Financhill
Sell
38

TERN Quote, Financials, Valuation and Earnings

Last price:
$2.92
Seasonality move :
-4.16%
Day range:
$2.84 - $3.06
52-week range:
$1.87 - $11.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
0.74x
Volume:
806.2K
Avg. volume:
1.2M
1-year change:
-37.07%
Market cap:
$254.9M
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

Why Did Bill Ackman Buy Alphabet Stock?
Why Did Bill Ackman Buy Alphabet Stock?

Bill Ackman has become famous in the investing world for…

Why Did Bill Ackman Buy Brookfield Stock?
Why Did Bill Ackman Buy Brookfield Stock?

Bill Ackman of Pershing Square Capital has made a number…

Why Is Chewy Stock Up — And Will It Keep Climbing?
Why Is Chewy Stock Up — And Will It Keep Climbing?

We are all witnesses to the crazy e-commerce industry boom…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
58
Is MSFT Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
27
SAIA alert for Apr 26

Saia [SAIA] is down 30.77% over the past day.

Sell
48
APPF alert for Apr 26

AppFolio [APPF] is down 18.16% over the past day.

Sell
15
KNSL alert for Apr 26

Kinsale Capital Group [KNSL] is down 16.33% over the past day.

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

Show me the best stock