9M -$55.5M -$26.7M -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $577K -$3.6M -$13.3M -$10.7M -$5.7M
Depreciation & Amoritzation $571K $783K $893K $1.6M $1.6M
Stock-Based Compensation $269K $624K $1M $1M $766K
Change in Accounts Receivable -$1.1M -$105K $2.1M $1M $224K
Change in Inventories -$627K -$756K -$2.4M -$319K $559K
Cash From Operations $2.4M -$3.1M -$8M -$2.9M -$936K
 
Capital Expenditures $3.5M $7.4M $4.7M $312K $567K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$7.4M -$4.7M -$115K -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$1K $5M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$21K -$323K -$166K
Cash From Financing -- -$1K $5.1M -$621K -$87K
 
Beginning Cash (CF) $3.5M $98M $49.9M $32.1M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$224K -$10.5M -$7.6M -$3.6M -$2.4M
Ending Cash (CF) $3.3M $87.5M $42.2M $28.5M $3.7M
 
Levered Free Cash Flow -$1.1M -$10.5M -$12.8M -$3.2M -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6M -$9.8M -$47.5M -$36.8M -$26.7M
Depreciation & Amoritzation $2M $2.9M $3.2M $5.7M $6.6M
Stock-Based Compensation $300K $1.6M $3.7M $4.1M $3.7M
Change in Accounts Receivable -$3.6M -$49K $1.5M $314K -$494K
Change in Inventories -$987K -$2.3M -$7.6M $330K $244K
Cash From Operations $2.5M -$9.1M -$27.4M -$18.8M -$12.4M
 
Capital Expenditures $5.5M $19.9M $28.1M $7.9M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$17.5M -$28.1M -$7.7M -$27.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $11.9M -- -- --
Long-Term Debt Repaid -$45K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.8M -- -$32K -$378K
Cash From Financing -$1.6M $110.8M $10.3M $12.8M $14.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$829K $84.2M -$45.3M -$13.8M -$24.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3M -$28.9M -$55.5M -$26.7M -$13.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$9.8M -$47.5M -$36.8M -$26.7M --
Depreciation & Amoritzation $2.9M $3.2M $5.7M $6.6M --
Stock-Based Compensation $1.6M $3.7M $4.1M $3.7M --
Change in Accounts Receivable -$49K $1.5M $314K -$494K --
Change in Inventories -$2.3M -$7.6M $330K $244K --
Cash From Operations -$9.1M -$27.4M -$18.8M -$12.4M --
 
Capital Expenditures $19.9M $28.1M $7.9M $1.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.5M -$28.1M -$7.7M -$27.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.9M $10.1M -- -- --
Long-Term Debt Repaid -- -- -$10M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.8M -$307K -$32K -$378K --
Cash From Financing $110.8M $10.3M $12.8M $14.9M --
 
Beginning Cash (CF) $223.8M $278.6M $128.4M $74.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.2M -$45.3M -$13.8M -$24.8M --
Ending Cash (CF) $308M $233.3M $114.7M $50M --
 
Levered Free Cash Flow -$28.9M -$55.5M -$26.7M -$13.5M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock