Financhill
Buy
69

TBBK Quote, Financials, Valuation and Earnings

Last price:
$70.86
Seasonality move :
4%
Day range:
$70.32 - $71.23
52-week range:
$40.51 - $81.65
Dividend yield:
0%
P/E ratio:
14.79x
P/S ratio:
3.92x
P/B ratio:
4.00x
Volume:
240.4K
Avg. volume:
541.1K
1-year change:
31.2%
Market cap:
$3.1B
Revenue:
$698.1M
EPS (TTM):
$4.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $301M $324.9M $419.1M $623.5M $698.1M
Revenue Growth (YoY) 5.77% 7.92% 29.01% 48.77% 11.96%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$45K -- -- -$10M $1M
Operating Expenses -$113.4M -$151M -$184.7M -$260.6M -$295.5M
Operating Income $113.4M $151M $184.7M $260.6M $295.5M
 
Net Interest Expenses $2.6M $5.6M $8.3M $6.9M $11M
EBT. Incl. Unusual Items $108.3M $144.2M $177.9M $256.8M $292.2M
Earnings of Discontinued Ops. -$512K $212K -- -- --
Income Tax Expense $27.7M $33.7M $47.7M $64.5M $74.6M
Net Income to Company $80.1M $110.7M $130.2M $192.3M $217.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.6M $110.4M $130.2M $192.3M $217.5M
 
Basic EPS (Cont. Ops) $1.39 $1.93 $2.30 $3.53 $4.35
Diluted EPS (Cont. Ops) $1.37 $1.88 $2.27 $3.49 $4.29
Weighted Average Basic Share $57.5M $57.2M $56.6M $54.5M $50.1M
Weighted Average Diluted Share $58.4M $58.8M $57.3M $55.1M $50.7M
 
EBITDA -- -- -- -- --
EBIT $124.2M $155.4M $237.4M $412.2M $467.5M
 
Revenue (Reported) $301M $324.9M $419.1M $623.5M $698.1M
Operating Income (Reported) $113.4M $151M $184.7M $260.6M $295.5M
Operating Income (Adjusted) $124.2M $155.4M $237.4M $412.2M $467.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $79.3M $110.6M $156.1M $171.8M $216.8M
Revenue Growth (YoY) 4.2% 39.49% 41.12% 10.02% 26.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $31K -$79K --
Operating Expenses -$37.7M -$43.3M -$67.7M -$70.1M -$74.6M
Operating Income $37.7M $43.3M $67.7M $70.1M $74.6M
 
Net Interest Expenses $1.4M $3.2M $1.7M $3.3M $3.4M
EBT. Incl. Unusual Items $36.5M $42.4M $66.5M $69M $73.2M
Earnings of Discontinued Ops. $66K -- -- -- --
Income Tax Expense $8.3M $11.8M $16.3M $17.5M $18.2M
Net Income to Company $28.3M $30.6M $50.1M $51.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.1M $30.6M $50.1M $51.5M $54.9M
 
Basic EPS (Cont. Ops) $0.49 $0.54 $0.93 $1.06 $1.20
Diluted EPS (Cont. Ops) $0.48 $0.54 $0.92 $1.04 $1.18
Weighted Average Basic Share $57.2M $56.4M $54.2M $48.8M $45.9M
Weighted Average Diluted Share $58.6M $57M $54.7M $49.5M $46.5M
 
EBITDA -- -- -- -- --
EBIT $39.1M $61.7M $106.5M $115M $115.4M
 
Revenue (Reported) $79.3M $110.6M $156.1M $171.8M $216.8M
Operating Income (Reported) $37.7M $43.3M $67.7M $70.1M $74.6M
Operating Income (Adjusted) $39.1M $61.7M $106.5M $115M $115.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $323.5M $365.1M $598.2M $665.6M $860.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $98K -$10.2M --
Operating Expenses -$147.6M -$166.5M -$259.4M -$278.2M -$310.6M
Operating Income $147.6M $166.5M $259.4M $278.2M $310.6M
 
Net Interest Expenses $5.6M $7.5M $7.5M $10.7M $8.8M
EBT. Incl. Unusual Items $141.3M $157.2M $253.8M $275M $304.4M
Earnings of Discontinued Ops. $398K -$36K -- -- --
Income Tax Expense $33.9M $40.2M $65.3M $69.3M $76.6M
Net Income to Company $107.8M $117M $188.5M $205.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107.4M $117M $188.5M $205.7M $227.8M
 
Basic EPS (Cont. Ops) $1.88 $2.06 $3.42 $4.00 $4.86
Diluted EPS (Cont. Ops) $1.83 $2.03 $3.39 $3.96 $4.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $153.2M $189.1M $399.5M $445.7M $484.9M
 
Revenue (Reported) $323.5M $365.1M $598.2M $665.6M $860.2M
Operating Income (Reported) $147.6M $166.5M $259.4M $278.2M $310.6M
Operating Income (Adjusted) $153.2M $189.1M $399.5M $445.7M $484.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $244.9M $285.1M $464.2M $505M $667.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $98K $146K --
Operating Expenses -$114M -$129.4M -$200.7M -$218.3M -$233.3M
Operating Income $114M $129.4M $200.7M $218.3M $233.3M
 
Net Interest Expenses $4.2M $6M $5.2M $9M $6.8M
EBT. Incl. Unusual Items $108.6M $121.7M $197.6M $215.8M $228M
Earnings of Discontinued Ops. $248K -- -- -- --
Income Tax Expense $25.2M $31.7M $49.3M $54.1M $56.1M
Net Income to Company $83.7M $90M $148.3M $161.6M $57.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $83.3M $90M $148.3M $161.6M $171.9M
 
Basic EPS (Cont. Ops) $1.46 $1.58 $2.70 $3.18 $3.69
Diluted EPS (Cont. Ops) $1.42 $1.56 $2.68 $3.15 $3.64
Weighted Average Basic Share $171.8M $170.3M $164.5M $152.4M $139.7M
Weighted Average Diluted Share $176.9M $172.6M $166.1M $154.1M $141.7M
 
EBITDA -- -- -- -- --
EBIT $117.3M $151M $313.1M $346.6M $364M
 
Revenue (Reported) $244.9M $285.1M $464.2M $505M $667.1M
Operating Income (Reported) $114M $129.4M $200.7M $218.3M $233.3M
Operating Income (Adjusted) $117.3M $151M $313.1M $346.6M $364M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6M $5.4M $24.1M $4.8M $6.1M
Short Term Investments $1.2B $953.7M $766M $747.5M $50.7M
Accounts Receivable, Net $20.5M $17.9M $32M $37.5M $41.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $366M $621.2M $941.4M $1.1B $673.9M
 
Property Plant And Equipment $17.6M $16.2M $18.4M $27.5M $27.6M
Long-Term Investments $2.2B $1.9B $1.5B $1.4B $802.8M
Goodwill $263K $263K $263K $263K $263K
Other Intangibles $2.6M $2.2M $1.8M $1.4M $991K
Other Long-Term Assets -- -- -- -- --
Total Assets $6.3B $6.8B $7.9B $7.7B $8.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2B $5.6B $6.6B $6.6B $7.4B
 
Long-Term Debt $152M $151.6M $122.5M $147.8M $123.7M
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.2B $7.2B $6.9B $7.9B
 
Common Stock $57.7M $57.4M $55.7M $53.2M $47.7M
Other Common Equity Adj $17.7M $6.3M -$30.3M -$20M -$17.6M
Common Equity $581.2M $652.5M $694M $807.3M $789.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $581.2M $652.5M $694M $807.3M $789.8M
 
Total Liabilities and Equity $6.3B $6.8B $7.9B $7.7B $8.7B
Cash and Short Terms $1.6B $1.6B $1.7B $1.8B $620.8M
Total Debt $152M $151.6M $122.5M $147.8M $123.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.7M $22.5M $4.9M $8.7M $10.2M
Short Term Investments $1.1B $790.6M $756.6M $1.6B --
Accounts Receivable, Net $17.2M $25.5M $34.2M $42.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $336.7M $767.1M $956.3M $160.4M $190.5M
 
Property Plant And Equipment $16.6M $18.4M $29M $28.1M $25.9M
Long-Term Investments $1.9B $1.5B $1.3B $320.8M $242.4M
Goodwill -- $263K $135K $263K --
Other Intangibles -- $1.9M $1.6M $1.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.3B $7.8B $7.5B $8.1B $8.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $300M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5B $5.9B $6.5B $7B $7.5B
 
Long-Term Debt $151.7M $151.3M $119M $147.7M $223.3M
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $7.1B $6.7B $7.3B $7.8B
 
Common Stock $57.3M $56.2M $53.9M $48.2M $48.4M
Other Common Equity Adj $11M -$33.1M -$32.1M $17.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $638M $663.7M $773.7M $815.3M $778.2M
 
Total Liabilities and Equity $6.3B $7.8B $7.5B $8.1B $8.6B
Cash and Short Terms $1.4B $1.5B $1.7B $1.6B --
Total Debt $151.7M $151.3M $119M $147.7M $223.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.1M $110.7M $130.2M $192.3M $217.5M
Depreciation & Amoritzation $3.8M $3.3M $3.3M $3.5M $4.2M
Stock-Based Compensation $6.4M $8.6M $7.6M $11.4M $15M
Change in Accounts Receivable -$6.8M $2.6M -$14.1M -$5.5M -$4.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$512.2M $83.9M $121M $186.7M $229.5M
 
Capital Expenditures $3.7M $1.5M $5.1M $12.7M $5M
Cash Acquisitions $3.9M -- -- -- --
Cash From Investing -$595.8M -$305.9M -$828.1M $415.6M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $98.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -$3.3M --
Repurchase of Common Stock -- $40M $60M $100M $252.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $509M $478.3M $993.5M -$452.4M $812.7M
 
Beginning Cash (CF) $944.5M $345.5M $601.8M $888.2M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$599M $256.3M $286.4M $149.9M -$468M
Ending Cash (CF) $345.5M $601.8M $888.2M $1B $570.1M
 
Levered Free Cash Flow -$515.9M $82.3M $115.8M $174M $224.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $28.3M $30.6M $50.1M $51.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.1M $2.1M $2.8M $3.9M $5M
Change in Accounts Receivable $1.5M -$6.2M -$97K $2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$85.5M $28.4M $52.8M $51.2M $78.2M
 
Capital Expenditures -$47K $2.4M $2.9M $1.1M $634K
Cash Acquisitions -- -- -- -- --
Cash From Investing $94M -$279.2M $113.6M -$255.6M -$48.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M -$385M -- $135M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $10M $15M $25M $50.5M $151.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$280.1M $630.6M -$143.6M -$145.4M -$284.9M
 
Beginning Cash (CF) $589M $342.9M $880.5M $405.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$271.6M $379.8M $22.9M -$349.8M -$255.6M
Ending Cash (CF) $317.3M $722.7M $903.4M $55.8M --
 
Levered Free Cash Flow -$85.5M $26.1M $49.9M $50.1M $77.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $107.8M $117M $188.5M $205.7M --
Depreciation & Amoritzation $3.3M $3.4M $2.4M $4.1M --
Stock-Based Compensation $7.8M $7.7M $10.7M $13.7M $18.8M
Change in Accounts Receivable $1.7M -$8.3M -$8.7M -$8.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $142.5M $80.8M $178M $204.9M $382.8M
 
Capital Expenditures $4M $4.8M $13M $4.7M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$123.4M -$1.1B $502.5M -$1.4B -$648.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $30M $55M $90M $226.9M $277.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.7M $1.4B -$499.8M $329.4M $294.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.4M $405.4M $180.7M -$847.6M $28.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $138.5M $76M $165M $200.2M $380.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $83.7M $90M $148.3M $161.6M $57.2M
Depreciation & Amoritzation $808K $894K $820K $949K $1.1M
Stock-Based Compensation $6.5M $5.6M $8.7M $11M $14.8M
Change in Accounts Receivable $3.3M -$7.6M -$2.2M -$5.4M -$751K
Change in Inventories -- -- -- -- --
Cash From Operations $71.4M $68.3M $125.4M $143.5M $296.6M
 
Capital Expenditures $1.2M $4.5M $12.4M $4.4M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.4M -$836.9M $493.7M -$1.3B -$441.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M -- -- $135M --
Long-Term Debt Repaid -- -- -$3.3M -- --
Repurchase of Common Stock $30M $45M $75M $201.9M $226.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$76.2M $889.6M -$603.8M $177.9M -$340.5M
 
Beginning Cash (CF) $2.7B $1.6B $2.6B $2.7B $570.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.2M $120.9M $15.2M -$982.3M -$485.4M
Ending Cash (CF) $2.7B $1.7B $2.6B $1.7B $1B
 
Levered Free Cash Flow $70.2M $63.8M $113M $139.2M $294.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock