Financhill
Sell
32

TBN Quote, Financials, Valuation and Earnings

Last price:
$22.29
Seasonality move :
--
Day range:
$21.95 - $22.77
52-week range:
$15.75 - $34.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.33x
Volume:
7.6K
Avg. volume:
24.5K
1-year change:
0.92%
Market cap:
$319.1M
Revenue:
--
EPS (TTM):
-$2.81
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $118.3K $120.4K
Gross Profit -- -- -- -$118.3K -$120.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $4.7M $15.9M $17.3M
Other Inc / (Exp) -- -- $410K -$12.8M -$4.1M
Operating Expenses -- -- $7.8M $19.3M $20.4M
Operating Income -- -- -$7.8M -$19.4M -$20.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -$7.4M -$32.2M -$23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$32.2M -$23.9M
 
Minority Interest in Earnings -- -- -- $162.3K $1.9M
Net Income to Common Excl Extra Items -- -- -$7.4M -$32M -$21.9M
 
Basic EPS (Cont. Ops) -- -- -$0.01 -$5.29 -$2.32
Diluted EPS (Cont. Ops) -- -- -$0.01 -$5.29 -$2.32
Weighted Average Basic Share -- -- $724.1M $6.1M $9.5M
Weighted Average Diluted Share -- -- $724.1M $6.1M $9.5M
 
EBITDA -- -- -$7M -$19.3M -$20.4M
EBIT -- -- -$7.4M -$19.4M -$20.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -$7.8M -$19.4M -$20.5M
Operating Income (Adjusted) -- -- -$7.4M -$19.4M -$20.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $31.8K $23.2K
Gross Profit -- -- -- -$31.8K -$23.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $2M
Selling, General & Admin -- -- -- $3.7M $5.3M
Other Inc / (Exp) -- -- -- $658K $577K
Operating Expenses -- -- -- $3.5M $8.8M
Operating Income -- -- -- -$3.6M -$8.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$2.6M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$2.6M -$8.2M
 
Minority Interest in Earnings -- -- -- -$635.2K $1.5M
Net Income to Common Excl Extra Items -- -- -- -$3.3M -$6.7M
 
Basic EPS (Cont. Ops) -- -- -- -$0.32 -$0.46
Diluted EPS (Cont. Ops) -- -- -- -$0.32 -$0.46
Weighted Average Basic Share -- -- -- $10.2M $14.5M
Weighted Average Diluted Share -- -- -- $10.2M $14.5M
 
EBITDA -- -- -- -$3.5M -$8.8M
EBIT -- -- -- -$3.6M -$8.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -$3.6M -$8.8M
Operating Income (Adjusted) -- -- -- -$3.6M -$8.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $115.2K
Gross Profit -- -- -- -- -$115.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $21.2M
Other Inc / (Exp) -- -- -- $159.2K -$11.7M
Operating Expenses -- -- -- -- $30.3M
Operating Income -- -- -- -- -$30.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- -$40.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- -$40.4M
 
Minority Interest in Earnings -- -- -- $1.4M $4.2M
Net Income to Common Excl Extra Items -- -- -- -- -$36.1M
 
Basic EPS (Cont. Ops) -- -- -- -- -$2.81
Diluted EPS (Cont. Ops) -- -- -- -- -$2.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- -$30.3M
EBIT -- -- -- -- -$30.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- -$30.4M
Operating Income (Adjusted) -- -- -- -- -$30.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $89.9K $84.6K
Gross Profit -- -- -- -$89.9K -$84.6K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $5.2M
Selling, General & Admin -- -- -- $10.9M $14.7M
Other Inc / (Exp) -- -- -- $159.2K -$7.5M
Operating Expenses -- -- -- $14.5M $24.4M
Operating Income -- -- -- -$14.6M -$24.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$13.9M -$30.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -$13.9M -$30.4M
 
Minority Interest in Earnings -- -- -- $1.4M $3.7M
Net Income to Common Excl Extra Items -- -- -- -$12.5M -$26.7M
 
Basic EPS (Cont. Ops) -- -- -- -$1.39 -$1.86
Diluted EPS (Cont. Ops) -- -- -- -$1.39 -$1.86
Weighted Average Basic Share -- -- -- $27.4M $43M
Weighted Average Diluted Share -- -- -- $27.4M $43M
 
EBITDA -- -- -- -$14.5M -$24.4M
EBIT -- -- -- -$14.6M -$24.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -$14.6M -$24.5M
Operating Income (Adjusted) -- -- -- -$14.6M -$24.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- -- $18.4M $6.4M $74.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $10.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $664.6K -- --
Other Current Assets -- -- $13.8K $317.6K $3.2M
Total Current Assets -- -- $21.1M $17M $97.3M
 
Property Plant And Equipment -- -- $70.4M $164M $259.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $298.2K -- --
Other Long-Term Assets -- -- $407.7K $1.8M $1.9M
Total Assets -- -- $92.2M $182.9M $358.6M
 
Accounts Payable -- -- $588K $4.2M $6.6M
Accrued Expenses -- -- -- $9.9M $7.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $268.9K $281K $13.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $3.2M $14.8M $28M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $3.8M $22.3M $51M
 
Common Stock -- -- $149.6M $7.1K $13.9K
Other Common Equity Adj -- -- $6.9M -$11.3M -$11.5M
Common Equity -- -- $88.5M $139.5M $262.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $21M $45M
Total Equity -- -- $88.5M $160.6M $307.7M
 
Total Liabilities and Equity -- -- $92.2M $182.9M $358.6M
Cash and Short Terms -- -- $18.4M $6.4M $74.7M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- -- $25.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $7.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- $2.9M
Total Current Assets -- -- -- -- $37.9M
 
Property Plant And Equipment -- -- -- -- $340.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- $2.9M
Total Assets -- -- -- -- $381.5M
 
Accounts Payable -- -- -- -- $4M
Accrued Expenses -- -- -- -- $15.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $14M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $34.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- -- $56.2M
 
Common Stock -- -- -- -- $14.5K
Other Common Equity Adj -- -- -- -- -$25M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $85.5M
Total Equity -- -- -- -- $325.3M
 
Total Liabilities and Equity -- -- -- -- $381.5M
Cash and Short Terms -- -- -- -- $25.6M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$32.2M -$23.9M
Depreciation & Amoritzation -- -- -- $118.3K $120.4K
Stock-Based Compensation -- -- -- $908.9K $555.5K
Change in Accounts Receivable -- -- -- -$620.2K $118.1K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$12.8M -$11.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$706.9K -- --
Cash From Investing -- -- -$38.6M -$107.5M -$66.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2.4M $16.8M $3.2M
Cash From Financing -- -- $21.4M $106.2M $146.4M
 
Beginning Cash (CF) -- -- $43.4M $18.5M $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$24.8M -$14.1M $68.9M
Ending Cash (CF) -- -- $18.4M $7.1M $74.7M
 
Levered Free Cash Flow -- -- -- -$126.2M -$75.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -$2.6M -$8.2M
Depreciation & Amoritzation -- -- -- $31.8K $23.2K
Stock-Based Compensation -- -- -- $162.1K $1.2M
Change in Accounts Receivable -- -- -- $3.3M -$568.3K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$5K -$14.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$671.5K -- --
Cash From Investing -- -$8.5M -$18.4M -$18.4M -$37.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$2M -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$199.6K $94.2M $4.6M $18M
Cash From Financing -- $801.6K -$1.2M $11.9M $17M
 
Beginning Cash (CF) -- $49.4M $42M $33.2M $59.4M
Foreign Exchange Rate Adjustment -- $20.1K $85.8K -$774.6K $1.4M
Additions / Reductions -- -$9.5M -$22.4M -$6.5M -$35.2M
Ending Cash (CF) -- $41.5M $19.5M $25.9M $25.6M
 
Levered Free Cash Flow -- -- -- -$17.2M -$51.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- -$40.4M
Depreciation & Amoritzation -- -- -- -- $115.2K
Stock-Based Compensation -- -- -- $429.7K $3.2M
Change in Accounts Receivable -- -- -- -- -$621.3K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- -$24.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$94.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $43.9M
Cash From Financing -- -- -- -- $118.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $47.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$129.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -$13.9M -$30.4M
Depreciation & Amoritzation -- -- -- $89.9K $84.6K
Stock-Based Compensation -- -- -- $429.7K $3M
Change in Accounts Receivable -- -- -- $173.5K -$566K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$10.5M -$23.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$671.5K -- --
Cash From Investing -- -$23M -$75.3M -$45.4M -$73.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$3.7M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.9M $87.8M $6.7M $47.4M
Cash From Financing -- $23.4M $87.8M $76.1M $48.3M
 
Beginning Cash (CF) -- $129.9M $76.9M $61.8M $208.2M
Foreign Exchange Rate Adjustment -- $15.8K $110.1K -$1.4M -$568.6K
Additions / Reductions -- -$5.8M $1.4M $20.3M -$48.5M
Ending Cash (CF) -- $126.2M $78.9M $80.7M $159.1M
 
Levered Free Cash Flow -- -- -- -$54.7M -$109M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

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

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock