TLS Chart
About

Telos Corporation, together with its subsidiaries, provides cyber, cloud, and enterprise security solutions in the United States and internationally. It operates through two segments: Security Solutions and Secure Networks. The company offers Xacta, a platform for enterprise cyber risk management and security compliance automation; and consulting, assessment and compliance, engineering and evaluation, operations, and penetration testing services. It also provides Telos Automated Message Handling System, a web-based organizational message distribution and management for mission-critical communications used by military field operatives. In addition, the company offers IDTrust360, an enterprise digital trusted identity risk platform for extending flexible hybrid cloud identity services; and ONYX, a mobile touchless fingerprint software development kit, enables secure biometric authentication by leveraging standard smartphone cameras to capture and process fingerprint images without physical contact. Further, the company provides secure mobility solutions that enable remote work and minimize operational and security concerns across and beyond the enterprise; network management and defense services for operating, administrating, and defending complex enterprise networks and services for defensive cyber operations; and operates TSA PreCheck enrollment centers. It serves the United States federal government, large commercial businesses, state and local governments, and international customers. Telos Corporation was founded in 1968 and is headquartered in Ashburn, Virginia.

Fundamentals
Scroll to Statements
Sector Technology Industry Software - Infrastructur Market Cap 284.93M
Enterprise Value 235.71M Income -29.57M Sales 144.40M
Book/sh 1.66 Cash/sh 0.80 Dividend Yield —
Payout 0.00% Employees 504 IPO —
P/E — Forward P/E 40.67 PEG —
P/S 1.97 P/B 2.33 P/C —
EV/EBITDA -8.53 EV/Sales 1.63 Quick Ratio 2.13
Current Ratio 2.76 Debt/Eq 7.18 LT Debt/Eq —
EPS (ttm) -0.41 EPS next Y 0.10 EPS Growth —
Revenue Growth 116.30% Earnings 2026-03-09 ROA -11.86%
ROE -23.73% ROIC — Gross Margin 43.21%
Oper. Margin -4.80% Profit Margin -20.47% Shs Outstand 73.75M
Shs Float 52.62M Short Float 2.45% Short Ratio 1.85
Short Interest — 52W High 8.36 52W Low 1.83
Beta 0.98 Avg Volume 839.90K Volume 194.02K
Target Price $8.70 Recom None Prev Close $3.88
Price $3.86 Change -0.43%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$8.70
Mean price target
2. Current target
$3.86
Latest analyst target
3. DCF / Fair value
$1.29
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$3.86
Low
$7.50
High
$10.00
Mean
$8.70

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-11-11 main DA Davidson Neutral → Neutral $8
2025-11-11 reit B. Riley Securities Buy → Buy $9
2025-11-11 main Wedbush Outperform → Outperform $10
2025-10-20 main Wedbush Outperform → Outperform $9
2025-08-12 main DA Davidson Neutral → Neutral $4
2025-08-12 main BMO Capital Market Perform → Market Perform $5
2025-08-12 main Wedbush Outperform → Outperform $6
2025-05-12 main BMO Capital Market Perform → Market Perform $2
2025-03-12 reit Needham Hold → Hold —
2025-03-11 main BMO Capital Market Perform → Market Perform $3
2025-03-11 main DA Davidson Neutral → Neutral $3
2025-03-11 reit Wedbush Outperform → Outperform $6
2024-11-13 main BMO Capital Market Perform → Market Perform $5
2024-08-29 reit B. Riley Securities Buy → Buy $5
2024-08-21 main B. Riley Securities Buy → Buy $5
2024-08-13 main BMO Capital Market Perform → Market Perform $3
2024-08-12 main DA Davidson Neutral → Neutral $3
2024-08-12 main B. Riley Securities Buy → Buy $4
2024-08-12 reit Needham — → Hold —
2024-06-24 reit Needham — → Hold —
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 17051 — — Stock Award(Grant) at price 0.00 per share. HILL DONNA K. Officer — 2026-02-02 00:00:00 D
1 18806 — — Stock Award(Grant) at price 0.00 per share. COOKE MALCOLM G. Chief Technology Officer — 2026-02-02 00:00:00 D
2 967256 — — Stock Award(Grant) at price 0.00 per share. WOOD JOHN B. Chief Executive Officer — 2026-02-02 00:00:00 D
3 379920 — — Stock Award(Grant) at price 0.00 per share. GRIFFIN MARK D Officer — 2026-02-02 00:00:00 D
4 483018 — — Stock Award(Grant) at price 0.00 per share. BENDZA GARY MARK Chief Financial Officer — 2026-02-02 00:00:00 D
5 270386 — — Stock Award(Grant) at price 0.00 per share. ROBBINS EDWARD HUTCHINSON JR General Counsel — 2026-02-02 00:00:00 D
6 22239 133879.0 — Sale at price 6.02 per share. SCHAUFELD FREDRICK Director — 2025-12-12 00:00:00 I
7 60000 — — Stock Gift at price 0.00 per share. SCHAUFELD FREDRICK Director — 2025-12-12 00:00:00 I
8 242337 1500066.0 — Sale at price 6.19 per share. BENDZA GARY MARK Chief Financial Officer — 2025-12-11 00:00:00 D
9 105000 — — Stock Gift at price 0.00 per share. SCHAUFELD FREDRICK Director — 2025-12-10 00:00:00 D/I
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-1.34M-102.27K0.000.00
TaxRateForCalcs0.210.210.210.00
NormalizedEBITDA-33.61M-24.17M-46.61M-36.76M
TotalUnusualItems-6.37M-487.00K
TotalUnusualItemsExcludingGoodwill-6.37M-487.00K
NetIncomeFromContinuingOperationNetMinorityInterest-52.52M-34.42M-53.43M-43.13M
ReconciledDepreciation11.87M8.94M5.89M5.62M
ReconciledCostOfRevenue73.84M92.44M137.84M156.40M
EBITDA-39.98M-24.66M-46.61M-36.76M
EBIT-51.85M-33.60M-52.50M-42.38M
NetInterestIncome-644.00K-786.00K-874.00K-777.00K
InterestExpense644.00K786.00K874.00K777.00K
NormalizedIncome-47.49M-34.04M-53.43M-43.13M
NetIncomeFromContinuingAndDiscontinuedOperation-52.52M-34.42M-53.43M-43.13M
TotalExpenses157.77M185.21M270.74M283.90M
TotalOperatingIncomeAsReported-55.87M-40.31M-53.85M-41.46M
DilutedAverageShares71.85M69.26M67.56M66.37M
BasicAverageShares71.85M69.26M67.56M66.37M
DilutedEPS-0.73-0.50-0.79-0.65
BasicEPS-0.73-0.50-0.79-0.65
DilutedNIAvailtoComStockholders-52.52M-34.42M-53.43M-43.13M
NetIncomeCommonStockholders-52.52M-34.42M-53.43M-43.13M
NetIncome-52.52M-34.42M-53.43M-43.13M
MinorityInterests0.000.00
NetIncomeIncludingNoncontrollingInterests-52.52M-34.42M-53.43M-43.13M
NetIncomeContinuousOperations-52.52M-34.42M-53.43M-43.13M
TaxProvision26.00K36.00K54.00K-28.00K
PretaxIncome-52.49M-34.39M-53.37M-43.16M
OtherIncomeExpense-2.35M6.23M1.35M-921.00K
OtherNonOperatingIncomeExpenses4.02M6.71M1.35M-921.00K
SpecialIncomeCharges-6.37M-487.00K
ImpairmentOfCapitalAssets6.37M487.00K
NetNonOperatingInterestIncomeExpense-644.00K-786.00K-874.00K-777.00K
InterestExpenseNonOperating644.00K786.00K874.00K777.00K
OperatingIncome-49.50M-39.83M-53.85M-41.46M
OperatingExpense83.93M92.77M132.89M127.49M
ResearchAndDevelopment8.44M11.76M16.92M19.10M
SellingGeneralAndAdministration75.49M81.01M115.97M108.40M
SellingAndMarketingExpense7.12M16.58M19.66M
GeneralAndAdministrativeExpense75.49M81.01M99.39M88.74M
OtherGandA75.49M81.01M99.39M88.74M
GrossProfit34.43M52.94M79.04M86.03M
CostOfRevenue73.84M92.44M137.84M156.40M
TotalRevenue108.27M145.38M216.89M242.43M
OperatingRevenue108.27M145.38M216.89M242.43M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber72.51M70.24M67.43M66.77M
ShareIssued72.51M70.24M67.43M66.77M
TotalDebt10.15M11.47M21.69M15.25M
TangibleBookValue78.81M101.47M117.02M143.13M
InvestedCapital127.14M159.00M180.81M180.25M
WorkingCapital69.28M100.79M122.46M140.77M
NetTangibleAssets78.81M101.47M117.02M143.13M
CapitalLeaseObligations10.15M11.47M13.23M15.25M
CommonStockEquity127.14M159.00M172.35M180.25M
TotalCapitalization127.14M159.00M179.56M180.25M
TotalEquityGrossMinorityInterest127.14M159.00M172.35M180.25M
StockholdersEquity127.14M159.00M172.35M180.25M
GainsLossesNotAffectingRetainedEarnings-129.00K-60.00K-55.00K-27.00K
OtherEquityAdjustments-129.00K-60.00K-55.00K-27.00K
RetainedEarnings-327.35M-274.83M-240.41M-186.98M
AdditionalPaidInCapital454.50M433.78M412.71M367.15M
CapitalStock111.00K109.00K106.00K105.00K
CommonStock111.00K109.00K106.00K105.00K
TotalLiabilitiesNetMinorityInterest31.10M49.70M65.04M65.83M
TotalNonCurrentLiabilitiesNetMinorityInterest8.96M10.50M19.54M14.89M
OtherNonCurrentLiabilities91.00K44.00K297.00K935.00K
NonCurrentDeferredLiabilities813.00K813.00K758.00K723.00K
NonCurrentDeferredTaxesLiabilities813.00K813.00K758.00K723.00K
LongTermDebtAndCapitalLeaseObligation8.06M9.64M18.49M13.23M
LongTermCapitalLeaseObligation8.06M9.64M11.28M13.23M
LongTermDebt7.21M
CurrentLiabilities22.14M39.20M45.50M50.94M
OtherCurrentLiabilities436.00K497.00K626.00K1.43M
CurrentDeferredLiabilities6.84M6.73M6.44M6.38M
CurrentDeferredRevenue6.84M6.73M6.44M6.38M
CurrentDebtAndCapitalLeaseObligation2.09M1.83M3.20M2.02M
CurrentCapitalLeaseObligation2.09M1.83M1.95M2.02M
CurrentDebt1.25M
OtherCurrentBorrowings1.25M
PensionandOtherPostRetirementBenefitPlansCurrent7.61M14.57M8.39M6.56M
PayablesAndAccruedExpenses5.17M15.58M26.84M34.55M
CurrentAccruedExpenses866.00K1.83M4.29M1.38M
Payables4.30M13.75M22.55M33.17M
OtherPayable3.15M5.44M9.95M25.30M
AccountsPayable1.15M8.31M12.61M7.87M
TotalAssets158.24M208.70M237.40M246.08M
TotalNonCurrentAssets66.82M68.71M69.43M54.37M
OtherNonCurrentAssets214.00K292.00K1.14M1.25M
NonCurrentPrepaidAssets4.97M593.00K
InvestmentsAndAdvances3.00M0.00
GoodwillAndOtherIntangibleAssets48.33M57.54M55.34M37.12M
OtherIntangibleAssets30.41M39.62M37.41M19.20M
Goodwill17.92M17.92M17.92M17.92M
NetPPE10.30M10.29M12.96M15.99M
AccumulatedDepreciation-16.35M-15.97M-14.39M-12.33M
GrossPPE26.65M26.25M27.35M28.32M
Leases3.40M3.21M3.15M2.99M
OtherProperties6.01M6.83M8.17M9.90M
MachineryFurnitureEquipment17.24M16.21M16.03M15.42M
Properties0.000.000.000.00
CurrentAssets91.42M139.99M167.96M191.71M
OtherCurrentAssets793.00K1.37M893.00K732.00K
PrepaidAssets15.09M7.52M4.82M3.33M
Inventory1.78M1.42M2.88M1.25M
InventoriesAdjustmentsAllowances-133.00K-759.00K-765.00K-861.00K
OtherInventories1.92M2.18M3.64M2.11M
Receivables19.17M30.42M40.07M59.84M
ReceivablesAdjustmentsAllowances-56.00K-283.00K-134.00K-116.00K
OtherReceivables9.16M12.61M26.55M41.37M
AccountsReceivable10.07M18.10M13.65M18.59M
CashCashEquivalentsAndShortTermInvestments54.58M99.26M119.31M126.56M
CashAndCashEquivalents54.58M99.26M119.31M126.56M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-39.70M-13.89M2.79M-5.91M
RepurchaseOfCapitalStock0.00-139.00K-11.14M-1.25M
RepaymentOfDebt-1.73M-1.59M-1.46M-1.34M
IssuanceOfDebt0.00
IssuanceOfCapitalStock0.0064.27M
CapitalExpenditure-13.76M-15.48M-13.72M-13.17M
InterestPaidSupplementalData563.00K693.00K803.00K758.00K
IncomeTaxPaidSupplementalData132.00K147.00K188.00K60.00K
EndCashPosition54.72M99.40M119.44M126.56M
BeginningCashPosition99.40M119.44M126.56M106.05M
ChangesInCash-44.68M-20.04M-7.12M20.52M
FinancingCashFlow-1.98M-6.15M-9.91M32.35M
CashFlowFromContinuingFinancingActivities-1.98M-6.15M-9.91M32.35M
NetOtherFinancingCharges-457.00K-4.42M2.69M-29.33M
ProceedsFromStockOptionExercised203.00K0.00
NetPreferredStockIssuance0.000.00
PreferredStockPayments0.000.00
NetCommonStockIssuance0.00-139.00K-11.14M63.02M
CommonStockPayments0.00-139.00K-11.14M-1.25M
CommonStockIssuance0.0064.27M
NetIssuancePaymentsOfDebt-1.73M-1.59M-1.46M-1.34M
NetLongTermDebtIssuance-1.73M-1.59M-1.46M-1.34M
LongTermDebtPayments-1.73M-1.59M-1.46M-1.34M
LongTermDebtIssuance0.00
InvestingCashFlow-16.76M-15.48M-13.72M-19.09M
CashFlowFromContinuingInvestingActivities-16.76M-15.48M-13.72M-19.09M
NetInvestmentPurchaseAndSale-3.00M0.00
PurchaseOfInvestment-3.00M0.00
NetBusinessPurchaseAndSale0.00-5.92M
PurchaseOfBusiness0.00-5.92M
NetIntangiblesPurchaseAndSale-9.97M
PurchaseOfIntangibles-9.97M
NetPPEPurchaseAndSale-2.25M-926.00K-1.01M-3.20M
PurchaseOfPPE-2.25M-926.00K-1.01M-3.20M
CapitalExpenditureReported-11.51M-14.55M-12.71M-9.97M
OperatingCashFlow-25.94M1.59M16.51M7.26M
CashFlowFromContinuingOperatingActivities-25.94M1.59M16.51M7.26M
ChangeInWorkingCapital-18.55M3.33M-800.00K-15.56M
ChangeInOtherWorkingCapital110.00K283.00K63.00K727.00K
ChangeInOtherCurrentLiabilities-1.20M-2.63M2.10M-2.60M
ChangeInOtherCurrentAssets0.00-7.12M0.00
ChangeInPayablesAndAccruedExpense-16.81M-2.21M-12.64M14.17M
ChangeInAccruedExpense-7.39M6.60M-317.00K-1.92M
ChangeInPayable-9.42M-8.82M-12.32M16.09M
ChangeInAccountPayable-9.42M-8.82M-12.32M16.09M
ChangeInPrepaidAssets-11.46M-3.06M-1.25M-982.00K
ChangeInInventory-471.00K1.46M-1.63M2.06M
ChangeInReceivables11.27M9.49M19.68M-28.94M
ChangesInAccountReceivables11.27M9.49M19.68M-28.94M
OtherNonCashItems70.00K71.00K48.00K19.00K
StockBasedCompensation21.41M24.40M64.66M60.23M
ProvisionandWriteOffofAssets88.00K152.00K99.00K7.00K
AssetImpairmentCharge11.71M487.00K
DeferredTax0.0055.00K35.00K70.00K
DeferredIncomeTax0.0055.00K35.00K70.00K
DepreciationAmortizationDepletion11.87M8.94M5.89M5.62M
DepreciationAndAmortization11.87M8.94M5.89M5.62M
OperatingGainsLosses-9.00K-1.43M4.00K6.00K
GainLossOnSaleOfPPE-9.00K2.00K4.00K6.00K
NetIncomeFromContinuingOperations-52.52M-34.42M-53.43M-43.13M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for TLS
Date User Asset Broker Type Position Size Entry Price Patterns