Financhill
Buy
58

TSAT Quote, Financials, Valuation and Earnings

Last price:
$28.66
Seasonality move :
-2.07%
Day range:
$27.51 - $28.62
52-week range:
$13.00 - $36.85
Dividend yield:
0%
P/E ratio:
8.58x
P/S ratio:
1.31x
P/B ratio:
0.87x
Volume:
46.2K
Avg. volume:
93.9K
1-year change:
113.56%
Market cap:
$419.4M
Revenue:
$416.8M
EPS (TTM):
-$7.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $611.7M $604.8M $583.1M $521.7M $416.8M
Revenue Growth (YoY) -10.89% -1.13% -3.58% -10.53% -20.11%
 
Cost of Revenues $266.4M $323.9M $314.9M $260.9M $209.4M
Gross Profit $345.3M $280.9M $268.3M $260.8M $207.4M
Gross Profit Margin 56.45% 46.44% 46.01% 49.98% 49.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43M $40.4M $40.6M $35.7M $43.4M
Other Inc / (Exp) $25.6M $6.4M -$98.7M $171M -$264.4M
Operating Expenses $43M $40.4M $40.6M $35.7M $43.4M
Operating Income $302.3M $240.5M $227.7M $225.1M $164M
 
Net Interest Expenses $151M $148.8M $169.9M $200.8M $178M
EBT. Incl. Unusual Items $179.8M $186.2M -$23.2M $498.5M -$230.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M $62.5M $39.5M $66.4M -$9.5M
Net Income to Company $183.1M $123.7M -$62.7M $432.2M -$220.8M
 
Minority Interest in Earnings -- $55.7M -$44.4M $315.7M -$156.8M
Net Income to Common Excl Extra Items $183.1M $123.7M -$62.7M $432.2M -$220.8M
 
Basic EPS (Cont. Ops) $15.38 $5.65 -$1.48 $8.68 -$4.59
Diluted EPS (Cont. Ops) $15.38 $5.65 -$1.48 $8.36 -$4.59
Weighted Average Basic Share $11.9M $12M $12.3M $13.4M $13.9M
Weighted Average Diluted Share $11.9M $12M $12.3M $15.3M $13.9M
 
EBITDA $476.8M $415.8M $384.2M $370.2M $265.2M
EBIT $302.3M $240.5M $227.7M $225.1M $164M
 
Revenue (Reported) $611.7M $604.8M $583.1M $521.7M $416.8M
Operating Income (Reported) $302.3M $240.5M $227.7M $225.1M $164M
Operating Income (Adjusted) $302.3M $240.5M $227.7M $225.1M $164M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $152.7M $137.9M $130.5M $101.5M $73.4M
Revenue Growth (YoY) -- -11.12% -5.33% -22.25% -27.71%
 
Cost of Revenues -- $70.1M $65.3M $46.4M $47M
Gross Profit -- $67.8M $65.2M $55.1M $26.4M
Gross Profit Margin -- 49.15% 49.96% 54.25% 35.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $10.9M $9.1M $12.9M $22.2M
Other Inc / (Exp) -$53.5M -$191M -$6.6M $43.5M --
Operating Expenses $91.1M $10.9M $9.1M $12.9M $22.2M
Operating Income $61.6M $56.9M $56.2M $42.1M $4.2M
 
Net Interest Expenses $39.4M $43M $50.7M $43.6M $39.5M
EBT. Incl. Unusual Items -$31.3M -$171.5M $11.1M $53.5M -$100.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $3.6M $13.7M $3.8M -$12.2M
Net Income to Company -- -$209M -$2.1M $49.7M -$87.8M
 
Minority Interest in Earnings -- -$130.3M -$1.8M $36.6M -$62.3M
Net Income to Common Excl Extra Items -$41.5M -$175.1M -$2.6M $49.7M -$87.9M
 
Basic EPS (Cont. Ops) -$3.48 -$3.59 -$0.06 $0.93 -$1.73
Diluted EPS (Cont. Ops) -$3.48 -$3.59 -$0.06 $0.82 -$1.73
Weighted Average Basic Share $11.9M $12.5M $13.6M $14M $14.8M
Weighted Average Diluted Share $11.9M $12.5M $13.6M $16.1M $14.8M
 
EBITDA $52.3M $95.2M $93.6M $67.8M $31.4M
EBIT $8.9M $56.9M $56.2M $42.1M $4.2M
 
Revenue (Reported) $152.7M $137.9M $130.5M $101.5M $73.4M
Operating Income (Reported) $61.6M $56.9M $56.2M $42.1M $4.2M
Operating Income (Adjusted) $8.9M $56.9M $56.2M $42.1M $4.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $581.1M $552.2M $447.5M $322.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $296.9M $285.5M $230M $194.6M
Gross Profit -- $284.2M $266.7M $217.6M $128.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $36.8M $36.9M $30M $64.1M
Other Inc / (Exp) -$9.5M -$135.7M $217.8M $100.2M --
Operating Expenses -- $36.8M $36.9M $30M $64.1M
Operating Income -- $247.4M $229.8M $187.6M $64.3M
 
Net Interest Expenses $109M $152.9M $202.3M $184.6M $183.7M
EBT. Incl. Unusual Items -- -$42.8M $548.5M $156.2M -$435.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $54.9M $76.7M $21.9M -$46.9M
Net Income to Company -- -$36M $477.5M $128.1M -$392.9M
 
Minority Interest in Earnings -- -$95.3M $345.9M $98.5M -$277.4M
Net Income to Common Excl Extra Items -- -$97.7M $471.8M $134.3M -$389M
 
Basic EPS (Cont. Ops) -- -$0.03 $9.44 $2.56 -$7.81
Diluted EPS (Cont. Ops) -- -$0.03 $9.13 $2.16 -$7.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $409.9M $378.4M $301.2M $165.7M
EBIT -- $247.4M $229.8M $187.6M $64.3M
 
Revenue (Reported) -- $581.1M $552.2M $447.5M $322.9M
Operating Income (Reported) -- $247.4M $229.8M $187.6M $64.3M
Operating Income (Adjusted) -- $247.4M $229.8M $187.6M $64.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $456.1M $430.7M $400M $325.7M $231.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $72.3M $228.6M $199.5M $168.5M $141.3M
Gross Profit $231.1M $202.1M $200.5M $157.2M $90.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.2M $30.5M $26.9M $21.2M $54.2M
Other Inc / (Exp) -$9.5M -$152.4M $164.7M $93.4M -$18.8M
Operating Expenses $192.2M $30.5M $26.9M $21.2M $54.2M
Operating Income $191.6M $171.6M $173.6M $136M $35.9M
 
Net Interest Expenses $108.8M $120M $152.9M $136.7M $118.2M
EBT. Incl. Unusual Items $72.6M -$92.9M $479.1M $134.9M -$78M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M $37.7M $74.3M $29.5M -$8.8M
Net Income to Company $33M -$129.6M $405.5M $105.4M -$70.4M
 
Minority Interest in Earnings -- -$95.3M $295.7M $77.3M -$47.9M
Net Income to Common Excl Extra Items $34.6M -$130.7M $404.8M $105.4M -$69.2M
 
Basic EPS (Cont. Ops) $2.91 -$2.80 $8.13 $2.00 -$1.45
Diluted EPS (Cont. Ops) $2.91 -$2.80 $7.82 $1.65 -$1.57
Weighted Average Basic Share $35.7M $36.9M $40.1M $41.7M $43.9M
Weighted Average Diluted Share $35.7M $36.9M $43.4M $45.6M $45.7M
 
EBITDA $308.7M $291.1M $285.1M $216M $115.9M
EBIT $176.4M $171.6M $173.6M $136M $35.9M
 
Revenue (Reported) $456.1M $430.7M $400M $325.7M $231.4M
Operating Income (Reported) $191.6M $171.6M $173.6M $136M $35.9M
Operating Income (Adjusted) $176.4M $171.6M $173.6M $136M $35.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $642.4M $1.1B $1.2B $1.3B $383.9M
Short Term Investments $351.3K $675.3K $379.5K $475.7K $393.7K
Accounts Receivable, Net $31.5M $75.6M $21.6M $36.1M $33.6M
Inventory $4.1M $13.5M $1.5M $3.3M $1M
Prepaid Expenses $4.7M $5.1M $10.6M $5M $4.6M
Other Current Assets $6.5M $13.6M $24.8M $30.9M $23.6M
Total Current Assets $701.2M $1.3B $1.3B $1.4B $544.3M
 
Property Plant And Equipment $1B $1.1B $1B $955.8M $1.6B
Long-Term Investments $37.3M $12M $11.9M $5.7M $4.9M
Goodwill $1.9B $1.9B $1.8B $1.8B $1.8B
Other Intangibles $611.1M $598.2M $557.7M $522.2M $346.6M
Other Long-Term Assets $217.2K $236.9K $222.5K $227.7K $7K
Total Assets $4.4B $5B $4.8B $4.8B $4.8B
 
Accounts Payable $23.6M $43.2M $32.1M $33.1M $110.1M
Accrued Expenses $9.4M $15.5M $28.4M $16.4M $14.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $1.5M $1.6M $1.7M $1.4M
Other Current Liabilities $20.9M $15.3M $10.8M $8.7M $6.8M
Total Current Liabilities $127.3M $144M $126.5M $104.4M $178.4M
 
Long-Term Debt $2.5B $3B $2.9B $2.4B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.7B $3.4B $3B $3.1B
 
Common Stock $20.9M $33.9M $34.4M $38.9M $41.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $329.1M $355.3M $502M $493.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1B $1B $1.3B $1.2B
Total Equity $1.1B $1.3B $1.4B $1.8B $1.7B
 
Total Liabilities and Equity $4.4B $5B $4.8B $4.8B $4.8B
Cash and Short Terms $642.4M $1.1B $1.2B $1.3B $383.9M
Total Debt $2.5B $3B $2.9B $2.4B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $1.2B $1.3B $797.5M $346.8M
Short Term Investments -- $382.4K $374.5K $162.1K --
Accounts Receivable, Net -- $37.6M $47.6M $45.3M $38.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $47.3M $36.9M $86.5M --
Total Current Assets -- $1.3B $1.4B $936.1M $604.1M
 
Property Plant And Equipment -- $1B $964.9M $1.4B $1.9B
Long-Term Investments -- -- -- $4.6M $17.7M
Goodwill -- $1.8B $1.8B $1.8B --
Other Intangibles -- $557.8M $562.3M $507.5M --
Other Long-Term Assets -- $21.8M $34.1M $29M --
Total Assets -- $4.8B $4.8B $4.7B $5B
 
Accounts Payable -- $28M $32.9M $116.6M $80.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $26.5M $12.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $118.2M $90M $82.4M --
Total Current Liabilities -- $146.3M $156.3M $214.7M $146.9M
 
Long-Term Debt -- $2.9B $2.4B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $3.5B $3B $2.7B $3.4B
 
Common Stock -- $32.5M $37.8M $41.8M $49.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $945.2M $1.3B $1.4B $1.1B
Total Equity -- $1.3B $1.8B $2B $1.6B
 
Total Liabilities and Equity -- $4.8B $4.8B $4.7B $5B
Cash and Short Terms -- $1.2B $1.3B $797.5M $346.8M
Total Debt -- $2.9B $2.5B $2.2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $183.1M $123.7M -$62.7M $432.2M -$220.8M
Depreciation & Amoritzation $174.5M $175.3M $156.5M $145M $101.2M
Stock-Based Compensation $9.3M $58.8M $51.8M $24.5M $12.8M
Change in Accounts Receivable -$3.1M -$44.2M $1.8M -$18.1M -$10.1M
Change in Inventories -- -- -- -- --
Cash From Operations $277.7M $234.1M $175.8M $126M $45.6M
 
Capital Expenditures $69.3M $249.5M $49.6M $103.4M $810.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$69.3M -$215.3M $56.8K $157.1M -$796.8M
 
Dividends Paid (Ex Special Dividend) $7.5K $8K -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $494.4M -- -- --
Long-Term Debt Repaid -$339.9M -$1.7M -$76.7M -$256.4M -$115.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.8M -$10M -$21.1M -$7.1M -$9M
Cash From Financing -$335.7M $482.8M -$80.6M -$263.6M -$124.2M
 
Beginning Cash (CF) $540M $1.1B $1.2B $1.1B $374.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$155.7M $503.5M $175.3M -$6.4M -$815.4M
Ending Cash (CF) $355.9M $1.6B $1.5B $1B -$380.7M
 
Levered Free Cash Flow $208.3M -$15.4M $126.2M $22.6M -$765M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$209M -$2.1M $49.7M -$87.8M
Depreciation & Amoritzation -- $38.3M $37.5M $25.7M $27.5M
Stock-Based Compensation -- $9.6M $5.3M $2.2M $2.2M
Change in Accounts Receivable -- $10.5M -$5M -$3.1M -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- $70.3M $40.8M -$1.6M -$7.9M
 
Capital Expenditures $10.6M $10M $5.6M $11.9M $94M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$10M $246.9M -$230.3M -$93.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$12.6M -- -- -- --
Long-Term Debt Repaid -$309.9K $927K -$118.2M -$14.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M $4.9M -$2.9M -$1.7M --
Cash From Financing -- $4.3M -$121M -$16.3M $47.6M
 
Beginning Cash (CF) -- $1.2B $1.3B $797.5M $346.8M
Foreign Exchange Rate Adjustment -- $83M $25.5M -$8.2M $7M
Additions / Reductions -- $147.6M $192.2M -$256.5M -$47.1M
Ending Cash (CF) -- $1.4B $1.5B $532.8M $306.8M
 
Levered Free Cash Flow $62.2M $60.3M $35.2M -$13.5M -$101.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$36M $477.5M $128.1M -$392.9M
Depreciation & Amoritzation -- $161.3M $144.6M $111.8M $100.6M
Stock-Based Compensation $39.8M $61.4M $26.6M $15.5M $8.2M
Change in Accounts Receivable -- -$44.8M -$10.4M -$9.1M $68.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $160.5M $162.3M $56.3M $68M
 
Capital Expenditures $19.9M $52.3M $42M $108.4M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$104.2M $183.3M -$432.8M -$781M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$76.2M -$238M -$128.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $7.8M -$34.7M -$8M --
Cash From Financing -- -$66.1M -$252.3M -$135.1M $276.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$9.8M $68M -$511.2M -$415.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $136.2M $120.3M -$52.1M -$1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $33M -$129.6M $405.5M $105.4M -$70.4M
Depreciation & Amoritzation $43M $119.5M $111.8M $79.9M $81.2M
Stock-Based Compensation $1.4M $43.4M $19.4M $10.7M $6.3M
Change in Accounts Receivable $14.3M -$914.4K -$12.7M -$3.8M $74.6M
Change in Inventories -- -- -- -- --
Cash From Operations $78.5M $124.8M $117M $48.5M $70.4M
 
Capital Expenditures $33.5M $36.2M $29.9M $35.9M $395.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.2M $14.9M $197.3M -$391.2M -$392M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $492.2M -- -- -- $236.4M
Long-Term Debt Repaid -$1.4M -$75.8M -$237.2M -$109.7M -$358.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.5M $8.3M -$5.2M -$6.1M -$4.9M
Cash From Financing -$1.8M -$69.2M -$242.6M -$116.5M $282.1M
 
Beginning Cash (CF) $651.1M $3.6B $3.6B $3.1B $1.3B
Foreign Exchange Rate Adjustment -$9.4M $103.2M $779.8K $26.9M -$10.8M
Additions / Reductions $51.1M $173.6M $72.5M -$432.3M -$50.4M
Ending Cash (CF) $692.8M $3.8B $3.7B $2.7B $1.2B
 
Levered Free Cash Flow $163.8M $88.6M $87.2M $12.6M -$325.1M

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 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock