Tenon Medical, Inc. (NASDAQ: TNON)

Sector: Healthcare Industry: Medical Devices CIK: 0001560293
Market Cap 6.68 Mn
P/B 1.39
P/E -0.52
P/S 2.07
ROIC (Qtr) -218.01
Div Yield % 0.00
Rev 1y % (Qtr) 32.24
Total Debt (Qtr) 216,000.00
Debt/Equity (Qtr) 0.05
Add ratio to table...

About

Tenon Medical, Inc., also known as TNON, is a company operating in the medical device industry. It is headquartered in Los Gatos, California, and was incorporated in Delaware in 2012. The company's primary business activity is the design, development, and commercialization of medical devices for the treatment of sacroiliac joint (SI Joint) disorders. Tenon Medical has developed the Catamaran SI Joint Fusion System, a novel, less invasive approach to SI Joint disorders. The Catamaran System is a single, robust, titanium implant designed to provide...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 3.49M provide 16.17x coverage of short-term debt 216000, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 7.46M provides 34.53x coverage of total debt 216000, indicating robust asset backing and low credit risk.
  • Strong free cash flow of (11.34M) provides 15.12x coverage of acquisition spending (750000), indicating disciplined M&A strategy.
  • Strong cash position of 3.49M provides 1.59x coverage of other current liabilities 2.20M, indicating excellent liquidity.
  • Cash reserves of 3.49M provide robust 1.15x coverage of current liabilities 3.04M, indicating strong short-term solvency.

Bear case

  • Investment activities of (794000) provide weak support for R&D spending of 2.19M, which is -0.36x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 3.49M provide limited coverage of acquisition spending of (750000), which is -4.66x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of (11.30M) shows concerning coverage of stock compensation expenses of 2.23M, with a -5.07 ratio indicating potential earnings quality issues.
  • Free cash flow of (11.34M) provides weak coverage of capital expenditures of 44000, with a -257.77 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (12.81M) show weak coverage of depreciation charges of 547000, with a -23.42 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Medical Devices
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ABT Abbott Laboratories 173.80 Bn 32.73 5.47 12.94 Bn
2 SYK Stryker Corp 141.15 Bn 43.48 5.62 15.86 Bn
3 MDT Medtronic plc 123.47 Bn 25.92 3.55 29.10 Bn
4 BSX Boston Scientific Corp 112.80 Bn 38.92 5.62 11.44 Bn
5 EW Edwards Lifesciences Corp 45.66 Bn 33.38 7.76 0.70 Bn
6 DXCM Dexcom Inc 27.52 Bn 32.91 5.90 1.34 Bn
7 STE STERIS plc 24.13 Bn 34.08 4.14 2.05 Bn
8 PODD Insulet Corp 17.33 Bn 70.38 6.87 1.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets -0.09 2.13
EV to Cash from Ops. EV/CFO 0.08 2.75
EV to Debt EV to Debt -4.30 17.25
EV to EBIT EV/EBIT 0.07 2.89
EV to EBITDA EV/EBITDA 0.07 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF 0.08 29.36
EV to Market Cap EV to Market Cap -0.14 25.09
EV to Revenue EV/Rev -0.29 32.80
Price to Book Value [P/B] P/B 1.39 4.73
Price to Earnings [P/E] P/E -0.52 -2.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 40.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 1.59
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -0.37
Interest Coverage Int. cover (Qtr) 0.00 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 86.03 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -62.09 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 6.28 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 4.25 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) 6.28 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) 6.63 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) 120.43 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -17.00 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -11.63 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.31 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 1.15 1.80
Current Ratio Curr Ratio (Qtr) 2.15 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.05 1.20
Interest Cover Ratio Int Coverage (Qtr) 0.00 196.93
Times Interest Earned Times Interest Earned (Qtr) 0.00 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -379.30 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) -396.26 -2,478.60
EBT Margin % EBT Margin % (Qtr) -396.26 -2,690.42
Gross Margin % Gross Margin % (Qtr) 52.40 30.80
Net Profit Margin % Net Margin % (Qtr) -396.30 -2,821.53