Financhill
Buy
63

TCOM Quote, Financials, Valuation and Earnings

Last price:
$72.46
Seasonality move :
7.27%
Day range:
$70.37 - $72.80
52-week range:
$33.67 - $77.18
Dividend yield:
0%
P/E ratio:
21.81x
P/S ratio:
6.93x
P/B ratio:
2.38x
Volume:
2.1M
Avg. volume:
3.6M
1-year change:
115.05%
Market cap:
$47.2B
Revenue:
$6.3B
EPS (TTM):
$3.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.2B $2.7B $3.1B $3B $6.3B
Revenue Growth (YoY) 10.23% -48.6% 16.85% -3.8% 110.92%
 
Cost of Revenues $1.1B $584.1M $712.1M $671.9M $1.1B
Gross Profit $4.1B $2.1B $2.4B $2.3B $5.1B
Gross Profit Margin 79.33% 77.99% 77.04% 77.48% 81.76%
 
R&D Expenses $1.5B $1.1B $1.4B $1.2B $1.7B
Selling, General & Admin $1.8B $1.2B $1.2B $1.1B $1.8B
Other Inc / (Exp) $440.3M -$126.6M -$27.4M $208M -$180.2M
Operating Expenses $3.3B $2.2B $2.5B $2.2B $3.5B
Operating Income $814.9M -$119.1M -$133.4M $105.1M $1.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B -$177.5M -$72.9M $392.3M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $252.2M $51.4M $41.8M $101.5M $247.4M
Net Income to Company $1B -$473.7M -$99.9M $203.5M $1.4B
 
Minority Interest in Earnings $1.9M $3.2M $14.7M $5.4M -$11.9M
Net Income to Common Excl Extra Items $1B -$470.5M -$85.2M $208.9M $1.4B
 
Basic EPS (Cont. Ops) $1.79 -$0.78 -$0.13 $0.32 $2.15
Diluted EPS (Cont. Ops) $1.66 -$0.78 -$0.13 $0.32 $2.09
Weighted Average Basic Share $567.9M $600.9M $634.1M $648.4M $652.9M
Weighted Average Diluted Share $642M $600.9M $634.1M $657.1M $671.1M
 
EBITDA $1.8B $298.1M $388.3M $809.9M $2B
EBIT $1.6B $71.1M $169.4M $617.7M $1.8B
 
Revenue (Reported) $5.2B $2.7B $3.1B $3B $6.3B
Operating Income (Reported) $814.9M -$119.1M -$133.4M $105.1M $1.7B
Operating Income (Adjusted) $1.6B $71.1M $169.4M $617.7M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $788.9M $825.2M $1B $1.9B $2.2B
Revenue Growth (YoY) -47.17% 4.61% 21.93% 88.72% 16.76%
 
Cost of Revenues $148.6M $188.8M $185.5M $340.9M $391.1M
Gross Profit $640.2M $636.3M $820.6M $1.6B $1.8B
Gross Profit Margin 81.16% 77.12% 81.56% 82.05% 82.36%
 
R&D Expenses $290M $355.9M $363.6M $494.3M $508.4M
Selling, General & Admin $236.1M $318.4M $332.3M $523.3M $618.3M
Other Inc / (Exp) $147.2M -$131.9M -$71.8M $75.3M $248.7M
Operating Expenses $526.1M $674.3M $695.9M $1B $1.1B
Operating Income $114.1M -$38M $124.7M $540.2M $699.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $291.9M -$153.9M $61.3M $617.4M $975.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.4M $14.7M $40.4M $61.9M $100.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$433.3K $2.9M $3.1M -$3.2M -$8.1M
Net Income to Common Excl Extra Items $227.9M -$131.1M $38.8M $637.7M $944.8M
 
Basic EPS (Cont. Ops) $0.38 -$0.20 $0.06 $0.97 $1.45
Diluted EPS (Cont. Ops) $0.38 -$0.20 $0.06 $0.95 $1.39
Weighted Average Basic Share $600.7M $643.9M $647.9M $654.1M $652.7M
Weighted Average Diluted Share $619.9M $643.9M $653.5M $674.1M $681.4M
 
EBITDA $354M -$95M $119M $690.5M $1B
EBIT $354M -$95M $119M $690.5M $1B
 
Revenue (Reported) $788.9M $825.2M $1B $1.9B $2.2B
Operating Income (Reported) $114.1M -$38M $124.7M $540.2M $699.2M
Operating Income (Adjusted) $354M -$95M $119M $690.5M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.1B $3B $5.6B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $691.6M $674.7M $675.7M $1B $1.3B
Gross Profit $2.4B $2.4B $2.3B $4.5B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.4B $1.3B $1.6B $1.8B
Selling, General & Admin $1.4B $1.2B $1.1B $1.7B $2.1B
Other Inc / (Exp) $100M $239.4M -$179.8M $325.9M $104.6M
Operating Expenses $2.5B $2.6B $2.4B $3.2B $3.7B
Operating Income -$116.7M -$111.2M -$67.1M $1.4B $2.1B
 
Net Interest Expenses -- -- -- $6.3M --
EBT. Incl. Unusual Items $64.4M $162M -$107.5M $1.7B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79M $60.6M $70.2M $226.5M $345.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1M $13.7M $16.5M -$8.7M -$23.8M
Net Income to Common Excl Extra Items -$320.9M $194.5M -$236.6M $1.5B $2.3B
 
Basic EPS (Cont. Ops) -$0.54 $0.34 -$0.37 $2.32 $3.46
Diluted EPS (Cont. Ops) -$0.56 $0.33 -$0.37 $2.25 $3.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $310.6M $405.2M $112.8M $2B $2.5B
EBIT $310.6M $405.2M $112.8M $2B $2.5B
 
Revenue (Reported) $3.1B $3.1B $3B $5.6B $7.1B
Operating Income (Reported) -$116.7M -$111.2M -$67.1M $1.4B $2.1B
Operating Income (Adjusted) $310.6M $405.2M $112.8M $2B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.4B $2.3B $4.8B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $446.3M $537.5M $501M $866.5M $1B
Gross Profit $1.5B $1.8B $1.8B $4B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $786.9M $1B $942.3M $1.3B $1.4B
Selling, General & Admin $877.8M $897.9M $773.1M $1.4B $1.6B
Other Inc / (Exp) -$151.9M $123.4M -$112.1M $26.9M $314.6M
Operating Expenses $1.7B $1.9B $1.7B $2.7B $3B
Operating Income -$199.1M -$108.8M $42.9M $1.3B $1.7B
 
Net Interest Expenses -- -- -- $12.6M --
EBT. Incl. Unusual Items -$291M $40.6M $7.8M $1.3B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.3M $36M $64.4M $191.9M $289.8M
Net Income to Company -- -- -- $493M $604.5M
 
Minority Interest in Earnings -$3.1M $7.1M $8.9M -$5.5M -$17.6M
Net Income to Common Excl Extra Items -$605.9M $43.1M -$106.3M $1.2B $2.1B
 
Basic EPS (Cont. Ops) -$1.02 $0.09 -$0.16 $1.87 $3.19
Diluted EPS (Cont. Ops) -$1.02 $0.08 -$0.16 $1.81 $3.05
Weighted Average Basic Share $1.8B $1.9B $1.9B $2B $2B
Weighted Average Diluted Share $1.8B $1.9B $2B $2B $2B
 
EBITDA -$99.8M $227M $172.2M $1.6B $2.3B
EBIT -$99.8M $227M $172.2M $1.5B $2.2B
 
Revenue (Reported) $1.9B $2.4B $2.3B $4.8B $5.7B
Operating Income (Reported) -$199.1M -$108.8M $42.9M $1.3B $1.7B
Operating Income (Adjusted) -$99.8M $227M $172.2M $1.5B $2.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.8B $2.8B $3.1B $2.5B $5.9B
Short Term Investments $3.3B $3.8B $4.6B $3.7B $2.5B
Accounts Receivable, Net $1.1B $630.5M $729.4M $795.2M $1.6B
Inventory -- -- -- -- --
Prepaid Expenses $1.3B $671.2M $655.2M $762.2M $999.8M
Other Current Assets $133.2M $100.7M $87.2M $108.4M $134.7M
Total Current Assets $9.7B $8.9B $10.4B $8.9B $12.5B
 
Property Plant And Equipment $1B $1B $990.9M $877.8M $826.5M
Long-Term Investments $7.3B $7.3B $7.1B $7.3B $7B
Goodwill $8.3B $9.1B $9.3B $8.6B $8.4B
Other Intangibles $1.9B $2B $2B $1.9B $1.8B
Other Long-Term Assets $98.3M $7.8M -- $10M $11M
Total Assets $28.6B $28.7B $30.1B $27.8B $30.9B
 
Accounts Payable $1.8B $689.7M $944.3M $1.1B $2.3B
Accrued Expenses $799.9M $785.4M $849.7M $822.4M $959.9M
Current Portion Of Long-Term Debt $4.4B $4.2B $6.3B $4.1B $3.1B
Current Portion Of Capital Lease Obligations $62.6M $62.6M $56.9M $39.7M $19.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.9B $8.9B $10.4B $8.9B $10.2B
 
Long-Term Debt $2.8B $3.5B $1.7B $1.9B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $13.1B $12.8B $11.4B $13.6B
 
Common Stock $857.5K $918.4K $941.3K $869.7K $846.4K
Other Common Equity Adj -$124.3M -$148.6M -$136.5M -$136.7M -$46.3M
Common Equity $14.8B $15.4B $17.2B $16.3B $17.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $323.1M $185.7M $122.2M $106.7M $116M
Total Equity $15.1B $15.5B $17.3B $16.4B $17.4B
 
Total Liabilities and Equity $28.6B $28.7B $30.1B $27.8B $30.9B
Cash and Short Terms $6.1B $6.6B $7.7B $6.2B $8.4B
Total Debt $7.2B $8.6B $8B $6.6B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.7B $3.2B $2.7B $5.2B $6B
Short Term Investments $3.3B $5.7B $4B $3.3B $4.9B
Accounts Receivable, Net $847.3M $805.5M $863.2M $1.8B $2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $2.2B $1.9B $2.6B $3.5B
Total Current Assets $9.6B $11.8B $9.4B $12.8B $16.3B
 
Property Plant And Equipment $976.8M $996M $855.3M $797.5M $826M
Long-Term Investments $7.5B $6.7B $6.6B $7.3B $6.7B
Goodwill $8.7B $9.2B $8.3B $8.1B $8.7B
Other Intangibles $2B $2B $1.8B $1.7B $1.8B
Other Long-Term Assets $56.7M $64M $56.7M $88.1M $77.7M
Total Assets $29B $31B $27.3B $31.2B $34.8B
 
Accounts Payable $1B $1.1B $1B $2.5B $2.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $2.1B $1.8B $2.3B $2.7B
Total Current Liabilities $9B $11.4B $8.7B $10.9B $11.5B
 
Long-Term Debt $4.7B $1.9B $2.4B $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $14.3B $13.9B $11.7B $14.2B $14.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $229.4M $142.8M $100.1M $108.4M $140.3M
Total Equity $14.7B $17.1B $15.6B $16.9B $20B
 
Total Liabilities and Equity $29B $31B $27.3B $31.2B $34.8B
Cash and Short Terms $6.9B $8.9B $6.7B $8.5B $10.9B
Total Debt $9.8B $8.9B $7.2B $6.9B $6.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1B -$473.7M -$99.9M $203.5M $1.4B
Depreciation & Amoritzation $209.9M $226.9M $218.8M $192.2M $148.7M
Stock-Based Compensation $248.1M $271.4M $260.4M $176.9M $259.3M
Change in Accounts Receivable -$426.9M $589.8M -$43.5M -$139M -$996.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B -$554M $383.3M $393.2M $3.1B
 
Capital Expenditures $120.7M $77.1M $88.4M $74.1M $85.7M
Cash Acquisitions -$28.4M -$184.8M -$6.8M -$744.4K --
Cash From Investing -$349.3M -$553.7M -$642.4M $169.1M $836.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $900.5M $2.6B $4.6B $4.9B $6.7B
Long-Term Debt Repaid -$2B -$2B -$5.2B -$5.9B -$6.9B
Repurchase of Common Stock -- -- -- -- -$228.6M
Other Financing Activities $135.9M -$302M -$49.7M -$17.3M -$37.3M
Cash From Financing -$1.3B $873M $607M -$1000M -$360.1M
 
Beginning Cash (CF) $3.7B $3.2B $3B $3.2B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$627.7M -$234.6M $347.9M -$437.7M $3.6B
Ending Cash (CF) $3.1B $2.8B $3.3B $2.8B $6.2B
 
Levered Free Cash Flow $940.9M -$631.1M $294.9M $319M $3B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -- $493M $604.5M
Depreciation & Amoritzation -- -- -- $44M $38.9M
Stock-Based Compensation -- -- -- $55.2M $62.9M
Change in Accounts Receivable -- -- -- -$738.7M -$150.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $463.9M $342.8M
 
Capital Expenditures -- -- -- $16.2M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $335.5M -$608.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.2B $1.1B
Long-Term Debt Repaid -- -- -- -$1.2B -$838.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$38.3M --
Cash From Financing -- -- -- $949.8M $331.1M
 
Beginning Cash (CF) -- -- -- $2.7B $6.1B
Foreign Exchange Rate Adjustment -- -- -- $17.1M $44.6M
Additions / Reductions -- -- -- $1.7B $65.8M
Ending Cash (CF) -- -- -- $4.5B $6.3B
 
Levered Free Cash Flow -- -- -- $447.7M $325.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $55.2M $62.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- $16.2M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- -- -- $493M $604.5M
Depreciation & Amoritzation -- -- -- $44M $38.9M
Stock-Based Compensation -- -- -- $55.2M $62.9M
Change in Accounts Receivable -- -- -- -$738.7M -$150.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $463.9M $342.8M
 
Capital Expenditures -- -- -- $16.2M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- $335.5M -$608.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.2B $1.1B
Long-Term Debt Repaid -- -- -- -$1.2B -$838.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$38.3M --
Cash From Financing -- -- -- $949.8M $331.1M
 
Beginning Cash (CF) -- -- -- $2.7B $6.1B
Foreign Exchange Rate Adjustment -- -- -- $17.1M $44.6M
Additions / Reductions -- -- -- $1.7B $65.8M
Ending Cash (CF) -- -- -- $4.5B $6.3B
 
Levered Free Cash Flow -- -- -- $447.7M $325.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock