Financhill
Sell
49

TERN Quote, Financials, Valuation and Earnings

Last price:
$4.32
Seasonality move :
21.43%
Day range:
$3.85 - $4.39
52-week range:
$1.87 - $11.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.14x
Volume:
887.9K
Avg. volume:
836K
1-year change:
-36.61%
Market cap:
$372.1M
Revenue:
--
EPS (TTM):
-$1.09
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.7M $8.1M $17.1M $18.6M $18.7M
Selling, General & Admin $4.6M $5.7M $7.1M $6.9M $8.7M
Other Inc / (Exp) -$13K $4K -$4K -$12K -$36K
Operating Expenses $13.3M $13.8M $24.2M $25.4M $27.4M
Operating Income -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.3M -$13.8M -$21.5M -$22.3M -$23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $21K $60K $97K $88K
Net Income to Company -$13.3M -$13.8M -$21.5M -$22.4M -$23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.3M -$13.8M -$21.5M -$22.4M -$23.9M
 
Basic EPS (Cont. Ops) -$0.88 -$0.55 -$0.31 -$0.30 -$0.26
Diluted EPS (Cont. Ops) -$0.88 -$0.55 -$0.31 -$0.30 -$0.26
Weighted Average Basic Share $15.2M $25.3M $69.8M $74.4M $91.5M
Weighted Average Diluted Share $15.2M $25.3M $69.8M $74.4M $91.5M
 
EBITDA -$13.1M -$13.5M -$23.9M -$25.2M -$27.3M
EBIT -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
Operating Income (Adjusted) -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.5M $30.7M $48.5M $65M $70.2M
Selling, General & Admin $11.4M $20.7M $23.8M $38.8M $33.6M
Other Inc / (Exp) -$3M $57K -$76K -$322K -$35K
Operating Expenses $40.9M $51.4M $72.4M $103.8M $103.9M
Operating Income -$40.9M -$50.4M -$72.4M -$103.8M -$103.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$43.9M -$50.1M -$67.7M -$90.8M -$90.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $852K $490K $397K $276K $251K
Net Income to Company -$44.7M -$50.6M -$68.1M -$91.1M -$90.4M
 
Minority Interest in Earnings $313K -- -- -- --
Net Income to Common Excl Extra Items -$44.4M -$50.6M -$68.1M -$91.1M -$90.4M
 
Basic EPS (Cont. Ops) -$1.73 -$2.01 -$1.59 -$1.26 -$1.09
Diluted EPS (Cont. Ops) -$1.73 -$2.01 -$1.59 -$1.26 -$1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$40.4M -$49.8M -$71.4M -$103M -$103M
EBIT -$40.9M -$50.4M -$72.4M -$103.8M -$103.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$40.9M -$50.4M -$72.4M -$103.8M -$103.9M
Operating Income (Adjusted) -$40.9M -$50.4M -$72.4M -$103.8M -$103.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.7M $8.1M $17.1M $18.6M $18.7M
Selling, General & Admin $4.6M $5.7M $7.1M $6.9M $8.7M
Other Inc / (Exp) -$13K $4K -$4K -$12K -$36K
Operating Expenses $13.3M $13.8M $24.2M $25.4M $27.4M
Operating Income -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.3M -$13.8M -$21.5M -$22.3M -$23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39K $21K $60K $97K $88K
Net Income to Company -$13.3M -$13.8M -$21.5M -$22.4M -$23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.3M -$13.8M -$21.5M -$22.4M -$23.9M
 
Basic EPS (Cont. Ops) -$0.88 -$0.55 -$0.31 -$0.30 -$0.26
Diluted EPS (Cont. Ops) -$0.88 -$0.55 -$0.31 -$0.30 -$0.26
Weighted Average Basic Share $15.2M $25.3M $69.8M $74.4M $91.5M
Weighted Average Diluted Share $15.2M $25.3M $69.8M $74.4M $91.5M
 
EBITDA -$13.1M -$13.5M -$23.9M -$25.2M -$27.3M
EBIT -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
Operating Income (Adjusted) -$13.3M -$13.8M -$24.2M -$25.4M -$27.4M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $98.8M $43.9M $184.4M $65.1M $139M
Short Term Investments $96.8M $107.4M $113.2M $175.6M $195.2M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $2.8M $2.1M $5.2M $3.5M
Total Current Assets $198M $154.1M $299.7M $245.9M $337.7M
 
Property Plant And Equipment $1M $2.5M $1.6M $816K $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $174K $72K $37K $55K $351K
Total Assets $199.2M $156.7M $301.3M $246.8M $339.3M
 
Accounts Payable $4.3M $1.7M $2.7M $1.7M $2.8M
Accrued Expenses $2.7M $3M $7.6M $4.1M $4.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $584K $656K $427K $429K
Other Current Liabilities $83K $271K $363K $532K $580K
Total Current Liabilities $8.4M $6.2M $12.1M $8.8M $10.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.2M $8M $13.6M $10M $13.3M
 
Common Stock $3K $3K $5K $6K $9K
Other Common Equity Adj -$232K -$896K -$416K -$321K $51K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $190M $148.7M $287.7M $236.7M $326M
 
Total Liabilities and Equity $199.2M $156.7M $301.3M $246.8M $339.3M
Cash and Short Terms $195.6M $151.3M $297.5M $240.7M $334.3M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.3M -$13.8M -$21.5M -$22.4M -$23.9M
Depreciation & Amoritzation $172K $278K $222K $236K $169K
Stock-Based Compensation $1.8M $2.7M $3.9M $4M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$13.3M -$14.4M -$22.8M -$24.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96.8M $9.5M $27.9M $8M $2M
 
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 $11.7M -- -$344K -- -$6K
Cash From Financing $135.2M -- $27.6M -- $68K
 
Beginning Cash (CF) $74.9M $47.7M $143.2M $79.9M $161.4M
Foreign Exchange Rate Adjustment -$62K -$8K -$10K -$26K -$3K
Additions / Reductions $24M -$3.8M $41.1M -$14.8M -$22.4M
Ending Cash (CF) $98.8M $43.9M $184.4M $65.1M $139M
 
Levered Free Cash Flow -$14.3M -$13.5M -$14.4M -$22.8M -$24.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$44.7M -$50.6M -$68.1M -$91.1M -$90.4M
Depreciation & Amoritzation $478K $618K $976K $895K $829K
Stock-Based Compensation $3.3M $9.1M $12M $25.6M $15.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$36.8M -$40.8M -$50.2M -$75.8M -$71.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$97M -$13.4M -$3.8M -$57.9M -$18.4M
 
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 $10.9M -- -- -- --
Cash From Financing $220.7M -$776K $194.7M $14.4M $164.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.9M -$55M $140.7M -$119.4M $74M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$37M -$41.4M -$50.2M -$75.9M -$71.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$13.3M -$13.8M -$21.5M -$22.4M -$23.9M
Depreciation & Amoritzation $172K $278K $222K $236K $169K
Stock-Based Compensation $1.8M $2.7M $3.9M $4M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$13.3M -$14.4M -$22.8M -$24.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$96.8M $9.5M $27.9M $8M $2M
 
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 $11.7M -- -$344K -- -$6K
Cash From Financing $135.2M -- $27.6M -- $68K
 
Beginning Cash (CF) $74.9M $47.7M $143.2M $79.9M $161.4M
Foreign Exchange Rate Adjustment -$62K -$8K -$10K -$26K -$3K
Additions / Reductions $24M -$3.8M $41.1M -$14.8M -$22.4M
Ending Cash (CF) $98.8M $43.9M $184.4M $65.1M $139M
 
Levered Free Cash Flow -$14.3M -$13.5M -$14.4M -$22.8M -$24.4M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

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

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock