TXMD
TXMD
TherapeuticsMD, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $784K ▼ | $1.65M ▼ | $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 ▲ |
| Q3-2024 | $547K | $1.41M | $-609K | -111.33% | $-0.05 | $-763K |
What's going well?
The company managed to report a profit, thanks to non-operating income and discontinued operations. Interest costs remain low, so debt is not a concern.
What's concerning?
Sales dropped sharply, and the core business is deeply unprofitable. The bottom line is only positive due to one-time or non-core items, which is not sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▲ |
| Q3-2024 | $5.05M | $39.55M | $12.46M | $27.09M |
What's financially strong about this company?
The company has more cash than immediate debt, a positive equity position, and no goodwill risk. Most assets are tangible or liquid, and there are no large hidden liabilities.
What are the financial risks or weaknesses?
Long-term losses are very large, and working capital is shrinking. Most debt is short-term, so refinancing or repayment could be a challenge if cash flow weakens.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| 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 ▲ |
| Q3-2024 | $-567K | $-185K | $0 | $0 | $-185K | $-185K |
What's strong about this company's cash flow?
Cash flow from operations more than tripled this quarter, and the company is not burning cash. There is no need for outside funding, and the cash balance is rising.
What are the cash flow concerns?
Much of the cash boost came from working capital changes, which may not repeat. Net income fell sharply, and there are no shareholder returns.
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 |
|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $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’s key strengths include a much cleaner and less risky balance sheet, with substantially reduced debt and positive equity, and a lean cost structure that has turned cash burn into modest positive cash flow. The company holds rights to differentiated women’s health products that can generate recurring royalty income without the heavy costs of commercialization. Its asset-light, royalty-focused model provides operational simplicity and the potential for high-margin revenue if partners succeed.
Major risks center on the collapse in traditional product revenue, the very small current revenue base, and ongoing dependence on a narrow set of royalty streams. The company has stopped investing in R&D and has no internal pipeline, which raises questions about long-term growth beyond the life of current products and patents. Concentration in a single therapeutic niche, reliance on one primary commercial partner, accumulated historical losses, and a reduced asset and cash base all add to the risk profile.
Looking ahead, TXMD appears positioned as a small, specialized royalty company whose performance will largely track the commercial success of its licensed women’s health products and the decisions of its board on strategic alternatives. If those products grow and remain protected, the company could maintain or gradually improve its financial footing with relatively low volatility in costs. However, without new products or substantial reinvestment, its long-term trajectory is constrained, and outcomes will hinge on execution by partners, market dynamics in women’s health, and any corporate transactions that might reshape the business.
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 |
|---|---|---|---|---|---|---|
| Q3-2025 | $784K ▼ | $1.65M ▼ | $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 ▲ |
| Q3-2024 | $547K | $1.41M | $-609K | -111.33% | $-0.05 | $-763K |
What's going well?
The company managed to report a profit, thanks to non-operating income and discontinued operations. Interest costs remain low, so debt is not a concern.
What's concerning?
Sales dropped sharply, and the core business is deeply unprofitable. The bottom line is only positive due to one-time or non-core items, which is not sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▲ |
| Q3-2024 | $5.05M | $39.55M | $12.46M | $27.09M |
What's financially strong about this company?
The company has more cash than immediate debt, a positive equity position, and no goodwill risk. Most assets are tangible or liquid, and there are no large hidden liabilities.
What are the financial risks or weaknesses?
Long-term losses are very large, and working capital is shrinking. Most debt is short-term, so refinancing or repayment could be a challenge if cash flow weakens.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| 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 ▲ |
| Q3-2024 | $-567K | $-185K | $0 | $0 | $-185K | $-185K |
What's strong about this company's cash flow?
Cash flow from operations more than tripled this quarter, and the company is not burning cash. There is no need for outside funding, and the cash balance is rising.
What are the cash flow concerns?
Much of the cash boost came from working capital changes, which may not repeat. Net income fell sharply, and there are no shareholder returns.
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 |
|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $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’s key strengths include a much cleaner and less risky balance sheet, with substantially reduced debt and positive equity, and a lean cost structure that has turned cash burn into modest positive cash flow. The company holds rights to differentiated women’s health products that can generate recurring royalty income without the heavy costs of commercialization. Its asset-light, royalty-focused model provides operational simplicity and the potential for high-margin revenue if partners succeed.
Major risks center on the collapse in traditional product revenue, the very small current revenue base, and ongoing dependence on a narrow set of royalty streams. The company has stopped investing in R&D and has no internal pipeline, which raises questions about long-term growth beyond the life of current products and patents. Concentration in a single therapeutic niche, reliance on one primary commercial partner, accumulated historical losses, and a reduced asset and cash base all add to the risk profile.
Looking ahead, TXMD appears positioned as a small, specialized royalty company whose performance will largely track the commercial success of its licensed women’s health products and the decisions of its board on strategic alternatives. If those products grow and remain protected, the company could maintain or gradually improve its financial footing with relatively low volatility in costs. However, without new products or substantial reinvestment, its long-term trajectory is constrained, and outcomes will hinge on execution by partners, market dynamics in women’s health, and any corporate transactions that might reshape the business.

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 : B-
Price Target
Institutional Ownership
RUBRIC CAPITAL MANAGEMENT LP
Shares:1.19M
Value:$2.67M
CLEARLINE CAPITAL LP
Shares:635.22K
Value:$1.42M
VANGUARD GROUP INC
Shares:397.06K
Value:$889.41K
Summary
Showing Top 3 of 55

