Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Tonix Pharmaceuticals Holding Corp. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
7.77
10.1
13.1
Cost of revenue
4.74
7.77
6.64
Gross profit
3.03
2.33
6.47
Research and development
28.5
13.3
17.6
18.2
36.2
68.8
81.9
86.7
40
44.5
Selling, general and administrative
30.2
34.8
40.1
87.7
General and administrative
10.4
7.95
8.76
10.6
14.4
23.5
30.2
Operating income
-39
-21.3
-26.3
-28.8
-50.5
-92.3
-112
-118
-137
-126
Interest expense
1.23
0.09
Interest income
0.13
0.17
0.23
0.21
0.05
0.03
1.87
1.72
0.02
4.15
Other non-operating income
1.72
-0.87
-3.3
Pre-tax income
-38.8
-21.1
-4.59
-5.99
-9.31
-18.6
-21.7
-18.5
-80.6
-34
Net income
-38.8
-21.1
-26.1
-28.6
-50.5
-92.3
-110
-117
-130
-124
EBITDA
-38.8
-21.2
-26.3
-28.8
-50.5
-92.3
-111
-114
-133
-124
EPS, basic
-611,684,540.00
-125,829,898.00
-106,453,009.00
-7,918,940.00
-225,319.00
-106,514.00
-43,000.00
-14,720.00
-176.60
-14.57
EPS, diluted
-611,684,033.00
-125,829,876.00
-106,453,107.00
-7,918,948.00
-225,319.00
-106,515.00
-43,000.00
-14,720.00
-176.60
-14.57
Shares, basic (weighted)
0
0
0
0
0
0
0
0.01
0.74
8.51
Shares, diluted (weighted)
0
0
0
0
0
0
0
0.01
0.74
8.51
Balance sheet
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
18.9
25.5
25
11.2
77.1
179
120
24.9
98.8
208
Receivables
3.68
6.27
Inventory
13.6
8.41
2.14
Other current assets
1.02
0.95
1.02
2.7
10.9
10.4
10.5
2.23
8.14
8.96
Total current assets
27.1
26.4
26.1
13.9
88
189
131
47.8
119
229
Property, plant and equipment
0.15
0.09
0.04
0.03
8.57
50.6
93.8
94
42.3
44.5
Lease right-of-use assets
0.36
1.26
0.91
0.72
0.82
0.57
1.54
Goodwill
0.97
Intangible assets
0.12
0.12
0.12
0.12
0.12
0.12
0.12
9.74
0.12
0.12
Other non-current assets
0.38
0.26
1.13
0.95
2.3
Total assets
27.5
26.8
26.3
14.6
98.2
241
226
154
163
277
Accounts payable
0.87
1.3
1.4
3.07
4.6
13.3
8.07
3.78
4.55
8.11
Accrued liabilities
1.24
0.83
1.25
Deferred revenue
3.27
2.98
1.82
3.43
Short-term debt
2.35
2.82
Total current liabilities
2.12
2.13
2.66
5.14
9.82
21.7
18.2
18.9
18.3
30.8
Long-term debt
6.56
4.67
Lease liabilities
0.01
0.72
0.47
0.33
0.63
0.36
1.18
Total liabilities
2.15
2.14
2.66
5.14
10.5
22.2
18.5
48.9
23.3
32
Total debt
11
8.65
Paid-in capital
167
187
212
227
355
579
677
706
871
1,100
Retained earnings
-141
-162
-188
-217
-268
-360
-470
-601
-731
-855
Other comprehensive income
-0.01
-0.01
-0.04
-0.05
-0.06
-0.09
-0.17
-0.23
-0.26
-0.29
Shareholders' equity
25.4
24.6
23.7
9.42
87.6
219
207
106
140
245
Total equity
25.4
24.6
23.7
9.42
87.6
219
207
106
140
245
Total liabilities and equity
27.5
26.8
26.3
14.6
98.2
241
226
154
163
277
Shares outstanding
0
0
0
0
0
0
0.01
0.02
4.39
12.8
Cash flow statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-38.8
-21.1
-26.1
-28.6
-50.5
-92.3
-110
-117
-130
-124
Depreciation and amortization
0.21
0.07
0.05
0.03
0.03
0.05
1.25
4.29
3.42
1.93
Stock-based compensation
3.27
1.79
1.63
1.46
2.88
7.9
10.9
9.28
4.78
6.02
Change in receivables
-3.68
-2.62
Change in inventory
0.06
3.74
1.73
Cash from operations
-37.3
-19.1
-24
-26.7
-48.6
-75.6
-98.1
-102
-60.9
-99.8
Capital expenditures
-0.07
-0.01
-0.01
-0.02
-8.56
-35.3
-48.1
-7.9
-0.12
-3.37
Acquisitions
-22.2
Cash from investing
16.5
7.17
-0.01
-0.02
-8.56
-35.3
-48.1
-29.1
-0.12
-4.53
Debt repaid
-2.35
-9.65
Stock issued
20.5
18.5
12.7
5.84
109
212
94.5
18.9
140
238
Share buybacks
-14
-13.8
Cash from financing
20.5
18.5
23.5
12.9
123
212
87.8
36.5
135
215
Exchange rate effect
-0.01
-0
-0.02
-0.03
-0.07
-0.07
0
-0.03
Net change in cash
-0.28
6.56
-0.45
-13.8
66
102
-58.4
-94.6
73.8
110
Free cash flow
-37.4
-19.1
-24
-26.7
-57.1
-111
-146
-110
-61
-103
Interest paid
0.09
1.23
0.09
Income taxes paid
0.07
0.08
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $9.86 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
83.8%
Gross profit / revenue.
Operating margin
-568.4%
Operating income / revenue.
EBITDA margin
-561.4%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-548.6%
Net income / revenue.
FCF margin
-543.3%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-525.7%
Cash from operations / revenue.
Return on equity (ROE)
-71.8%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-62.8%
Net income / average total assets.
Return on invested capital (ROIC)
-283.8%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue
219.4%
Research and development expense / revenue.
SG&A / revenue
432.8%
Selling, general and administrative expense / revenue.
Stock-based pay / revenue
27.3%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
17.6%
Capital expenditures / revenue.
D&A / revenue
7.0%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
29.8%
Revenue vs the same period a year earlier. Only from a positive base.
Gross profit growth, 1y
177.7%
Gross profit vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
75.7%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
5.8%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y
22.8%
Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y
70.2%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
7.1%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
23.1%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
1,056.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
1,363.0%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
719.0%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
6.61x
Current assets / current liabilities.
Quick ratio
6.11x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
5.72x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$9.60
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$1.75
Revenue / diluted weighted shares.
FCF per share
-$9.50
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$9.20
Cash from operations / diluted weighted shares.
Book value per share
$13.24
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
5.81x
Market cap / revenue.
P/B
0.76x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.76x
Market cap / tangible book value, when positive.
FCF yield
-93.5%
Free cash flow / market cap.
Earnings yield
-94.4%
Net income / market cap (the inverse of P/E).
What was Tonix Pharmaceuticals Holding Corp.'s revenue in fiscal 2025?
Tonix Pharmaceuticals Holding Corp. reported revenue of $13.1M for fiscal 2025, 29.8% higher than the year before.
Was Tonix Pharmaceuticals Holding Corp. profitable in fiscal 2025?
No. It reported a net loss of $124.0M.
How much free cash flow did Tonix Pharmaceuticals Holding Corp. generate in fiscal 2025?
Cash from operations of $99.8M minus capital expenditures of $3.4M left free cash flow of -$103.2M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.