Financhill
Sell
46

TEN Quote, Financials, Valuation and Earnings

Last price:
$22.24
Seasonality move :
7.18%
Day range:
$22.01 - $22.31
52-week range:
$13.40 - $26.69
Dividend yield:
4.95%
P/E ratio:
7.00x
P/S ratio:
0.86x
P/B ratio:
0.36x
Volume:
81.6K
Avg. volume:
288.2K
1-year change:
28.42%
Market cap:
$669.7M
Revenue:
$804.1M
EPS (TTM):
$3.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $644.1M $546.1M $860.4M $889.6M $804.1M
Revenue Growth (YoY) 7.81% -15.22% 57.55% 3.39% -9.61%
 
Cost of Revenues $482.4M $544.8M $574.2M $519M $529.1M
Gross Profit $161.8M $1.4M $286.2M $370.6M $275M
Gross Profit Margin 25.11% 0.25% 33.27% 41.66% 34.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29M $29.1M $29.9M $33.3M $45.4M
Other Inc / (Exp) -$49.7M -$81.2M $9.3M $55M $50M
Operating Expenses $29M $29.1M $29.9M $33.3M $45.4M
Operating Income $132.7M -$27.8M $256.4M $337.3M $229.6M
 
Net Interest Expenses $53.7M $41.8M $59.9M $106.5M $117M
EBT. Incl. Unusual Items $27.2M -$150.6M $208.5M $305.1M $181.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $27.2M -$150.6M $208.5M $305.1M $181.6M
 
Minority Interest in Earnings $3.2M $820K $4.2M $4.9M $5.4M
Net Income to Common Excl Extra Items $27.2M -$150.6M $208.5M $305.1M $180.7M
 
Basic EPS (Cont. Ops) -$0.80 -$9.53 $6.02 $9.04 $5.03
Diluted EPS (Cont. Ops) -$0.80 -$9.53 $5.97 $9.04 $5.03
Weighted Average Basic Share $18.8M $19.7M $28M $29.5M $29.5M
Weighted Average Diluted Share $18.8M $19.7M $28.2M $29.5M $29.5M
 
EBITDA $269.8M $115.5M $397.2M $481.5M $389.5M
EBIT $132.7M -$27.8M $256.4M $337.3M $229.6M
 
Revenue (Reported) $644.1M $546.1M $860.4M $889.6M $804.1M
Operating Income (Reported) $132.7M -$27.8M $256.4M $337.3M $229.6M
Operating Income (Adjusted) $132.7M -$27.8M $256.4M $337.3M $229.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $131.6M $223.7M $186.7M $200.2M $186.2M
Revenue Growth (YoY) -7.89% 70.07% -16.57% 7.23% -6.96%
 
Cost of Revenues $140.4M $147.9M $127.3M $129M $125.5M
Gross Profit -$8.9M $75.8M $59.4M $71.2M $60.8M
Gross Profit Margin -6.74% 33.88% 31.8% 35.56% 32.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $8.1M $6.3M $14.2M $9.2M
Other Inc / (Exp) $110K -$752K -- -- --
Operating Expenses $7.5M $8.1M $6.3M $14.2M $9.2M
Operating Income -$16.3M $67.7M $53M $57M $51.6M
 
Net Interest Expenses $8.2M $15.1M $24M $32.2M $23.7M
EBT. Incl. Unusual Items -$24.2M $52.3M $32.3M $28M $38.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $25.1M -$53.2M -$239.6M -$132M --
 
Minority Interest in Earnings $769K $993K $1.1M $1.5M $530K
Net Income to Common Excl Extra Items -$24.2M $52.3M $32.3M $28M $38.5M
 
Basic EPS (Cont. Ops) -$1.72 $1.48 $0.83 $0.67 $1.05
Diluted EPS (Cont. Ops) -$1.72 $1.46 $0.83 $0.67 $1.05
Weighted Average Basic Share $19.8M $28.7M $29.5M $29.5M $29.8M
Weighted Average Diluted Share $19.8M $28.9M $29.5M $29.6M $29.8M
 
EBITDA $20M $103.6M $89.3M $98.3M $94M
EBIT -$16.3M $67.7M $53M $57M $51.6M
 
Revenue (Reported) $131.6M $223.7M $186.7M $200.2M $186.2M
Operating Income (Reported) -$16.3M $67.7M $53M $57M $51.6M
Operating Income (Adjusted) -$16.3M $67.7M $53M $57M $51.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $538.6M $729.3M $939.6M $836M $764.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $532.1M $571.9M $530M $528.6M $515.1M
Gross Profit $6.5M $157.3M $409.6M $307.5M $249.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.1M $29.4M $33.5M $37M $48.3M
Other Inc / (Exp) -$35.8M -$75M $91.7M $48.6M --
Operating Expenses $29.1M $29.4M $33.5M $37M $48.3M
Operating Income -$22.6M $127.9M $376.1M $270.5M $201.5M
 
Net Interest Expenses $32M $38M $96.1M $116M $96.2M
EBT. Incl. Unusual Items -$78.9M $4.4M $374.8M $193.2M $127.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $703K $3.2M $5.2M $4.5M $5.5M
Net Income to Common Excl Extra Items -$78.9M $4.4M $374.8M $193.2M $126.8M
 
Basic EPS (Cont. Ops) -$6.12 -$2.39 $11.34 $5.48 $3.18
Diluted EPS (Cont. Ops) -$6.12 -$2.40 $11.34 $5.48 $3.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $119.2M $267.4M $520.2M $426.4M $368.7M
EBIT -$22.6M $127.9M $376.1M $270.5M $201.5M
 
Revenue (Reported) $538.6M $729.3M $939.6M $836M $764.8M
Operating Income (Reported) -$22.6M $127.9M $376.1M $270.5M $201.5M
Operating Income (Adjusted) -$22.6M $127.9M $376.1M $270.5M $201.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $407M $590.1M $669.3M $615.8M $576.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $406.2M $433.5M $389.8M $399M $385.2M
Gross Profit $747K $156.6M $279.6M $216.8M $191.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.9M $22.2M $25.8M $29.5M $32.4M
Other Inc / (Exp) -$2.2M $290K $82.1M $48.6M $3.5M
Operating Expenses $21.9M $22.2M $25.8M $29.5M $32.4M
Operating Income -$21.2M $134.4M $253.7M $187.4M $159.1M
 
Net Interest Expenses $22.8M $29.4M $75.2M $88.1M $71.5M
EBT. Incl. Unusual Items -$49.3M $105.6M $271.9M $160M $106.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$14.6M -- -- -- --
 
Minority Interest in Earnings $151K $2.5M $3.5M $3.1M $3.2M
Net Income to Common Excl Extra Items -$49.3M $105.6M $271.9M $160M $105.2M
 
Basic EPS (Cont. Ops) -$4.02 $2.66 $8.17 $4.63 $2.75
Diluted EPS (Cont. Ops) -$4.02 $2.65 $8.17 $4.63 $2.75
Weighted Average Basic Share $56.7M $82.6M $88.5M $88.5M $89.1M
Weighted Average Diluted Share $56.7M $82.9M $88.5M $88.6M $89.1M
 
EBITDA $86M $237.8M $360.4M $305.7M $284.7M
EBIT -$21.2M $134.4M $253.7M $187.4M $159.1M
 
Revenue (Reported) $407M $590.1M $669.3M $615.8M $576.6M
Operating Income (Reported) -$21.2M $134.4M $253.7M $187.4M $159.1M
Operating Income (Adjusted) -$21.2M $134.4M $253.7M $187.4M $159.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $171.8M $127.2M $309.4M $376.7M $348.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.3M $43.4M $78.2M $46.7M $26.5M
Inventory $21.8M $22.9M $26.2M $22.5M $18.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.4M $22M $22.4M $30.2M $44.7M
Total Current Assets $319.9M $237.8M $511.2M $507.9M $450.4M
 
Property Plant And Equipment $2.7B $2.6B $2.7B $2.8B $3.2B
Long-Term Investments $27.3M $24.7M $23.3M $28.9M $33.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.1B $2.9B $3.3B $3.4B $3.7B
 
Accounts Payable $55.3M $74.9M $48.2M $40.2M $55.8M
Accrued Expenses $40.6M $27.9M $36.2M $33.4M $49.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.9M $30.7M $50.8M $22.1M $12.7M
Other Current Liabilities $15.3M $8.9M -- $9.1M $9M
Total Current Liabilities $382M $332.1M $369.7M $323.2M $408.5M
 
Long-Term Debt $1.3B $1.3B $1.4B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.6B $1.8B $1.7B $1.9B
 
Common Stock $96M $126.2M $150.9M $150.9M $151.5M
Other Common Equity Adj -$37M -$17.2M $7.7M $2.5M -$904K
Common Equity $1.3B $1.2B $1.5B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.1M $51M $51M $34.1M $39.5M
Total Equity $1.4B $1.3B $1.5B $1.7B $1.8B
 
Total Liabilities and Equity $3.1B $2.9B $3.3B $3.4B $3.7B
Cash and Short Terms $171.8M $127.2M $309.4M $376.7M $348.3M
Total Debt $1.5B $1.4B $1.6B $1.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $115.6M $201.4M $393.5M $385.9M $264.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $280.3M -- -- -- --
Total Current Assets $115.6M $201.4M $393.5M $385.9M $264.3M
 
Property Plant And Equipment $2.6B $2.6B $2.7B $3.2B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $286.1M $217.2M -- --
Total Assets $3B $3.1B $3.4B $3.7B $3.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $1.4B $1.5B $1.6B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.7B $2B $2.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$5.6M -$192K -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $3B $3.1B $3.4B $3.7B $3.9B
Cash and Short Terms $115.6M $201.4M $393.5M $385.9M $264.3M
Total Debt $1.4B $1.5B $1.6B $1.8B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $27.2M -$150.6M $208.5M $305.1M $181.6M
Depreciation & Amoritzation $137.1M $143.3M $140.8M $144.2M $159.9M
Stock-Based Compensation -- -- -- -- $8.1M
Change in Accounts Receivable $19.7M -$1.3M -$35.2M $28.4M $16.9M
Change in Inventories -$8.8M -$1.1M -$3.3M $3.7M $3.6M
Cash From Operations $202.5M $51.8M $282.2M $391.3M $302.9M
 
Capital Expenditures $188.2M $61.2M $333.4M $298.4M $650M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$90.6M -$8M -$301.8M -$137.4M -$441.6M
 
Dividends Paid (Ex Special Dividend) $46.7M $36.3M $43.7M $61.9M $71.8M
Special Dividend Paid
Long-Term Debt Issued $348.9M $189.8M $701.1M $411.4M $410.6M
Long-Term Debt Repaid -$383.7M -$318.9M -$494.2M -$426.3M -$226.1M
Repurchase of Common Stock $59.8M $168K $2.5M $108.3M --
Other Financing Activities $1M -$1.3M -$9.2M -$5.5M -$7.2M
Cash From Financing -$137.8M -$88.4M $201.8M -$186.6M $110.3M
 
Beginning Cash (CF) $171.8M $127.2M $309.4M $376.7M $348.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26M -$44.6M $182.2M $67.3M -$28.4M
Ending Cash (CF) $145.8M $82.6M $491.7M $443.9M $319.9M
 
Levered Free Cash Flow $14.2M -$9.4M -$51.1M $92.9M -$347.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.1M -$53.2M -$239.6M -$132M --
Depreciation & Amoritzation -$63.4M -$59M -$60.3M -$66.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $429K $27.2M -$29.5M -$14.6M --
Change in Inventories $2.9M $10M -$5.2M -$1.9M --
Cash From Operations $4.6M $8.6M $47.1M $63.4M $85.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M $86.7M -$90.9M -$66.3M -$167M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$13.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$67.6M -$341.5M -$304.1M -$331.9M --
Long-Term Debt Repaid $154.1M $237.1M $344.6M $113.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $623K $4.6M $3.5M $3.8M --
Cash From Financing -$26M -$110.3M -$96.8M -$33.1M $58.4M
 
Beginning Cash (CF) $115.6M $201.4M $393.5M $385.9M $264.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M -- -$140.6M -$36M -$22.9M
Ending Cash (CF) $92.3M -- $252.9M $349.9M $241.4M
 
Levered Free Cash Flow $4.6M $8.6M $47.1M $63.4M $85.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $50.5M $98.8M $503.2M $308.1M $284.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$84.1M -$298.2M -$506.5M -$421.8M
 
Dividends Paid (Ex Special Dividend) -$46.7M -$36.3M -$43.7M -$61.9M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$169.7M $26.6M $31.7M $150.7M $55.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$120.9M -- -- -$47.6M -$81.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $50.5M $98.8M $503.2M $308.1M $284.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.6M -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $35.2M $82.1M $303.1M $219.9M $201.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $18.7M -$57.5M -$53.8M -$422.9M -$403.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$13.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$110M $4.9M -$165.2M $172.2M $117.7M
 
Beginning Cash (CF) $381.4M $516.2M $1.4B $1.1B $901.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.1M $15.8M $84.1M -$30.8M -$84M
Ending Cash (CF) $325.3M $158.7M $1.5B $1.1B $817.1M
 
Levered Free Cash Flow $35.2M $82.1M $303.1M $219.9M $201.4M

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock