NASDAQ : TNON

Tenon Medical, Inc. — Financials

$6.05 USD

$1.47 (31.95%)

Volume
397.14K
Average Volume
7.28M
Market Capitalization
$3M
P/E Ratio
-0.13
Dividend Yield
0.00%
Price Target
$2.25
Year High
$60.90
Year Low
$4.38
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.03
TNON Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
revenue 3.94M 3.28M 2.93M 691K 160K 43820 53640
costOfRevenue 1.59M 1.57M 1.69M 1.33M 55000 18257 18257
grossProfit 2.36M 1.71M 1.24M -641K 105K 25563 35383
researchAndDevelopmentExpenses 2.15M 2.6M 3.16M 2.83M 1.72M 220.88K 371.54K
generalAndAdministrativeExpenses 6.98M 7.76M 7.03M 7.42M 2.71M 311.67K 171.66K
sellingAndMarketingExpenses 6.03M 5.11M 6.78M 7.83M 2.14M 29301 25618
sellingGeneralAndAdministrativeExpenses 13M 12.87M 13.8M 15.26M 4.85M 340.97K 197.28K
otherExpenses - - - - - - -
operatingExpenses 15.15M 15.48M 16.97M 18.08M 6.57M 561.85K 568.82K
costAndExpenses 16.74M 17.04M 18.66M 19.42M 6.62M 580.11K 587.08K
netInterestIncome - -34000 -21000 -354K -621K -167.85K -
interestIncome - - - - - - 52358
interestExpense - 34000 21000 354K 621K 167.85K 52358
depreciationAndAmortization 530K 655K 426K 289K 114K - 533.44K
ebitda -12.03M -12.98M -15.13M -18.27M -6.35M -537.52K -30
ebit -12.56M -13.64M -15.56M -18.56M -6.46M -537.52K -533.47K
nonOperatingIncomeExcludingInterest -236K -127K -167K -162K -1000 1230 32
operatingIncome -12.79M -13.77M -15.73M -18.72M -6.46M -536.29K -533.44K
totalOtherIncomeExpensesNet 236K 93000 146K -192K -620K -169.08K -52388
incomeBeforeTax -12.56M -13.67M -15.58M -18.92M -7.08M -705.36K -585.83K
incomeTaxExpense - - - - - - -
netIncomeFromContinuingOperations -12.56M -13.67M -15.58M -18.92M -7.08M -705.36K -585.83K
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - - - - - - -
netIncome -12.56M -13.67M -15.58M -18.92M -7.05M -585.18K -509.58K
netIncomeDeductions - - - - - - -
bottomLineNetIncome -12.56M -13.67M -15.58M -18.92M -7.05M -585.18K -509.58K
eps -59.5 -394.1 -2402.4 -6555.5 -21853.3 -1974 -1719.2
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
cashAndCashEquivalents 3.76M 6.54M 2.43M 2.13M 2.92M 245.64K 151.97K
shortTermInvestments - - - 6.44M 4.4M - -
cashAndShortTermInvestments 3.76M 6.54M 2.43M 8.57M 7.32M 245.64K 151.97K
netReceivables 1.7M 863K 526K 241K 76000 14474 53768
accountsReceivables 1.7M 863K 518K 228K 76000 14474 53768
otherReceivables - - 8000 13000 - - -
inventory 1.05M 606K 554K 415K 188K 43288 61545
prepaids - - 381K 121K 87000 - 1172
otherCurrentAssets 260K 206K - - - - -
totalCurrentAssets 6.77M 8.21M 3.89M 9.35M 7.67M 303.4K 268.45K
propertyPlantEquipmentNet 1.05M 1.15M 1.61M 1.67M 1.18M - -
goodwill 2.41M - - - - - -
intangibleAssets 485K - - - - - -
goodwillAndIntangibleAssets 2.89M - - - - - -
longTermInvestments - - - - - - -
taxAssets - - - - - - -
otherNonCurrentAssets 51000 482K 849K 76000 415K 87504 -
totalNonCurrentAssets 3.99M 1.63M 2.46M 1.74M 1.6M 87504 -
otherAssets - - - - - - -
totalAssets 10.76M 9.84M 6.34M 11.09M 9.27M 390.9K 268.45K
totalPayables 845K 369K 433K 550K 478K 589.19K 447.52K
accountPayables 845K 369K 433K 550K 478K 589.19K 447.52K
otherPayables - - - - - - -
accruedExpenses 1.52M 797K 804K 452K 242K 582.91K 478.5K
shortTermDebt - - 1.17M 228K 13.51M 241.4K 734.41K
capitalLeaseObligationsCurrent 141K 287K 256K - 202K - -
taxPayables - - - - - - -
deferredRevenue - - - - - - -
otherCurrentLiabilities 710K 416K 474K 1.3M 846K 80751 28689
totalCurrentLiabilities 3.21M 1.87M 3.14M 2.53M 15.27M 1.49M 1.69M
longTermDebt - - - - - 333.58K 193.39K
capitalLeaseObligationsNonCurrent - 141K 428K 683K 911K - -
deferredRevenueNonCurrent - - -2M - - - -
deferredTaxLiabilitiesNonCurrent - - 2M - - - -
otherNonCurrentLiabilities 2.51M 1.86M 2M 1.62M 13.64M - -
totalNonCurrentLiabilities 2.51M 2M 2.43M 2.31M 14.55M 333.58K 193.39K
otherLiabilities - - - - - - -
capitalLeaseObligations 141K 428K 684K 683K 1.11M - -
totalLiabilities 5.72M 3.87M 5.57M 4.84M 29.82M 1.83M 1.88M
treasuryStock - - - - - - -
preferredStock 3.07M 3.75M - - - 1.27M 1.27M
commonStock 11000 3000 3000 11000 1000 1660 1660
retainedEarnings -81.3M -68.75M -55.07M -39.49M -20.58M -4.49M -3.9M
additionalPaidInCapital 83.26M 70.96M 55.89M 45.83M 113K 125.44K 51284
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
netIncome -12.56M -13.67M -15.58M -18.92M -7.08M -705.36K -509.58K
depreciationAndAmortization 530K 655K 426K 289K 114K - -
deferredIncomeTax - - - - - - -
stockBasedCompensation 1.69M 3.84M 4.14M 2.9M 377K 16649 30570
changeInWorkingCapital -426K -746K -1.17M 1.72M 452K 353.57K 268.56K
accountsReceivables -851K -386K -290K -152K -61000 39358 -53387
inventory -387K -52000 -139K -227K -145K 18257 -61545
accountsPayables 486K -64000 -117K 72000 444K 141.28K 271.34K
otherWorkingCapital 326K -244K -627K 2.03M 214K 154.67K 112.15K
otherNonCashItems 16000 41000 - 1.98M 1.85M 167.78K -24757
netCashProvidedByOperatingActivities -10.74M -9.88M -12.18M -12.02M -4.29M -167.36K -235.2K
investmentsInPropertyPlantAndEquipment -273K -186K -361K -847K -102K - -
acquisitionsNet - - - - - - -
purchasesOfInvestments - - -493K -10.12M -4.4M - -
salesMaturitiesOfInvestments - - 7M 8.08M - - -
otherInvestingActivities -750K - - - - - 64489
netCashProvidedByInvestingActivities -1.02M -186K 6.14M -2.88M -4.5M - 64489
netDebtIssuance - - 1.25M - 11.83M 306.62K 321.31K
longTermNetDebtIssuance - - - - 11.83M 306.62K 321.31K
shortTermNetDebtIssuance - - 1.25M - - - -
netStockIssuance 9.92M 9.76M 5.3M 14.14M - - -
netCommonStockIssuance 9.92M 6.61M 5.3M 14.14M - - -
commonStockIssuance 9.92M 6.61M 5.3M 14.14M - - -
commonStockRepurchased - - - - - - -
netPreferredStockIssuance - 3.16M - - - - -
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities -928K 4.36M -251K -25000 -358K -51820 -
netCashProvidedByFinancingActivities 8.99M 14.12M 6.3M 14.11M 11.47M 254.8K 321.31K
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 1.38M 1.5M 1.17M 564K 726K 770K 887K 901K 719K 808K
costOfRevenue 434K 500K 400K 319K 403K 417K 469K 431K 249K 400K
grossProfit 945K 1M 773K 245K 323K 353K 418K 470K 470K 408K
researchAndDevelopmentExpenses 662K - 428K 503K 691K 569K 657K 708K 669K 691K
generalAndAdministrativeExpenses 1.7M 1.63M 2.2M 1.48M 1.66M 1.89M 1.76M 2.19M 1.93M 1.67M
sellingAndMarketingExpenses 1.86M 1.72M 1.54M 1.12M 1.65M 1.07M 1.21M 1.45M 1.38M 1.34M
sellingGeneralAndAdministrativeExpenses 3.56M 3.36M 3.74M 2.6M 3.31M 2.96M 2.98M 3.63M 3.31M 3.01M
otherExpenses - 544K - - - - - - - -151K
operatingExpenses 4.22M 3.9M 4.16M 3.1M 4M 3.53M 3.63M 4.34M 3.98M 3.55M
costAndExpenses 4.66M 4.4M 4.56M 3.42M 4.4M 3.94M 4.1M 4.77M 4.22M 3.95M
netInterestIncome 176K - - - - - - - -34000 7000
interestIncome - - - - - - - - - 7000
interestExpense -176K - - - - - - - 34000 -
depreciationAndAmortization 153K 164K 145K 114K 107K 117K 164K 150K 160K 151K
ebitda -3.15M -2.64M -3.19M -2.66M -3.51M -2.97M -3.02M -3.68M -3.38M -2.97M
ebit -3.3M -2.8M -3.34M -2.77M -3.62M -3.09M -3.18M -3.83M -3.54M -3.12M
nonOperatingIncomeExcludingInterest 20000 -100000 -53000 -88000 -61000 -86000 -31000 -46000 36000 -24000
operatingIncome -3.28M -2.9M -3.39M -2.86M -3.68M -3.17M -3.22M -3.87M -3.51M -3.14M
totalOtherIncomeExpensesNet -196K 100000 53000 88000 61000 86000 31000 46000 -70000 7000
incomeBeforeTax -3.48M -2.8M -3.34M -2.77M -3.62M -3.09M -3.18M -3.83M -3.58M -3.13M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -3.48M -2.8M -3.34M -2.77M -3.62M -3.09M -3.18M -3.83M -3.58M -3.13M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -3.48M -2.8M -3.34M -2.77M -3.62M -3.09M -3.18M -3.83M -3.58M -3.13M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -3.48M -2.8M -3.34M -2.77M -3.62M -3.09M -3.18M -3.83M -3.58M -3.13M
eps -10.85 -9.1 -14 -12.6 -35.35 -88.9 -127.05 -285.6 -351.05 -344.75
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 4.61M 3.76M 3.44M 7.85M 10.31M 6.54M 9.16M 1.97M 4.39M 2.43M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 4.61M 3.76M 3.44M 7.85M 10.31M 6.54M 9.16M 1.97M 4.39M 2.43M
netReceivables 1.97M 1.7M 1.31M 770K 886K 863K 876K 679K 571K 526K
accountsReceivables 1.97M 1.7M 1.31M 770K 886K 863K 876K 679K 571K 518K
otherReceivables - - - - - - - - - 8000
inventory 806K 1.05M 1.36M 688K 607K 606K 607K 609K 632K 554K
prepaids - - - - - - - - - 381K
otherCurrentAssets 238K 260K 428K 580K 186K 206K 543K 831K 360K -
totalCurrentAssets 7.62M 6.77M 6.54M 9.88M 11.99M 8.21M 11.19M 4.09M 5.95M 3.89M
propertyPlantEquipmentNet 2.29M 1.05M 863K 1.11M 1.03M 1.15M 1.37M 1.43M 1.58M 1.61M
goodwill 2.41M 2.41M 2.41M - - - - - - -
intangibleAssets 470K 485K 500K - - - - - - -
goodwillAndIntangibleAssets 2.88M 2.89M 2.91M - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 51000 51000 51000 120K 372K 482K 482K 490K 490K 849K
totalNonCurrentAssets 5.22M 3.99M 3.82M 1.23M 1.4M 1.63M 1.85M 1.92M 2.07M 2.46M
otherAssets - - - - - - - - - -
totalAssets 12.84M 10.76M 10.37M 11.11M 13.39M 9.84M 13.04M 6.01M 8.02M 6.34M
totalPayables 646K 845K 625K 894K 496K 369K 1.09M 1.11M 266K 433K
accountPayables 646K 845K 625K 894K 496K 369K 1.09M 1.11M 266K 433K
otherPayables - - - - - - - - - -
accruedExpenses 1.7M 1.52M 1.52M 727K 856K 797K 1.32M 1.49M 1.31M 804K
shortTermDebt 3.48M - - - - - - - - 1.17M
capitalLeaseObligationsCurrent 211K 141K 216K 290K 295K 287K 279K 271K 263K 256K
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 1.37M 710K 682K 652K 548K 416K 482K 531K 422K 474K
totalCurrentLiabilities 7.4M 3.21M 3.04M 2.56M 2.2M 1.87M 3.18M 3.4M 2.26M 3.14M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent 1.19M - - - 65000 141K 216K 290K 360K 428K
deferredRevenueNonCurrent - - - - - - - - - -2M
deferredTaxLiabilitiesNonCurrent - - - - - - - - - 2M
otherNonCurrentLiabilities 2.35M 2.51M 2.53M 1.84M 1.76M 1.86M 1.45M 1.48M 1.77M 2M
totalNonCurrentLiabilities 3.54M 2.51M 2.53M 1.84M 1.82M 2M 1.67M 1.77M 2.13M 2.43M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 1.4M 141K 216K 290K 360K 428K 495K 561K 623K 684K
totalLiabilities 10.94M 5.72M 5.57M 4.4M 4.02M 3.87M 4.85M 5.17M 4.4M 5.57M
treasuryStock - - - - - - - - - -
preferredStock 3.07M 3.07M 3.07M 3.75M 3.75M 3.75M 3.75M 3.3M 3.3M -
commonStock 11000 11000 9000 8000 8000 3000 3000 4000 4000 3000
retainedEarnings -84.78M -81.3M -78.47M -75.13M -72.36M -68.75M -65.66M -62.48M -58.65M -55.07M
additionalPaidInCapital 83.59M 83.26M 80.18M 78.08M 77.98M 70.96M 70.1M 60M 58.97M 55.89M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -3.48M -2.83M -3.34M -2.77M -3.62M -3.09M -3.18M -3.83M -3.58M -3.13M
depreciationAndAmortization 153K 164K 145K 114K 107K 181K 164K 150K 160K 151K
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation 331K 344K 58000 417K 872K 883K 910K 1.03M 1.02M -
changeInWorkingCapital -200K 84000 -688K 24000 154K -749K -233K 186K 50000 -276K
accountsReceivables -282K -403K -541K 116K -23000 18000 -197K -144K -63000 255K
inventory 248K 167K -484K -81000 11000 1000 2000 23000 -78000 -80000
accountsPayables -199K 220K -259K 398K 127K -724K -18000 845K -167K -330K
otherWorkingCapital 33000 100000 596K -409K 39000 -44000 -20000 -538K 358K -121K
otherNonCashItems 232K 16000 - - - -5000 - 36000 10000 981K
netCashProvidedByOperatingActivities -2.96M -2.22M -3.82M -2.21M -2.48M -2.78M -2.34M -2.42M -2.34M -2.28M
investmentsInPropertyPlantAndEquipment -56000 -192K 111K -192K - 37000 -104K - -119K -92000
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - -750K - - - - - - -
netCashProvidedByInvestingActivities -56000 -192K -639K -192K - 37000 -104K - -119K -92000
netDebtIssuance 4.3M - - - - - - - - 1.25M
longTermNetDebtIssuance - - - - - - - - - 1.25M
shortTermNetDebtIssuance 4.3M - - - - - - - - -
netStockIssuance - 1.92M - - 7.07M 867K 4.3M - 4.6M 300K
netCommonStockIssuance - 1.92M - 4.01M 3.06M 638K 3.98M - 1.99M 300K
commonStockIssuance - 1.92M - 4.01M 3.06M 638K 3.98M - 1.99M 300K
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - -4.01M 4.01M 229K 321K - 2.6M -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -433K 808K 59000 -59000 -808K -754K 5.34M - -224K -179K
netCashProvidedByFinancingActivities 3.87M 2.73M 59000 -59000 6.26M 113K 9.64M - 4.37M 1.37M