Financhill
Buy
72

THFF Quote, Financials, Valuation and Earnings

Last price:
$50.93
Seasonality move :
3.17%
Day range:
$50.49 - $51.54
52-week range:
$34.61 - $53.60
Dividend yield:
3.78%
P/E ratio:
10.99x
P/S ratio:
2.59x
P/B ratio:
1.05x
Volume:
40.6K
Avg. volume:
67.1K
1-year change:
31.73%
Market cap:
$601.8M
Revenue:
$217.8M
EPS (TTM):
$4.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $188.8M $185.5M $211.8M $210M $217.8M
Revenue Growth (YoY) 11% -1.77% 14.17% -0.85% 3.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.2M $65.8M $67.9M $71.4M $77.3M
Other Inc / (Exp) $233K $114K $3K -$1K $103K
Operating Expenses $62.2M $65.8M $67.9M $71.4M $77.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $65.5M $65.6M $87.8M $72.5M $57.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $12.6M $16.7M $11.8M $9.9M
Net Income to Company $53.8M $53M $71.1M $60.7M $47.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53.8M $53M $71.1M $60.7M $47.3M
 
Basic EPS (Cont. Ops) $3.93 $4.02 $5.82 $5.08 $4.00
Diluted EPS (Cont. Ops) $3.93 $4.02 $5.82 $5.08 $4.00
Weighted Average Basic Share $13.7M $13.2M $12.2M $11.9M $11.8M
Weighted Average Diluted Share $13.7M $13.2M $12.2M $11.9M $11.8M
 
EBITDA -- -- -- -- --
EBIT $79.7M $74.4M $106M $133.6M $146.9M
 
Revenue (Reported) $188.8M $185.5M $211.8M $210M $217.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $79.7M $74.4M $106M $133.6M $146.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $44.2M $51.5M $53.7M $48.4M $62.5M
Revenue Growth (YoY) -2.72% 16.61% 4.19% -9.98% 29.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16M $17.8M $17.9M $18M $20M
Other Inc / (Exp) -$152K $5K -- -- --
Operating Expenses $16M $17.8M $17.9M $18M $20M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.1M $26.8M $19.6M $13.1M $23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $5.8M $3.6M $2.2M $5.4M
Net Income to Company $12.9M $20.9M $16M $10.9M $18.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.9M $20.9M $16M $10.9M $18.4M
 
Basic EPS (Cont. Ops) $0.95 $1.67 $1.33 $0.93 $1.55
Diluted EPS (Cont. Ops) $0.95 $1.67 $1.33 $0.93 $1.55
Weighted Average Basic Share $13.5M $12.5M $12.1M $11.8M $11.8M
Weighted Average Diluted Share $13.5M $12.5M $12.1M $11.8M $11.8M
 
EBITDA -- -- -- -- --
EBIT $18.6M $28.6M $30M $33.6M $44.8M
 
Revenue (Reported) $44.2M $51.5M $53.7M $48.4M $62.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.6M $28.6M $30M $33.6M $44.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $187.6M $192.8M $213.9M $204.6M $231.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.5M $67.6M $68.1M $71.5M $79.3M
Other Inc / (Exp) -$113K $271K -$2K -$1K $102K
Operating Expenses $62.5M $67.6M $68.1M $71.5M $79.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $66.5M $76.3M $80.6M $66M $67.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.9M $15.2M $14.4M $10.4M $13M
Net Income to Company $54.5M $61M $66.2M $55.6M $54.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.5M $61M $66.2M $55.6M $54.8M
 
Basic EPS (Cont. Ops) $3.99 $4.75 $5.47 $4.69 $4.62
Diluted EPS (Cont. Ops) $3.99 $4.75 $5.47 $4.69 $4.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $78M $84.4M $107.4M $137.3M $158.1M
 
Revenue (Reported) $187.6M $192.8M $213.9M $204.6M $231.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $78M $84.4M $107.4M $137.3M $158.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $44.2M $51.5M $53.7M $48.4M $62.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16M $17.8M $17.9M $18M $20M
Other Inc / (Exp) -$152K $5K -- -- --
Operating Expenses $16M $17.8M $17.9M $18M $20M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.1M $26.8M $19.6M $13.1M $23.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $5.8M $3.6M $2.2M $5.4M
Net Income to Company $12.9M $20.9M $16M $10.9M $18.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.9M $20.9M $16M $10.9M $18.4M
 
Basic EPS (Cont. Ops) $0.95 $1.67 $1.33 $0.93 $1.55
Diluted EPS (Cont. Ops) $0.95 $1.67 $1.33 $0.93 $1.55
Weighted Average Basic Share $13.5M $12.5M $12.1M $11.8M $11.8M
Weighted Average Diluted Share $13.5M $12.5M $12.1M $11.8M $11.8M
 
EBITDA -- -- -- -- --
EBIT $18.6M $28.6M $30M $33.6M $44.8M
 
Revenue (Reported) $44.2M $51.5M $53.7M $48.4M $62.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $18.6M $28.6M $30M $33.6M $44.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $657.5M $688M $222.5M $76.8M $93.5M
Short Term Investments $1B $1.4B $1.3B $1.3B $726.1M
Accounts Receivable, Net $17M $16.9M $21.3M $24.9M $26.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $2.1B $1.6B $1.4B $847.4M
 
Property Plant And Equipment $62.1M $69.5M $66.1M $67.3M $81.5M
Long-Term Investments $1B $1.4B $1.3B $1.3B $1.2B
Goodwill $78.6M $86.1M $87M $87M $100M
Other Intangibles $10.6M $8M $6.7M $5.6M $21.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.6B $5.2B $5B $4.9B $5.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $187.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $116.1M $93.4M $70.9M $67.2M $187.1M
 
Long-Term Debt $5.9M $15.9M $9.6M $108.6M $28.1M
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.6B $4.5B $4.3B $5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $9.8M -$2.4M -$140M -$127.1M -$132.3M
Common Equity $597M $582.6M $475.3M $528M $549M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $597M $582.6M $475.3M $528M $549M
 
Total Liabilities and Equity $4.6B $5.2B $5B $4.9B $5.6B
Cash and Short Terms $1.7B $2B $1.6B $1.3B $819.7M
Total Debt $5.9M $15.9M $9.6M $108.6M $28.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $666.8M $598.2M $82.6M $69.2M $86.2M
Short Term Investments $1.1B $1.4B $1.3B $1.2B $1.2B
Accounts Receivable, Net $15.5M $15.6M $20.4M $23.9M $25.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2B $1.5B $1.3B $1.3B
 
Property Plant And Equipment $62.6M $70M $68.2M $66.8M $80.3M
Long-Term Investments $1.1B $1.4B $1.3B $1.2B $1.2B
Goodwill $78.6M $86.1M $87M $87M $100M
Other Intangibles $8.5M $7.7M $6.4M $5.4M $20M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $5.1B $4.9B $4.9B $5.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $137.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $98.8M $96.7M $108.6M $88.9M $137.6M
 
Long-Term Debt $5.9M $15.9M $34.6M $58.6M $124.9M
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.6B $4.4B $4.3B $5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$832K -$71M -$125.6M -$138.1M -$121.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $598.1M $525.4M $505.5M $520.8M $571.9M
 
Total Liabilities and Equity $4.7B $5.1B $4.9B $4.9B $5.5B
Cash and Short Terms $1.8B $2B $1.4B $1.3B $1.3B
Total Debt $5.9M $15.9M $34.6M $58.6M $124.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $53.8M $53M $71.1M $60.7M $47.3M
Depreciation & Amoritzation $6.1M $6.2M $6.1M $6.5M $9.9M
Stock-Based Compensation $2.3M $2.2M $2.3M $2.4M $3M
Change in Accounts Receivable $1.6M $982K -$4.3M -$3.6M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $77.4M $55.1M $78.8M $86.1M $60.4M
 
Capital Expenditures $3.9M $3.8M $1.4M $6.5M $6.1M
Cash Acquisitions -- -$23.1M -- -- $28.2M
Cash From Investing -$16.2M -$312.2M -$433.7M -$22.1M -$66.1M
 
Dividends Paid (Ex Special Dividend) -$14.3M -$14.2M -$14.5M -$15.4M -$21.2M
Special Dividend Paid
Long-Term Debt Issued $16.7M -- -- $2.1B $1.5B
Long-Term Debt Repaid -$42M -$1M -$6.4M -$2B -$1.6B
Repurchase of Common Stock -$9.2M -$42.5M -$27.7M -$11.5M -$376K
Other Financing Activities -- -- -- -- --
Cash From Financing $468.9M $287.6M -$110.6M -$209.8M $22.5M
 
Beginning Cash (CF) $127.4M $657.5M $688M $222.5M $76.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $530M $30.6M -$465.5M -$145.8M $16.8M
Ending Cash (CF) $657.5M $688M $222.5M $76.8M $93.5M
 
Levered Free Cash Flow $73.5M $51.2M $77.4M $79.5M $54.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $12.9M $20.9M $16M $10.9M $18.4M
Depreciation & Amoritzation $1.6M $1.5M $1.6M $1.7M $3.3M
Stock-Based Compensation $205K $207K $223K $240K $233K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.2M $20.5M $23.8M $12.4M $21.1M
 
Capital Expenditures $1.7M $1.6M $3.3M $964K $566K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$129.5M -$78.3M -$13.8M -$1M $10M
 
Dividends Paid (Ex Special Dividend) -$7.2M -$8M -$8.9M -$5.3M -$6M
Special Dividend Paid -- $100K $200K -- --
Long-Term Debt Issued -- -- $25M $750M $350M
Long-Term Debt Repaid -- -$22K -- -$800M -$253.3M
Repurchase of Common Stock -$1.4M -$9.7M -$382K -$376K -$795K
Other Financing Activities -- -- -- -- --
Cash From Financing $123.7M -$28.4M -$149.8M -$19M -$38.4M
 
Beginning Cash (CF) $657.5M $688M $222.5M $76.8M $93.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M -$86.1M -$139.9M -$7.5M -$7.3M
Ending Cash (CF) $666.8M $601.9M $82.6M $69.2M $86.2M
 
Levered Free Cash Flow $13.5M $18.9M $20.5M $11.5M $20.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $54.5M $61M $66.2M $55.6M $54.8M
Depreciation & Amoritzation $6.3M $6.1M $6.2M $6.6M $11.5M
Stock-Based Compensation $2.3M $2.2M $2.3M $2.4M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $66.9M $60.4M $82M $74.7M $69M
 
Capital Expenditures $4M $3.8M $3.1M $4.2M $5.7M
Cash Acquisitions -- -- -- -- $28.2M
Cash From Investing -$196.1M -$261M -$369.3M -$9.3M -$55.1M
 
Dividends Paid (Ex Special Dividend) -$14.3M -$15M -$15.4M -$11.8M -$22M
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $2.8B $1.1B
Long-Term Debt Repaid -$37M -$1M -$6.4M -$2.8B -$1.1B
Repurchase of Common Stock -$8.9M -$50.8M -$18.4M -$11.5M -$795K
Other Financing Activities -- -- -- -- --
Cash From Financing $584.9M $135.6M -$232.1M -$78.9M $3.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $455.8M -$64.9M -$519.3M -$13.4M $17M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62.9M $56.6M $79M $70.5M $63.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $12.9M $20.9M $16M $10.9M $18.4M
Depreciation & Amoritzation $1.6M $1.5M $1.6M $1.7M $3.3M
Stock-Based Compensation $205K $207K $223K $240K $233K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $15.2M $20.5M $23.8M $12.4M $21.1M
 
Capital Expenditures $1.7M $1.6M $3.3M $964K $566K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$129.5M -$78.3M -$13.8M -$1M $10M
 
Dividends Paid (Ex Special Dividend) -$7.2M -$8M -$8.9M -$5.3M -$6M
Special Dividend Paid -- $100K $200K -- --
Long-Term Debt Issued -- -- $25M $750M $350M
Long-Term Debt Repaid -- -$22K -- -$800M -$253.3M
Repurchase of Common Stock -$1.4M -$9.7M -$382K -$376K -$795K
Other Financing Activities -- -- -- -- --
Cash From Financing $123.7M -$28.4M -$149.8M -$19M -$38.4M
 
Beginning Cash (CF) $657.5M $688M $222.5M $76.8M $93.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.4M -$86.1M -$139.9M -$7.5M -$7.3M
Ending Cash (CF) $666.8M $601.9M $82.6M $69.2M $86.2M
 
Levered Free Cash Flow $13.5M $18.9M $20.5M $11.5M $20.5M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock