Financhill
Buy
59

TCBX Quote, Financials, Valuation and Earnings

Last price:
$39.45
Seasonality move :
-8.63%
Day range:
$39.31 - $40.51
52-week range:
$25.17 - $41.70
Dividend yield:
0%
P/E ratio:
12.13x
P/S ratio:
1.93x
P/B ratio:
1.08x
Volume:
46.9K
Avg. volume:
64.5K
1-year change:
16.09%
Market cap:
$554.2M
Revenue:
$339M
EPS (TTM):
$3.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $84.9M $105.1M $160.8M $274.7M $339M
Revenue Growth (YoY) 66.18% 23.82% 52.94% 70.84% 23.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $820K -- $482K -$4K
Operating Expenses -$15.6M -$14.5M -$23.2M -$41.6M -$61.4M
Operating Income $15.6M $14.5M $23.2M $41.6M $61.4M
 
Net Interest Expenses $2.1M $1.5M $6.8M $12M $7.9M
EBT. Incl. Unusual Items $15.6M $14.5M $23.2M $41.6M $61.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $3.1M $4.5M $8.2M $13.7M
Net Income to Company $12.1M $11.4M $18.7M $33.4M $47.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.1M $11.4M $18.7M $33.4M $47.7M
 
Basic EPS (Cont. Ops) $0.91 $1.45 $1.28 $2.11 $3.14
Diluted EPS (Cont. Ops) $0.91 $1.40 $1.25 $1.70 $2.51
Weighted Average Basic Share $13.3M $7.9M $13.5M $13.6M $13.7M
Weighted Average Diluted Share $13.3M $8.1M $13.8M $16.9M $17.1M
 
EBITDA -- -- -- -- --
EBIT $30M $24.5M $60.7M $168.6M $228.9M
 
Revenue (Reported) $84.9M $105.1M $160.8M $274.7M $339M
Operating Income (Reported) $15.6M $14.5M $23.2M $41.6M $61.4M
Operating Income (Adjusted) $30M $24.5M $60.7M $168.6M $228.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.4M $45.6M $71.4M $85.2M $96.1M
Revenue Growth (YoY) 39.35% 79.95% 56.55% 19.3% 12.79%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $313K $523K -$379K --
Operating Expenses -$3M -$8.3M -$7M -$16.3M -$22.8M
Operating Income $3M $8.3M $7M $16.3M $22.8M
 
Net Interest Expenses $373.6K $2M $3.8M $1.9M $2.6M
EBT. Incl. Unusual Items $3M $8.3M $7M $16.3M $22.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $617.3K $1.5M $1.4M $3.5M $4.8M
Net Income to Company $2.4M $6.8M $5.6M $12.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $6.8M $5.6M $12.8M $18.1M
 
Basic EPS (Cont. Ops) $0.18 $0.50 $0.32 $0.85 $1.22
Diluted EPS (Cont. Ops) $0.18 $0.49 $0.32 $0.67 $0.96
Weighted Average Basic Share $13.3M $13.5M $13.6M $13.7M $13.9M
Weighted Average Diluted Share $13.3M $13.7M $13.9M $17.2M $17.5M
 
EBITDA -- -- -- -- --
EBIT $5.4M $20M $41.1M $58.6M $64.5M
 
Revenue (Reported) $25.4M $45.6M $71.4M $85.2M $96.1M
Operating Income (Reported) $3M $8.3M $7M $16.3M $22.8M
Operating Income (Adjusted) $5.4M $20M $41.1M $58.6M $64.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $86.8M $136.6M $248.6M $329.8M $359.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $2M -$276K -$483K --
Operating Expenses $43.4M -$14.3M -$39M -$55.4M -$79.1M
Operating Income -- $14.3M $39M $55.4M $79.1M
 
Net Interest Expenses $1.4M $3.6M $13.2M $8.1M $8M
EBT. Incl. Unusual Items $14M $14.3M $39M $55.4M $79.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $2.8M $7.7M $11.8M $17M
Net Income to Company -- $11.5M $31.2M $43.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.6M $11.5M $31.2M $43.6M $62.1M
 
Basic EPS (Cont. Ops) $1.68 $0.86 $1.94 $2.85 $4.16
Diluted EPS (Cont. Ops) $1.25 $0.84 $1.70 $2.28 $3.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $28.7M $34.9M $145.2M $220.6M $240.2M
 
Revenue (Reported) $86.8M $136.6M $248.6M $329.8M $359.9M
Operating Income (Reported) -- $14.3M $39M $55.4M $79.1M
Operating Income (Adjusted) $28.7M $34.9M $145.2M $220.6M $240.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $76.4M $107.9M $195.7M $250.6M $271.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $1.1M $866K -$99K -$338K
Operating Expenses -$14M -$13.8M -$29.6M -$43.4M -$61.2M
Operating Income $14M $13.8M $29.6M $43.4M $61.2M
 
Net Interest Expenses $1.4M $3.5M $9.9M $6M $6.1M
EBT. Incl. Unusual Items $14M $13.8M $29.6M $43.4M $61.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.7M $5.9M $9.5M $12.8M
Net Income to Company $11.1M $11.1M $23.7M $33.9M $30.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.1M $11.1M $23.7M $33.9M $48.4M
 
Basic EPS (Cont. Ops) $1.26 $0.83 $1.49 $2.23 $3.24
Diluted EPS (Cont. Ops) $1.25 $0.81 $1.25 $1.78 $2.57
Weighted Average Basic Share $33M $40.3M $40.7M $40.9M $41.5M
Weighted Average Diluted Share $33M $41.7M $47.5M $51.1M $52.4M
 
EBITDA -- -- -- -- --
EBIT $22M $32.3M $116.9M $168.9M $180.1M
 
Revenue (Reported) $76.4M $107.9M $195.7M $250.6M $271.5M
Operating Income (Reported) $14M $13.8M $29.6M $43.4M $61.2M
Operating Income (Adjusted) $22M $32.3M $116.9M $168.9M $180.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $201.3M $326.7M $329.9M $296.9M $371.2M
Short Term Investments $25.6M $26.4M $176.1M $178.1M $384M
Accounts Receivable, Net $13.7M $10.2M $18.3M $23.1M $25.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $220.7M $339.1M $350.4M $435M $448.2M
 
Property Plant And Equipment $15.2M $19M $46.5M $50M $46.1M
Long-Term Investments $7.4M $8M $9.2M $24.9M $22.8M
Goodwill $18M $18M $18M $18M --
Other Intangibles $1.5M $1.3M $1.1M $969K --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.5B $3.8B $4.4B $4.9B
 
Accounts Payable $1.2M $437K $2.5M $4.8M $6.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.3B $1.8B $200.2M $3.7B $4.2B
 
Long-Term Debt $63M $50M $126.9M $138.6M $129.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.2B $3.4B $4B $4.5B
 
Common Stock $6.4M $13.5M $13.6M $13.7M $13.8M
Other Common Equity Adj $280K $1.4M -$2.1M $933K $4.5M
Common Equity $121.7M $299M $381.7M $411.9M $460.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $121.7M $299M $381.8M $412M $460.7M
 
Total Liabilities and Equity $1.9B $2.5B $3.8B $4.4B $4.9B
Cash and Short Terms $227M $353.3M $505.9M $475M $755.5M
Total Debt $103.9M $51M $126.9M $138.6M $129.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $359.9M $216.6M $142.1M $258.2M $116.4M
Short Term Investments $26.4M $160.4M $201M $292.1M --
Accounts Receivable, Net $10.2M $16.2M $22.8M $26.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $372.6M $234.2M $309.4M $296.9M $161.2M
 
Property Plant And Equipment $18.4M $43.7M $50.2M $47.1M $42.4M
Long-Term Investments $11.5M $38.8M $26.7M $30.5M $29.2M
Goodwill $18M $18M $18M -- --
Other Intangibles $1.3M $1.2M $1M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $3.5B $4.2B $4.6B $5.1B
 
Accounts Payable $477K $2.9M $4.3M $7.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $2.8B $3.2B $3.5B $3.9B
 
Long-Term Debt $50M $129.1M $137.6M $133.2M $114.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $3.1B $3.8B $4.2B $4.5B
 
Common Stock $9.4M $13.6M $13.7M $13.7M $14M
Other Common Equity Adj $1.4M -$1.2M -$1.7M $7.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- $66.3M -- -$108K --
Minority Interest, Total -- -- -- -- --
Total Equity $206.2M $376.4M $400.3M $450.5M $513.8M
 
Total Liabilities and Equity $2.1B $3.5B $4.2B $4.6B $5.1B
Cash and Short Terms $386.5M $377.2M $343.2M $550.6M --
Total Debt $51.3M $129.1M $137.6M $133.2M $114.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $12.1M $11.4M $18.7M $33.4M $47.7M
Depreciation & Amoritzation -$10.1M -$270K -$479K -$465K $4.6M
Stock-Based Compensation $274.9K $659K $1.3M $1.6M $1.7M
Change in Accounts Receivable -$9.7M $749K -$12.7M -$4.4M -$7.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M $2.2M $21.8M $39.1M $35.1M
 
Capital Expenditures $11.4M $5.6M $45.1M $6.4M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$501.2M -$497.7M -$1.2B -$529.5M -$520.9M
 
Dividends Paid (Ex Special Dividend) -- -- $221K $4.7M $4.7M
Special Dividend Paid
Long-Term Debt Issued $45M -- $80.2M -- --
Long-Term Debt Repaid -- -$33M -$50M -- --
Repurchase of Common Stock $38.1K $121K -- -- --
Other Financing Activities -- -- -- -$22K -$107K
Cash From Financing $611.2M $618.9M $1.2B $570.3M $495.2M
 
Beginning Cash (CF) $96.1M $203.6M $327M $332M $411.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $107.5M $123.5M $5M $79.8M $9.4M
Ending Cash (CF) $203.6M $327M $332M $411.8M $421.2M
 
Levered Free Cash Flow -$13.8M -$3.4M -$23.3M $32.6M $33.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4M $6.8M $5.6M $12.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $166.1K $373K $368K $452K $420K
Change in Accounts Receivable $3M -$2.4M -$5M $4.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.9M $10.6M $3.1M $22M $20.7M
 
Capital Expenditures $3M $11.2M $1.2M $98K $832K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.1M -$248M -$226.9M -$138.1M -$109.5M
 
Dividends Paid (Ex Special Dividend) -- -- $1.2M $1.2M $1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$124K -- -- --
Long-Term Debt Repaid $625K -$18M -- $2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$12K -$12K --
Cash From Financing $66M $135.1M $242.3M $132.6M $92.8M
 
Beginning Cash (CF) $353.8M $320.2M $268M $253.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M -$102.4M $18.5M $16.6M $4.1M
Ending Cash (CF) $360.6M $217.8M $286.5M $270.5M --
 
Levered Free Cash Flow -$23.3K -$585K $1.9M $21.9M $19.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $11.5M $31.2M $43.6M --
Depreciation & Amoritzation -- -$1.5M $3.3M $2M --
Stock-Based Compensation $350K $1.3M $1.4M $1.7M $1.6M
Change in Accounts Receivable -- -$7.7M -$11.6M -$5.7M --
Change in Inventories -- -- -- -- --
Cash From Operations -- $17.1M $27.7M $56.3M $41.5M
 
Capital Expenditures $4.5M $42.3M $10M $1.6M $7.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.5B -$622.8M -$411.3M -$564.7M
 
Dividends Paid (Ex Special Dividend) -- -- $3.8M $4.7M $4.7M
Special Dividend Paid
Long-Term Debt Issued -- $80.2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $121K -- -- --
Other Financing Activities -- -- -- -$37K --
Cash From Financing -- $1.4B $663.7M $339M $375.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$142.7M $68.7M -$16.1M -$147.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$25.2M $17.7M $54.7M $34.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.1M $11.1M $23.7M $33.9M $30.3M
Depreciation & Amoritzation $77K -$388K $222K -$288K $2.4M
Stock-Based Compensation $350.2K $982K $1.1M $1.2M $1.2M
Change in Accounts Receivable $1.9M -$6.6M -$5.5M -$6.8M -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $753.3K $15.6M $21.5M $38.8M $45.1M
 
Capital Expenditures $4.5M $41.1M $6M $1.2M $6.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.4M -$1.1B -$479.2M -$361M -$404.7M
 
Dividends Paid (Ex Special Dividend) -- -- $3.6M $3.6M $3.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $80.2M -- -- --
Long-Term Debt Repaid -$19.8M -$50M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$12K -$27K -$27K
Cash From Financing $201.7M $971.2M $412.2M $180.8M $61.4M
 
Beginning Cash (CF) $796.2M $1B $911M $1.2B $750.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157M -$109.2M -$45.5M -$141.4M -$298.2M
Ending Cash (CF) $953.2M $909.4M $865.5M $1B $448.3M
 
Levered Free Cash Flow -$3.7M -$25.5M $15.5M $37.6M $38.5M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.37% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.63% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.33% over the past day.

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

Show me the best stock