Financhill
Sell
49

TCBI Quote, Financials, Valuation and Earnings

Last price:
$93.78
Seasonality move :
1.71%
Day range:
$92.93 - $93.88
52-week range:
$59.37 - $98.07
Dividend yield:
0%
P/E ratio:
15.30x
P/S ratio:
2.18x
P/B ratio:
1.28x
Volume:
321K
Avg. volume:
460.1K
1-year change:
19.72%
Market cap:
$4.3B
Revenue:
$1.9B
EPS (TTM):
$6.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1B $1.3B $1.8B $1.9B
Revenue Growth (YoY) -14.7% -18.31% 23.63% 42.67% 8.16%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $248.5M $489K -$179.6M
Operating Expenses -$145.7M -$350.1M -$183.2M -$246.6M -$286.6M
Operating Income $145.7M $350.1M $183.2M $246.6M $286.6M
 
Net Interest Expenses $40.9M $42.1M $77.8M $128M $92.1M
EBT. Incl. Unusual Items $91.9M $338.1M $431.8M $246.6M $107.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $84.1M $99.3M $57.5M $29.6M
Net Income to Company $66.3M $253.9M $332.5M $189.1M $77.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $66.3M $253.9M $332.5M $189.1M $77.5M
 
Basic EPS (Cont. Ops) $1.12 $4.65 $6.25 $3.58 $1.29
Diluted EPS (Cont. Ops) $1.12 $4.60 $6.18 $3.54 $1.28
Weighted Average Basic Share $50.4M $50.6M $50.5M $48.1M $46.6M
Weighted Average Diluted Share $50.6M $51.1M $51M $48.6M $47M
 
EBITDA -- -- -- -- --
EBIT $280M $445.8M $700.2M $962.4M $935.3M
 
Revenue (Reported) $1.2B $1B $1.3B $1.8B $1.9B
Operating Income (Reported) $145.7M $350.1M $183.2M $246.6M $286.6M
Operating Income (Adjusted) $280M $445.8M $700.2M $962.4M $935.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $240.9M $348M $473.8M $515.1M $527.7M
Revenue Growth (YoY) -20.46% 44.47% 36.17% 8.7% 2.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$179.6M --
Operating Expenses -$57.3M -$55.4M -$81.1M -$99.6M -$137.8M
Operating Income $57.3M $55.4M $81.1M $99.6M $137.8M
 
Net Interest Expenses $11.3M $22.7M $33.6M $22.2M $8.1M
EBT. Incl. Unusual Items $57.3M $55.4M $81.1M -$80M $137.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.9M $13.9M $19.4M -$18.7M $32.6M
Net Income to Company $43.4M $41.4M $61.7M -$61.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.4M $41.4M $61.7M -$61.3M $105.2M
 
Basic EPS (Cont. Ops) $0.77 $0.74 $1.19 -$1.42 $2.21
Diluted EPS (Cont. Ops) $0.76 $0.74 $1.18 -$1.41 $2.18
Weighted Average Basic Share $50.6M $49.9M $48M $46.2M $45.7M
Weighted Average Diluted Share $51.1M $50.4M $48.5M $46.6M $46.2M
 
EBITDA -- -- -- -- --
EBIT $83.4M $138.4M $274.8M $132.4M $326.6M
 
Revenue (Reported) $240.9M $348M $473.8M $515.1M $527.7M
Operating Income (Reported) $57.3M $55.4M $81.1M $99.6M $137.8M
Operating Income (Adjusted) $83.4M $138.4M $274.8M $132.4M $326.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.7B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$179.6M --
Operating Expenses -$332.2M -$242.4M -$252.7M -$218.6M -$395.8M
Operating Income $332.2M $242.4M $252.7M $218.6M $395.8M
 
Net Interest Expenses $39.1M $61.6M $123.4M $105.3M $54.7M
EBT. Incl. Unusual Items $332.2M $242.4M $499.3M $39M $393.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.2M $62.1M $113.1M $12.4M $93.3M
Net Income to Company $249M $180.4M $386.2M $26.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $249M $180.4M $386.2M $26.6M $300.6M
 
Basic EPS (Cont. Ops) $4.59 $3.24 $7.53 $0.17 $6.17
Diluted EPS (Cont. Ops) $4.55 $3.20 $7.45 $0.18 $6.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $446.3M $413.1M $1.1B $861.6M $1.2B
 
Revenue (Reported) $1.1B $1.1B $1.7B $1.9B $2B
Operating Income (Reported) $332.2M $242.4M $252.7M $218.6M $395.8M
Operating Income (Adjusted) $446.3M $413.1M $1.1B $861.6M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $760M $854M $1.3B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$179.6M -$1.9M
Operating Expenses -$249.2M -$153.6M -$221.1M -$193.1M -$302.3M
Operating Income $249.2M $153.6M $221.1M $193.1M $302.3M
 
Net Interest Expenses $30.9M $50.3M $95.8M $73.2M $35.8M
EBT. Incl. Unusual Items $249.2M $153.6M $221.1M $13.5M $300.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.4M $38.3M $52.1M $7.1M $70.8M
Net Income to Company $188.8M $115.2M $169M $6.5M $124.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $188.8M $115.2M $169M $6.5M $229.6M
 
Basic EPS (Cont. Ops) $3.45 $2.04 $3.25 -$0.16 $4.73
Diluted EPS (Cont. Ops) $3.41 $2.01 $3.21 -$0.15 $4.68
Weighted Average Basic Share $151.7M $150.8M $144.2M $140M $137.6M
Weighted Average Diluted Share $153.3M $152.5M $145.8M $141.2M $139.1M
 
EBITDA -- -- -- -- --
EBIT $331.1M $298.4M $734.6M $633.8M $866.7M
 
Revenue (Reported) $760M $854M $1.3B $1.4B $1.5B
Operating Income (Reported) $249.2M $153.6M $221.1M $193.1M $302.3M
Operating Income (Adjusted) $331.1M $298.4M $734.6M $633.8M $866.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $173.6M $180.7M $233.6M $200.5M $176.5M
Short Term Investments -- $3.5B $2.6B $3.2B $182.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.3B $8B $5.1B $3.4B $3.3B
 
Property Plant And Equipment $91.5M $76.5M $109.1M $121.7M $251.9M
Long-Term Investments $9.4B $7.8B $4.8B $3.1B $3B
Goodwill $15.1M $15.1M -- -- --
Other Intangibles $108M $2.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $37.8B $34.8B $28.5B $28.4B $30.8B
 
Accounts Payable $11.2M $7.7M $24M $33.2M $23.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $2.2B $1.2B $1.5B $885M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.9B $15.6B $11.1B $10.8B $10.5B
 
Long-Term Debt $461.2M $980.8M $765.6M $755.8M $864.4M
Capital Leases -- -- -- -- --
Total Liabilities $34.9B $31.6B $25.4B $25.2B $27.4B
 
Common Stock $504K $506K $509K $511K $515K
Other Common Equity Adj $15.8M -$47.7M -$418.9M -$362M -$183.1M
Common Equity $2.7B $2.9B $2.8B $2.9B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.2B $3.1B $3.2B $3.4B
 
Total Liabilities and Equity $37.8B $34.8B $28.5B $28.4B $30.8B
Cash and Short Terms $9.2B $11.5B $7.6B $6.5B $3.4B
Total Debt $461.2M $980.8M $1B $956.6M $864.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $217.1M $3.6B $4.2B $4.2B $3.1B
Short Term Investments -- $2.4B $3.1B $3.5B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.6B $3.7B $4.3B $4.3B $3.2B
 
Property Plant And Equipment $21.1M $27.2M $31.1M $81.6M $88.3M
Long-Term Investments $8.4B $3.2B $167.4M $52.1M $37.3M
Goodwill $17.4M -- -- -- --
Other Intangibles $1.2M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $36.4B $30.4B $29.6B $31.6B $32.5B
 
Accounts Payable $8.9M $18.5M $31.1M $18.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $1.7B $1.4B $1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $31.9B $13.3B $10.8B $10.1B $8B
 
Long-Term Debt $928.1M $930.8M $659.5M $660.2M $620.4M
Capital Leases -- -- -- -- --
Total Liabilities $33.3B $27.5B $26.6B $28.3B $28.9B
 
Common Stock $506K $509K $511K $515K $518K
Other Common Equity Adj -$40.7M -$435.4M -$505.9M -$128.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.9B $3.1B $3.4B $3.6B
 
Total Liabilities and Equity $36.4B $30.4B $29.6B $31.6B $32.5B
Cash and Short Terms $8.5B $6B $7.3B $7.7B --
Total Debt $928.1M $930.8M $858.5M $660.2M $620.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $66.3M $253.9M $332.5M $189.1M $77.5M
Depreciation & Amoritzation $74.9M $93.4M $45.3M $40.5M $54.2M
Stock-Based Compensation $17.4M $31.3M $21.4M $24.2M $24.7M
Change in Accounts Receivable $10.7M $154.1M -$25.5M -$78.6M -$1.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $657.3M $148M $373.7M $481.1M
 
Capital Expenditures $2.8M $4.1M $11.3M $16.4M $64.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B $1.2B $3.3B -$1.8B -$2.5B
 
Dividends Paid (Ex Special Dividend) $9.8M $18.7M $17.3M $17.3M $17.3M
Special Dividend Paid
Long-Term Debt Issued -- $639.4M -- -- --
Long-Term Debt Repaid -- -$111M -- -$75M -$200M
Repurchase of Common Stock -- $150M $115.3M $105M $81.5M
Other Financing Activities -$2M -- -- -- --
Cash From Financing $5.1B -$3.1B -$6.4B -$387.7M $1.9B
 
Beginning Cash (CF) $4.4B $9.2B $7.9B $5B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8B -$1.3B -$2.9B -$1.8B -$54M
Ending Cash (CF) $9.2B $7.9B $5B $3.2B $3.2B
 
Levered Free Cash Flow $2.6B $653.2M $136.7M $357.4M $416.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $43.4M $41.4M $61.7M -$61.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.4M $5.4M $4.4M $6.5M $8.2M
Change in Accounts Receivable $1.3M $8.6M -$34.3M -$36.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $107.7M $67.6M $95.4M $333.3M $164.6M
 
Capital Expenditures $1.1M $1.3M $7.8M $15.2M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $297.7M $1.2B $643.9M -$456.9M -$244M
 
Dividends Paid (Ex Special Dividend) $4.3M $4.3M $4.3M $4.3M $4.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$908.3M -- -- -- --
Repurchase of Common Stock -- -- -- -- $7.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B -$1.9B $606M $1.4B $454.1M
 
Beginning Cash (CF) $7B $4.3B $2.8B $2.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$635.1M $1.3B $1.3B $374.7M
Ending Cash (CF) $8.5B $3.6B $4.2B $4.2B --
 
Levered Free Cash Flow $106.6M $66.3M $87.6M $318.1M $159.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $249M $180.4M $386.2M $26.6M --
Depreciation & Amoritzation $89.2M $62.8M $40.8M $48.5M --
Stock-Based Compensation $28.6M $24.1M $23.4M $27.5M $32.1M
Change in Accounts Receivable $114.3M $65.3M -$100M -$62.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $325.1M $119.9M $650.4M $250.3M
 
Capital Expenditures $2.7M $12M $13.5M $61.2M $20.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$925.5M $668.6M $1.6B -$1.9B -$2.1B
 
Dividends Paid (Ex Special Dividend) $16.8M $17.3M $17.3M $17.3M $17.3M
Special Dividend Paid
Long-Term Debt Issued $339.4M -- -- -- --
Long-Term Debt Repaid -$1B -- -- -- --
Repurchase of Common Stock $150M $50M $125.5M $126.3M $59.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.2B -$5.9B -$1.1B $1.3B $755.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1B -$4.9B $552.5M -$1.2M -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $313.1M $106.5M $589.2M $230M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $188.8M $115.2M $169M $6.5M $124.4M
Depreciation & Amoritzation $26.1M $10.6M $8.7M $10.9M $23.7M
Stock-Based Compensation $23.2M $16M $17.9M $21.2M $28.6M
Change in Accounts Receivable $86.7M -$2.2M -$76.7M -$60.7M -$67M
Change in Inventories -- -- -- -- --
Cash From Operations $546.3M $214.1M $186.1M $462.7M $231.9M
 
Capital Expenditures $2.6M $10.5M $12.6M $57.4M $12.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $223M -$341.2M -$2.1B -$2.2B -$1.9B
 
Dividends Paid (Ex Special Dividend) $14.4M $12.9M $12.9M $12.9M $12.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $639.4M -- -- -- --
Long-Term Debt Repaid -$1B -- -$75M -$200M -$40.4M
Repurchase of Common Stock $150M $50M $60.2M $81.5M $59.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4B -$4.2B $1.1B $2.7B $1.5B
 
Beginning Cash (CF) $27.6B $17.6B $11.5B $9.5B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$671.3M -$4.3B -$819.5M $948.7M -$124M
Ending Cash (CF) $26.9B $13.3B $10.7B $10.4B $6.5B
 
Levered Free Cash Flow $543.7M $203.6M $173.4M $405.3M $219M

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
56
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