Financhill
Buy
67

TPG Quote, Financials, Valuation and Earnings

Last price:
$64.99
Seasonality move :
-10.17%
Day range:
$65.35 - $66.26
52-week range:
$37.52 - $70.11
Dividend yield:
3.03%
P/E ratio:
682.57x
P/S ratio:
5.70x
P/B ratio:
8.76x
Volume:
1.1M
Avg. volume:
1.9M
1-year change:
2.35%
Market cap:
$10B
Revenue:
$3.5B
EPS (TTM):
$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $5B $1.9B $2.4B $3.5B
Revenue Growth (YoY) 6.39% 135.31% -61.48% 24.46% 46.64%
 
Cost of Revenues $37.9M $65.1M $36.3M $48.7M $135.4M
Gross Profit $2.1B $4.9B $1.9B $2.3B $3.4B
Gross Profit Margin 98.21% 98.69% 98.11% 97.96% 96.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $382.6M $386.9M -$91M $14.9M -$29.3M
Operating Expenses $999.2M $622.6M $1.9B $2.3B $3.4B
Operating Income $1.1B $4.3B $6.3M $57.9M $5.4M
 
Net Interest Expenses $19.7M $17M $21.6M $38.5M $87.5M
EBT. Incl. Unusual Items $1.4B $4.7B -$23.8M $83.7M -$24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.8M $9M $32.5M $60.3M $52.1M
Net Income to Company $1.4B $4.7B -$56.2M $23.4M -$76.9M
 
Minority Interest in Earnings $707.3M $2.5B -$168.6M -$68.7M -$100.4M
Net Income to Common Excl Extra Items $1.6B $4.5B -$81.1M $2.5M -$100.7M
 
Basic EPS (Cont. Ops) $13.44 $28.61 $1.10 $0.89 -$0.00
Diluted EPS (Cont. Ops) $13.44 $28.61 -$0.19 -$0.04 -$0.42
Weighted Average Basic Share $69M $70.8M $79.3M $80.3M $100.2M
Weighted Average Diluted Share $69M $70.8M $308.9M $317.9M $364.7M
 
EBITDA $1.1B $4.3B $39.2M $105.6M $140.8M
EBIT $1.1B $4.3B $6.3M $57.9M $5.4M
 
Revenue (Reported) $2.1B $5B $1.9B $2.4B $3.5B
Operating Income (Reported) $1.1B $4.3B $6.3M $57.9M $5.4M
Operating Income (Adjusted) $1.1B $4.3B $6.3M $57.9M $5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $741.3M $561.1M $159.4M $855M $1.2B
Revenue Growth (YoY) -- -63.81% -71.6% 436.4% 43.22%
 
Cost of Revenues -- $7.9M $7.8M $32.4M $41M
Gross Profit -- $553.2M $151.6M $822.6M $1.2B
Gross Profit Margin -- 98.59% 95.12% 96.21% 96.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.2M -- -- -- --
Other Inc / (Exp) $227M $5.5M -$1.6M -$8.5M --
Operating Expenses $219.6M $501.7M $240.8M $813.5M $958.6M
Operating Income -- $51.5M -$89.2M $9M $224.9M
 
Net Interest Expenses -- $5.7M $7.8M $21.8M $32.3M
EBT. Incl. Unusual Items $521.8M $53.6M -$86.5M -$7.5M $228.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $432K $8.2M $13.9M $28.9M
Net Income to Company $520.5M $53.2M -$94.7M -$21.4M $199.2M
 
Minority Interest in Earnings -$524.7M $8.5M -$114.5M -$30.4M $132.1M
Net Income to Common Excl Extra Items -- $43.7M -$102.9M -$26.4M $181.4M
 
Basic EPS (Cont. Ops) -- $0.44 $0.14 $0.04 $0.33
Diluted EPS (Cont. Ops) -- $0.09 -$0.09 -$0.08 $0.20
Weighted Average Basic Share $77.3M $79.3M $80.6M $103.4M $150.5M
Weighted Average Diluted Share $77.3M $308.9M $309.3M $364.8M $378.3M
 
EBITDA -- $58.9M -$81.5M $41.4M $265.9M
EBIT $526.4M $51.5M -$89.2M $9M $224.9M
 
Revenue (Reported) $741.3M $561.1M $159.4M $855M $1.2B
Operating Income (Reported) -- $51.5M -$89.2M $9M $224.9M
Operating Income (Adjusted) $526.4M $51.5M -$89.2M $9M $224.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.8B $2.6B $1.8B $3.4B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $45.3M $34.4M $120.9M $141.2M
Gross Profit -- $2.6B $1.8B $3.3B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $275.9M -- -- -- --
Other Inc / (Exp) $376.5M -$49.7M $15.1M -$35.2M --
Operating Expenses $791.5M $1.7B $1.8B $3.2B $3.7B
Operating Income -- $879.8M -$17.8M $77.7M $390.5M
 
Net Interest Expenses -- $19.2M $30.2M $79.2M $104.8M
EBT. Incl. Unusual Items $5B $813.8M $13.7M $21.8M $384.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $26.5M $42.5M $67.4M $55.9M
Net Income to Company -- $787.3M -$28.8M -$45.6M $328.3M
 
Minority Interest in Earnings -$4.2B $348M -$133.3M -$69.3M $207.8M
Net Income to Common Excl Extra Items $608.2M $738.1M -$52.8M -$59.3M $274.9M
 
Basic EPS (Cont. Ops) $7.87 $5.41 $1.01 $0.14 $0.48
Diluted EPS (Cont. Ops) $7.87 $4.43 -$0.11 -$0.33 $0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $926.5M $14.7M $198.6M $531.6M
EBIT $5B $879.8M -$17.8M $77.7M $390.5M
 
Revenue (Reported) $5.8B $2.6B $1.8B $3.4B $4.3B
Operating Income (Reported) -- $879.8M -$17.8M $77.7M $390.5M
Operating Income (Adjusted) $5B $879.8M -$17.8M $77.7M $390.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $1.6B $1.4B $2.4B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $27.2M $25.3M $97.4M $103.2M
Gross Profit -- $1.5B $1.4B $2.3B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $206.8M -- -- -- --
Other Inc / (Exp) $350.3M -$86.3M $19.8M -$30.3M -$2.1M
Operating Expenses $604.7M $1.5B $1.4B $2.3B $2.7B
Operating Income -- $75.1M -$15.5M $4.2M $389.3M
 
Net Interest Expenses -- $15.1M $23.7M $64.4M $81.7M
EBT. Incl. Unusual Items $3.8B -$23M $14.5M -$47.4M $361.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1M $23.5M $33.5M $40.7M $44.5M
Net Income to Company $3.8B -$46.5M -$19M -$88M $317.2M
 
Minority Interest in Earnings -$3.7B -$138M -$98M -$98.5M $209.7M
Net Income to Common Excl Extra Items -- -$73.8M -$39.7M -$101.8M $273.2M
 
Basic EPS (Cont. Ops) -- $0.81 $0.73 -$0.02 $0.44
Diluted EPS (Cont. Ops) -- -$0.17 -$0.08 -$0.37 $0.15
Weighted Average Basic Share $231.9M $237.7M $240.7M $294.2M $401.3M
Weighted Average Diluted Share $231.9M $926.7M $927.6M $1.1B $1.1B
 
EBITDA -- $99.7M $8.7M $101.7M $492.5M
EBIT $3.8B $75.1M -$15.5M $4.2M $389.3M
 
Revenue (Reported) $4.4B $1.6B $1.4B $2.4B $3.2B
Operating Income (Reported) -- $75.1M -$15.5M $4.2M $389.3M
Operating Income (Adjusted) $3.8B $75.1M -$15.5M $4.2M $389.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $875.1M $991.2M $1.1B $678.4M $821.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $24.7M $24M $23.8M $56.4M $73.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.2B $1.4B $1.2B $1.3B
 
Property Plant And Equipment $179.6M $157.5M $154.4M $309.3M $298M
Long-Term Investments $5.6B $7.1B $6B $6.7B $7.5B
Goodwill $26.5M $230.2M $230.2M $436.1M $436.1M
Other Intangibles $1.1M $164.6M $136.2M $649.5M $533.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $7B $9B $7.9B $9.4B $10.5B
 
Accounts Payable $72M $134.4M $44.2M $42.6M $45.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $661.5M $996.7M $257M $441.9M $794.2M
 
Long-Term Debt $458.9M $594.6M $573.5M $1.1B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.7B $4.2B $6B $6.9B
 
Common Stock $2.5B $1.6B $309K $362K $365K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.5B $1.6B $509.7M $579.2M $784.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1B $5.7B $3.2B $2.8B $2.8B
Total Equity $5.5B $7.3B $3.7B $3.4B $3.6B
 
Total Liabilities and Equity $7B $9B $7.9B $9.4B $10.5B
Cash and Short Terms $875.1M $991.2M $1.1B $678.4M $821.2M
Total Debt $458.9M $594.6M $573.5M $1.1B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $1.1B $1.2B $1.2B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $1.3B $1.4B $1.5B $1.5B
 
Property Plant And Equipment -- -- -- -- $566.4M
Long-Term Investments -- $6.7B $5.3B $7.3B $8.7B
Goodwill -- -- -- $436.1M --
Other Intangibles -- -- -- $566.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $8.6B $7.4B $10.5B $13B
 
Accounts Payable $330.9M $225.3M $259.9M $439.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $755.6M $429.8M $847.3M $1.2B
 
Long-Term Debt -- $444.4M $443.8M $1.3B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $4.8B $4.3B $7.1B $9.2B
 
Common Stock -- $309K $309K $365K $378K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.3B $2.5B $2.7B $2.6B
Total Equity -- $3.8B $3B $3.4B $3.8B
 
Total Liabilities and Equity -- $8.6B $7.4B $10.5B $13B
Cash and Short Terms -- $1.1B $1.2B $1.2B $1.1B
Total Debt $425.4M $444.4M $443.8M $1.3B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $4.7B -$56.2M $23.4M -$76.9M
Depreciation & Amoritzation $31.3M $45.7M -- -- $135.4M
Stock-Based Compensation -- -- $627.7M $654.9M $1B
Change in Accounts Receivable -$63K $2M -$42.4M $41.3M -$18.9M
Change in Inventories -- -- -- -- --
Cash From Operations $206.1M $80.9M -$83M $220.1M -$65.6M
 
Capital Expenditures $8.3M $1.8M $2.4M $16.7M $28.1M
Cash Acquisitions -- -- -- $356.8M $16.3M
Cash From Investing $589.4M $2B $1.1B $143.6M $774.2M
 
Dividends Paid (Ex Special Dividend) $298.6M $1.1B $662.8M $643.2M $832.5M
Special Dividend Paid
Long-Term Debt Issued $205M $200M $30M $651M $1.4B
Long-Term Debt Repaid -$155M -$50M -$30M -$150M -$1B
Repurchase of Common Stock -- $304.8M $352M $661M --
Other Financing Activities -$284.4M -$2.1B -$1B $14.9M $153.3M
Cash From Financing $210.5M -$1.3B -$866.3M -$811M -$565.8M
 
Beginning Cash (CF) $875.1M $991.2M $1.1B $678.4M $821.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B $739M $134.5M -$447.4M $142.8M
Ending Cash (CF) $1.9B $1.7B $1.3B $231M $964M
 
Levered Free Cash Flow $197.8M $79.1M -$85.4M $203.3M -$93.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $520.5M $53.2M -$94.7M -$21.4M $199.2M
Depreciation & Amoritzation -- -- $7.7M $32.4M $41M
Stock-Based Compensation -- $143.1M $136.7M $242.4M $158.4M
Change in Accounts Receivable $5.2M $69.2M -$34.2M -$4.6M $38.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $59.5M $407.7M $151.4M $39.7M
 
Capital Expenditures $1.5M $184K $5.6M $10.6M $10M
Cash Acquisitions $24.8M -- -- -- $235.2M
Cash From Investing $26.5M -$350.8M $276.3M -$2.1M $245.8M
 
Dividends Paid (Ex Special Dividend) -- $209.8M $95.9M $204.8M $495.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $100M --
Long-Term Debt Repaid -$50M -- -- -- --
Repurchase of Common Stock -- -$379.6M -- -- --
Other Financing Activities -$458.1M $524K $401.3M $90M --
Cash From Financing -$263.1M $166.1M -$356.9M -$105.8M -$317.2M
 
Beginning Cash (CF) -- $1.1B $1.2B $1.2B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $885.9M -$125.2M $327M $43.6M -$31.6M
Ending Cash (CF) $1.8B $946.9M $1.6B $1.2B $1.1B
 
Levered Free Cash Flow $1.1B $59.4M $402.1M $140.9M $29.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $787.3M -$28.8M -$45.6M $328.3M
Depreciation & Amoritzation -- -- -- $120.9M $141.2M
Stock-Based Compensation -- -- $602.6M $903.7M $882.3M
Change in Accounts Receivable -- -$29.6M -$31M $42M -$43.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $1.2B $907.1M -$166.5M -$481.3M
 
Capital Expenditures $1.6M $2.3M $10.7M $32.9M $20.9M
Cash Acquisitions $24.8M -- -- $373.2M $235.2M
Cash From Investing -- -$60.2M $910.4M $109.2M $1.3B
 
Dividends Paid (Ex Special Dividend) -- -$479M $630.4M $823.2M $1.2B
Special Dividend Paid
Long-Term Debt Issued -- $230M $150M $1.8B --
Long-Term Debt Repaid -- -$30M -$150M -$919.5M --
Repurchase of Common Stock -- -- $352M $661M --
Other Financing Activities -- -$2.1B $7.1M $77.7M --
Cash From Financing -- -$1.9B -$1.7B -$2.7M -$940.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$730.6M $166.7M -$60M -$84.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $1.2B $896.4M -$199.3M -$502.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.8B -$46.5M -$19M -$88M $317.2M
Depreciation & Amoritzation -- -- $24.2M $97.4M $103.2M
Stock-Based Compensation -- $474.2M $449.1M $697.9M $573.8M
Change in Accounts Receivable -$38.2M -$24.9M -$13.5M -$12.8M -$37.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B -$207.2M $782.9M $396.3M -$19.4M
 
Capital Expenditures $1.6M $2.3M $10.5M $26.7M $19.5M
Cash Acquisitions $24.8M -- -- $16.3M $235.2M
Cash From Investing $19.6M $617.5M $444.1M $409.8M $973.3M
 
Dividends Paid (Ex Special Dividend) -- $479M $446.5M $626.5M $977.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $30M $150M $1.3B $255M
Long-Term Debt Repaid -$50M -$30M -$150M -$919.5M -$54M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1B -$1B $3.6M $66.4M -$117.9M
Cash From Financing -$152.1M -$330.4M -$1.1B -$306.7M -$681.5M
 
Beginning Cash (CF) -- $3.7B $3.1B $3.4B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $925M $79.9M $112.1M $499.4M $272.4M
Ending Cash (CF) $3.4B $3.8B $3.2B $3.9B $3.3B
 
Levered Free Cash Flow $1.1B -$209.5M $772.3M $369.7M -$38.8M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock