Financhill
Sell
22

TMCI Quote, Financials, Valuation and Earnings

Last price:
$6.88
Seasonality move :
13.2%
Day range:
$6.77 - $7.12
52-week range:
$3.92 - $15.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.16x
P/B ratio:
4.20x
Volume:
194.2K
Avg. volume:
369.5K
1-year change:
-44.21%
Market cap:
$441.1M
Revenue:
$187.1M
EPS (TTM):
-$0.99
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $39.4M $57.4M $94.4M $141.8M $187.1M
Revenue Growth (YoY) -- 45.54% 64.59% 50.22% 31.92%
 
Cost of Revenues $7.6M $12.5M $16.9M $25.5M $35.2M
Gross Profit $31.8M $44.9M $77.5M $116.3M $151.9M
Gross Profit Margin 80.64% 78.26% 82.11% 82% 81.2%
 
R&D Expenses $5.1M $5.8M $10.2M $13.6M $15.4M
Selling, General & Admin $30.3M $38.2M $83.8M $137.6M $187.9M
Other Inc / (Exp) -- -- $1K -$4.9M $342K
Operating Expenses $35.3M $44M $94M $151.2M $203.4M
Operating Income -$3.5M $855K -$16.5M -$34.8M -$51.4M
 
Net Interest Expenses $730K $4.5M $4M $3.1M --
EBT. Incl. Unusual Items -$4.3M -$3.7M -$20.6M -$42.8M -$49.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.3M -$3.7M -$20.6M -$42.8M -$49.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.3M -$3.7M -$20.6M -$42.8M -$49.5M
 
Basic EPS (Cont. Ops) -$0.11 -$0.10 -$0.43 -$0.77 -$0.81
Diluted EPS (Cont. Ops) -$0.11 -$0.10 -$0.43 -$0.77 -$0.81
Weighted Average Basic Share $43.9M $43.9M $48.4M $55.3M $60.9M
Weighted Average Diluted Share $43.9M $43.9M $48.4M $55.3M $60.9M
 
EBITDA -$2.6M $2.1M -$15.8M -$36.3M -$39M
EBIT -$3.4M $855K -$16.5M -$38.4M -$44.4M
 
Revenue (Reported) $39.4M $57.4M $94.4M $141.8M $187.1M
Operating Income (Reported) -$3.5M $855K -$16.5M -$34.8M -$51.4M
Operating Income (Adjusted) -$3.4M $855K -$16.5M -$38.4M -$44.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.3M $21.6M $33.1M $40.8M $45.1M
Revenue Growth (YoY) -- 51.54% 52.9% 23.3% 10.62%
 
Cost of Revenues $2.9M $4.2M $6.1M $8M $9M
Gross Profit $11.4M $17.4M $27M $32.8M $36.1M
Gross Profit Margin 79.6% 80.35% 81.58% 80.38% 80.14%
 
R&D Expenses $1.5M $2.5M $3.8M $4.4M $5M
Selling, General & Admin $9.9M $20.3M $34.5M $46.2M $46.3M
Other Inc / (Exp) -- -- -$45K $23K $20K
Operating Expenses $11.4M $22.8M $38.3M $50.6M $51.3M
Operating Income -$63K -$5.5M -$11.3M -$17.8M -$15.1M
 
Net Interest Expenses $2.6M $958K $770K -- $246K
EBT. Incl. Unusual Items -$2.7M -$6.4M -$12.1M -$17.5M -$15.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.7M -$6.4M -$12.1M -$17.5M -$15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$6.4M -$12.1M -$17.5M -$15.4M
 
Basic EPS (Cont. Ops) -$0.06 -$0.12 -$0.22 -$0.28 -$0.25
Diluted EPS (Cont. Ops) -$0.06 -$0.12 -$0.22 -$0.28 -$0.25
Weighted Average Basic Share $43.9M $52.8M $55.4M $61.6M $62.2M
Weighted Average Diluted Share $43.9M $52.8M $55.4M $61.6M $62.2M
 
EBITDA $272K -$5.3M -$10.5M -$14.7M -$11.9M
EBIT -$63K -$5.5M -$10.9M -$16.2M -$14M
 
Revenue (Reported) $14.3M $21.6M $33.1M $40.8M $45.1M
Operating Income (Reported) -$63K -$5.5M -$11.3M -$17.8M -$15.1M
Operating Income (Adjusted) -$63K -$5.5M -$10.9M -$16.2M -$14M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $85.1M $125.5M $174.7M $202.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $16.6M $21.9M $32.7M $39.3M
Gross Profit -- $68.5M $103.6M $141.9M $163.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $8.7M $13.2M $15M $19.5M
Selling, General & Admin -- $67M $127.4M $175M $206.3M
Other Inc / (Exp) -- -- -$4.5M -$111K $302K
Operating Expenses -- $75.8M $140.6M $190.1M $225.8M
Operating Income -- -$7.3M -$36.9M -$48.1M -$62.3M
 
Net Interest Expenses $3.5M $4.1M $3.6M -- --
EBT. Incl. Unusual Items -- -$11.4M -$45M -$47.7M -$61.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$11.4M -$45M -$47.7M -$61.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$11.4M -$45M -$47.7M -$61.5M
 
Basic EPS (Cont. Ops) -- -$0.22 -$0.81 -$0.79 -$0.99
Diluted EPS (Cont. Ops) -- -$0.22 -$0.81 -$0.79 -$0.99
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$6.6M -$39.4M -$38M -$48.3M
EBIT -- -$7.3M -$40.9M -$42.5M -$56.3M
 
Revenue (Reported) -- $85.1M $125.5M $174.7M $202.9M
Operating Income (Reported) -- -$7.3M -$36.9M -$48.1M -$62.3M
Operating Income (Adjusted) -- -$7.3M -$40.9M -$42.5M -$56.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $33.3M $61M $92.1M $124.9M $140.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4M $11.5M $16.5M $23.7M $27.9M
Gross Profit $25.9M $49.5M $75.6M $101.2M $112.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $6.8M $9.8M $11.3M $15.4M
Selling, General & Admin $24.7M $53.5M $97.1M $134.6M $152.9M
Other Inc / (Exp) -- -- -$4.5M $246K $206K
Operating Expenses $28.7M $60.4M $106.9M $145.8M $168.3M
Operating Income -$2.8M -$10.9M -$31.3M -$44.6M -$55.5M
 
Net Interest Expenses $3.5M $3M $2.5M -- $246K
EBT. Incl. Unusual Items -$6.2M -$13.9M -$38.4M -$43.2M -$55.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.2M -$13.9M -$38.4M -$43.2M -$55.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$13.9M -$38.4M -$43.2M -$55.2M
 
Basic EPS (Cont. Ops) -$0.15 -$0.27 -$0.69 -$0.71 -$0.89
Diluted EPS (Cont. Ops) -$0.15 -$0.27 -$0.69 -$0.71 -$0.89
Weighted Average Basic Share $131.7M $152.4M $165.6M $181.7M $186.1M
Weighted Average Diluted Share $131.7M $152.4M $165.6M $181.7M $186.1M
 
EBITDA -$1.7M -$10.5M -$34.1M -$35.8M -$45.1M
EBIT -$2.7M -$10.9M -$35.3M -$39.4M -$51.3M
 
Revenue (Reported) $33.3M $61M $92.1M $124.9M $140.6M
Operating Income (Reported) -$2.8M -$10.9M -$31.3M -$44.6M -$55.5M
Operating Income (Adjusted) -$2.7M -$10.9M -$35.3M -$39.4M -$51.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.1M $18.1M $105.8M $19.5M $13M
Short Term Investments -- -- -- $61.8M $110.2M
Accounts Receivable, Net $10.4M $14.5M $18.6M $29.2M $38.1M
Inventory $5.6M $7.8M $10.6M $19.3M $29.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $458K $593K $3M $3.6M $7.9M
Total Current Assets $28.6M $41M $138M $133.4M $198.4M
 
Property Plant And Equipment $1.1M $829K $2.8M $25.5M $31.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $12.8M
Other Intangibles -- -- -- -- $9M
Other Long-Term Assets -- -- -- $146K $146K
Total Assets $29.7M $41.8M $140.8M $159M $251.9M
 
Accounts Payable $931K $2.3M $4.1M $8.7M $11.8M
Accrued Expenses $3.9M $5.4M $9.7M $13.6M $17.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $339K $1.4M
Other Current Liabilities -- -- -- -- $3M
Total Current Liabilities $7.3M $11.6M $18.2M $30.2M $45M
 
Long-Term Debt $19.2M $29.2M $29.4M $52.7M $53M
Capital Leases -- -- -- -- --
Total Liabilities $26.6M $41M $47.7M $98.5M $114M
 
Common Stock $8M $8M $45K $55K $62K
Other Common Equity Adj -- -- -- -$27K $163K
Common Equity -$4.8M -$7.2M $93.1M $60.5M $137.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2M $776K $93.1M $60.5M $137.9M
 
Total Liabilities and Equity $29.7M $41.8M $140.8M $159M $251.9M
Cash and Short Terms $12.1M $18.1M $105.8M $81.3M $123.2M
Total Debt $19.2M $31M $29.4M $52.7M $53M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $109.5M $88.5M $7.3M $12.1M
Short Term Investments -- -- -- $114.9M $70.7M
Accounts Receivable, Net -- $11.8M $18.5M $25M $24.2M
Inventory -- $10.4M $16.8M $29.3M $43.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.8M $4M $10.7M $7M
Total Current Assets -- $135.4M $127.9M $187.1M $157.6M
 
Property Plant And Equipment -- $2.2M $28.4M $31M $33.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $12.8M $12.8M
Other Intangibles -- -- -- $9.3M $8.3M
Other Long-Term Assets -- -- $146K $146K $458K
Total Assets -- $137.6M $156.4M $240.4M $212.9M
 
Accounts Payable -- $2.4M $7.9M $8.7M $18.6M
Accrued Expenses -- $5.8M $9.3M $12.4M $11.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $330K $1.2M $403K
Other Current Liabilities -- -- -- $2.9M $168K
Total Current Liabilities -- $10.7M $22.6M $33.2M $38.3M
 
Long-Term Debt -- $29.3M $52.6M $52.9M $53.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $40.2M $94.2M $102.5M $108M
 
Common Stock -- $45K $46K $62K $62K
Other Common Equity Adj -- -- -- -$148K $191K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $97.4M $62.2M $137.9M $104.9M
 
Total Liabilities and Equity -- $137.6M $156.4M $240.4M $212.9M
Cash and Short Terms -- $109.5M $88.5M $122.2M $82.8M
Total Debt -- $29.3M $52.6M $52.9M $53.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$4.3M -$3.7M -$20.6M -$42.8M -$49.5M
Depreciation & Amoritzation $793K $1.2M $685K $2.1M $5.4M
Stock-Based Compensation $815K $919K $3.4M $8.1M $17.4M
Change in Accounts Receivable -$6M -$4.3M -$4.2M -$11M -$9.3M
Change in Inventories -$2.8M -$2.3M -$2.7M -$8.8M -$9.8M
Cash From Operations -$7.7M -$4.5M -$17.2M -$30.6M -$34.6M
 
Capital Expenditures $1.2M $1.1M $2.7M $14.8M $11.5M
Cash Acquisitions -- -- -- -- -$20M
Cash From Investing -$1.2M -$1.1M -$2.7M -$76.5M -$81.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20M $31.3M -- $53.5M --
Long-Term Debt Repaid -- -$20M -$1.8M -$33.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$329K -$179K -- -$989K --
Cash From Financing $19.7M $11.5M $107.7M $20.8M $109.4M
 
Beginning Cash (CF) $1.3M $12.1M $18.1M $105.8M $19.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.9M $5.9M $87.8M -$86.4M -$6.5M
Ending Cash (CF) $12.1M $18.1M $105.8M $19.5M $13M
 
Levered Free Cash Flow -$8.9M -$5.6M -$19.9M -$45.5M -$46M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.7M -$6.4M -$12.1M -$17.5M -$15.4M
Depreciation & Amoritzation $335K $189K $459K $1.6M $2.2M
Stock-Based Compensation $125K $839K $2.3M $5.2M $7.9M
Change in Accounts Receivable -$2.8M -$1.8M -$2.1M $2.2M $1.2M
Change in Inventories -$2.2M -$2.8M -$3.6M -$3.2M -$2.3M
Cash From Operations -$4.2M -$9.3M -$7.5M -$9.5M -$11.8M
 
Capital Expenditures $58K $939K $5.9M $3.5M $2.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58K -$939K -$5.9M $4.6M $5.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.5M -- -- -- --
Long-Term Debt Repaid -$20M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$179K -- -- -- --
Cash From Financing $9.4M $41K $353K $159K $8K
 
Beginning Cash (CF) $10.3M $119.6M $101.5M $12M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.1M -$10.2M -$13M -$4.8M -$6.1M
Ending Cash (CF) $15.4M $109.5M $88.5M $7.3M $12.1M
 
Levered Free Cash Flow -$4.3M -$10.2M -$13.3M -$13M -$14.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$11.4M -$45M -$47.7M -$61.5M
Depreciation & Amoritzation -- $617K $1.5M $4.5M $8M
Stock-Based Compensation $582K $2.5M $6.9M $14M $27.9M
Change in Accounts Receivable -- -$2.3M -$6.9M -$7M -$1.9M
Change in Inventories -- -$228K -$6.1M -$12.7M -$14.3M
Cash From Operations -- -$11M -$29M -$40.5M -$32.4M
 
Capital Expenditures $981K $1.9M $13.4M $11.5M $10.8M
Cash Acquisitions -- -- -- -$20M --
Cash From Investing -- -$1.9M -$13.4M -$150.3M $37M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.8M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $106.9M $21.5M $109.5M $299K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $94.1M -$20.9M -$81.3M $4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$12.9M -$42.4M -$52M -$43.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.2M -$13.9M -$38.4M -$43.2M -$55.2M
Depreciation & Amoritzation $1M $409K $1.2M $3.6M $6.2M
Stock-Based Compensation $582K $2.1M $5.6M $11.5M $22M
Change in Accounts Receivable $765K $2.7M $58K $4.1M $11.5M
Change in Inventories -$4.7M -$2.7M -$6M -$9.9M -$14.4M
Cash From Operations -$6.9M -$13.4M -$25.3M -$35.1M -$33M
 
Capital Expenditures $981K $1.8M $12.5M $9.2M $8.5M
Cash Acquisitions -- -- -- -$20M --
Cash From Investing -$981K -$1.8M -$12.5M -$86.3M $32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $31.3M -- $53.5M -- --
Long-Term Debt Repaid -$20M -$1.8M -$33.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$179K -- -$989K -- -$237K
Cash From Financing $11.2M $106.6M $20.5M $109.2M $134K
 
Beginning Cash (CF) $33M $153.9M $305.8M $61.1M $40.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $91.4M -$17.3M -$12.2M -$872K
Ending Cash (CF) $36.3M $245.3M $288.6M $48.9M $39.6M
 
Levered Free Cash Flow -$7.9M -$15.2M -$37.8M -$44.3M -$41.5M

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 6.34% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 2.92% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 3.53% over the past day.

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

Show me the best stock