Financhill
Buy
67

TRS Quote, Financials, Valuation and Earnings

Last price:
$33.32
Seasonality move :
4.72%
Day range:
$32.55 - $33.74
52-week range:
$19.33 - $40.34
Dividend yield:
0.48%
P/E ratio:
31.13x
P/S ratio:
1.35x
P/B ratio:
1.88x
Volume:
989.3K
Avg. volume:
799.7K
1-year change:
27.16%
Market cap:
$1.4B
Revenue:
$925M
EPS (TTM):
$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $770M $857.1M $883.8M $893.6M $925M
Revenue Growth (YoY) 6.42% 11.32% 3.12% 1.1% 3.52%
 
Cost of Revenues $587.7M $654.7M $689.5M $698.7M $739.7M
Gross Profit $182.3M $202.4M $194.3M $194.9M $185.4M
Gross Profit Margin 23.67% 23.62% 21.99% 21.81% 20.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.5M $122M $131.2M $134.6M $153M
Other Inc / (Exp) -$135.7M -$1.1M $24.7M -$230K $3.2M
Operating Expenses $114.8M $97.5M $112.4M $117.8M $132.5M
Operating Income $67.5M $104.9M $81.9M $77M $52.8M
 
Net Interest Expenses $14.7M $14.5M $14.1M $15.9M $19.6M
EBT. Incl. Unusual Items -$102.7M $69.1M $87.7M $50.6M $30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$23M $11.8M $21.5M $10.2M $5.8M
Net Income to Company -$79.8M $57.3M $66.2M $40.4M $24.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.8M $57.3M $66.2M $40.4M $24.3M
 
Basic EPS (Cont. Ops) -$1.83 $1.33 $1.57 $0.97 $0.60
Diluted EPS (Cont. Ops) -$1.83 $1.32 $1.56 $0.97 $0.59
Weighted Average Basic Share $43.6M $43M $42.2M $41.4M $40.7M
Weighted Average Diluted Share $43.6M $43.3M $42.5M $41.7M $41.1M
 
EBITDA $117.3M $158.4M $135.1M $134.6M $117.7M
EBIT $67.5M $104.9M $81.9M $77M $52.8M
 
Revenue (Reported) $770M $857.1M $883.8M $893.6M $925M
Operating Income (Reported) $67.5M $104.9M $81.9M $77M $52.8M
Operating Income (Adjusted) $67.5M $104.9M $81.9M $77M $52.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $222.4M $218.5M $235.3M $229.4M $269.3M
Revenue Growth (YoY) 11.51% -1.75% 7.69% -2.54% 17.4%
 
Cost of Revenues $168.7M $173.8M $181M $181.3M $207.2M
Gross Profit $53.8M $44.8M $54.3M $48M $62.1M
Gross Profit Margin 24.18% 20.48% 23.08% 20.94% 23.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.6M $32.1M $32.3M $44.5M $41.1M
Other Inc / (Exp) -$540K $5.6M $120K $1M --
Operating Expenses $23M $27.9M $28M $40.8M $37.3M
Operating Income $30.8M $16.8M $26.3M $7.2M $24.8M
 
Net Interest Expenses $3.4M $3.6M $4M $4.9M $4.4M
EBT. Incl. Unusual Items $26.8M $18.2M $19.7M $3.4M $12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M $4.9M $3.2M $860K $2.8M
Net Income to Company $19.6M $13.3M $16.5M $2.5M $9.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.6M $13.3M $16.5M $2.5M $9.3M
 
Basic EPS (Cont. Ops) $0.46 $0.32 $0.40 $0.06 $0.23
Diluted EPS (Cont. Ops) $0.45 $0.32 $0.40 $0.06 $0.23
Weighted Average Basic Share $42.9M $42M $41.4M $40.6M $40.7M
Weighted Average Diluted Share $43.1M $42.2M $41.7M $40.9M $41.1M
 
EBITDA $44.1M $29.6M $40.2M $21.4M $39.3M
EBIT $30.8M $16.8M $26.3M $7.2M $24.8M
 
Revenue (Reported) $222.4M $218.5M $235.3M $229.4M $269.3M
Operating Income (Reported) $30.8M $16.8M $26.3M $7.2M $24.8M
Operating Income (Adjusted) $30.8M $16.8M $26.3M $7.2M $24.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $836.3M $889.5M $887.3M $906.5M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $640.5M $692.3M $693.7M $716M $795M
Gross Profit $195.9M $197.2M $193.6M $190.6M $218.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118.3M $126.5M $141.2M $151.1M $156.4M
Other Inc / (Exp) -$1.7M $5.5M $19.5M $460K --
Operating Expenses $99.8M $107.2M $124.2M $136.1M $136M
Operating Income $96.1M $90M $69.5M $54.4M $82.8M
 
Net Interest Expenses $14.5M $13.9M $15.2M $19.3M $18M
EBT. Incl. Unusual Items $70.4M $77.2M $66.7M $31.7M $58.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $17M $15.5M $5.1M $14.3M
Net Income to Company $68.2M $60.2M $51.3M $26.6M $44.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.2M $60.2M $51.3M $26.6M $44.1M
 
Basic EPS (Cont. Ops) $1.58 $1.42 $1.23 $0.65 $1.09
Diluted EPS (Cont. Ops) $1.57 $1.41 $1.22 $0.64 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $148.6M $143.5M $126.4M $111M $147.9M
EBIT $96.1M $90M $69.5M $54.4M $82.8M
 
Revenue (Reported) $836.3M $889.5M $887.3M $906.5M $1B
Operating Income (Reported) $96.1M $90M $69.5M $54.4M $82.8M
Operating Income (Adjusted) $96.1M $90M $69.5M $54.4M $82.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $648.1M $680.5M $684M $697M $785.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $494.5M $528M $532.2M $549.5M $604.3M
Gross Profit $153.7M $152.5M $151.8M $147.5M $181.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.3M $94.7M $104.5M $120.9M $124.3M
Other Inc / (Exp) -$800K $5.6M $210K $730K $4.9M
Operating Expenses $76.2M $80.1M $91.7M $109.9M $113M
Operating Income $77.5M $72.4M $60.1M $37.5M $68.4M
 
Net Interest Expenses $11.1M $10.5M $11.6M $15M $13.4M
EBT. Incl. Unusual Items $55.1M $63.1M $42.2M $23.3M $51.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.6M $15.8M $9.7M $4.6M $13.2M
Net Income to Company $44.5M $47.3M $32.4M $18.6M $38.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.5M $47.3M $32.4M $18.6M $38.4M
 
Basic EPS (Cont. Ops) $1.03 $1.12 $0.78 $0.46 $0.95
Diluted EPS (Cont. Ops) $1.03 $1.11 $0.78 $0.45 $0.94
Weighted Average Basic Share $129.2M $127.1M $124.4M $122.3M $121.9M
Weighted Average Diluted Share $130M $127.8M $125.1M $123.3M $123M
 
EBITDA $117.4M $112.4M $103.7M $80.1M $111.1M
EBIT $77.5M $72.4M $60.1M $37.5M $68.4M
 
Revenue (Reported) $648.1M $680.5M $684M $697M $785.7M
Operating Income (Reported) $77.5M $72.4M $60.1M $37.5M $68.4M
Operating Income (Adjusted) $77.5M $72.4M $60.1M $37.5M $68.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74M $140.7M $112.1M $34.9M $23.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $113.4M $125.6M $132.4M $148M $164.8M
Inventory $149.4M $152.5M $163.4M $192.5M $209.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.1M $13M $14.8M $22M $29.6M
Total Current Assets $351.8M $431.8M $422.7M $397.4M $426.6M
 
Property Plant And Equipment $290.9M $316.3M $325M $373.2M $359.1M
Long-Term Investments -- $7.6M -- -- --
Goodwill $304M $315.5M $339.8M $363.8M $356.4M
Other Intangibles $206.2M $196.7M $188.1M $181M $161.1M
Other Long-Term Assets $21.4M $33.6M $20M $16.1M $10.2M
Total Assets $1.2B $1.3B $1.3B $1.3B $1.3B
 
Accounts Payable $69.9M $87.8M $85.2M $91.9M $91.1M
Accrued Expenses $60.5M $59M $46.7M $50.5M $53M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.7M $8.1M $8.3M $7.9M $8M
Other Current Liabilities -- -- -- $6.5M --
Total Current Liabilities $137.2M $154.9M $140.2M $159.5M $159.4M
 
Long-Term Debt $377.9M $437.6M $435.7M $435.4M $434.8M
Capital Leases -- -- -- -- --
Total Liabilities $609.6M $672.8M $653.2M $658.7M $656.9M
 
Common Stock $430K $430K $420K $410K $410K
Other Common Equity Adj -$5.6M $230K -$8.6M $650K -$18.6M
Common Equity $584.2M $630.8M $651.8M $683M $667.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $584.3M $630.9M $651.8M $683M $667.3M
 
Total Liabilities and Equity $1.2B $1.3B $1.3B $1.3B $1.3B
Cash and Short Terms $74M $140.7M $112.1M $34.9M $23.1M
Total Debt $384.6M $437.6M $435.7M $435.8M $435.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $137M $80.3M $34.7M $26.9M $33.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $135M $142.6M $165.8M $163.3M $192.1M
Inventory $154.3M $173.7M $182.3M $213.9M $227.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.1M $20.1M $24.6M $31.3M --
Total Current Assets $443.4M $416.8M $407.4M $435.3M $483.2M
 
Property Plant And Equipment $291.7M $321.1M $362.3M $371.5M $383.9M
Long-Term Investments $4.6M $5.3M -- -- --
Goodwill $299M $332.3M $358.8M $365.1M --
Other Intangibles $187.8M $189.5M $184.5M $168.7M --
Other Long-Term Assets $27.2M $28.8M $20.4M $16.8M --
Total Assets $1.3B $1.3B $1.3B $1.4B $1.4B
 
Accounts Payable $72M $93.4M $81.5M $80.8M $90.4M
Accrued Expenses $59.8M $56.9M $67.2M $65.2M --
Current Portion Of Long-Term Debt -- -- -- $80K --
Current Portion Of Capital Lease Obligations $6.6M $8.3M $8.8M $7.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $138.4M $158.5M $157.6M $154M $180.1M
 
Long-Term Debt $425.5M $437.2M $436.6M $448.5M $445.3M
Capital Leases -- -- -- -- --
Total Liabilities $643.9M $667.3M $667M $685.1M $708.8M
 
Common Stock $430K $420K $410K $410K $410K
Other Common Equity Adj -$4.5M -$13.6M -$6.2M -$340K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $614.3M $634.6M $675M $682.8M $725M
 
Total Liabilities and Equity $1.3B $1.3B $1.3B $1.4B $1.4B
Cash and Short Terms $137M $80.3M $34.7M $26.9M $33.6M
Total Debt $432.1M $437.2M $437M $449M $445.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$79.8M $57.3M $66.2M $40.4M $24.3M
Depreciation & Amoritzation $49.8M $53.5M $53.2M $57.6M $64.9M
Stock-Based Compensation $8.2M $9.5M $9.8M $9.7M $7M
Change in Accounts Receivable $9.6M -$11.2M -$6.7M -$5.5M -$20.5M
Change in Inventories $4M -$960K -$7M -$7.1M -$21.2M
Cash From Operations $127.4M $134.2M $72.6M $88.2M $63.8M
 
Capital Expenditures $40.5M $45.1M $46M $54.2M $51M
Cash Acquisitions $193.5M $34.3M $64.1M $77.3M --
Cash From Investing -$232.1M -$79.2M -$55M -$134.4M -$47M
 
Dividends Paid (Ex Special Dividend) -- $1.7M $6.9M $6.7M $6.6M
Special Dividend Paid
Long-Term Debt Issued $367.3M $400M $12M $118M $308.9M
Long-Term Debt Repaid -$319.1M -$348.6M -$12M -$117.4M -$307.6M
Repurchase of Common Stock $42M $24.3M $39.3M $21.5M $21M
Other Financing Activities -- -$13.6M -- -$3.3M -$2.3M
Cash From Financing $6.1M $11.8M -$46.2M -$30.9M -$28.6M
 
Beginning Cash (CF) $74M $140.7M $112.1M $34.9M $23.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$98.5M $66.8M -$28.7M -$77.2M -$11.8M
Ending Cash (CF) -$24.6M $207.5M $83.4M -$42.3M $11.3M
 
Levered Free Cash Flow $86.9M $89.2M $26.6M $34M $12.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.6M $13.3M $16.5M $2.5M $9.3M
Depreciation & Amoritzation $13.3M $12.8M $13.9M $14.2M $14.5M
Stock-Based Compensation $1.7M $2.4M $3.1M $1.6M $3.3M
Change in Accounts Receivable -$660K $14.6M -$2.5M $8.7M $11.4M
Change in Inventories -$5M -$11M -$700K -$4.7M -$9.7M
Cash From Operations $35.1M $19M $31.4M $22M $36.5M
 
Capital Expenditures $11.5M $10.1M $10M $11.9M $13.7M
Cash Acquisitions -- -- $5.5M -- $570K
Cash From Investing -$11.5M $16.2M -$15.3M -$8M -$13.6M
 
Dividends Paid (Ex Special Dividend) -- $1.7M $1.7M $1.7M $1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15M $95.2M --
Long-Term Debt Repaid -- -- -$36.2M -$113.2M --
Repurchase of Common Stock $4M $2.2M $350K $2.5M $50K
Other Financing Activities -- -- -$120K -$40K --
Cash From Financing -$4M -$3.9M -$23.3M -$22.1M -$19.5M
 
Beginning Cash (CF) $137M $80.3M $34.7M $26.9M $33.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.6M $31.3M -$7.2M -$8.1M $3.4M
Ending Cash (CF) $156.5M $111.6M $27.4M $18.8M $37M
 
Levered Free Cash Flow $23.6M $8.8M $21.4M $10.2M $22.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $68.2M $60.2M $51.3M $26.6M $44.1M
Depreciation & Amoritzation $52.5M $53.5M $56.9M $56.5M $65.1M
Stock-Based Compensation $9.9M $9.9M $11.5M $8.4M $7.2M
Change in Accounts Receivable -$7.5M -$2.8M -$14.4M $1.2M -$22.9M
Change in Inventories -$6.4M -$14.1M $13.8M -$31.9M -$6.5M
Cash From Operations $126M $103.1M $83.5M $67.3M $103M
 
Capital Expenditures $52.7M $47.1M $49.1M $55.2M $58.6M
Cash Acquisitions $98.4M $98.4M $77.3M -- $37.7M
Cash From Investing -$150.9M -$119M -$97.3M -$54.5M -$74.7M
 
Dividends Paid (Ex Special Dividend) -- $6.9M $6.7M $6.7M $6.6M
Special Dividend Paid
Long-Term Debt Issued $466.3M $12M $74.4M $292.3M --
Long-Term Debt Repaid -$364.5M -$12M -$73.4M -$279.5M --
Repurchase of Common Stock $26.2M $33.8M $23M $26.3M $4.3M
Other Financing Activities -- -- -- -$410K --
Cash From Financing $62M -$40.7M -$31.9M -$20.6M -$21.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.2M -$56.6M -$45.7M -$7.8M $6.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $73.4M $56.1M $34.4M $12.1M $44.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $44.5M $47.3M $32.4M $18.6M $38.4M
Depreciation & Amoritzation $39.9M $39.9M $43.6M $42.6M $42.7M
Stock-Based Compensation $7.3M $7.7M $9.3M $8.1M $8.3M
Change in Accounts Receivable -$23.3M -$14.8M -$22.6M -$15.9M -$18.3M
Change in Inventories -$5.9M -$19M $1.8M -$23.1M -$8.4M
Cash From Operations $77.7M $46.6M $57.6M $36.7M $75.9M
 
Capital Expenditures $29.9M $31.8M $34.9M $36M $43.7M
Cash Acquisitions -- $64.1M $77.3M -- $37.7M
Cash From Investing -$29.7M -$69.5M -$111.8M -$31.9M -$59.6M
 
Dividends Paid (Ex Special Dividend) -- $5.2M $5M $5M $5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $400M $12M $74.4M $248.7M $141M
Long-Term Debt Repaid -$348.6M -$12M -$73.4M -$235.4M -$118.8M
Repurchase of Common Stock $22.9M $32.3M $16M $20.9M $4.1M
Other Financing Activities -$13.6M -- -$3.2M -$280K -$1.1M
Cash From Financing $15M -$37.5M -$23.2M -$12.8M -$5.8M
 
Beginning Cash (CF) $675.5M $188.3M $128.5M $92.4M $96.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63M -$60.4M -$77.4M -$8M $10.6M
Ending Cash (CF) $738.5M $127.9M $51M $84.4M $107.2M
 
Levered Free Cash Flow $47.9M $14.8M $22.6M $720K $32.3M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 67.45% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.86% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.22% over the past day.

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

Show me the best stock