Financhill
Sell
42

TRMD Quote, Financials, Valuation and Earnings

Last price:
$16.21
Seasonality move :
6.3%
Day range:
$16.49 - $16.79
52-week range:
$13.60 - $40.47
Dividend yield:
39.13%
P/E ratio:
2.59x
P/S ratio:
1.02x
P/B ratio:
0.77x
Volume:
736.5K
Avg. volume:
847.1K
1-year change:
-52.73%
Market cap:
$1.6B
Revenue:
$1.6B
EPS (TTM):
$6.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $747.4M $619.5M $1.4B $1.5B $1.6B
Revenue Growth (YoY) 7.9% -17.1% 132.98% 5.34% 2.55%
 
Cost of Revenues $349.8M $371.8M $598.5M $579.6M $610.5M
Gross Profit $397.5M $247.7M $844.9M $940.8M $948.7M
Gross Profit Margin 53.19% 39.99% 58.54% 61.88% 60.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.8M $51.5M $55M $82.9M $95.6M
Other Inc / (Exp) -$11.3M -$4.7M $7.3M $50M $50.6M
Operating Expenses $248.3M $241.6M $251.2M $292.6M $341.2M
Operating Income $149.2M $6.1M $593.7M $648.2M $607.5M
 
Net Interest Expenses $48.4M $42.1M $44.3M $46.2M $48.6M
EBT. Incl. Unusual Items $89.5M -$40.7M $556.7M $652M $609.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $1.3M -$5.9M $4M -$2M
Net Income to Company $88.1M -$42.1M $562.6M $648M $611.5M
 
Minority Interest in Earnings -- -- $200K $300K $1M
Net Income to Common Excl Extra Items $88.1M -$42.1M $562.8M $648.3M $612.5M
 
Basic EPS (Cont. Ops) $1.19 -$0.54 $6.92 $7.75 $6.54
Diluted EPS (Cont. Ops) $1.19 -$0.54 $6.80 $7.48 $6.36
Weighted Average Basic Share $74.3M $78.1M $81.3M $83.6M $93.6M
Weighted Average Diluted Share $74.3M $78.4M $82.8M $86.7M $96.3M
 
EBITDA $258.6M $132.5M $744.4M $857.4M $871.8M
EBIT $136.6M $1.6M $605.4M $708.1M $679.8M
 
Revenue (Reported) $747.4M $619.5M $1.4B $1.5B $1.6B
Operating Income (Reported) $149.2M $6.1M $593.7M $648.2M $607.5M
Operating Income (Adjusted) $136.6M $1.6M $605.4M $708.1M $679.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $116.3M $189.1M $447.4M $387.8M $305.4M
Revenue Growth (YoY) -39.83% 62.69% 136.55% -13.32% -21.25%
 
Cost of Revenues $69.7M $117.1M $149.7M $159.7M $142.6M
Gross Profit $46.5M $72M $297.7M $228.1M $162.8M
Gross Profit Margin 40.01% 38.09% 66.54% 58.82% 53.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1M $12.4M $15.7M $24.4M $23M
Other Inc / (Exp) -$7.3M -$3.8M -$300K $39.5M $11.9M
Operating Expenses $68.9M $63.9M $66.3M $72.7M $85.9M
Operating Income -$22.4M $8.1M $231.4M $155.4M $76.9M
 
Net Interest Expenses $10M $12.2M $9.4M $10.1M $14M
EBT. Incl. Unusual Items -$39.7M -$7.9M $221.7M $184.8M $74.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $315K $244K -$6.8M $200K -$2.6M
Net Income to Company -$40M -$8.2M $228.5M $184.6M $77.4M
 
Minority Interest in Earnings -- -- $200K -- $300K
Net Income to Common Excl Extra Items -$40M -$8.2M $228.7M $184.6M $77.7M
 
Basic EPS (Cont. Ops) -$0.53 -$0.10 $2.80 $2.18 $0.77
Diluted EPS (Cont. Ops) -$0.53 -$0.10 $2.73 $2.11 $0.75
Weighted Average Basic Share $74M $80.8M $81.6M $84.5M $96.3M
Weighted Average Diluted Share $74M $82M $84.6M $87.6M $99.3M
 
EBITDA -$1.8M $39.1M $269.5M $233M $142.3M
EBIT -$32.3M $4.3M $234M $194M $89.6M
 
Revenue (Reported) $116.3M $189.1M $447.4M $387.8M $305.4M
Operating Income (Reported) -$22.4M $8.1M $231.4M $155.4M $76.9M
Operating Income (Adjusted) -$32.3M $4.3M $234M $194M $89.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $747.4M $619.5M $1.4B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $349.8M $371.8M $598.5M $579.5M $610.6M
Gross Profit $397.5M $247.7M $844.9M $940.9M $948.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.8M $51.5M $55M $82.9M $95.6M
Other Inc / (Exp) -$11.3M -$4.7M $7.3M $50M $50.5M
Operating Expenses $248.3M $241.6M $251.2M $292.7M $341.1M
Operating Income $149.2M $6.1M $593.7M $648.2M $607.6M
 
Net Interest Expenses $48.4M $42.1M $44.3M $46.2M $48.6M
EBT. Incl. Unusual Items $89.5M -$40.7M $556.7M $652M $609.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M $1.3M -$5.9M $4.1M -$2M
Net Income to Company $88.1M -$42.1M $562.6M $648M $611.5M
 
Minority Interest in Earnings -- -- $200K -$400K -$700K
Net Income to Common Excl Extra Items $88.1M -$42.1M $562.8M $647.9M $611.6M
 
Basic EPS (Cont. Ops) $1.20 -$0.54 $6.90 $7.75 $6.57
Diluted EPS (Cont. Ops) $1.19 -$0.55 $6.79 $7.47 $6.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $258.6M $132.5M $744.4M $857.5M $871.9M
EBIT $136.6M $1.6M $605.4M $708.2M $679.9M
 
Revenue (Reported) $747.4M $619.5M $1.4B $1.5B $1.6B
Operating Income (Reported) $149.2M $6.1M $593.7M $648.2M $607.6M
Operating Income (Adjusted) $136.6M $1.6M $605.4M $708.2M $679.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $619.5M $1.4B $1.5B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $371.8M $598.5M $579.5M $610.6M --
Gross Profit $247.7M $844.9M $940.9M $948.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.5M $55M $82.9M $95.6M --
Other Inc / (Exp) -$4.7M $7.3M $50M $50.5M --
Operating Expenses $241.6M $251.2M $292.7M $341.1M --
Operating Income $6.1M $593.7M $648.2M $607.6M --
 
Net Interest Expenses $42.1M $44.3M $46.2M $48.6M --
EBT. Incl. Unusual Items -$40.7M $556.7M $652M $609.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$5.9M $4.1M -$2M --
Net Income to Company -$42.1M $562.6M $648M $611.5M --
 
Minority Interest in Earnings -- $200K -$400K -$700K --
Net Income to Common Excl Extra Items -$42.1M $562.8M $647.9M $611.6M --
 
Basic EPS (Cont. Ops) -$0.54 $6.90 $7.75 $6.57 --
Diluted EPS (Cont. Ops) -$0.55 $6.79 $7.47 $6.38 --
Weighted Average Basic Share $312.3M $325.1M $334.3M $374.2M --
Weighted Average Diluted Share $313.5M $335.2M $347M $385.3M --
 
EBITDA $132.5M $744.4M $857.5M $871.9M --
EBIT $1.6M $605.4M $708.2M $679.9M --
 
Revenue (Reported) $619.5M $1.4B $1.5B $1.6B --
Operating Income (Reported) $6.1M $593.7M $648.2M $607.6M --
Operating Income (Adjusted) $1.6M $605.4M $708.2M $679.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $89.5M $144.8M $320.5M $265.5M $271.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.6M $84M $259.5M $211.7M $183.9M
Inventory $22.5M $48.8M $72M $61.7M $68.4M
Prepaid Expenses $2.2M $5.6M $10.4M $15.2M $12.2M
Other Current Assets -$81K -$33K -- -$700K --
Total Current Assets $243.7M $363.3M $739.7M $691.2M $615.3M
 
Property Plant And Equipment $1.7B $2B $1.9B $2.2B $2.8B
Long-Term Investments $1.6M $1.5M $300K $100K $300K
Goodwill -- -- $1.8M $1.8M $1.7M
Other Intangibles -- -- $1.9M $1.8M $2M
Other Long-Term Assets $10K $42K $66K -$111K --
Total Assets $2B $2.3B $2.6B $2.9B $3.5B
 
Accounts Payable $14.4M $35.3M $48.5M $43.1M $50M
Accrued Expenses $34.2M $29.2M -- -- --
Current Portion Of Long-Term Debt $102.9M $209M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $25.6M $14.5M $31.1M $45.2M $61.3M
Total Current Liabilities $196.7M $307.2M $206.4M $265.4M $285.4M
 
Long-Term Debt $739.5M $926.5M $849.8M $886.9M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $981.2M $1.3B $1.1B $1.2B $1.4B
 
Common Stock $748K $812K $800K $900K $1M
Other Common Equity Adj -$20.7M -$3.6M $39.9M $25.6M $335.5M
Common Equity $1B $1.1B $1.5B $1.7B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.3M $1.9M $800K
Total Equity $1B $1.1B $1.5B $1.7B $2.1B
 
Total Liabilities and Equity $2B $2.3B $2.6B $2.9B $3.5B
Cash and Short Terms $89.5M $144.8M $320.5M $265.5M $271.9M
Total Debt $842.4M $1.1B $966.9M $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $89.5M $144.8M $320.5M $265.5M $271.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.6M $84M $259.5M $211.7M $183.9M
Inventory $22.5M $48.8M $72M $61.7M $68.4M
Prepaid Expenses $2.2M $5.6M $10.4M $15.2M $12.2M
Other Current Assets -$81K -$33K -- -$700K --
Total Current Assets $243.7M $363.3M $739.7M $691.2M $615.3M
 
Property Plant And Equipment $1.7B $2B $1.9B $2.2B $2.8B
Long-Term Investments $1.6M $1.5M $300K $100K $300K
Goodwill -- -- $1.8M $1.8M $1.7M
Other Intangibles -- -- $1.9M $1.8M $2M
Other Long-Term Assets $10K $42K $66K -$111K --
Total Assets $2B $2.3B $2.6B $2.9B $3.5B
 
Accounts Payable $14.4M $35.3M $48.5M $43.1M $50M
Accrued Expenses $34.2M $29.2M -- -- --
Current Portion Of Long-Term Debt $102.9M $209M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $25.6M $14.5M $31.1M $45.2M $61.3M
Total Current Liabilities $196.7M $307.2M $206.4M $265.4M $285.4M
 
Long-Term Debt $739.5M $926.5M $849.8M $886.9M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $981.2M $1.3B $1.1B $1.2B $1.4B
 
Common Stock $748K $812K $800K $900K $1M
Other Common Equity Adj -$20.7M -$3.6M $39.9M $25.6M $335.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.3M $1.9M $800K
Total Equity $1B $1.1B $1.5B $1.7B $2.1B
 
Total Liabilities and Equity $2B $2.3B $2.6B $2.9B $3.5B
Cash and Short Terms $89.5M $144.8M $320.5M $265.5M $271.9M
Total Debt $842.4M $1.1B $966.9M $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.1M -$42.1M $562.6M $648M $611.5M
Depreciation & Amoritzation $121.9M $130.9M $139M $149.3M $192M
Stock-Based Compensation -- $2.3M $2.2M $22.5M $30.2M
Change in Accounts Receivable -- -$37.5M -$158.1M $45.2M $41.7M
Change in Inventories -- -$26.9M -$21.8M $1.2M -$10.2M
Cash From Operations $235.8M $47.9M $502M $805M $826.8M
 
Capital Expenditures $173.1M $319.8M $119.9M $510.3M $583.5M
Cash Acquisitions -- -- $1M -- --
Cash From Investing -$119.8M -$290.6M $11.3M -$370.6M -$442.1M
 
Dividends Paid (Ex Special Dividend) -$70.6M -- -$166.7M -$586.4M -$553.3M
Special Dividend Paid
Long-Term Debt Issued $734.3M $548.8M $96.3M $676.4M $419.4M
Long-Term Debt Repaid -$746.5M -$253.4M -$275.2M -$585.4M -$256.3M
Repurchase of Common Stock -$1.3M -- -- -- --
Other Financing Activities $756K $2.6M $8M $6M $11.9M
Cash From Financing -$83.3M $298M -$337.6M -$489.4M -$378.3M
 
Beginning Cash (CF) $56.8M $89.5M $144.8M $320.5M $265.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.7M $55.3M $175.7M -$55M $6.4M
Ending Cash (CF) $135.6M $171.7M $323.8M $295.6M $291.2M
 
Levered Free Cash Flow $62.8M -$271.8M $382.1M $294.7M $243.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40M -$8.2M $228.5M $184.6M $77.4M
Depreciation & Amoritzation $30.4M $34.8M $35.5M $39M $52.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.1M $12.7M $247.7M $194.9M $120.7M
 
Capital Expenditures $37.8M $47.5M $13.2M $152.6M $146.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.6M -$68.7M -$1.8M -$20.1M -$142.2M
 
Dividends Paid (Ex Special Dividend) -$11K -- -$119.4M -$123.2M -$115.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150.3M $210.1M -- $110.5M $117.2M
Long-Term Debt Repaid -$172.2M -$114.4M -$31.3M -$136.9M -$101.5M
Repurchase of Common Stock -$48K -- -- -- --
Other Financing Activities $156K $878K $8M $6.2M $12.5M
Cash From Financing -$21.7M $96.6M -$149.4M -$149.6M -$99.7M
 
Beginning Cash (CF) $156.5M $109.9M $238.5M $270.7M $398.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38.2M $40.6M $96.5M $25.2M -$121.2M
Ending Cash (CF) $135.6M $171.7M $323.8M $295.6M $291.2M
 
Levered Free Cash Flow -$17.6M -$34.7M $234.5M $42.3M -$25.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.1M -$42.1M $562.6M $648M $611.5M
Depreciation & Amoritzation $121.9M $130.9M $139M $149.3M $192M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $235.8M $47.9M $502M $805M $826.8M
 
Capital Expenditures $173.1M $319.8M $119.9M $510.3M $583.5M
Cash Acquisitions -- -- $1M -- --
Cash From Investing -$119.8M -$290.6M $11.3M -$370.6M -$442.1M
 
Dividends Paid (Ex Special Dividend) -$70.6M -- -$166.7M -$586.4M -$553.3M
Special Dividend Paid
Long-Term Debt Issued $734.3M $548.8M $96.3M $676.4M $419.4M
Long-Term Debt Repaid -$746.5M -$253.4M -$275.2M -$585.4M -$256.3M
Repurchase of Common Stock -$1.3M -- -- -- --
Other Financing Activities $756K $2.6M $8M $6M $11.9M
Cash From Financing -$83.3M $298M -$337.6M -$489.4M -$378.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.7M $55.3M $175.7M -$55M $6.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62.8M -$271.8M $382.1M $294.7M $243.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$42.1M $562.6M $648M $611.5M --
Depreciation & Amoritzation $130.9M $139M $149.3M $192M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47.9M $502M $805M $826.8M --
 
Capital Expenditures $319.8M $119.9M $510.3M $583.5M --
Cash Acquisitions -- $1M -- -- --
Cash From Investing -$290.6M $11.3M -$370.6M -$442.1M --
 
Dividends Paid (Ex Special Dividend) -- -$166.7M -$586.4M -$553.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $548.8M $96.3M $676.4M $419.4M --
Long-Term Debt Repaid -$253.4M -$275.2M -$585.4M -$256.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.6M $8M $6M $11.9M --
Cash From Financing $298M -$337.6M -$489.4M -$378.3M --
 
Beginning Cash (CF) $427.2M $635.6M $1.2B $1.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.3M $175.7M -$55M $6.4M --
Ending Cash (CF) $509.4M $814.6M $1.2B $1.8B --
 
Levered Free Cash Flow -$271.8M $382.1M $294.7M $243.3M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock