Financhill
Buy
64

TFSL Quote, Financials, Valuation and Earnings

Last price:
$14.11
Seasonality move :
1.74%
Day range:
$14.02 - $14.12
52-week range:
$11.29 - $14.73
Dividend yield:
8.01%
P/E ratio:
44.06x
P/S ratio:
4.98x
P/B ratio:
2.09x
Volume:
273.7K
Avg. volume:
672.1K
1-year change:
10.59%
Market cap:
$4B
Revenue:
$792.4M
EPS (TTM):
$0.32
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $445.3M $434M $633M $758.5M $792.4M
Revenue Growth (YoY) -11.42% -2.54% 45.86% 19.82% 4.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$100.1M -$92.1M -$93.4M -$100.3M -$114.7M
Operating Income $100.1M $92.1M $93.4M $100.3M $114.7M
 
Net Interest Expenses $60.4M $65M $154.2M $162.9M $161.7M
EBT. Incl. Unusual Items $100.1M $92.1M $93.4M $100.3M $114.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $17.5M $18.1M $20.7M $23.8M
Net Income to Company $81M $74.6M $75.3M $79.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.5M $73.1M $73.7M $78.2M $89.5M
 
Basic EPS (Cont. Ops) $0.29 $0.26 $0.27 $0.28 $0.32
Diluted EPS (Cont. Ops) $0.29 $0.26 $0.26 $0.28 $0.32
Weighted Average Basic Share $276.7M $277.4M $277.4M $278.2M $278.7M
Weighted Average Diluted Share $278.6M $278.7M $278.6M $279.1M $279.8M
 
EBITDA -- -- -- -- --
EBIT $257.8M $234M $421.7M $555.9M $585.2M
 
Revenue (Reported) $445.3M $434M $633M $758.5M $792.4M
Operating Income (Reported) $100.1M $92.1M $93.4M $100.3M $114.7M
Operating Income (Adjusted) $257.8M $234M $421.7M $555.9M $585.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $102.8M $125.6M $173.8M $195.1M $207.7M
Revenue Growth (YoY) -15.98% 22.27% 38.32% 12.27% 6.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$20.6M -$31.1M -$23.5M -$23.1M -$32.4M
Operating Income $20.6M $31.1M $23.5M $23.1M $32.4M
 
Net Interest Expenses $15.1M $21.9M $42.8M $39.6M $43.1M
EBT. Incl. Unusual Items $20.6M $31.1M $23.5M $23.1M $32.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $5.7M $3.9M $4.8M $6.4M
Net Income to Company $17M $25.4M $19.5M $18.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.6M $25M $19.1M $17.9M $25.6M
 
Basic EPS (Cont. Ops) $0.06 $0.09 $0.07 $0.06 $0.09
Diluted EPS (Cont. Ops) $0.06 $0.09 $0.07 $0.06 $0.09
Weighted Average Basic Share $277M $277.4M $277.6M $278.4M $278.8M
Weighted Average Diluted Share $278.9M $278.5M $278.8M $279.4M $279.9M
 
EBITDA -- -- -- -- --
EBIT $57.3M $76.7M $121.9M $142.9M $154.2M
 
Revenue (Reported) $102.8M $125.6M $173.8M $195.1M $207.7M
Operating Income (Reported) $20.6M $31.1M $23.5M $23.1M $32.4M
Operating Income (Adjusted) $57.3M $76.7M $121.9M $142.9M $154.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $444.7M $434M $633M $758.6M $792.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$100.1M -$92.1M -$93.4M -$100.3M -$114.7M
Operating Income $100.1M $92.1M $93.4M $100.3M $114.7M
 
Net Interest Expenses $60.4M $65M $154.2M $162.9M $161.7M
EBT. Incl. Unusual Items $100.1M $92.1M $93.4M $100.3M $114.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $17.5M $18.1M $20.7M $23.8M
Net Income to Company $81M $74.6M $75.3M $79.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.5M $73.1M $73.7M $78.6M $89.5M
 
Basic EPS (Cont. Ops) $0.29 $0.26 $0.27 $0.28 $0.32
Diluted EPS (Cont. Ops) $0.29 $0.26 $0.26 $0.28 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $257.8M $234M $421.7M $555.9M $585.2M
 
Revenue (Reported) $444.7M $434M $633M $758.6M $792.4M
Operating Income (Reported) $100.1M $92.1M $93.4M $100.3M $114.7M
Operating Income (Adjusted) $257.8M $234M $421.7M $555.9M $585.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $434M $633M $758.6M $792.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$92.1M -$93.4M -$100.3M -$114.7M --
Operating Income $92.1M $93.4M $100.3M $114.7M --
 
Net Interest Expenses $65M $154.2M $162.9M $161.7M --
EBT. Incl. Unusual Items $92.1M $93.4M $100.3M $114.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.5M $18.1M $20.7M $23.8M --
Net Income to Company $74.6M $75.3M $79.6M $65M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.1M $73.7M $78.6M $89.5M --
 
Basic EPS (Cont. Ops) $0.26 $0.27 $0.28 $0.32 --
Diluted EPS (Cont. Ops) $0.26 $0.26 $0.28 $0.32 --
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B --
 
EBITDA -- -- -- -- --
EBIT $234M $421.7M $555.9M $585.2M --
 
Revenue (Reported) $434M $633M $758.6M $792.4M --
Operating Income (Reported) $92.1M $93.4M $100.3M $114.7M --
Operating Income (Adjusted) $234M $421.7M $555.9M $585.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.3M $19M $29.1M $26.3M $24.2M
Short Term Investments $421.8M $457.9M $508.3M $526.3M --
Accounts Receivable, Net $31.1M $40.3M $53.9M $59.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $519.7M $411M $522.1M $523.3M $493.9M
 
Property Plant And Equipment $65.3M $64.7M $72.2M $76.1M $57.5M
Long-Term Investments $633.1M $572.6M $688M $684.1M $698.6M
Goodwill -- -- -- -- --
Other Intangibles $8.9M $7.9M $7.4M $7.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.1B $15.8B $17B $17.1B $17.5B
 
Accounts Payable $1.9M $2.2M $10.4M $23.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.2B $6.9B $6.2B $6.9B $7.8B
 
Long-Term Debt $653.7M $2.6B $3.8B $3.9B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $14B $15B $15.3B $15.6B
 
Common Stock $3.3M $3.3M $3.3M $3.3M $3.3M
Other Common Equity Adj -$67.8M $23.1M $85.2M -$15.6M --
Common Equity $1.7B $1.8B $1.9B $1.9B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.8B $1.9B $1.9B $1.9B
 
Total Liabilities and Equity $14.1B $15.8B $17B $17.1B $17.5B
Cash and Short Terms $910.1M $827.5M $975.1M $990M --
Total Debt $3.1B $4.8B $5.3B $4.8B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $27.3M $19M $29.1M $26.3M $24.2M
Short Term Investments $421.8M $457.9M $508.3M $526.3M --
Accounts Receivable, Net $31.1M $40.3M $53.9M $59.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $519.7M $411M $522.1M $523.3M $493.9M
 
Property Plant And Equipment $65.3M $64.7M $72.2M $76.1M $57.5M
Long-Term Investments $633.1M $572.6M $688M $684.1M $698.6M
Goodwill -- -- -- -- --
Other Intangibles $8.9M $7.9M $7.4M $7.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.1B $15.8B $17B $17.1B $17.5B
 
Accounts Payable $1.9M $2.2M $10.4M $23.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.2B $6.9B $6.2B $6.9B $7.8B
 
Long-Term Debt $653.7M $2.6B $3.8B $3.9B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $12.4B $14B $15B $15.3B $15.6B
 
Common Stock $3.3M $3.3M $3.3M $3.3M $3.3M
Other Common Equity Adj -$67.8M $23.1M $85.2M -$15.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.8B $1.9B $1.9B $1.9B
 
Total Liabilities and Equity $14.1B $15.8B $17B $17.1B $17.5B
Cash and Short Terms $910.1M $827.5M $975.1M $990M --
Total Debt $3.1B $4.8B $5.3B $4.8B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $81M $74.6M $75.3M $79.6M --
Depreciation & Amoritzation $32.6M $27M $18.1M $19M $23M
Stock-Based Compensation $13.7M $11M $10M $9.5M $9.6M
Change in Accounts Receivable $7.7M -$13M -$39.4M -$4.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $86.3M $63.6M $92.7M $105.9M $82.4M
 
Capital Expenditures $71.3M $2.7M $5.1M $3.1M $11.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $544.2M -$1.9B -$1B -$142M -$384M
 
Dividends Paid (Ex Special Dividend) $56.6M $58.3M $58.3M $59M $59.5M
Special Dividend Paid
Long-Term Debt Issued $100M $600M $350M $725M --
Long-Term Debt Repaid -$4.7M -$15.2M -$78M -$428.4M --
Repurchase of Common Stock $5.6M $6.3M $6M $1.9M $4M
Other Financing Activities $83.6M $169.7M $95.3M -$158M --
Cash From Financing -$640.2M $1.7B $1B $33.1M $267.3M
 
Beginning Cash (CF) $498M $488.3M $369.6M $466.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M -$118.8M $97.2M -$3M -$34.3M
Ending Cash (CF) $488.3M $369.6M $466.7M $463.7M --
 
Levered Free Cash Flow $14.9M $60.9M $87.6M $102.8M $71M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17M $25.4M $19.5M $18.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.2M $2.6M $2.4M $2.4M $2.6M
Change in Accounts Receivable $279K $7M -$15.7M -$8.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$35.9M $19.9M $16.7M -$62.1M -$5.2M
 
Capital Expenditures $102K $1.2M $1.1M $715K $2.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $90.5M -$427.1M -$287.4M -$108.4M -$79.6M
 
Dividends Paid (Ex Special Dividend) $14.3M $14.5M $14.6M $14.8M $14.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75M -$555M -- $150M --
Long-Term Debt Repaid $17.2M $10.3M -$62.3M -$138.7M --
Repurchase of Common Stock $1.8M $248K $342K $1K $2.5M
Other Financing Activities $59.2M $86M $104.6M -$55.5M --
Cash From Financing -$146.5M $389.2M $301.2M $73.8M $61.6M
 
Beginning Cash (CF) $580.1M $387.5M $436.2M $560.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$91.8M -$18M $30.5M -$96.7M -$23.1M
Ending Cash (CF) $488.3M $369.6M $466.7M $463.7M --
 
Levered Free Cash Flow -$36M $18.7M $15.6M -$62.8M -$7.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $81M $74.6M $75.3M $79.6M --
Depreciation & Amoritzation $32.6M $27M $18.1M $19M --
Stock-Based Compensation $13.7M $11M $10M $9.5M $9.6M
Change in Accounts Receivable $7.7M -$13M -$39.4M -$4.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $86.3M $63.6M $92.7M $105.9M $82.4M
 
Capital Expenditures $71.3M $2.7M $5.1M $3.1M $11.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $544.2M -$1.9B -$1B -$142M -$384M
 
Dividends Paid (Ex Special Dividend) $56.6M $58.3M $58.3M $59M $59.5M
Special Dividend Paid
Long-Term Debt Issued $100M $600M $350M $725M --
Long-Term Debt Repaid -$4.7M -$15.2M -$78M -$428.4M --
Repurchase of Common Stock $5.6M $6.3M $6M $1.9M $4M
Other Financing Activities $83.6M $169.7M $95.3M -$158M --
Cash From Financing -$640.2M $1.7B $1B $33.1M $267.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.7M -$118.8M $97.2M -$3M -$34.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.9M $60.9M $87.6M $102.8M $71M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $74.6M $75.3M $79.6M $65M --
Depreciation & Amoritzation $7.2M $4.2M $4.6M $16.8M --
Stock-Based Compensation $11M $10M $9.5M $9.6M --
Change in Accounts Receivable -$13M -$39.4M -$4.3M $7.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $63.6M $92.7M $105.9M $82.4M --
 
Capital Expenditures $2.7M $5.1M $3.1M $11.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$1B -$142M -$384M --
 
Dividends Paid (Ex Special Dividend) $58.3M $58.3M $59M $59.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600M $350M $725M $101.5M --
Long-Term Debt Repaid -$15.2M -$78M -$428.4M -$426.5M --
Repurchase of Common Stock $6.3M $6M $1.9M $4M --
Other Financing Activities $169.7M $95.3M -$158M $2.1M --
Cash From Financing $1.7B $1B $33.1M $267.3M --
 
Beginning Cash (CF) $1.7B $1.7B $2.2B $1.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$118.8M $97.2M -$3M -$34.3M --
Ending Cash (CF) $1.5B $1.8B $2.2B $1.4B --
 
Levered Free Cash Flow $60.9M $87.6M $102.8M $71M --

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