Financhill
Sell
47

TCI Quote, Financials, Valuation and Earnings

Last price:
$29.17
Seasonality move :
8.81%
Day range:
$29.16 - $29.83
52-week range:
$26.29 - $43.40
Dividend yield:
0%
P/E ratio:
77.53x
P/S ratio:
5.49x
P/B ratio:
0.31x
Volume:
5.5K
Avg. volume:
4.7K
1-year change:
-22.64%
Market cap:
$254.5M
Revenue:
$47M
EPS (TTM):
$0.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $46.2M $51.9M $37.8M $34.1M $47M
Revenue Growth (YoY) -59.43% 12.28% -27.17% -9.86% 37.98%
 
Cost of Revenues $25.2M $24.4M $20.9M $18.3M $27.9M
Gross Profit $21M $27.5M $16.9M $15.7M $19.1M
Gross Profit Margin 45.46% 53.07% 44.83% 46.19% 40.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.1M $17.9M $24.2M $17.9M $18.4M
Other Inc / (Exp) -$8.3M $18.2M $30.3M $574.5M -$1.5M
Operating Expenses $28.7M $27.6M $33.1M $25M $29.1M
Operating Income -$7.7M -$28K -$16.2M -$9.3M -$10M
 
Net Interest Expenses $12.2M $10.7M $5M -- --
EBT. Incl. Unusual Items -$28.1M $7.5M $9.1M $572.2M $9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $4K -$1M $103.2M $1.9M
Net Income to Company -$26.1M $7.5M $10.1M $469M $7.3M
 
Minority Interest in Earnings -$783K -$795K -$679K -$742K -$1.3M
Net Income to Common Excl Extra Items -$26.9M $6.7M $9.4M $468.3M $5.9M
 
Basic EPS (Cont. Ops) -$3.09 $0.77 $1.09 $54.20 $0.69
Diluted EPS (Cont. Ops) -$3.09 $0.77 $1.09 $54.20 $0.69
Weighted Average Basic Share $8.7M $8.6M $8.6M $8.6M $8.6M
Weighted Average Diluted Share $8.7M $8.6M $8.6M $8.6M $8.6M
 
EBITDA $19.3M $55.4M $47.1M $602.6M $33.1M
EBIT $3.7M $36.8M $32M $589.5M $18.5M
 
Revenue (Reported) $46.2M $51.9M $37.8M $34.1M $47M
Operating Income (Reported) -$7.7M -$28K -$16.2M -$9.3M -$10M
Operating Income (Adjusted) $3.7M $36.8M $32M $589.5M $18.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.5M $9.6M $7.6M $11.8M $11.1M
Revenue Growth (YoY) 0.41% -15.94% -21.38% 56.38% -6.45%
 
Cost of Revenues $6.4M $5.6M $4.7M $7.4M $7M
Gross Profit $5.1M $4M $2.9M $4.4M $4.1M
Gross Profit Margin 44.23% 41.73% 37.9% 37.13% 36.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $6M $4.2M $3.5M $3.2M
Other Inc / (Exp) $11.2M $31.8M $466M $85K $283K
Operating Expenses $6.6M $8.6M $5.6M $6.2M $5.8M
Operating Income -$1.5M -$4.6M -$2.8M -$1.8M -$1.7M
 
Net Interest Expenses $1.9M $755K -- -- --
EBT. Incl. Unusual Items $7.7M $26.5M $466.6M $6.1M $2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50K $156K $88M $1.3M $546K
Net Income to Company $7.7M $26.4M $378.6M $4.8M $1.9M
 
Minority Interest in Earnings -- -$134K -$225K -$311K -$203K
Net Income to Common Excl Extra Items $7.7M $26.2M $378.4M $4.5M $1.7M
 
Basic EPS (Cont. Ops) $0.88 $3.04 $43.79 $0.52 $0.20
Diluted EPS (Cont. Ops) $0.88 $3.04 $43.79 $0.52 $0.20
Weighted Average Basic Share $8.7M $8.6M $8.6M $8.6M $8.6M
Weighted Average Diluted Share $8.7M $8.6M $8.6M $8.6M $8.6M
 
EBITDA $18.3M $36.4M $473.7M $11.3M $7.8M
EBIT $14M $32.4M $470.6M $8M $4.5M
 
Revenue (Reported) $11.5M $9.6M $7.6M $11.8M $11.1M
Operating Income (Reported) -$1.5M -$4.6M -$2.8M -$1.8M -$1.7M
Operating Income (Adjusted) $14M $32.4M $470.6M $8M $4.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $46.3M $47.6M $29.9M $46M $46.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25M $22.4M $16.9M $26.4M $27.6M
Gross Profit $21.3M $25.3M $13M $19.6M $18.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $23.1M $19.7M $17.8M $13.9M
Other Inc / (Exp) $24.1M $30.6M $499.7M $71.2M -$990K
Operating Expenses $33.4M $33.3M $26.9M $27M $25M
Operating Income -$12.1M -$8M -$13.9M -$7.4M -$6.2M
 
Net Interest Expenses $12.1M $6.4M -- -- --
EBT. Incl. Unusual Items -$85K $16.2M $489.3M $86.3M $5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M -$1.4M $88.1M $17.7M $1.1M
Net Income to Company $1.6M $17.6M $401.2M $68.5M $4.3M
 
Minority Interest in Earnings -$600K -$939K -$638K -$1.1M -$1.1M
Net Income to Common Excl Extra Items $969K $16.7M $400.6M $67.4M $3.2M
 
Basic EPS (Cont. Ops) $0.10 $1.93 $46.37 $7.81 $0.38
Diluted EPS (Cont. Ops) $0.10 $1.93 $46.37 $7.81 $0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.5M $60M $519.5M $112.1M $26.8M
EBIT $30.1M $42.7M $506.8M $97.9M $13.1M
 
Revenue (Reported) $46.3M $47.6M $29.9M $46M $46.3M
Operating Income (Reported) -$12.1M -$8M -$13.9M -$7.4M -$6.2M
Operating Income (Adjusted) $30.1M $42.7M $506.8M $97.9M $13.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.5M $30.2M $22.3M $34.2M $33.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.5M $16.5M $12.5M $20.6M $20.2M
Gross Profit $16M $13.7M $9.8M $13.7M $13.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $18.7M $14.2M $14.1M $9.7M
Other Inc / (Exp) $21.8M $34.2M $503.6M $269K $827K
Operating Expenses $20M $25.7M $19.5M $21.5M $17.4M
Operating Income -$4M -$12M -$9.7M -$7.9M -$4.1M
 
Net Interest Expenses $8.9M $4.6M $154K -- --
EBT. Incl. Unusual Items $8.9M $17.7M $497.9M $12M $8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $346K -$1M $88.1M $2.6M $1.8M
Net Income to Company $8.5M $18.7M $409.8M $9.4M $6.4M
 
Minority Interest in Earnings -$400K -$544K -$503K -$855K -$609K
Net Income to Common Excl Extra Items $8.1M $18.1M $409.3M $8.5M $5.8M
 
Basic EPS (Cont. Ops) $0.93 $2.10 $47.38 $0.99 $0.67
Diluted EPS (Cont. Ops) $0.93 $2.10 $47.38 $0.99 $0.67
Weighted Average Basic Share $26.2M $25.9M $25.9M $25.9M $25.9M
Weighted Average Diluted Share $26.2M $25.9M $25.9M $25.9M $25.9M
 
EBITDA $43.9M $48.4M $520.9M $29.9M $23.7M
EBIT $30.9M $36.7M $511.5M $19.4M $14M
 
Revenue (Reported) $34.5M $30.2M $22.3M $34.2M $33.5M
Operating Income (Reported) -$4M -$12M -$9.7M -$7.9M -$4.1M
Operating Income (Adjusted) $30.9M $36.7M $511.5M $19.4M $14M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $51.2M $36.8M $50.7M $113.4M $36.7M
Short Term Investments -- -- $16M $119.8M $90.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $337.2M $370.3M $355.2M $622.6M $441.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $81.8M $51.8M $52.9M $20.9M $555K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $59.2M $79.6M $84M $80.9M $99.6M
Total Assets $865.9M $879.1M $788.4M $1.2B $1B
 
Accounts Payable $30.4M $26.7M $43.6M $58.1M $13.7M
Accrued Expenses $7.2M $7.6M $6.4M $5.2M $2.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37.6M $34.3M $50M $63.3M $16.4M
 
Long-Term Debt $464.8M $474M $366.2M $313.7M $179.1M
Capital Leases -- -- -- -- --
Total Liabilities $511.9M $517.6M $416.8M $377.6M $196.1M
 
Common Stock $87K $86K $86K $86K $86K
Other Common Equity Adj -- -- -- -- --
Common Equity $332.6M $341.8M $351.2M $819.5M $826M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $21.5M $19.7M $20.4M $21.1M $20.9M
Total Equity $354.1M $361.5M $371.6M $840.6M $847M
 
Total Liabilities and Equity $865.9M $879.1M $788.4M $1.2B $1B
Cash and Short Terms $51.2M $36.8M $66.7M $233.2M $127.1M
Total Debt $464.8M $474M $366.2M $313.7M $179.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $33M $63.8M $131.2M $47.2M $39.5M
Short Term Investments -- -- $75.3M $134.2M $92.1M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $324.9M $357.8M $499.9M $488.3M $428.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $71.2M $49.9M $306.3M $786K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $68.6M $83.6M $88.1M $89.3M $100.3M
Total Assets $845.3M $791.2M $1.2B $1.1B $1.1B
 
Accounts Payable $24.6M $44.6M $96.9M $47.5M $20.1M
Accrued Expenses $3.3M $3.3M $3.2M $2.5M $3.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.9M $48.5M $100.1M $51.6M $23.8M
 
Long-Term Debt $445.5M $362.6M $282.5M $178.9M $180.3M
Capital Leases -- -- -- -- --
Total Liabilities $482.7M $411M $383.1M $230.4M $204.1M
 
Common Stock $87K $86K $86K $86K $86K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $21.9M $20.3M $20.9M $22M $20.3M
Total Equity $362.6M $380.2M $781.4M $850M $852.5M
 
Total Liabilities and Equity $845.3M $791.2M $1.2B $1.1B $1.1B
Cash and Short Terms $33M $63.8M $206.5M $181.4M $131.6M
Total Debt $445.5M $362.6M $282.5M $178.9M $180.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$26.1M $7.5M $10.1M $469M $7.3M
Depreciation & Amoritzation $15.6M $18.6M $15M $13.1M $14.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$35.3M $4.4M $12.6M -$7.3M -$11.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$35.7M $5.6M -$11M -$45.4M -$31.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$411K -- --
Cash From Investing -$9.6M $381K $100.3M $307.4M $26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $103.8M $30.7M $20M -- --
Long-Term Debt Repaid -$73.7M -$31.7M -$118.9M -$111M -$137.7M
Repurchase of Common Stock -- -- -- -- -$908K
Other Financing Activities -$8M -$1.3M -$4.7M -$1.4M -$455K
Cash From Financing $22M -$2.3M -$103.6M -$112.4M -$139M
 
Beginning Cash (CF) $106.6M $83.3M $87M $72.7M $222.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M $3.7M -$14.2M $149.6M -$143.3M
Ending Cash (CF) $83.3M $87M $72.7M $222.3M $79M
 
Levered Free Cash Flow -$35.7M $5.6M -$11M -$45.4M -$31.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.1M -$8.6M $59.2M -$2.1M --
Depreciation & Amoritzation $5.6M $3.3M $3.7M $4.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.9M $3.2M -$804K -$6.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $20.8M -$3.8M -$40M -$38.9M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12M -$5.7M $154M $36.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.5M -- -- -- --
Long-Term Debt Repaid -$2.1M $2.4M -$39.5M -$413K --
Repurchase of Common Stock -- -- -- -$908K --
Other Financing Activities -$1.2M -$4.1M -$1.4M -$439K --
Cash From Financing $17.2M -$1.7M -$40.9M -$1.8M --
 
Beginning Cash (CF) $61M $83.9M $149.2M $83.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26M -$11.2M $73.2M -$4.3M --
Ending Cash (CF) $87M $72.7M $222.3M $79M --
 
Levered Free Cash Flow $20.8M -$3.8M -$40M -$38.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.6M $17.6M $401.2M $68.5M $4.3M
Depreciation & Amoritzation $15.8M $17.3M $12.7M $14.2M $13.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5M $12.2M -$3.3M -$6.1M -$9.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$41.7M $13.7M -$9.2M -$32.2M -$21.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$411K -- -- --
Cash From Investing $19.6M $94M $147.6M $144.4M $9.3M
 
Dividends Paid (Ex Special Dividend) $197K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $19M -- -- -- --
Long-Term Debt Repaid -$32.2M -$123.4M -$69.1M -$176.7M -$10M
Repurchase of Common Stock -- -- -- -- -$1.7M
Other Financing Activities -- -$1.8M -- -$1.4M -$638K
Cash From Financing -$16.9M -$84.7M -$73.2M -$178.1M -$1.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39M $22.9M $65.2M -$65.8M -$14.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$41.7M $13.7M -$9.2M -$32.2M -$21.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.5M $10.1M $469M $7.3M $6.4M
Depreciation & Amoritzation $18.6M $15M $13.1M $14.6M $9.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.4M $12.6M -$7.3M -$11.8M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $5.6M -$11M -$45.4M -$31.1M $17.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$411K -- -- --
Cash From Investing $381K $100.3M $307.4M $26.8M -$27.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.7M $20M -- -- $10.7M
Long-Term Debt Repaid -$31.7M -$118.9M -$111M -$137.7M -$9.6M
Repurchase of Common Stock -- -- -- -$908K -$802K
Other Financing Activities -$1.3M -$4.7M -$1.4M -$455K -$199K
Cash From Financing -$2.3M -$103.6M -$112.4M -$139M $93K
 
Beginning Cash (CF) $284.7M $314M $315M $485.9M $249.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M -$14.2M $149.6M -$143.3M -$9.9M
Ending Cash (CF) $288.4M $299.7M $464.5M $342.7M $239.1M
 
Levered Free Cash Flow $5.6M -$11M -$45.4M -$31.1M $17.1M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 7.13% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 0.89% over the past day.

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

Show me the best stock