TXMD
TXMD
TherapeuticsMD, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $893K ▲ | $1.48M ▼ | $-619K ▼ | -69.32% ▼ | $-0.05 ▼ | $-2.26M ▼ |
| Q3-2025 | $784K ▼ | $1.52M ▼ | $152K ▼ | 19.39% ▼ | $0.01 ▼ | $149K ▲ |
| Q2-2025 | $952K ▲ | $1.65M ▲ | $551K ▲ | 57.88% ▲ | $0.05 ▲ | $-223K ▲ |
| Q1-2025 | $393K ▼ | $1.26M ▲ | $-653K ▼ | -166.16% ▼ | $-0.06 ▼ | $-688K ▼ |
| Q4-2024 | $667K | $986K | $252K | 37.78% | $0.02 | $-212K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $7.48M ▲ | $37.66M ▼ | $10.78M ▼ | $26.88M ▼ |
| Q3-2025 | $7.12M ▲ | $38.67M ▲ | $11.23M ▲ | $27.44M ▲ |
| Q2-2025 | $6.07M ▲ | $38.5M ▲ | $11.21M ▼ | $27.29M ▲ |
| Q1-2025 | $5.75M ▲ | $38.24M ▼ | $11.5M ▲ | $26.74M ▼ |
| Q4-2024 | $5.06M | $38.82M | $11.45M | $27.37M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-1.38M ▼ | $1.37M ▲ | $0 | $0 | $0 ▼ | $1.37M ▲ |
| Q3-2025 | $50K ▼ | $1.05M ▲ | $0 | $0 | $1.05M ▲ | $1.05M ▲ |
| Q2-2025 | $545K ▲ | $324K ▼ | $0 | $0 | $324K ▼ | $324K ▼ |
| Q1-2025 | $-636K ▼ | $686K ▲ | $0 | $0 | $686K ▲ | $686K ▲ |
| Q4-2024 | $252K | $12K | $0 | $0 | $12K | $12K |
Revenue by Products
| Product | Q1-2023 | Q1-2024 | Q2-2024 | Q3-2024 |
|---|---|---|---|---|
License and Service | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q2 2022 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at TherapeuticsMD, Inc.'s financial evolution and strategic trajectory over the past five years.
TXMD benefits from a clean, liquid balance sheet with more cash than debt, low leverage, and an asset-light structure, which lowers financial risk despite ongoing losses. It owns rights to a set of differentiated, FDA-approved women’s health products backed by long-dated patents and a long-term licensing agreement that, in principle, can provide recurring royalty income. Its current cash flow profile shows that it can generate and preserve cash in the short term by keeping spending tight and avoiding capital-intensive investments.
The main concerns are the total absence of reported revenue in the latest period, persistent net and operating losses, and a very large accumulated deficit. The business is highly dependent on a single partner and a small group of products, creating concentration risk and exposure to litigation outcomes, partner performance, and market dynamics in women’s health. The lack of internal R&D or growth investment means that, without strong and growing royalties, future expansion options could be limited and the value of current product rights will gradually diminish as patents age.
Looking ahead, TXMD’s prospects hinge on the commercial success of ANNOVERA, IMVEXXY, and BIJUVA under Mayne Pharma’s stewardship, as well as on the resolution of litigation and any strategic transactions the company may pursue. If partner sales ramp and contractual protections hold, the royalty model could translate into more visible revenue and steadier cash flows over time, leveraging the company’s strong liquidity. Conversely, if product uptake disappoints or legal and market risks materialize, the combination of no revenue growth engine and ongoing costs could continue to pressure financial sustainability. Overall, the outlook is tightly linked to external execution and legal outcomes rather than to internal operational expansion.
About TherapeuticsMD, Inc.
https://www.therapeuticsmd.comTherapeuticsMD, Inc. operates as a women's healthcare company in the United States. The company offers IMVEXXY for the treatment of moderate-to-severe dyspareunia; BIJUVA, a bio-identical hormone therapy combination of 17ß-estradiol and progesterone for the treatment of moderate-to-severe vasomotor symptoms; and ANNOVERA, a ring-shaped contraceptive vaginal system.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $893K ▲ | $1.48M ▼ | $-619K ▼ | -69.32% ▼ | $-0.05 ▼ | $-2.26M ▼ |
| Q3-2025 | $784K ▼ | $1.52M ▼ | $152K ▼ | 19.39% ▼ | $0.01 ▼ | $149K ▲ |
| Q2-2025 | $952K ▲ | $1.65M ▲ | $551K ▲ | 57.88% ▲ | $0.05 ▲ | $-223K ▲ |
| Q1-2025 | $393K ▼ | $1.26M ▲ | $-653K ▼ | -166.16% ▼ | $-0.06 ▼ | $-688K ▼ |
| Q4-2024 | $667K | $986K | $252K | 37.78% | $0.02 | $-212K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $7.48M ▲ | $37.66M ▼ | $10.78M ▼ | $26.88M ▼ |
| Q3-2025 | $7.12M ▲ | $38.67M ▲ | $11.23M ▲ | $27.44M ▲ |
| Q2-2025 | $6.07M ▲ | $38.5M ▲ | $11.21M ▼ | $27.29M ▲ |
| Q1-2025 | $5.75M ▲ | $38.24M ▼ | $11.5M ▲ | $26.74M ▼ |
| Q4-2024 | $5.06M | $38.82M | $11.45M | $27.37M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-1.38M ▼ | $1.37M ▲ | $0 | $0 | $0 ▼ | $1.37M ▲ |
| Q3-2025 | $50K ▼ | $1.05M ▲ | $0 | $0 | $1.05M ▲ | $1.05M ▲ |
| Q2-2025 | $545K ▲ | $324K ▼ | $0 | $0 | $324K ▼ | $324K ▼ |
| Q1-2025 | $-636K ▼ | $686K ▲ | $0 | $0 | $686K ▲ | $686K ▲ |
| Q4-2024 | $252K | $12K | $0 | $0 | $12K | $12K |
Revenue by Products
| Product | Q1-2023 | Q1-2024 | Q2-2024 | Q3-2024 |
|---|---|---|---|---|
License and Service | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q2 2022 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at TherapeuticsMD, Inc.'s financial evolution and strategic trajectory over the past five years.
TXMD benefits from a clean, liquid balance sheet with more cash than debt, low leverage, and an asset-light structure, which lowers financial risk despite ongoing losses. It owns rights to a set of differentiated, FDA-approved women’s health products backed by long-dated patents and a long-term licensing agreement that, in principle, can provide recurring royalty income. Its current cash flow profile shows that it can generate and preserve cash in the short term by keeping spending tight and avoiding capital-intensive investments.
The main concerns are the total absence of reported revenue in the latest period, persistent net and operating losses, and a very large accumulated deficit. The business is highly dependent on a single partner and a small group of products, creating concentration risk and exposure to litigation outcomes, partner performance, and market dynamics in women’s health. The lack of internal R&D or growth investment means that, without strong and growing royalties, future expansion options could be limited and the value of current product rights will gradually diminish as patents age.
Looking ahead, TXMD’s prospects hinge on the commercial success of ANNOVERA, IMVEXXY, and BIJUVA under Mayne Pharma’s stewardship, as well as on the resolution of litigation and any strategic transactions the company may pursue. If partner sales ramp and contractual protections hold, the royalty model could translate into more visible revenue and steadier cash flows over time, leveraging the company’s strong liquidity. Conversely, if product uptake disappoints or legal and market risks materialize, the combination of no revenue growth engine and ongoing costs could continue to pressure financial sustainability. Overall, the outlook is tightly linked to external execution and legal outcomes rather than to internal operational expansion.

CEO
Marlan D. Walker
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2022-05-09 | Reverse | 1:50 |
| 2011-10-31 | Reverse | 1:100 |
ETFs Holding This Stock
Summary
Showing Top 1 of 11
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
RUBRIC CAPITAL MANAGEMENT LP
Shares:1.19M
Value:$2.48M
CLEARLINE CAPITAL LP
Shares:635.22K
Value:$1.32M
VANGUARD GROUP INC
Shares:397.06K
Value:$825.88K
Summary
Showing Top 3 of 55

