Company logo

TXMD - TherapeuticsMD, Inc.

NASDAQ -> Healthcare -> Drug Manufacturers—Specialty & Generic
Boca Raton, United States
Type: Equity

TXMD price evolution
TXMD
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $5.05 $5.23 $4.34 $4.33
Short term investments
Net receivables $3.32 $2.91 $3.22 $3.09
Inventory
Total current assets $12.15 $11.82 $11.52 $11.8
Long term investments
Property, plant & equipment $6.3 $6.5 $6.69 $6.87
Goodwill & intangible assets $4.52 $5.96 $6.1
Total noncurrent assets $28.3 $30.57 $31.51
Total investments
Total assets $39.55 $40.13 $42.09 $43.31
Current liabilities
Accounts payable $0.23 $0.14 $0.14 $0.03
Deferred revenue
Short long term debt
Total current liabilities $5.98 $5.82 $6.47 $6.85
Long term debt $6 $6.32 $6.53
Total noncurrent liabilities $6.64 $6.96 $7.17
Total debt $6 $6.32 $6.53
Total liabilities $12.46 $12.46 $13.42 $14.02
Shareholders' equity
Retained earnings -$952.07 -$951.47 -$950.38 -$949.64
Other shareholder equity
Total shareholder equity $27.67 $28.66 $29.29
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $4.33 $38.07 $65.12 $80.49
Short term investments
Net receivables $3.09 $36.18 $32
Inventory $7.62 $5
Total current assets $11.8 $55.35 $119.47 $128
Long term investments
Property, plant & equipment $6.87 $7.66 $9.43 $12
Goodwill & intangible assets $6.1 $6.94 $40.32 $41.44
Total noncurrent assets $31.51 $35.11 $50 $53.21
Total investments
Total assets $43.31 $90.46 $169.47 $182
Current liabilities
Accounts payable $0.03 $2.16 $20.32 $23
Deferred revenue
Short long term debt $188.27 $2
Total current liabilities $6.85 $46.84 $252.89 $59
Long term debt $6.53 $7.37 $8.06 $246
Total noncurrent liabilities $7.17 $8.48 $10.2 $246.37
Total debt $6.53 $7.37 $196.33 $248.63
Total liabilities $14.02 $55.31 $263.09 $306
Shareholders' equity
Retained earnings -$949.64 -$939.36 -$1051.36 -$879
Other shareholder equity
Total shareholder equity $29.29 $35.14 -$93.62 -$124
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $0.55 $0.23 $0.31 $0.5
Cost of revenue
Gross Profit $0.23 $0.31 $0.5
Operating activities
Research & development
Selling, general & administrative $1.23 $1.32 $1.48
Total operating expenses $1.41 $2.67 $1.46 $2.11
Operating income -$2.44 -$1.14 -$1.61
Income from continuing operations
EBIT -$1.08 -$0.73 -$1.04
Income tax expense -$0.04
Interest expense -$0 $0.01 -$0.12
Net income
Net income -$0.61 -$1.09 -$0.73 -$0.88
Income (for common shares) -$1.09 -$0.73 -$0.88
(in millions $) 31 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $1.3 $69.96 $65
Cost of revenue $1.4 $17
Gross Profit $1.3 $68.57 $48
Operating activities
Research & development $10
Selling, general & administrative $8.9 $57.9 $193
Total operating expenses $9.82 $67.38 $205.41
Operating income -$8.52 $1.19 -$156
Income from continuing operations
EBIT -$10.32 $112 -$311
Income tax expense -$0.04
Interest expense $29
Net income
Net income -$10.28 $112 -$184
Income (for common shares) -$10.28 $112 -$184
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income -$1.09 -$0.73 -$0.88
Operating activities
Depreciation $0.18 $0.13 $0.64
Business acquisitions & disposals
Stock-based compensation $0.1 $0.11 $0.12
Total cash flows from operations $0.67 $0.24 -$7.84
Investing activities
Capital expenditures
Investments
Total cash flows from investing
Financing activities
Dividends paid
Sale and purchase of stock $2
Net borrowings
Total cash flows from financing $2
Effect of exchange rate
Change in cash and equivalents $0.72 $0.89 $0.01 -$5.84
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$10.28 $112 -$172.41 -$184
Operating activities
Depreciation $0.92 $1.19 $4.09 $5
Business acquisitions & disposals
Stock-based compensation $1.27 $11.57 $18.13 $10.68
Total cash flows from operations -$48.14 -$4.08 -$142.69 -$159
Investing activities
Capital expenditures -$0.03 -$0.21
Investments
Total cash flows from investing $223.48 -$2.22 -$2
Financing activities
Dividends paid
Sale and purchase of stock $3.15 $2.47 $184.67 $32
Net borrowings -$221.05 -$55.12 $49
Total cash flows from financing $3.15 -$235.21 $129.55 $81
Effect of exchange rate
Change in cash and equivalents -$44.99 -$15.8 -$15.36 -$80
Fundamentals
Market cap $12.69M
Enterprise value N/A
Shares outstanding 11.53M
Revenue $1.60M
EBITDA N/A
EBIT N/A
Net Income -$3.32M
Revenue Q/Q -1.13K%
Revenue Y/Y -18.24%
P/E ratio -3.83
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 7.95
P/B ratio N/A
Book/Share N/A
Cash/Share 0.44
EPS -$0.29
ROA -8.04%
ROE N/A
Debt/Equity 0.48
Net debt/EBITDA N/A
Current ratio 2.03
Quick ratio N/A