Financhill
Buy
55

THFF Quote, Financials, Valuation and Earnings

Last price:
$67.53
Seasonality move :
-1.57%
Day range:
$67.36 - $68.57
52-week range:
$42.05 - $69.21
Dividend yield:
3.1%
P/E ratio:
10.08x
P/S ratio:
2.45x
P/B ratio:
1.23x
Volume:
69.6K
Avg. volume:
62.4K
1-year change:
29.49%
Market cap:
$800.3M
Revenue:
$347.6M
EPS (TTM):
$6.68
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $194.3M $230M $271.1M $307.5M $347.6M
Revenue Growth (YoY) -4.28% 18.39% 17.86% 13.43% 13.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $114K $3K -$1K $103K --
Operating Expenses -$65.6M -$87.8M -$72.5M -$57.2M -$98.7M
Operating Income $65.6M $87.8M $72.5M $57.2M $98.7M
 
Net Interest Expenses $252K $273K $4.1M $4.4M $6.8M
EBT. Incl. Unusual Items $65.6M $87.8M $72.5M $57.2M $98.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $16.7M $11.8M $9.9M $19.5M
Net Income to Company $53M $71.1M $60.7M $47.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53M $71.1M $60.7M $47.3M $79.2M
 
Basic EPS (Cont. Ops) $4.02 $5.82 $5.08 $4.00 $6.68
Diluted EPS (Cont. Ops) $4.02 $5.82 $5.08 $4.00 $6.68
Weighted Average Basic Share $13.2M $12.2M $11.9M $11.8M $11.9M
Weighted Average Diluted Share $13.2M $12.2M $11.9M $11.8M --
 
EBITDA -- $112.1M $140.2M $156.9M --
EBIT $74.4M $106M $133.6M $146.9M $184.4M
 
Revenue (Reported) $194.3M $230M $271.1M $307.5M $347.6M
Operating Income (Reported) $65.6M $87.8M $72.5M $57.2M $98.7M
Operating Income (Adjusted) $74.4M $106M $133.6M $146.9M $184.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $49.6M $62.8M $70M $85.1M $70.6M
Revenue Growth (YoY) -6.7% 26.56% 11.51% 21.57% -17.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3K -$2K -$1K -$1K --
Operating Expenses -$8.6M -$19M -$14.1M -$20M -$26.4M
Operating Income $8.6M $19M $14.1M $20M $26.4M
 
Net Interest Expenses $75K $24K $1.2M $466K --
EBT. Incl. Unusual Items $8.6M $19M $14.1M $20M $26.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.5M $1.7M $3.8M --
Net Income to Company $7.4M $16.5M $12.4M $16.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.4M $16.5M $12.4M $16.2M $26.4M
 
Basic EPS (Cont. Ops) $0.58 $1.37 $1.06 $1.37 $1.81
Diluted EPS (Cont. Ops) $0.58 $1.37 $1.06 $1.37 $1.81
Weighted Average Basic Share $12.8M $12M $11.8M $11.8M $11.9M
Weighted Average Diluted Share $12.8M $12M $11.8M $11.8M $11.9M
 
EBITDA -- -- -- -- --
EBIT $10.6M $27.5M $33.3M $43.3M $26.4M
 
Revenue (Reported) $49.6M $62.8M $70M $85.1M $70.6M
Operating Income (Reported) $8.6M $19M $14.1M $20M $26.4M
Operating Income (Adjusted) $10.6M $27.5M $33.3M $43.3M $26.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $194.3M $230M $271.1M $307.6M $326.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $114K $3K -$1K $102K --
Operating Expenses -$65.6M -$87.8M -$72.5M -$57.2M -$98.7M
Operating Income $65.6M $87.8M $72.5M $57.2M $98.7M
 
Net Interest Expenses $252K $273K $4.1M $4.4M $4.9M
EBT. Incl. Unusual Items $65.6M $87.8M $72.5M $57.2M $98.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $16.7M $11.8M $9.9M --
Net Income to Company $53M $71.1M $60.7M $47.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $53M $71.1M $60.7M $47.3M $84.1M
 
Basic EPS (Cont. Ops) $4.00 $5.82 $5.08 $4.00 $6.68
Diluted EPS (Cont. Ops) $4.00 $5.82 $5.08 $4.00 $6.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $74.4M $106M $133.6M $146.9M $163.3M
 
Revenue (Reported) $194.3M $230M $271.1M $307.6M $326.4M
Operating Income (Reported) $65.6M $87.8M $72.5M $57.2M $98.7M
Operating Income (Adjusted) $74.4M $106M $133.6M $146.9M $163.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $230M $271.1M $307.6M $326.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3K -$1K $102K -$3K --
Operating Expenses -$87.8M -$72.5M -$57.2M -$98.7M --
Operating Income $87.8M $72.5M $57.2M $98.7M --
 
Net Interest Expenses $273K $4.1M $4.4M $4.9M --
EBT. Incl. Unusual Items $87.8M $72.5M $57.2M $98.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.7M $11.8M $9.9M $14.6M --
Net Income to Company $71.1M $60.7M $47.3M $18.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.1M $60.7M $47.3M $84.1M --
 
Basic EPS (Cont. Ops) $5.82 $5.08 $4.00 $6.68 --
Diluted EPS (Cont. Ops) $5.82 $5.08 $4.00 $6.68 --
Weighted Average Basic Share $48.9M $47.8M $47.2M $47.4M --
Weighted Average Diluted Share $48.9M $47.8M $47.2M $47.4M --
 
EBITDA $30.1M $31.5M $35.3M $48.1M --
EBIT $106M $133.6M $146.9M $163.3M --
 
Revenue (Reported) $230M $271.1M $307.6M $326.4M --
Operating Income (Reported) $87.8M $72.5M $57.2M $98.7M --
Operating Income (Adjusted) $106M $133.6M $146.9M $163.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $682.8M $222.5M $76.8M $93.5M $130.4M
Short Term Investments $1.4B $1.3B $1.3B $726.1M --
Accounts Receivable, Net $16.9M $21.3M $24.9M $26.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $700.2M $253.5M $102M $121.8M $158.7M
 
Property Plant And Equipment $75.7M $72M $72.7M $89.2M $78.6M
Long-Term Investments $16.2M $15.4M $18.2M $20.6M $18.5M
Goodwill $86.1M $87M $87M $100M --
Other Intangibles $8M $6.7M $5.6M $21.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.2B $5B $4.9B $5.6B $5.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $187.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $930.2M $923.6M $1.1B $1.2B
 
Long-Term Debt $21.2M $14.5M $10.5M $28.6M $188.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.5B $4.3B $5B $5.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$2.4M -$140M -$127.1M -$132.3M --
Common Equity $582.6M $475.3M $528M $549M $650.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $582.6M $475.3M $528M $549M $650.9M
 
Total Liabilities and Equity $5.2B $5B $4.9B $5.6B $5.8B
Cash and Short Terms $2B $1.6B $1.3B $819.7M --
Total Debt $21.2M $14.5M $113.1M $34.7M $188.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $682.8M $222.5M $76.8M $93.5M $130.4M
Short Term Investments $1.4B $1.3B $1.3B $726.1M --
Accounts Receivable, Net $16.9M $21.3M $24.9M $26.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $700.2M $253.5M $102M $121.8M $158.7M
 
Property Plant And Equipment $75.7M $72M $72.7M $89.2M $78.6M
Long-Term Investments $16.2M $15.4M $18.2M $20.6M $18.5M
Goodwill $86.1M $87M $87M $100M --
Other Intangibles $8M $6.7M $5.6M $21.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.2B $5B $4.9B $5.6B $5.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $187.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $930.2M $923.6M $1.1B $1.2B
 
Long-Term Debt $21.2M $14.5M $10.5M $28.6M $188.2M
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.5B $4.3B $5B $5.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$2.4M -$140M -$127.1M -$132.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $582.6M $475.3M $528M $549M $650.9M
 
Total Liabilities and Equity $5.2B $5B $4.9B $5.6B $5.8B
Cash and Short Terms $2B $1.6B $1.3B $819.7M --
Total Debt $21.2M $14.5M $113.1M $34.7M $188.2M
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 $820K $807K $825K $895K $1.3M
Change in Accounts Receivable $1.6M $982K -$4.3M -$3.6M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $72.1M $47.1M $74.3M $86M $59.4M
 
Capital Expenditures $3.9M $13.8M $1.4M $6.5M $6.1M
Cash Acquisitions -- $28.3M -- -- --
Cash From Investing -$10.9M -$309.4M -$429.2M -$22M -$65.2M
 
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 $25.3M -$465.5M -$145.8M $16.8M
Ending Cash (CF) $657.5M $688M $222.5M $76.8M $93.5M
 
Levered Free Cash Flow $68.2M $33.3M $72.8M $79.4M $53.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.4M $16.5M $12.4M $16.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $169K $206K $223K $699K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $22M $19.8M $14.9M --
 
Capital Expenditures -$712K -$780K $1.3M $1M --
Cash Acquisitions $28.3M -- -- -- --
Cash From Investing -$153.9M -$76M -$25.3M -$95.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $5.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $650M -- --
Long-Term Debt Repaid -$1M -- -$626M -$2.4M --
Repurchase of Common Stock $12.1M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $74.4M -$56.8M $7.6M $96.6M --
 
Beginning Cash (CF) $758.1M $328.2M $74.7M $77.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.3M -$110.9M $2.1M $16.2M --
Ending Cash (CF) $688M $222.5M $76.8M $93.5M --
 
Levered Free Cash Flow $4.9M $22.7M $18.5M $13.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $53M $71.1M $60.7M $47.3M --
Depreciation & Amoritzation $6.2M $6.1M $6.5M $9.9M --
Stock-Based Compensation $807K $825K $895K $1.3M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47.1M $74.3M $86M $59.4M --
 
Capital Expenditures $13.8M $1.4M $6.5M $6.1M $2.8M
Cash Acquisitions $28.3M -- -- -- --
Cash From Investing -$309.4M -$429.2M -$22M -$65.2M --
 
Dividends Paid (Ex Special Dividend) $14.2M $14.5M $15.4M $21.2M --
Special Dividend Paid
Long-Term Debt Issued -- -- $2.1B $1.5B --
Long-Term Debt Repaid -$1M -$6.4M -$2B -$1.6B --
Repurchase of Common Stock $42.5M $27.7M $11.5M $376K --
Other Financing Activities -- -- -- -- --
Cash From Financing $287.6M -$110.6M -$209.8M $22.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.3M -$465.5M -$145.8M $16.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.3M $72.8M $79.4M $53.3M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $71.1M $60.7M $47.3M $18.4M --
Depreciation & Amoritzation $1.5M $1.6M $1.7M $3.3M --
Stock-Based Compensation $825K $895K $1.3M $699K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $74.3M $86M $59.4M $60.6M --
 
Capital Expenditures $1.4M $6.5M $6.1M $2.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$429.2M -$22M -$65.2M -$81.9M --
 
Dividends Paid (Ex Special Dividend) $14.5M $15.4M $21.2M $18.1M --
Special Dividend Paid $100K $200K -- -- --
Long-Term Debt Issued -- $2.1B $1.5B $350M --
Long-Term Debt Repaid -$6.4M -$2B -$1.6B -$253.3M --
Repurchase of Common Stock $27.7M $11.5M $376K $795K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$110.6M -$209.8M $22.5M $15.2M --
 
Beginning Cash (CF) $2B $461.9M $298.4M $93.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$465.5M -$145.8M $16.8M -$6.1M --
Ending Cash (CF) $1.6B $316.1M $315.1M $86.2M --
 
Levered Free Cash Flow $72.8M $79.4M $53.3M $57.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is up 34.18% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 20.77% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 17.51% over the past day.

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

Show me the best stock