Financhill
Sell
39

TBPH Quote, Financials, Valuation and Earnings

Last price:
$11.61
Seasonality move :
-3.18%
Day range:
$11.46 - $11.68
52-week range:
$7.44 - $11.82
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.78x
P/B ratio:
3.51x
Volume:
199.5K
Avg. volume:
244.5K
1-year change:
16.62%
Market cap:
$582.5M
Revenue:
$64.4M
EPS (TTM):
-$1.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $71.9M $55.3M $51.3M $57.4M $64.4M
Revenue Growth (YoY) -2.12% -23.03% -7.17% 11.84% 12.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $261M $193.7M $63.4M $40.6M $37.6M
Selling, General & Admin $108.5M $99.3M $67.1M $70.1M $69.2M
Other Inc / (Exp) -$1.6M -$20.1M -$15.9M -$2.7M -$4.5M
Operating Expenses $369.5M $293M $130.5M $110.7M $106.8M
Operating Income -$297.6M -$237.6M -$79.1M -$53.3M -$42.4M
 
Net Interest Expenses $4.1M $7.4M -- -- --
EBT. Incl. Unusual Items -$303.3M -$265.2M -$92.8M -$49.3M -$44.6M
Earnings of Discontinued Ops. $16.8M $65.6M $965M -- --
Income Tax Expense -$8.5M -$151K $9K $5.9M $11.8M
Net Income to Company -$294.8M -$265.1M -$92.8M -$55.2M -$56.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$278M -$199.4M $872.1M -$55.2M -$56.4M
 
Basic EPS (Cont. Ops) -$4.46 -$2.87 $11.85 -$1.00 -$1.15
Diluted EPS (Cont. Ops) -$4.46 -$2.87 $11.85 -$1.00 -$1.15
Weighted Average Basic Share $62.3M $69.5M $73.6M $55.3M $48.8M
Weighted Average Diluted Share $62.3M $69.5M $73.6M $55.3M $48.8M
 
EBITDA -$287.8M -$248.1M -$79.4M -$42.7M -$38.5M
EBIT -$294.8M -$256.7M -$86.4M -$46.9M -$42.1M
 
Revenue (Reported) $71.9M $55.3M $51.3M $57.4M $64.4M
Operating Income (Reported) -$297.6M -$237.6M -$79.1M -$53.3M -$42.4M
Operating Income (Adjusted) -$294.8M -$256.7M -$86.4M -$46.9M -$42.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.3M $13.2M $10.4M $14.5M $15.4M
Revenue Growth (YoY) -28.22% -7.44% -21.06% 39.22% 6.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67.6M $23.3M $14.6M $9M $11.5M
Selling, General & Admin $30.6M $17.8M $19.2M $16.7M $18.4M
Other Inc / (Exp) $16.5M -$9.3M -$1.6M -- --
Operating Expenses $98.1M $41.1M $33.8M $25.7M $29.8M
Operating Income -$83.9M -$27.9M -$23.3M -$11.2M -$14.4M
 
Net Interest Expenses $12.1M $2.5M -- -- --
EBT. Incl. Unusual Items -$79.5M -$39.7M -$22.5M -$10.4M -$14.1M
Earnings of Discontinued Ops. -- $14.3M -- -- --
Income Tax Expense $227K $524K -$395K $1.3M -$559K
Net Income to Company -$79.7M -$40.3M -$22.1M -$11.7M -$13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.7M -$25.9M -$22.1M -$11.7M -$13.6M
 
Basic EPS (Cont. Ops) -$1.24 -$0.34 -$0.35 -$0.24 -$0.27
Diluted EPS (Cont. Ops) -$1.24 -$0.34 -$0.35 -$0.24 -$0.27
Weighted Average Basic Share $64.5M $75.2M $62.9M $48.3M $49.7M
Weighted Average Diluted Share $64.5M $75.2M $62.9M $48.3M $49.7M
 
EBITDA -$65.1M -$35.9M -$21M -$8.6M -$12.4M
EBIT -$67.3M -$37.2M -$21.9M -$9.8M -$13.5M
 
Revenue (Reported) $14.3M $13.2M $10.4M $14.5M $15.4M
Operating Income (Reported) -$83.9M -$27.9M -$23.3M -$11.2M -$14.4M
Operating Income (Adjusted) -$67.3M -$37.2M -$21.9M -$9.8M -$13.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $66.3M $54.3M $48.6M $61.5M $65.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $262.5M $149.3M $54.7M $35M $40.1M
Selling, General & Admin $112.8M $86.6M $68.4M $67.7M $70.8M
Other Inc / (Exp) $16.9M -$7.5M -$8.1M -$1.2M -$4.5M
Operating Expenses $375.3M $235.9M $123.1M $102.7M $110.9M
Operating Income -$309M -$181.6M -$74.6M -$41.2M -$45.7M
 
Net Interest Expenses $7.7M $17.1M -- -- --
EBT. Incl. Unusual Items -$299.9M -$206.2M -$75.6M -$37.2M -$48.4M
Earnings of Discontinued Ops. -- $60.7M $951.2M -- --
Income Tax Expense -$8.4M $146K -$403K $7.6M $10M
Net Income to Company -$291.4M -$225.7M -$74.7M -$44.8M -$58.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$274.6M -$145.7M $876M -$44.8M -$58.3M
 
Basic EPS (Cont. Ops) -$4.32 -$2.05 $11.53 -$0.86 -$1.18
Diluted EPS (Cont. Ops) -$4.32 -$2.05 $11.53 -$0.86 -$1.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$282.3M -$180.1M -$64.1M -$30.3M -$42.3M
EBIT -$289.2M -$187.7M -$70.8M -$34.8M -$45.8M
 
Revenue (Reported) $66.3M $54.3M $48.6M $61.5M $65.3M
Operating Income (Reported) -$309M -$181.6M -$74.6M -$41.2M -$45.7M
Operating Income (Adjusted) -$289.2M -$187.7M -$70.8M -$34.8M -$45.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.3M $13.2M $10.4M $14.5M $15.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67.6M $23.3M $14.6M $9M $11.5M
Selling, General & Admin $30.6M $17.8M $19.2M $16.7M $18.4M
Other Inc / (Exp) $16.5M -$9.3M -$1.6M -- --
Operating Expenses $98.1M $41.1M $33.8M $25.7M $29.8M
Operating Income -$83.9M -$27.9M -$23.3M -$11.2M -$14.4M
 
Net Interest Expenses $12.1M $2.5M -- -- --
EBT. Incl. Unusual Items -$79.5M -$39.7M -$22.5M -$10.4M -$14.1M
Earnings of Discontinued Ops. -- $14.3M -- -- --
Income Tax Expense $227K $524K -$395K $1.3M -$559K
Net Income to Company -$79.7M -$40.3M -$22.1M -$11.7M -$13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.7M -$25.9M -$22.1M -$11.7M -$13.6M
 
Basic EPS (Cont. Ops) -$1.24 -$0.34 -$0.35 -$0.24 -$0.27
Diluted EPS (Cont. Ops) -$1.24 -$0.34 -$0.35 -$0.24 -$0.27
Weighted Average Basic Share $64.5M $75.2M $62.9M $48.3M $49.7M
Weighted Average Diluted Share $64.5M $75.2M $62.9M $48.3M $49.7M
 
EBITDA -$65.1M -$35.9M -$21M -$8.6M -$12.4M
EBIT -$67.3M -$37.2M -$21.9M -$9.8M -$13.5M
 
Revenue (Reported) $14.3M $13.2M $10.4M $14.5M $15.4M
Operating Income (Reported) -$83.9M -$27.9M -$23.3M -$11.2M -$14.4M
Operating Income (Adjusted) -$67.3M -$37.2M -$21.9M -$9.8M -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $81.5M $90M $298.2M $39.5M $37.8M
Short Term Investments $211.5M $83.5M $29.3M $62.9M $50.6M
Accounts Receivable, Net $15.9M $14.1M $16.8M $17.5M $18.4M
Inventory -- -- -- -- --
Prepaid Expenses $20.4M $10.2M $1.5M $2M $73K
Other Current Assets $10.4M $8.6M $7.7M $11.6M $4.2M
Total Current Assets $393.3M $249.9M $353.5M $133.5M $161.1M
 
Property Plant And Equipment $59.7M $53.3M $52M $45.4M $35.8M
Long-Term Investments $12.8M $67.5M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.3M $4.1M $201.9M $203.1M $157.3M
Total Assets $469.1M $374.8M $607.4M $382M $354.2M
 
Accounts Payable $6.8M $3.1M $1.6M $1.5M $2.2M
Accrued Expenses $76.1M $37.9M $20.4M $12.8M $13.3M
Current Portion Of Long-Term Debt $19.3M $16.9M -- -- --
Current Portion Of Capital Lease Obligations $9.9M $503K $6.8M $3.9M $10.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $123.6M $58.6M $28.7M $24.8M $32.1M
 
Long-Term Debt $599.8M $599.4M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $772.8M $713.4M $165.6M $169M $178.6M
 
Common Stock $1K $1K $1K -- --
Other Common Equity Adj $47K -- -$15K -$65K $7K
Common Equity -$303.8M -$338.6M $441.8M $213M $175.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$303.8M -$338.6M $441.8M $213M $175.5M
 
Total Liabilities and Equity $469.1M $374.8M $607.4M $382M $354.2M
Cash and Short Terms $292.9M $173.5M $327.5M $102.4M $88.4M
Total Debt $619.2M $616.3M -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $114M $94.4M $187.7M $53.8M $110.6M
Short Term Investments $96M $53.1M $53.6M $46.1M $20.2M
Accounts Receivable, Net $11.9M $12.3M $12.3M $14.7M $15.4M
Inventory -- -- -- -- --
Prepaid Expenses $18.8M $4.7M $1.5M $2.1M --
Other Current Assets $10M $4.5M $6.3M $7.6M $4.1M
Total Current Assets $293.1M $204.6M $261.3M $124.3M $150.3M
 
Property Plant And Equipment $59.5M $52.6M $51.3M $44.1M $34.5M
Long-Term Investments $19.4M $94.1M $18.8M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.1M $4M $207.1M $202.9M $158.9M
Total Assets $375.1M $355.4M $538.6M $371.3M $343.6M
 
Accounts Payable $6.8M $1.5M $2.7M $1.7M $2.4M
Accrued Expenses $59.1M $29.5M $16.1M $9.4M $12.4M
Current Portion Of Long-Term Debt $11.7M $9M -- -- --
Current Portion Of Capital Lease Obligations $1.2M $4.1M $7.4M $4.1M $10.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $86.5M $44.2M $26.2M $21.7M $31.5M
 
Long-Term Debt $602.4M $612.5M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $748.3M $706.8M $168M $166.4M $177.6M
 
Common Stock $1K $1K $1K -- $1K
Other Common Equity Adj $17K -$28K $51K -$41K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$373.2M -$351.5M $370.6M $204.9M $166M
 
Total Liabilities and Equity $375.1M $355.4M $538.6M $371.3M $343.6M
Cash and Short Terms $210M $147.5M $241.3M $100M $130.9M
Total Debt $614.1M $621.5M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$294.8M -$265.1M -$92.8M -$55.2M -$56.4M
Depreciation & Amoritzation $7M $8.6M $7M $4.3M $3.6M
Stock-Based Compensation $63M $62.1M $39.7M $25.4M $21.4M
Change in Accounts Receivable $6.1M $1.8M -$2.7M -$689K -$966K
Change in Inventories -- -- -- -- --
Cash From Operations -$250.4M -$207.9M -$187M -$27M -$11.5M
 
Capital Expenditures $6.6M $3.4M $572K $2.5M $332K
Cash Acquisitions -- -- -- -- --
Cash From Investing $10.7M $124.5M $1.2B -$32.7M $12.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $380M -- -- -- --
Long-Term Debt Repaid -$235.3M -$10.7M -$631.6M -- --
Repurchase of Common Stock -$9.7M -$9.1M -$132.3M -$199.6M -$3.1M
Other Financing Activities -- -- $24.5M -- --
Cash From Financing $263.1M $91.9M -$758.8M -$198.9M -$2.5M
 
Beginning Cash (CF) $58.9M $82.3M $90.8M $299M $40.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.4M $8.5M $208.2M -$258.6M -$1.7M
Ending Cash (CF) $82.3M $90.8M $299M $40.4M $38.6M
 
Levered Free Cash Flow -$257M -$211.3M -$187.6M -$29.5M -$11.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$79.7M -$40.3M -$22.1M -$11.7M -$13.6M
Depreciation & Amoritzation $2.3M $1.3M $978K $1.2M $1.1M
Stock-Based Compensation $15.8M $14.5M $7M $5.2M $4.9M
Change in Accounts Receivable $4M $1.8M $4.5M $2.8M $53.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$69.9M -$26.1M -$11.2M -$1M $43M
 
Capital Expenditures $1.8M $250K $938K $91K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $113.7M $31.9M -$43M $17M $30.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.7M -- -- -- --
Repurchase of Common Stock -$5.6M -$1.4M -$56.2M -$1.7M -$874K
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.3M -$1.4M -$56.2M -$1.7M -$854K
 
Beginning Cash (CF) $82.3M $90.8M $299M $40.4M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.5M $4.4M -$110.5M $14.3M $72.8M
Ending Cash (CF) $114.8M $95.2M $188.5M $54.7M $111.5M
 
Levered Free Cash Flow -$71.6M -$26.3M -$12.2M -$1.1M $43M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$291.4M -$225.7M -$74.7M -$44.8M -$58.3M
Depreciation & Amoritzation $6.9M $7.6M $6.7M $4.5M $3.5M
Stock-Based Compensation $63.5M $60.8M $32.2M $23.6M $21M
Change in Accounts Receivable $3.5M -$362K $7K -$2.4M $49.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$265.2M -$164.1M -$172.1M -$16.8M $32.5M
 
Capital Expenditures $7.4M $1.9M $1.3M $1.6M $241K
Cash Acquisitions -- -- -- -- --
Cash From Investing $56M $42.7M $1.1B $27.4M $25.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $5.8M -- -- -- --
Repurchase of Common Stock -$8.5M -$4.9M -$187.1M -$145M -$2.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$9.6M $101.7M -$813.6M -$144.4M -$1.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218.8M -$19.6M $93.3M -$133.8M $56.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$272.6M -$166M -$173.4M -$18.4M $32.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$79.7M -$40.3M -$22.1M -$11.7M -$13.6M
Depreciation & Amoritzation $2.3M $1.3M $978K $1.2M $1.1M
Stock-Based Compensation $15.8M $14.5M $7M $5.2M $4.9M
Change in Accounts Receivable $4M $1.8M $4.5M $2.8M $53.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$69.9M -$26.1M -$11.2M -$1M $43M
 
Capital Expenditures $1.8M $250K $938K $91K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $113.7M $31.9M -$43M $17M $30.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.7M -- -- -- --
Repurchase of Common Stock -$5.6M -$1.4M -$56.2M -$1.7M -$874K
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.3M -$1.4M -$56.2M -$1.7M -$854K
 
Beginning Cash (CF) $82.3M $90.8M $299M $40.4M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.5M $4.4M -$110.5M $14.3M $72.8M
Ending Cash (CF) $114.8M $95.2M $188.5M $54.7M $111.5M
 
Levered Free Cash Flow -$71.6M -$26.3M -$12.2M -$1.1M $43M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock