Financhill
Sell
35

TNDM Quote, Financials, Valuation and Earnings

Last price:
$19.18
Seasonality move :
16.95%
Day range:
$18.39 - $19.28
52-week range:
$17.64 - $53.69
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.33x
P/B ratio:
4.84x
Volume:
1.8M
Avg. volume:
2M
1-year change:
-31.54%
Market cap:
$1.3B
Revenue:
$940.2M
EPS (TTM):
-$1.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $498.8M $702.8M $801.2M $747.7M $940.2M
Revenue Growth (YoY) 37.68% 40.89% 14% -6.68% 25.74%
 
Cost of Revenues $238.3M $326.6M $388.2M $380M $450.6M
Gross Profit $260.5M $376.2M $413M $367.7M $489.6M
Gross Profit Margin 52.23% 53.53% 51.55% 49.18% 52.07%
 
R&D Expenses $63.6M $92.1M $170.2M $248.4M $198.9M
Selling, General & Admin $204.9M $261.5M $335.7M $352.5M $389.8M
Other Inc / (Exp) -$17.1M -$1.4M $147K -- -$3.3M
Operating Expenses $268.5M $353.6M $505.8M $600.9M $588.7M
Operating Income -$8M $22.7M -$92.8M -$233.2M -$99.1M
 
Net Interest Expenses $11.2M $5.4M $152K -- --
EBT. Incl. Unusual Items -$36.3M $15.9M -$92.9M -$220.3M -$91.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $335K $1.7M $2.4M $4.2M
Net Income to Company -$34.4M $15.6M -$94.6M -$222.6M -$96M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.4M $15.6M -$94.6M -$222.6M -$96M
 
Basic EPS (Cont. Ops) -$0.56 $0.25 -$1.47 -$3.43 -$1.47
Diluted EPS (Cont. Ops) -$0.56 $0.24 -$1.47 -$3.43 -$1.47
Weighted Average Basic Share $61M $63M $64.1M $65M $65.5M
Weighted Average Diluted Share $61M $64.3M $64.1M $65M $65.5M
 
EBITDA -$13.7M $34.1M -$74.2M -$196.5M -$69.8M
EBIT -$24.1M $20.2M -$88.5M -$212.2M -$86.4M
 
Revenue (Reported) $498.8M $702.8M $801.2M $747.7M $940.2M
Operating Income (Reported) -$8M $22.7M -$92.8M -$233.2M -$99.1M
Operating Income (Adjusted) -$24.1M $20.2M -$88.5M -$212.2M -$86.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $168.1M $210M $220.5M $196.8M $282.6M
Revenue Growth (YoY) 55.04% 24.95% 5% -10.75% 43.63%
 
Cost of Revenues $77.5M $96.3M $105M $103.5M $125.2M
Gross Profit $90.6M $113.7M $115.5M $93.3M $157.5M
Gross Profit Margin 53.88% 54.16% 52.39% 47.41% 55.71%
 
R&D Expenses $17.4M $29.5M $35.6M $121.4M $52.2M
Selling, General & Admin $54.5M $71.5M $97.7M $85.8M $105.8M
Other Inc / (Exp) $2.8M -$32K -- -- -$2.1M
Operating Expenses $71.9M $101M $133.3M $207.1M $158M
Operating Income $18.7M $12.7M -$17.8M -$113.8M -$582K
 
Net Interest Expenses $4.4M $1.6M -- -- --
EBT. Incl. Unusual Items $17M $11.1M -$16.1M -$31.3M $16K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38K $337K -$261K -$1.3M -$739K
Net Income to Company $17M $10.8M -$15.9M -$30M $755K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17M $10.8M -$15.9M -$30M $755K
 
Basic EPS (Cont. Ops) $0.27 $0.17 -$0.25 -$0.46 $0.01
Diluted EPS (Cont. Ops) $0.22 $0.16 -$0.25 -$0.46 $0.01
Weighted Average Basic Share $62.3M $63.7M $64.4M $65.4M $65.9M
Weighted Average Diluted Share $62.3M $64.8M $64.4M $65.4M $65.9M
 
EBITDA $25M $15.7M -$11.4M -$25.6M $4.2M
EBIT $21.6M $12.2M -$15M -$29.6M -$30K
 
Revenue (Reported) $168.1M $210M $220.5M $196.8M $282.6M
Operating Income (Reported) $18.7M $12.7M -$17.8M -$113.8M -$582K
Operating Income (Adjusted) $21.6M $12.2M -$15M -$29.6M -$30K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $498.8M $702.8M $801.2M $747.7M $940.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $238.3M $326.6M $388.2M $380M $450.6M
Gross Profit $260.5M $376.2M $413M $367.7M $489.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63.6M $92.1M $170.2M $327.2M $198.9M
Selling, General & Admin $204.9M $261.5M $335.7M $352.5M $389.8M
Other Inc / (Exp) -$17.1M -$1.4M -- -- -$3.3M
Operating Expenses $268.5M $353.6M $505.8M $679.7M $588.7M
Operating Income -$8M $22.7M -$92.8M -$312M -$99.1M
 
Net Interest Expenses $11.2M $5.4M $151K -- --
EBT. Incl. Unusual Items -$36.3M $15.9M -$92.9M -$220.3M -$91.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $335K $1.7M $2.4M $4.2M
Net Income to Company -$34.4M $15.6M -$94.6M -$222.6M -$96M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.4M $15.6M -$94.6M -$222.6M -$96M
 
Basic EPS (Cont. Ops) -$0.58 $0.24 -$1.47 -$3.44 -$1.46
Diluted EPS (Cont. Ops) -$0.63 $0.23 -$1.48 -$3.44 -$1.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$13.7M $34.1M -$74.2M -$195.9M -$70.2M
EBIT -$24.1M $20.2M -$88.5M -$211.6M -$86.8M
 
Revenue (Reported) $498.8M $702.8M $801.2M $747.7M $940.2M
Operating Income (Reported) -$8M $22.7M -$92.8M -$312M -$99.1M
Operating Income (Adjusted) -$24.1M $20.2M -$88.5M -$211.6M -$86.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $702.8M $801.2M $747.7M $940.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $326.6M $388.2M $380M $450.6M --
Gross Profit $376.2M $413M $367.7M $489.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $92.1M $170.2M $327.2M $198.9M --
Selling, General & Admin $261.5M $335.7M $352.5M $389.8M --
Other Inc / (Exp) -$1.4M -- -- -$3.3M --
Operating Expenses $353.6M $505.8M $679.7M $588.7M --
Operating Income $22.7M -$92.8M -$312M -$99.1M --
 
Net Interest Expenses $5.4M $1.8M -- -- --
EBT. Incl. Unusual Items $15.9M -$92.9M -$220.3M -$91.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $335K $1.7M $2.4M $4.2M --
Net Income to Company $15.6M -$94.6M -$222.6M -$96M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.6M -$94.6M -$222.6M -$96M --
 
Basic EPS (Cont. Ops) $0.24 -$1.47 -$3.44 -$1.46 --
Diluted EPS (Cont. Ops) $0.23 -$1.48 -$3.44 -$1.46 --
Weighted Average Basic Share $252M $256.6M $259.9M $261.8M --
Weighted Average Diluted Share $257.7M $256.6M $259.9M $261.8M --
 
EBITDA $34.1M -$74.2M -$195.9M -$70.2M --
EBIT $20.2M -$88.5M -$211.6M -$86.8M --
 
Revenue (Reported) $702.8M $801.2M $747.7M $940.2M --
Operating Income (Reported) $22.7M -$92.8M -$312M -$99.1M --
Operating Income (Adjusted) $20.2M -$88.5M -$211.6M -$86.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.6M $71.2M $172.5M $58.9M $69.2M
Short Term Investments $390.3M $552.6M $444.4M $409M $369.1M
Accounts Receivable, Net $82.2M $110.7M $114.7M $105.6M $114.6M
Inventory $63.7M $68.6M $111.1M $157.9M $149.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4M $8.4M $7.2M $16.6M $22M
Total Current Assets $637.2M $811.5M $850M $748M $724.5M
 
Property Plant And Equipment $69.8M $77.9M $179.2M $164.3M $163.5M
Long-Term Investments -- -- -- -- $74.5M
Goodwill -- -- -- -- --
Other Intangibles $8.8M $6.6M $4.6M $2.8M $925K
Other Long-Term Assets $580K $9.1M $19M $37.6M $4.2M
Total Assets $716.4M $905.1M $1.1B $952.7M $967.7M
 
Accounts Payable $17.8M $28M $55.7M $49.6M $44.7M
Accrued Expenses $4.8M $9.4M $9.6M $12.7M $18.2M
Current Portion Of Long-Term Debt -- -- -- -- $40.7M
Current Portion Of Capital Lease Obligations $9.4M $9.3M $13.1M $17.1M $18.2M
Other Current Liabilities $31.6M $23.4M $29.3M $28.5M $49.3M
Total Current Liabilities $103.9M $131.9M $165.3M $195.3M $247M
 
Long-Term Debt $203M $281.5M $283.2M $285M $308.3M
Capital Leases -- -- -- -- --
Total Liabilities $350.1M $472M $612.8M $639M $704.6M
 
Common Stock $62K $64K $65K $66K $66K
Other Common Equity Adj $220K -$616K -$1.8M $1.4M -$1.9M
Common Equity $366.3M $433.1M $439.9M $313.6M $263.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $366.3M $433.1M $439.9M $313.6M $263.1M
 
Total Liabilities and Equity $716.4M $905.1M $1.1B $952.7M $967.7M
Cash and Short Terms $484.9M $623.8M $616.9M $467.9M $438.3M
Total Debt $203M $281.5M $283.2M $285M $348.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.6M $71.2M $172.5M $58.9M $69.2M
Short Term Investments $390.3M $552.6M $444.4M $409M $369.1M
Accounts Receivable, Net $82.2M $110.7M $114.7M $105.6M $114.6M
Inventory $63.7M $68.6M $111.1M $157.9M $149.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.4M $8.4M $7.2M $16.6M $22M
Total Current Assets $637.2M $811.5M $850M $748M $724.5M
 
Property Plant And Equipment $69.8M $77.9M $179.2M $164.3M $163.5M
Long-Term Investments -- -- -- -- $74.5M
Goodwill -- -- -- -- --
Other Intangibles $8.8M $6.6M $4.6M $2.8M $925K
Other Long-Term Assets $580K $9.1M $19M $37.6M $4.2M
Total Assets $716.4M $905.1M $1.1B $952.7M $967.7M
 
Accounts Payable $17.8M $28M $55.7M $49.6M $44.7M
Accrued Expenses $4.8M $9.4M $9.6M $12.7M $18.2M
Current Portion Of Long-Term Debt -- -- -- -- $40.7M
Current Portion Of Capital Lease Obligations $9.4M $9.3M $13.1M $17.1M $18.2M
Other Current Liabilities $31.6M $23.4M $29.3M $28.5M $49.3M
Total Current Liabilities $103.9M $131.9M $165.3M $195.3M $247M
 
Long-Term Debt $203M $281.5M $283.2M $285M $308.3M
Capital Leases -- -- -- -- --
Total Liabilities $350.1M $472M $612.8M $639M $704.6M
 
Common Stock $62K $64K $65K $66K $66K
Other Common Equity Adj $220K -$616K -$1.8M $1.4M -$1.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $366.3M $433.1M $439.9M $313.6M $263.1M
 
Total Liabilities and Equity $716.4M $905.1M $1.1B $952.7M $967.7M
Cash and Short Terms $484.9M $623.8M $616.9M $467.9M $438.3M
Total Debt $203M $281.5M $283.2M $285M $348.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$34.4M $15.6M -$94.6M -$222.6M -$96M
Depreciation & Amoritzation $10.5M $13.8M $14.3M $15.7M $16.6M
Stock-Based Compensation $58.4M $60.8M $84.9M $88.1M $101.4M
Change in Accounts Receivable -$38.8M -$31M -$7.8M $4.3M -$20.8M
Change in Inventories -$15.4M -$5M -$42.5M -$46.1M $5.8M
Cash From Operations $24.7M $111.4M $50.5M -$31.8M $24.2M
 
Capital Expenditures $32.3M $23.5M $43M $51.6M $65.6M
Cash Acquisitions -- -- -$25.7M -$69.5M --
Cash From Investing -$296.1M -$186.9M $33.2M -$85.7M -$23.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $278.7M -- -- -- $306.9M
Long-Term Debt Repaid -- -- -- -- -$246.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34.1M -- -$592K -$71K -$15.6M
Cash From Financing $314.4M $51.9M $16.9M $4.1M $8.4M
 
Beginning Cash (CF) $51.2M $94.6M $71.2M $172.5M $58.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.1M -$23.6M $100.5M -$113.4M $9.1M
Ending Cash (CF) $94.6M $71.2M $172.5M $58.9M $69.2M
 
Levered Free Cash Flow -$7.6M $87.8M $7.5M -$83.4M -$41.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $17M $10.8M -$15.9M -$30M $755K
Depreciation & Amoritzation $3.4M $3.5M $3.6M $4M $4.2M
Stock-Based Compensation $13.3M $17.1M $24.4M $22.7M $28.2M
Change in Accounts Receivable -$31M -$24.2M -$3M -$5.6M -$12.1M
Change in Inventories $6.7M -$3M -$5.4M -$13.3M $595K
Cash From Operations $15.2M $19.6M $5.8M -$7.2M $10.7M
 
Capital Expenditures $4.1M $5.7M $5.6M $27.5M $49.5M
Cash Acquisitions -- -- -$23K -- --
Cash From Investing -$59.6M -$76.8M $35.8M -$16.6M $5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $83K -- --
Cash From Financing $9.2M $15.9M $6.1M $2.6M $2.3M
 
Beginning Cash (CF) $129.5M $112.4M $123.8M $79.6M $49M
Foreign Exchange Rate Adjustment $317K $103K $1M $440K $2.2M
Additions / Reductions -$35.2M -$41.3M $47.7M -$21.2M $18M
Ending Cash (CF) $94.6M $71.2M $172.5M $58.9M $69.2M
 
Levered Free Cash Flow $11.1M $13.9M $193K -$34.7M -$38.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$34.4M $15.6M -$94.6M -$222.6M -$96M
Depreciation & Amoritzation $10.5M $13.8M $14.3M $15.7M $16.6M
Stock-Based Compensation $58.4M $60.8M $84.9M $88.1M $101.4M
Change in Accounts Receivable -$38.8M -$31M -$7.8M $4.3M -$20.8M
Change in Inventories -$15.4M -$5M -$42.5M -$46.1M $5.8M
Cash From Operations $24.7M $111.4M $50.5M -$31.8M $24.2M
 
Capital Expenditures $32.3M $23.5M $43M $51.6M $65.6M
Cash Acquisitions -- -- -$25.7M -$69.5M --
Cash From Investing -$296.1M -$186.9M $33.2M -$85.7M -$23.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $306.9M
Long-Term Debt Repaid -- -- -- -- -$246.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$15.6M
Cash From Financing $314.4M $51.9M $16.9M $4.1M $8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.1M -$23.6M $100.5M -$113.4M $9.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.6M $87.8M $7.5M -$83.4M -$41.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $15.6M -$94.6M -$222.6M -$96M --
Depreciation & Amoritzation $13.8M $14.3M $15.7M $16.6M --
Stock-Based Compensation $60.8M $84.9M $88.1M $101.4M --
Change in Accounts Receivable -$31M -$7.8M $4.3M -$20.8M --
Change in Inventories -$5M -$42.5M -$46.1M $5.8M --
Cash From Operations $111.4M $50.5M -$31.8M $24.2M --
 
Capital Expenditures $23.5M $43M $51.6M $65.6M --
Cash Acquisitions -- -$25.7M -$69.5M -- --
Cash From Investing -$186.9M $33.2M -$85.7M -$23.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $306.9M --
Long-Term Debt Repaid -- -- -- -$246.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$592K -$71K -$15.6M --
Cash From Financing $51.9M $16.9M $4.1M $8.4M --
 
Beginning Cash (CF) $426.4M $403.6M $510.6M $214.6M --
Foreign Exchange Rate Adjustment $153K $827K -$212K $1.3M --
Additions / Reductions -$23.6M $100.5M -$113.4M $9.1M --
Ending Cash (CF) $402.9M $505M $397M $224.9M --
 
Levered Free Cash Flow $87.8M $7.5M -$83.4M -$41.4M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock