TNON Chart
About

Tenon Medical, Inc., a medical device company, engages in the development of implant for the treatment of severe lower back pain in the United States. The company offers Catamaran SI-Joint Fusion System, an invasive approach to the sacroiliac joint (SI Joint) using a titanium implant for treatment of the most common types of SI Joint disorders that cause lower back pain. It also provides Catamaran Fixation Device which passes through both the axial and sagittal planes of the ilium and sacrum, transfixing the SI Joint along its longitudinal axis. Tenon Medical, Inc. was incorporated in 2012 and is headquartered in Los Gatos, California.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Medical Devices Market Cap 8.21M
Enterprise Value 6.21M Income -12.81M Sales 3.23M
Book/sh 0.20 Cash/sh 0.40 Dividend Yield —
Payout 0.00% Employees 27 IPO —
P/E 0.12 Forward P/E -0.76 PEG —
P/S 2.54 P/B 3.69 P/C —
EV/EBITDA -0.52 EV/Sales 1.92 Quick Ratio 1.56
Current Ratio 2.15 Debt/Eq 4.50 LT Debt/Eq —
EPS (ttm) 5.92 EPS next Y -0.97 EPS Growth —
Revenue Growth 32.20% Earnings 2026-03-19 ROA -65.80%
ROE -197.26% ROIC — Gross Margin 52.40%
Oper. Margin -222.76% Profit Margin 0.00% Shs Outstand 11.11M
Shs Float 7.72M Short Float 0.72% Short Ratio 0.99
Short Interest — 52W High 5.85 52W Low 0.64
Beta 1.28 Avg Volume 1.00M Volume 284.83K
Target Price $2.75 Recom None Prev Close $0.71
Price $0.74 Change 3.76%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$2.75
Mean price target
2. Current target
$0.79
Latest analyst target
3. DCF / Fair value
$-11.13
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.79
Low
$2.50
High
$3.00
Mean
$2.75

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-04-09 init Alliance Global Partners — → Buy $3
2024-11-15 main Maxim Group Buy → Buy $8
2024-08-14 reit Benchmark Speculative Buy → Speculative Buy $3
2024-04-15 main Benchmark Speculative Buy → Speculative Buy $3
Insider Transactions
Date Shares Url Text Insider Position Transaction Start Date Ownership Value
0 64478 — — FERRARI RICHARD M Director — 2025-12-31 00:00:00 D nan
1 10732 — — WEIGLE ROBERT K. Director — 2025-12-31 00:00:00 D nan
2 10732 — — HOCHSCHULER STEPHEN H Director — 2025-12-31 00:00:00 D nan
3 140936 — — FOSTER STEVEN M Chief Executive Officer — 2025-12-31 00:00:00 D nan
4 10732 — — HOWARD IVAN Director — 2025-12-31 00:00:00 D nan
5 126577 — — GINN RICHARD Chief Technology Officer — 2025-12-31 00:00:00 D nan
6 10729 — — JACQUES KRISTINE M Director — 2025-12-31 00:00:00 D nan
7 58987 — — WILLIAMSON KEVIN Chief Financial Officer — 2025-12-31 00:00:00 D nan
8 19455 — Purchase at price 1.18 per share. FOSTER STEVEN M Chief Executive Officer — 2025-11-14 00:00:00 D 22957.0
9 19455 — Purchase at price 1.18 per share. GEIST WYATT D. Officer — 2025-11-14 00:00:00 D 22957.0
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-13.17M-15.30M-18.45M-6.35M
TotalUnusualItems183.00K167.00K180.00K2.00K
TotalUnusualItemsExcludingGoodwill183.00K167.00K180.00K2.00K
NetIncomeFromContinuingOperationNetMinorityInterest-13.67M-15.58M-18.92M-7.05M
ReconciledDepreciation655.00K426.00K289.00K114.00K
ReconciledCostOfRevenue1.57M1.69M1.33M55.00K
EBITDA-12.98M-15.13M-18.27M-6.35M
EBIT-13.64M-15.56M-18.56M-6.46M
NetInterestIncome-34.00K-21.00K-354.00K-621.00K
InterestExpense34.00K21.00K354.00K621.00K
NormalizedIncome-13.86M-15.75M-19.10M-7.05M
NetIncomeFromContinuingAndDiscontinuedOperation-13.67M-15.58M-18.92M-7.05M
TotalExpenses17.04M18.66M19.42M6.62M
TotalOperatingIncomeAsReported-13.77M-15.73M-18.73M-6.46M
DilutedAverageShares1.21M226.75K100.12K140.46K
BasicAverageShares1.21M226.75K100.12K140.46K
DilutedEPS-11.26-68.72-188.96-50.18
BasicEPS-11.26-68.72-188.96-50.18
DilutedNIAvailtoComStockholders-13.67M-15.58M-18.92M-7.05M
NetIncomeCommonStockholders-13.67M-15.58M-18.92M-7.05M
NetIncome-13.67M-15.58M-18.92M-7.05M
MinorityInterests0.0033.00K
NetIncomeIncludingNoncontrollingInterests-13.67M-15.58M-18.92M-7.08M
NetIncomeContinuousOperations-13.67M-15.58M-18.92M-7.08M
PretaxIncome-13.67M-15.58M-18.92M-7.08M
OtherIncomeExpense127.00K167.00K162.00K1.00K
OtherNonOperatingIncomeExpenses-56.00K-18.00K-1.00K
GainOnSaleOfSecurity183.00K167.00K180.00K2.00K
NetNonOperatingInterestIncomeExpense-34.00K-21.00K-354.00K-621.00K
InterestExpenseNonOperating34.00K21.00K354.00K621.00K
OperatingIncome-13.77M-15.73M-18.73M-6.46M
OperatingExpense15.48M16.97M18.08M6.57M
ResearchAndDevelopment2.60M3.16M2.83M1.72M
SellingGeneralAndAdministration12.87M13.80M15.26M4.85M
SellingAndMarketingExpense5.11M6.78M7.83M2.14M
GeneralAndAdministrativeExpense7.76M7.03M7.42M2.71M
OtherGandA7.76M7.03M7.42M2.71M
GrossProfit1.71M1.24M-641.00K105.00K
CostOfRevenue1.57M1.69M1.33M55.00K
TotalRevenue3.28M2.93M691.00K160.00K
OperatingRevenue3.28M2.93M691.00K160.00K
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber3.14M325.04K140.46K140.46K
ShareIssued3.14M325.04K140.46K140.46K
NetDebt10.59M
TotalDebt428.00K1.86M911.00K14.62M
TangibleBookValue2.22M778.00K6.25M-20.55M
InvestedCapital2.22M1.95M6.25M-7.05M
WorkingCapital6.34M749.00K6.82M-7.60M
NetTangibleAssets5.97M778.00K6.25M-20.55M
CapitalLeaseObligations428.00K684.00K911.00K1.11M
CommonStockEquity2.22M778.00K6.25M-20.55M
PreferredStockEquity3.75M
TotalCapitalization5.97M778.00K6.25M-20.55M
TotalEquityGrossMinorityInterest5.97M778.00K6.25M-20.55M
MinorityInterest0.000.00
StockholdersEquity5.97M778.00K6.25M-20.55M
GainsLossesNotAffectingRetainedEarnings0.00-46.00K-100.00K-91.00K
OtherEquityAdjustments-46.00K-100.00K-91.00K
RetainedEarnings-68.75M-55.07M-39.49M-20.57M
AdditionalPaidInCapital70.96M55.90M45.84M113.00K
CapitalStock3.75M0.001.00K1.00K
CommonStock3.00K0.001.00K1.00K
PreferredStock3.75M0.00
TotalLiabilitiesNetMinorityInterest3.87M5.57M4.84M29.82M
TotalNonCurrentLiabilitiesNetMinorityInterest2.00M2.43M2.31M14.55M
PreferredSecuritiesOutsideStockEquity0.0013.64M
NonCurrentAccruedExpenses1.86M2.00M1.62M0.00
LongTermDebtAndCapitalLeaseObligation141.00K428.00K683.00K911.00K
LongTermCapitalLeaseObligation141.00K428.00K683.00K911.00K
CurrentLiabilities1.87M3.14M2.53M15.27M
CurrentDebtAndCapitalLeaseObligation287.00K1.43M228.00K13.71M
CurrentCapitalLeaseObligation287.00K256.00K228.00K202.00K
CurrentDebt1.17M13.51M
OtherCurrentBorrowings1.17M13.51M
PensionandOtherPostRetirementBenefitPlansCurrent416.00K334.00K452.00K846.00K
PayablesAndAccruedExpenses1.17M1.38M1.85M720.00K
CurrentAccruedExpenses797.00K944.00K1.30M242.00K
Payables369.00K433.00K550.00K478.00K
AccountsPayable369.00K433.00K550.00K478.00K
TotalAssets9.84M6.34M11.09M9.27M
TotalNonCurrentAssets1.63M2.46M1.74M1.60M
NonCurrentPrepaidAssets51.00K51.00K51.00K41.00K
NonCurrentDeferredAssets431.00K798.00K25.00K374.00K
NetPPE1.15M1.61M1.67M1.19M
AccumulatedDepreciation-668.00K-273.00K-80.00K-2.00K
GrossPPE1.82M1.88M1.75M1.19M
Leases15.00K15.00K0.00
ConstructionInProgress541.00K602.00K601.00K0.00
OtherProperties1.20M1.20M1.08M1.16M
MachineryFurnitureEquipment65.00K65.00K65.00K26.00K
Properties0.000.000.00
CurrentAssets8.21M3.89M9.35M7.67M
OtherCurrentAssets206.00K389.00K
PrepaidAssets389.00K134.00K87.00K
Inventory606.00K554.00K415.00K188.00K
FinishedGoods585.00K532.00K406.00K173.00K
RawMaterials21.00K22.00K9.00K15.00K
Receivables863.00K518.00K228.00K76.00K
AccountsReceivable863.00K518.00K228.00K76.00K
AllowanceForDoubtfulAccountsReceivable0.000.000.00
GrossAccountsReceivable518.00K228.00K76.00K
CashCashEquivalentsAndShortTermInvestments6.54M2.43M8.57M7.32M
OtherShortTermInvestments0.006.44M4.40M
CashAndCashEquivalents6.54M2.43M2.13M2.92M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-10.06M-12.54M-12.87M-4.39M
RepaymentOfDebt0.00-245.00K
IssuanceOfDebt0.001.25M0.0012.07M
IssuanceOfCapitalStock9.76M5.30M14.14M0.00
CapitalExpenditure-186.00K-361.00K-847.00K-102.00K
InterestPaidSupplementalData0.000.001.00K
IncomeTaxPaidSupplementalData0.000.001.00K
EndCashPosition6.54M2.43M2.13M2.92M
BeginningCashPosition2.43M2.13M2.92M246.00K
EffectOfExchangeRateChanges46.00K38.00K7.00K-2.00K
ChangesInCash4.06M261.00K-795.00K2.67M
FinancingCashFlow14.12M6.30M14.11M11.47M
CashFlowFromContinuingFinancingActivities14.12M6.30M14.11M11.47M
NetOtherFinancingCharges-1.10M-509.00K-25.00K-358.00K
ProceedsFromStockOptionExercised5.46M258.00K0.00
NetPreferredStockIssuance3.15M0.00
PreferredStockIssuance3.15M0.00
NetCommonStockIssuance6.61M5.30M14.14M0.00
CommonStockIssuance6.61M5.30M14.14M0.00
NetIssuancePaymentsOfDebt0.001.25M0.0011.83M
NetShortTermDebtIssuance0.001.25M0.00
ShortTermDebtIssuance0.001.25M0.00
NetLongTermDebtIssuance0.0011.83M
LongTermDebtPayments0.00-245.00K
LongTermDebtIssuance0.0012.07M
InvestingCashFlow-186.00K6.14M-2.88M-4.50M
CashFlowFromContinuingInvestingActivities-186.00K6.14M-2.88M-4.50M
NetInvestmentPurchaseAndSale0.006.50M-2.04M-4.40M
SaleOfInvestment0.007.00M8.08M0.00
PurchaseOfInvestment0.00-493.00K-10.12M-4.40M
NetPPEPurchaseAndSale-186.00K-361.00K-847.00K-102.00K
PurchaseOfPPE-186.00K-361.00K-847.00K-102.00K
OperatingCashFlow-9.88M-12.18M-12.03M-4.29M
CashFlowFromContinuingOperatingActivities-9.88M-12.18M-12.03M-4.29M
ChangeInWorkingCapital-746.00K-1.17M1.72M452.00K
ChangeInOtherCurrentLiabilities-256.00K-227.00K-202.00K-82.00K
ChangeInPayablesAndAccruedExpense-235.00K-216.00K2.36M870.00K
ChangeInAccruedExpense-171.00K-99.00K2.29M426.00K
ChangeInPayable-64.00K-117.00K72.00K444.00K
ChangeInAccountPayable-64.00K-117.00K72.00K444.00K
ChangeInPrepaidAssets183.00K-301.00K-57.00K-130.00K
ChangeInInventory-52.00K-139.00K-227.00K-145.00K
ChangeInReceivables-386.00K-290.00K-152.00K-61.00K
ChangesInAccountReceivables-386.00K-290.00K-152.00K-61.00K
OtherNonCashItems1.92M1.85M
StockBasedCompensation3.85M4.14M2.90M377.00K
UnrealizedGainLossOnInvestmentSecurities0.00-16.00K-2.00K
ProvisionandWriteOffofAssets41.00K0.00
AssetImpairmentCharge0.0077.00K0.00
DepreciationAmortizationDepletion655.00K426.00K289.00K114.00K
DepreciationAndAmortization655.00K426.00K289.00K114.00K
Depreciation655.00K426.00K289.00K114.00K
OperatingGainsLosses-2.03K
GainLossOnInvestmentSecurities-2.03K
NetIncomeFromContinuingOperations-13.67M-15.58M-18.92M-7.08M
SEC Filings

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

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