Financhill
Buy
56

TCBK Quote, Financials, Valuation and Earnings

Last price:
$48.48
Seasonality move :
-0.69%
Day range:
$48.36 - $49.09
52-week range:
$35.20 - $50.61
Dividend yield:
2.85%
P/E ratio:
13.65x
P/S ratio:
2.99x
P/B ratio:
1.21x
Volume:
43.8K
Avg. volume:
147.7K
1-year change:
8.81%
Market cap:
$1.6B
Revenue:
$531M
EPS (TTM):
$3.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $322.5M $341M $419.4M $499.9M $531M
Revenue Growth (YoY) -1.1% 5.73% 22.97% 19.19% 6.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $71K -$86K -$340K -$248K $83K
Operating Expenses -$87.4M -$164.8M -$179.1M -$160.9M -$155.1M
Operating Income $87.4M $164.8M $179.1M $160.9M $155.1M
 
Net Interest Expenses $2.6M $2.2M $4.8M $26.6M $22.1M
EBT. Incl. Unusual Items $87.4M $163.7M $173.9M $160.9M $155.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $46M $48.5M $43.5M $40.2M
Net Income to Company $64.8M $117.7M $125.4M $117.4M $114.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.8M $117.7M $125.4M $117.4M $114.9M
 
Basic EPS (Cont. Ops) $2.17 $3.96 $3.85 $3.53 $3.47
Diluted EPS (Cont. Ops) $2.16 $3.94 $3.83 $3.52 $3.46
Weighted Average Basic Share $29.9M $29.7M $32.6M $33.3M $33.1M
Weighted Average Diluted Share $30M $29.9M $32.7M $33.4M $33.2M
 
EBITDA -- -- -- -- --
EBIT $96.8M $169.2M $183.4M $242.6M $290.3M
 
Revenue (Reported) $322.5M $341M $419.4M $499.9M $531M
Operating Income (Reported) $87.4M $164.8M $179.1M $160.9M $155.1M
Operating Income (Adjusted) $96.8M $169.2M $183.4M $242.6M $290.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $84.9M $112.2M $128.5M $133.8M $138M
Revenue Growth (YoY) 5.34% 32.13% 14.59% 4.12% 3.12%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$14K -$115K -$81K $358K --
Operating Expenses -$39.6M -$51.5M -$42.1M -$39.4M -$46.5M
Operating Income $39.6M $51.5M $42.1M $39.4M $46.5M
 
Net Interest Expenses $540K $1.3M $6.9M $4M $1.2M
EBT. Incl. Unusual Items $39M $51.5M $42.1M $39.4M $46.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.5M $14.1M $11.5M $10.3M $12.4M
Net Income to Company $27.4M $37.3M $30.6M $29.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.4M $37.3M $30.6M $29.1M $34M
 
Basic EPS (Cont. Ops) $0.92 $1.12 $0.92 $0.88 $1.05
Diluted EPS (Cont. Ops) $0.92 $1.12 $0.92 $0.88 $1.04
Weighted Average Basic Share $29.7M $33.3M $33.3M $33M $32.5M
Weighted Average Diluted Share $29.9M $33.5M $33.3M $33.1M $32.7M
 
EBITDA -- -- -- -- --
EBIT $40.4M $53.7M $66.3M $74.1M $76.9M
 
Revenue (Reported) $84.9M $112.2M $128.5M $133.8M $138M
Operating Income (Reported) $39.6M $51.5M $42.1M $39.4M $46.5M
Operating Income (Adjusted) $40.4M $53.7M $66.3M $74.1M $76.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $342.8M $387.6M $487.1M $529.9M $534.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$67K -$373K -$239K $161K --
Operating Expenses -$159.6M -$167.5M -$175.6M -$152.6M -$158.6M
Operating Income $159.6M $167.5M $175.6M $152.6M $158.6M
 
Net Interest Expenses $2.2M $3.5M $20.3M $27.4M $8.6M
EBT. Incl. Unusual Items $157.5M $161.5M $175.6M $152.6M $158.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.4M $44.2M $47.9M $40.7M $41.5M
Net Income to Company $113.1M $117.3M $127.7M $111.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.1M $117.3M $127.7M $111.9M $117M
 
Basic EPS (Cont. Ops) $3.80 $3.68 $3.84 $3.38 $3.57
Diluted EPS (Cont. Ops) $3.78 $3.67 $3.82 $3.36 $3.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $163.4M $168.1M $232M $284.4M $283M
 
Revenue (Reported) $342.8M $387.6M $487.1M $529.9M $534.8M
Operating Income (Reported) $159.6M $167.5M $175.6M $152.6M $158.6M
Operating Income (Adjusted) $163.4M $168.1M $232M $284.4M $283M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $253.4M $300.1M $368M $397.9M $401.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$59K -$346K -$245K $164K -$1.1M
Operating Expenses -$122.6M -$128M -$124.5M -$116.2M -$119.7M
Operating Income $122.6M $128M $124.5M $116.2M $119.7M
 
Net Interest Expenses $1.6M $2.9M $18.4M $19.2M $5.7M
EBT. Incl. Unusual Items $125.1M $122.8M $124.5M $116.2M $119.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.6M $33.8M $33.2M $30.4M $31.7M
Net Income to Company $89.4M $89.1M $91.3M $85.8M $26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $89.4M $89.1M $91.3M $85.8M $87.9M
 
Basic EPS (Cont. Ops) $3.01 $2.73 $2.75 $2.59 $2.69
Diluted EPS (Cont. Ops) $2.99 $2.72 $2.74 $2.58 $2.67
Weighted Average Basic Share $89.2M $97M $99.8M $99.4M $98.3M
Weighted Average Diluted Share $89.7M $97.4M $100.1M $99.8M $98.8M
 
EBITDA -- -- -- -- --
EBIT $129.3M $128.3M $176.9M $218.7M $211.4M
 
Revenue (Reported) $253.4M $300.1M $368M $397.9M $401.6M
Operating Income (Reported) $122.6M $128M $124.5M $116.2M $119.7M
Operating Income (Adjusted) $129.3M $128.3M $176.9M $218.7M $211.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $669.6M $768.4M $107.2M $98.7M $145M
Short Term Investments $1.4B $2.2B $2.5B $2.2B $7.8M
Accounts Receivable, Net $20M $19.3M $31.9M $36.8M $34.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $689.6M $787.7M $139.1M $135.5M $179.8M
 
Property Plant And Equipment $111.6M $104.4M $99.2M $97.5M $93.8M
Long-Term Investments $23.5M $20.7M $19.1M $17.7M $18M
Goodwill $220.9M $220.9M $304.4M $304.4M $304.4M
Other Intangibles $17.8M $12.4M $16.7M $10.6M $6.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.7B $8.6B $10B $9.9B $9.7B
 
Accounts Payable $1.4M $928K $1.2M $8.4M $11.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.3B $4.6B $5.4B $5.1B $4.4B
 
Long-Term Debt $81M $79.6M $389.1M $123.6M $121.1M
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $7.6B $8.9B $8.8B $8.5B
 
Common Stock $530.8M $532.2M $697.4M $697.3M $693.5M
Other Common Equity Adj $12.3M $981K -$193.9M -$153.2M -$152.5M
Common Equity $925.1M $1B $1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $925.1M $1B $1B $1.2B $1.2B
 
Total Liabilities and Equity $7.7B $8.6B $10B $9.9B $9.7B
Cash and Short Terms $2.1B $3B $2.6B $2.3B $152.8M
Total Debt $81M $79.6M $389.1M $123.6M $121.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $740.2M $246.5M $111.1M $320.1M $298.8M
Short Term Investments $2.1B $2.5B $2.2B $2B --
Accounts Receivable, Net $18.4M $27.1M $34.6M $33.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $761.3M $277M $145.8M $355.9M $330.9M
 
Property Plant And Equipment $105.8M $99.9M $99.1M $95.1M $96.4M
Long-Term Investments $20.3M $17.5M $17.9M $19.2M $20M
Goodwill $220.9M $307.9M $304.4M $304.4M --
Other Intangibles $13.6M $18.4M $11.8M $7.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.5B $10B $9.9B $9.8B $9.9B
 
Accounts Payable $1.1M $853K $6.7M $11.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $5.4B $5.2B $4.5B $4.4B
 
Long-Term Debt $84M $172.9M $129.1M $126.4M $67.4M
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $9B $8.8B $8.6B $8.6B
 
Common Stock $531.3M $696.3M $696.4M $693.2M $685.6M
Other Common Equity Adj $3.7M -$222.7M -$225.4M -$117M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $982M $990.3M $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $8.5B $10B $9.9B $9.8B $9.9B
Cash and Short Terms $2.8B $2.7B $2.3B $2.3B --
Total Debt $84M $172.9M $129.1M $126.4M $67.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $64.8M $117.7M $125.4M $117.4M $114.9M
Depreciation & Amoritzation $17.6M $17.3M $18.4M $18.8M $16.1M
Stock-Based Compensation $2M $2.6M $3.9M $4.1M $4.7M
Change in Accounts Receivable -$1.1M $712K -$9.2M -$4.9M $2M
Change in Inventories -- -- -- -- --
Cash From Operations $108.2M $121.5M $159.6M $136.7M $108.9M
 
Capital Expenditures $2.8M $3.2M $3.6M $4.9M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$809.7M -$873.1M -$719.9M $30.7M $285.8M
 
Dividends Paid (Ex Special Dividend) $26.3M $29.7M $35.8M $39.9M $43.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $26.7M $4.3M $27.1M $9.2M $15.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B $850.5M -$100.9M -$176M -$348.5M
 
Beginning Cash (CF) $276.5M $669.6M $768.4M $107.2M $98.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $393M $98.9M -$661.2M -$8.5M $46.3M
Ending Cash (CF) $669.6M $768.4M $107.2M $98.7M $145M
 
Levered Free Cash Flow $105.4M $118.3M $156M $131.8M $104.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $27.4M $37.3M $30.6M $29.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $737K $969K $1.1M $1.2M $1.3M
Change in Accounts Receivable $498K -$1.2M -$1.8M $2.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $37M $34.6M $45.5M $29M $45.1M
 
Capital Expenditures $1.3M $907K $647K $1.2M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$177.8M -$174.5M -$102.8M $89.5M $55.7M
 
Dividends Paid (Ex Special Dividend) $7.4M $10M $10M $10.9M $11.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.1M $4.3M $34K $66K $2.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $241.3M -$102.4M $49.5M -$4.9M -$116.3M
 
Beginning Cash (CF) $639.7M $488.9M $118.8M $206.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $100.5M -$242.4M -$7.7M $113.6M -$15.4M
Ending Cash (CF) $740.2M $246.5M $111.1M $320.1M --
 
Levered Free Cash Flow $35.8M $33.7M $44.9M $27.8M $43.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $113.1M $117.3M $127.7M $111.9M --
Depreciation & Amoritzation $17.7M $17.6M $19.4M $16.4M --
Stock-Based Compensation $2.5M $3.4M $4.2M $4.6M $4.8M
Change in Accounts Receivable $1.1M -$5.3M -$7.5M $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $123.2M $134.5M $157M $121.6M $122.3M
 
Capital Expenditures $2.6M $4.2M $4.4M $4.3M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$916.3M -$773.6M -$88M $387.5M -$62.8M
 
Dividends Paid (Ex Special Dividend) $28.8M $33.2M $39.9M $42.7M $44.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.4M $27.5M $9.4M $13.8M $24.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $880.8M $145.4M -$204.3M -$300.1M -$80.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.7M -$493.7M -$135.4M $209M -$21.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.6M $130.3M $152.6M $117.4M $116.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $89.4M $89.1M $91.3M $85.8M $26.4M
Depreciation & Amoritzation $4.4M $4M $5M $4M $3.5M
Stock-Based Compensation $1.9M $2.7M $3.1M $3.6M $3.7M
Change in Accounts Receivable $1.6M -$4.4M -$2.7M $3.7M $2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $90.2M $103.2M $100.6M $85.5M $98.8M
 
Capital Expenditures $2.1M $3.1M $3.9M $3.3M $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$743.2M -$643.7M -$11.8M $345M -$3.6M
 
Dividends Paid (Ex Special Dividend) $22.3M $25.8M $29.9M $32.8M $33.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3.7M $26.8M $9.1M $13.7M $22.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $723.7M $18.6M -$84.9M -$209M $58.7M
 
Beginning Cash (CF) $1.9B $2.3B $336.4M $388.1M $145M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.7M -$521.9M $3.9M $221.4M $153.9M
Ending Cash (CF) $2B $1.8B $340.2M $609.5M $308.3M
 
Levered Free Cash Flow $88M $100.1M $96.7M $82.2M $94.2M

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