Financhill
Sell
35

TOMZ Quote, Financials, Valuation and Earnings

Last price:
$0.81
Seasonality move :
48.12%
Day range:
$0.77 - $0.84
52-week range:
$0.60 - $1.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.00x
P/B ratio:
4.16x
Volume:
17K
Avg. volume:
14.8K
1-year change:
-1.18%
Market cap:
$16M
Revenue:
$7.7M
EPS (TTM):
-$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25M $7.8M $8.3M $7.4M $7.7M
Revenue Growth (YoY) 294.31% -69.02% 7.54% -11.8% 5.23%
 
Cost of Revenues $10M $3.2M $3.3M $3.1M $4.2M
Gross Profit $15M $4.6M $5.1M $4.3M $3.6M
Gross Profit Margin 60.1% 59.16% 60.69% 58.33% 45.96%
 
R&D Expenses $455.1K $572.7K $352.2K $491.8K $290.7K
Selling, General & Admin $9.4M $8.6M $7.3M $6.8M $7.1M
Other Inc / (Exp) -- $414.6K -- -- --
Operating Expenses $10.5M $9.5M $7.9M $7.6M $7.7M
Operating Income $4.5M -$4.9M -$2.9M -$3.3M -$4.1M
 
Net Interest Expenses $40.6K -- -- $53.3K $372K
EBT. Incl. Unusual Items $4.5M -$4.5M -$2.9M -$3.4M -$4.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77K -$74.1K -- -- --
Net Income to Company $4.4M -$4.4M -$2.9M -$3.4M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M -$4.4M -$2.9M -$3.4M -$4.5M
 
Basic EPS (Cont. Ops) $0.27 -$0.25 -$0.15 -$0.17 -$0.22
Diluted EPS (Cont. Ops) $0.23 -$0.25 -$0.15 -$0.17 -$0.22
Weighted Average Basic Share $16.5M $17.5M $19.7M $19.8M $20M
Weighted Average Diluted Share $18.8M $17.5M $19.7M $19.8M $20M
 
EBITDA $5.4M -$4M -$2.4M -$2.8M -$3.6M
EBIT $4.5M -$4.5M -$2.9M -$3.3M -$4.1M
 
Revenue (Reported) $25M $7.8M $8.3M $7.4M $7.7M
Operating Income (Reported) $4.5M -$4.9M -$2.9M -$3.3M -$4.1M
Operating Income (Adjusted) $4.5M -$4.5M -$2.9M -$3.3M -$4.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1M $2.3M $1.6M $1.1M $1.6M
Revenue Growth (YoY) -70.6% 11.34% -31.47% -29.59% 41.51%
 
Cost of Revenues $838.3K $887.9K $640.9K $443.4K $624.8K
Gross Profit $1.2M $1.4M $941.2K $670.7K $951.8K
Gross Profit Margin 59.57% 61.54% 59.49% 60.2% 60.37%
 
R&D Expenses $195.6K $37.1K $70.5K $68K $44.6K
Selling, General & Admin $2.5M $2M $2M $1.8M $1.6M
Other Inc / (Exp) -- -- -- -- $534.9K
Operating Expenses $2.7M $2.1M $2.1M $1.9M $1.7M
Operating Income -$1.5M -$659.8K -$1.2M -$1.2M -$754.5K
 
Net Interest Expenses $600 -- -- $83.7K $36K
EBT. Incl. Unusual Items -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
 
Basic EPS (Cont. Ops) -$0.09 -$0.03 -$0.06 -$0.07 -$0.01
Diluted EPS (Cont. Ops) -$0.09 -$0.03 -$0.06 -$0.07 -$0.01
Weighted Average Basic Share $16.8M $19.7M $19.8M $20M $20M
Weighted Average Diluted Share $16.8M $19.7M $19.8M $20M $20M
 
EBITDA -$1.4M -$527.7K -$1.1M -$1.1M -$28.8K
EBIT -$1.5M -$659.8K -$1.2M -$1.2M -$136.7K
 
Revenue (Reported) $2.1M $2.3M $1.6M $1.1M $1.6M
Operating Income (Reported) -$1.5M -$659.8K -$1.2M -$1.2M -$754.5K
Operating Income (Adjusted) -$1.5M -$659.8K -$1.2M -$1.2M -$136.7K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $20M $8M $7.6M $6.9M $8.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3M $3.2M $3M $2.9M $4.4M
Gross Profit $11.8M $4.8M $4.6M $4M $3.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $591.2K $414.2K $385.7K $489.2K $267.3K
Selling, General & Admin $10.2M $8.1M $7.3M $6.6M $6.9M
Other Inc / (Exp) -- $414.6K -- -- $534.9K
Operating Expenses $11.5M $8.8M $8M $7.4M $7.5M
Operating Income $339K -$4.1M -$3.4M -$3.4M -$3.6M
 
Net Interest Expenses $1.1K -- -- $137.7K $324.3K
EBT. Incl. Unusual Items $338K -$3.7M -$3.4M -$3.5M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77K -$74.1K -- -- --
Net Income to Company $261K -$3.6M -$3.4M -$3.5M -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $261K -$3.6M -$3.4M -$3.5M -$3.4M
 
Basic EPS (Cont. Ops) $0.02 -$0.19 -$0.17 -$0.18 -$0.17
Diluted EPS (Cont. Ops) -$0.01 -$0.19 -$0.17 -$0.18 -$0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2M -$3.2M -$2.9M -$2.9M -$2.6M
EBIT $341.8K -$3.7M -$3.4M -$3.4M -$3M
 
Revenue (Reported) $20M $8M $7.6M $6.9M $8.2M
Operating Income (Reported) $339K -$4.1M -$3.4M -$3.4M -$3.6M
Operating Income (Adjusted) $341.8K -$3.7M -$3.4M -$3.4M -$3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1M $2.3M $1.6M $1.1M $1.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $838.3K $887.9K $640.9K $443.4K $624.8K
Gross Profit $1.2M $1.4M $941.2K $670.7K $951.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $195.6K $37.1K $70.5K $68K $44.6K
Selling, General & Admin $2.5M $2M $2M $1.8M $1.6M
Other Inc / (Exp) -- -- -- -- $534.9K
Operating Expenses $2.7M $2.1M $2.1M $1.9M $1.7M
Operating Income -$1.5M -$659.8K -$1.2M -$1.2M -$754.5K
 
Net Interest Expenses $600 -- -- $83.7K $36K
EBT. Incl. Unusual Items -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
 
Basic EPS (Cont. Ops) -$0.09 -$0.03 -$0.06 -$0.07 -$0.01
Diluted EPS (Cont. Ops) -$0.09 -$0.03 -$0.06 -$0.07 -$0.01
Weighted Average Basic Share $16.8M $19.7M $19.8M $20M $20M
Weighted Average Diluted Share $16.8M $19.7M $19.8M $20M $20M
 
EBITDA -$1.4M -$527.7K -$1.1M -$1.1M -$28.8K
EBIT -$1.5M -$659.8K -$1.2M -$1.2M -$136.7K
 
Revenue (Reported) $2.1M $2.3M $1.6M $1.1M $1.6M
Operating Income (Reported) -$1.5M -$659.8K -$1.2M -$1.2M -$754.5K
Operating Income (Adjusted) -$1.5M -$659.8K -$1.2M -$1.2M -$136.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.2M $5.3M $3.9M $2.3M $664.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $2M $2.8M $2.4M $1.9M
Inventory $3.8M $4.7M $4.5M $4.6M $3.6M
Prepaid Expenses $810K $632.2K $835.4K $400.6K $368.9K
Other Current Assets -- -- -- -- --
Total Current Assets $13.7M $12.9M $12.1M $10M $6.5M
 
Property Plant And Equipment $1.9M $2.1M $1.9M $1.5M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $775.3K $966.8K $1M $1.1M $1.3M
Other Long-Term Assets $358.9K $341K $475.1K $550.7K $675.4K
Total Assets $16.8M $16.3M $15.5M $13.4M $9.7M
 
Accounts Payable $1.5M $1.1M $1.8M $1.3M $1.9M
Accrued Expenses $415.1K $645.2K $730.1K $541.4K $451.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $81.2K $91.8K $100.3K $115.7K $129.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2M $1.8M $3.3M $2.1M $2.7M
 
Long-Term Debt $410.7K -- -- $2.3M $2.4M
Capital Leases -- -- -- -- --
Total Liabilities $3.6M $2.7M $4.1M $5M $5.6M
 
Common Stock $168.3K $197.5K $198.3K $199.9K $200.8K
Other Common Equity Adj -- -- -- -- --
Common Equity $13.2M $13.6M $11.4M $8.4M $4.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.2M $13.6M $11.4M $8.4M $4.1M
 
Total Liabilities and Equity $16.8M $16.3M $15.5M $13.4M $9.7M
Cash and Short Terms $5.2M $5.3M $3.9M $2.3M $664.9K
Total Debt $410.7K -- -- $2.3M $2.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.9M $5.3M $2.5M $1.1M $674.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $2.5M $2.5M $2.1M $1.9M
Inventory $4.8M $5.1M $4.4M $4.6M $3.4M
Prepaid Expenses $462.6K $770.9K $927.2K $508.4K $314.4K
Other Current Assets -- -- -- -- --
Total Current Assets $12.9M $13.9M $10.4M $8.5M $6.8M
 
Property Plant And Equipment $1.9M $2M $1.8M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $762.4K $953K $1M $1.1M $1.2M
Other Long-Term Assets $516.2K $390.6K $520.7K $593.9K $735.4K
Total Assets $16.1M $17.2M $13.7M $12M $10M
 
Accounts Payable $2M $1.8M $1.3M $1.4M $1.8M
Accrued Expenses $545.8K $547.2K $526.1K $466.5K $873K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $83.8K $94.5K $106.2K $118.9K $132.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.8M $3.1M $2.5M $2M $3M
 
Long-Term Debt $410.7K -- -- $2.3M $2.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.1M $3.9M $3.3M $4.9M $6.1M
 
Common Stock $168.8K $198K $198.9K $200.2K $200.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.9M $13.3M $10.5M $7.1M $3.8M
 
Total Liabilities and Equity $16.1M $17.2M $13.7M $12M $10M
Cash and Short Terms $3.9M $5.3M $2.5M $1.1M $674.2K
Total Debt $410.7K -- -- $2.3M $2.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.4M -$4.4M -$2.9M -$3.4M -$4.5M
Depreciation & Amoritzation $919K $493.9K $497K $524K $453.9K
Stock-Based Compensation $3.1M $18.4K $653.8K $163.3K $144.3K
Change in Accounts Receivable -$2.7M $427K -$735.8K -$136.4K -$470.5K
Change in Inventories -$1.4M -$961.8K $152.3K -$131.1K $60.4K
Cash From Operations $4.6M -$3.8M -$1.2M -$3.6M -$1.4M
 
Capital Expenditures $400.7K $639.4K $241.4K $216.7K $261.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$400.7K -$639.4K -$241.5K -$216.7K -$261.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $410.7K -- -- $2.3M --
Long-Term Debt Repaid -$500K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $124.2K $4.6M $25K $2.3M $27.5K
 
Beginning Cash (CF) $897.2K $5.2M $5.3M $3.9M $2.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3M $118.6K -$1.5M -$1.5M -$1.7M
Ending Cash (CF) $5.2M $5.3M $3.9M $2.3M $664.9K
 
Levered Free Cash Flow $4.2M -$4.5M -$1.5M -$3.8M -$1.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
Depreciation & Amoritzation $133.3K $132.1K $128.1K $117.3K $107.9K
Stock-Based Compensation $228K $297.8K $158.8K -- --
Change in Accounts Receivable $57.2K -$463.9K $281.7K $410.9K -$567.7K
Change in Inventories -$983.9K -$356.8K $142.5K -$18.8K $158.1K
Cash From Operations -$1.2M $27.3K -$1.4M -$1.2M -$275.7K
 
Capital Expenditures $28.2K $14.3K $34.1K $94.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.2K -$14.3K -$34.1K -$94.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $285K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $27.5K $285K
 
Beginning Cash (CF) $5.2M $5.3M $3.9M $2.3M $664.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $13K -$1.4M -$1.2M $9.3K
Ending Cash (CF) $3.9M $5.3M $2.5M $1.1M $674.2K
 
Levered Free Cash Flow -$1.3M $13K -$1.4M -$1.3M -$275.7K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $261K -$3.6M -$3.4M -$3.5M -$3.4M
Depreciation & Amoritzation $830.5K $492.7K $493K $513.1K $444.5K
Stock-Based Compensation $3.2M $88.1K $514.9K $4.5K $144.3K
Change in Accounts Receivable -$967.2K -$94.1K $9.7K -$7.1K -$1.4M
Change in Inventories -$4.2M -$334.6K $651.6K -$292.4K $237.2K
Cash From Operations $37.4K -$2.6M -$2.6M -$3.4M -$537.4K
 
Capital Expenditures $414.3K $625.4K $261.3K $277.4K $166.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$414.3K -$625.4K -$261.3K -$277.4K -$166.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $566.7K -- -- $2.3M $285K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $189.8K $1.4M -$2.9M -$1.4M -$419K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$376.9K -$3.2M -$2.9M -$3.7M -$537.4K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5M -$659.5K -$1.2M -$1.3M -$255.6K
Depreciation & Amoritzation $133.3K $132.1K $128.1K $117.3K $107.9K
Stock-Based Compensation $228K $297.8K $158.8K -- --
Change in Accounts Receivable $57.2K -$463.9K $281.7K $410.9K -$567.7K
Change in Inventories -$983.9K -$356.8K $142.5K -$18.8K $158.1K
Cash From Operations -$1.2M $27.3K -$1.4M -$1.2M -$275.7K
 
Capital Expenditures $28.2K $14.3K $34.1K $94.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.2K -$14.3K -$34.1K -$94.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $285K
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $27.5K $285K
 
Beginning Cash (CF) $5.2M $5.3M $3.9M $2.3M $664.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $13K -$1.4M -$1.2M $9.3K
Ending Cash (CF) $3.9M $5.3M $2.5M $1.1M $674.2K
 
Levered Free Cash Flow -$1.3M $13K -$1.4M -$1.3M -$275.7K

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

GET BETTER TRADE IDEAS

Popular

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is down 18.59% over the past day.

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is up 1.57% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.27% over the past day.

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

Show me the best stock