Financhill
Buy
59

TEX Quote, Financials, Valuation and Earnings

Last price:
$69.40
Seasonality move :
6.8%
Day range:
$66.02 - $68.87
52-week range:
$31.53 - $71.50
Dividend yield:
0.99%
P/E ratio:
20.60x
P/S ratio:
0.84x
P/B ratio:
3.73x
Volume:
1.9M
Avg. volume:
2.5M
1-year change:
66.36%
Market cap:
$7.8B
Revenue:
$5.4B
EPS (TTM):
$3.34
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.9B $4.4B $5.2B $5.1B $5.4B
Revenue Growth (YoY) 26.34% 13.66% 16.61% -0.48% 5.73%
 
Cost of Revenues $3.1B $3.5B $4B $4.1B $4.4B
Gross Profit $742.2M $881.6M $1.2B $1.1B $1.1B
Gross Profit Margin 19.1% 19.96% 22.95% 20.85% 19.39%
 
R&D Expenses $52.2M $55.8M $66.7M $25M $39M
Selling, General & Admin $429.4M $451.2M $540.1M $542M $576M
Other Inc / (Exp) -$16.4M -$7M -$1M -$42M --
Operating Expenses $423.1M $450.1M $539.8M $542M $576M
Operating Income $319.1M $431.5M $642.6M $527M $475M
 
Net Interest Expenses $50.3M $49.8M $64.1M $92M $177M
EBT. Incl. Unusual Items $263.8M $366.6M $579.7M $408M $292M
Earnings of Discontinued Ops. $3.4M -$200K $1.3M -- --
Income Tax Expense $46.3M $66.4M $63M $73M $71M
Net Income to Company $220.9M $300M $518M $335M $221M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.5M $300.2M $516.7M $335M $221M
 
Basic EPS (Cont. Ops) $3.12 $4.38 $7.65 $5.00 $3.36
Diluted EPS (Cont. Ops) $3.07 $4.33 $7.57 $4.96 $3.33
Weighted Average Basic Share $69.7M $68.5M $67.5M $67M $65.8M
Weighted Average Diluted Share $70.9M $69.4M $68.3M $67.6M $66.3M
 
EBITDA $369.3M $478.7M $699M $609M $633M
EBIT $319.1M $431.5M $642.6M $527M $475M
 
Revenue (Reported) $3.9B $4.4B $5.2B $5.1B $5.4B
Operating Income (Reported) $319.1M $431.5M $642.6M $527M $475M
Operating Income (Adjusted) $319.1M $431.5M $642.6M $527M $475M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $990.1M $1.2B $1.2B $1.2B $1.3B
Revenue Growth (YoY) 25.86% 22.98% 0.41% 1.51% 6.21%
 
Cost of Revenues $825.6M $967.2M $967.1M $1B $1.1B
Gross Profit $164.5M $250.4M $255.5M $199M $248M
Gross Profit Margin 16.62% 20.57% 20.9% 16.04% 18.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.1M $114.6M $146.8M $144M $111M
Other Inc / (Exp) $8.6M -$2.3M $4M -$14M --
Operating Expenses $102.1M $114.6M $146.8M $144M $111M
Operating Income $62.4M $135.8M $108.7M $55M $137M
 
Net Interest Expenses $10.9M $13.7M $14.4M $45M $45M
EBT. Incl. Unusual Items $68.3M $105.8M $105.7M -$2M $83M
Earnings of Discontinued Ops. $800K $200K -$1M -- --
Income Tax Expense $10.3M $13.8M -$22.2M -- $20M
Net Income to Company $58.8M $92.2M $126.9M -$2M $63M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58M $92M $127.9M -$2M $63M
 
Basic EPS (Cont. Ops) $0.83 $1.36 $1.90 -$0.03 $0.96
Diluted EPS (Cont. Ops) $0.82 $1.34 $1.88 -$0.03 $0.95
Weighted Average Basic Share $69.8M $67.5M $67.2M $66.7M $65.6M
Weighted Average Diluted Share $70.9M $68.6M $68.1M $67.3M $66.3M
 
EBITDA $74.7M $147.9M $127.8M $92M $175M
EBIT $62.4M $135.8M $108.7M $55M $137M
 
Revenue (Reported) $990.1M $1.2B $1.2B $1.2B $1.3B
Operating Income (Reported) $62.4M $135.8M $108.7M $55M $137M
Operating Income (Adjusted) $62.4M $135.8M $108.7M $55M $137M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.9B $4.4B $5.2B $5.1B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.5B $4B $4.1B $4.4B
Gross Profit $742.2M $881.6M $1.2B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $429.4M $451.2M $540.1M $541.3M $576M
Other Inc / (Exp) -$16.4M -$6.9M -$400K -$43M --
Operating Expenses $429.4M $451.2M $540.1M $541.3M $576M
Operating Income $312.8M $430.4M $641.9M $528.6M $476M
 
Net Interest Expenses $51.1M $49.8M $62.9M $91.4M $181M
EBT. Incl. Unusual Items $263.8M $366.6M $579.7M $407.6M $292M
Earnings of Discontinued Ops. $3.4M -$200K $1.3M -- --
Income Tax Expense $46.3M $66.4M $62.9M $72.4M $71M
Net Income to Company $220.9M $300M $518M $335M $221M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.5M $300.2M $516.8M $335.2M $221M
 
Basic EPS (Cont. Ops) $3.12 $4.39 $7.66 $5.00 $3.37
Diluted EPS (Cont. Ops) $3.07 $4.34 $7.57 $4.95 $3.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $363M $477.6M $698.3M $610.6M $634M
EBIT $312.8M $430.4M $641.9M $528.6M $476M
 
Revenue (Reported) $3.9B $4.4B $5.2B $5.1B $5.4B
Operating Income (Reported) $312.8M $430.4M $641.9M $528.6M $476M
Operating Income (Adjusted) $312.8M $430.4M $641.9M $528.6M $476M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $4.4B $5.2B $5.1B $5.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4B $4.1B $4.4B --
Gross Profit $881.6M $1.2B $1.1B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $451.2M $540.1M $541.3M $576M --
Other Inc / (Exp) -$6.9M -$400K -$43M -- --
Operating Expenses $451.2M $540.1M $541.3M $576M --
Operating Income $430.4M $641.9M $528.6M $476M --
 
Net Interest Expenses $49.8M $62.9M $91.4M $181M --
EBT. Incl. Unusual Items $366.6M $579.7M $407.6M $292M --
Earnings of Discontinued Ops. -$200K $1.3M -- -- --
Income Tax Expense $66.4M $62.9M $72.4M $71M --
Net Income to Company $300M $518M $335M $221M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $300.2M $516.8M $335.2M $221M --
 
Basic EPS (Cont. Ops) $4.39 $7.66 $5.00 $3.37 --
Diluted EPS (Cont. Ops) $4.34 $7.57 $4.95 $3.34 --
Weighted Average Basic Share $274M $269.9M $267.8M $263.1M --
Weighted Average Diluted Share $277.2M $273.2M $270.3M $265.3M --
 
EBITDA $477.6M $698.3M $610.6M $634M --
EBIT $430.4M $641.9M $528.6M $476M --
 
Revenue (Reported) $4.4B $5.2B $5.1B $5.4B --
Operating Income (Reported) $430.4M $641.9M $528.6M $476M --
Operating Income (Adjusted) $430.4M $641.9M $528.6M $476M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $266.9M $304.1M $370.7M $388M $772M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $507.7M $547.5M $547.8M $643M $712M
Inventory $813.5M $988.4M $1.2B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $179.7M $122M $140M $142M --
Total Current Assets $1.8B $2B $2.2B $2.3B $2.7B
 
Property Plant And Equipment $528.8M $555M $695.8M $714M $886M
Long-Term Investments -- -- -- $7M --
Goodwill $280.1M $284.4M $295M $1.1B --
Other Intangibles $13.4M $17.4M $16M $1.1B --
Other Long-Term Assets $372.6M $388.7M $489M $496M --
Total Assets $2.9B $3.1B $3.6B $5.7B $6.1B
 
Accounts Payable $537.7M $624.6M $702.6M $580M $683M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $258.1M $269.1M $278M $372M --
Total Current Liabilities $909.9M $998.6M $1.1B $1.1B $1.2B
 
Long-Term Debt $741.6M $836.4M $712.8M $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $1.9B $3.9B $4B
 
Common Stock $900K $900K $900K $1M $1M
Other Common Equity Adj -$228.5M -$341.6M -$287M -$382M --
Common Equity $1.1B $1.2B $1.7B $1.8B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.7B $1.8B $2.1B
 
Total Liabilities and Equity $2.9B $3.1B $3.6B $5.7B $6.1B
Cash and Short Terms $266.9M $304.1M $370.7M $388M $772M
Total Debt $747.2M $838.3M $715.6M $2.7B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $266.9M $304.1M $370.7M $388M $772M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $507.7M $547.5M $547.8M $643M $712M
Inventory $813.5M $988.4M $1.2B $1.1B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $179.7M $122M $140M $142M --
Total Current Assets $1.8B $2B $2.2B $2.3B $2.7B
 
Property Plant And Equipment $528.8M $555M $695.8M $714M $886M
Long-Term Investments -- -- -- $7M --
Goodwill $280.1M $284.4M $295M $1.1B --
Other Intangibles $13.4M $17.4M $16M $1.1B --
Other Long-Term Assets $372.6M $388.7M $489M $496M --
Total Assets $2.9B $3.1B $3.6B $5.7B $6.1B
 
Accounts Payable $537.7M $624.6M $702.6M $580M $683M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $258.1M $269.1M $278M $372M --
Total Current Liabilities $909.9M $998.6M $1.1B $1.1B $1.2B
 
Long-Term Debt $741.6M $836.4M $712.8M $2.7B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $1.9B $3.9B $4B
 
Common Stock $900K $900K $900K $1M $1M
Other Common Equity Adj -$228.5M -$341.6M -$287M -$382M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $1.7B $1.8B $2.1B
 
Total Liabilities and Equity $2.9B $3.1B $3.6B $5.7B $6.1B
Cash and Short Terms $266.9M $304.1M $370.7M $388M $772M
Total Debt $747.2M $838.3M $715.6M $2.7B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $220.9M $300M $518M $335M $221M
Depreciation & Amoritzation $50.2M $47.2M $56.4M $82M $158M
Stock-Based Compensation $33.1M $30.3M $43.6M $30M $32M
Change in Accounts Receivable -$139M -$54.7M $11M $16M -$46M
Change in Inventories -$229.5M -$206.1M -$199.6M $77M $39M
Cash From Operations $293.4M $261.2M $459.3M $326M $440M
 
Capital Expenditures $59.7M $109.6M $127.2M $137M $118M
Cash Acquisitions $42.7M $50.1M $23.8M $2B --
Cash From Investing -$102.2M -$154.1M -$114.4M -$2.1B $32M
 
Dividends Paid (Ex Special Dividend) $33.5M $35.6M $43.2M $46M $45M
Special Dividend Paid
Long-Term Debt Issued $600.1M $321M $243M $2.2B --
Long-Term Debt Repaid -$1.1B -$224M -$402M -$222M --
Repurchase of Common Stock $3M $101.3M $62.8M $49M $56M
Other Financing Activities -$40.2M -$15M -$23M -$63M --
Cash From Financing -$580.1M -$54.9M -$287.8M $1.8B -$123M
 
Beginning Cash (CF) $266.9M $304.1M $370.7M $388M $772M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$403.2M $37.2M $66.6M $17M $384M
Ending Cash (CF) -$150.6M $326.3M $446.8M $386M $1.2B
 
Levered Free Cash Flow $233.7M $151.6M $332.1M $189M $322M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $58.8M $92.2M $126.9M -$2M $63M
Depreciation & Amoritzation $12.3M $12.1M $19.1M $37M $38M
Stock-Based Compensation $9M $7.4M $17.8M $7M $7M
Change in Accounts Receivable $4.5M $1.7M $113.5M $138M $117M
Change in Inventories -$69.6M $27.9M -$31.8M $122M $112M
Cash From Operations -$30.7M $157M $190.7M $177M $205M
 
Capital Expenditures $28M $30.8M $55.6M $49M $34M
Cash Acquisitions -$200K -- $8M $2B --
Cash From Investing -$28.8M -$29.7M -$61M -$2B $76M
 
Dividends Paid (Ex Special Dividend) $8.4M $8.8M $11.4M $12M $11M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $66.7M $55M $2.1B --
Long-Term Debt Repaid -$221M -$120.2M -$144M -$87M --
Repurchase of Common Stock $1.3M $4.7M $27.1M $15M $1M
Other Financing Activities -$700K -$1.2M -- -$43M --
Cash From Financing -$231.4M -$68.2M -$127.2M $1.9B -$25M
 
Beginning Cash (CF) $266.9M $304.1M $370.7M $388M $772M
Foreign Exchange Rate Adjustment -$400K $13.3M $15.9M -$19M $7M
Additions / Reductions -$291.3M $72.4M $18.4M $36M $263M
Ending Cash (CF) -$24.8M $389.8M $405M $405M $1B
 
Levered Free Cash Flow -$58.7M $126.2M $135.1M $128M $171M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $220.9M $300M $518M $335M $221M
Depreciation & Amoritzation $50.2M $47.2M $56.4M $82M $158M
Stock-Based Compensation $33.1M $30.3M $43.6M $30M $32M
Change in Accounts Receivable -$139M -$54.7M $11M $16M -$46M
Change in Inventories -$229.5M -$206.1M -$199.6M $77M $39M
Cash From Operations $293.4M $261.2M $459.3M $326M $440M
 
Capital Expenditures $59.7M $109.6M $127.2M $137M $118M
Cash Acquisitions $42.7M $50.1M $23.8M $2B --
Cash From Investing -$102.2M -$154.1M -$114.4M -$2.1B $32M
 
Dividends Paid (Ex Special Dividend) $33.5M $35.6M $43.2M $46M $45M
Special Dividend Paid
Long-Term Debt Issued $600.1M $321M $243M $2.2B --
Long-Term Debt Repaid -$1.1B -$224M -$402M -$222M --
Repurchase of Common Stock $3M $101.3M $62.8M $49M $56M
Other Financing Activities -$40.2M -$15M -$23M -$63M --
Cash From Financing -$580.1M -$54.9M -$287.8M $1.8B -$123M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$403.2M $37.2M $66.6M $17M $384M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $233.7M $151.6M $332.1M $189M $322M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $300M $518M $335M $221M --
Depreciation & Amoritzation $47.2M $56.4M $82M $158M --
Stock-Based Compensation $30.3M $43.6M $30M $32M --
Change in Accounts Receivable -$54.7M $11M $16M -$46M --
Change in Inventories -$206.1M -$199.6M $77M $39M --
Cash From Operations $261.2M $459.3M $326M $440M --
 
Capital Expenditures $109.6M $127.2M $137M $118M --
Cash Acquisitions $50.1M $23.8M $2B -- --
Cash From Investing -$154.1M -$114.4M -$2.1B $32M --
 
Dividends Paid (Ex Special Dividend) $35.6M $43.2M $46M $45M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $321M $243M $2.2B $87M --
Long-Term Debt Repaid -$224M -$402M -$222M -$84M --
Repurchase of Common Stock $101.3M $62.8M $49M $56M --
Other Financing Activities -$15M -$23M -$63M -$10M --
Cash From Financing -$54.9M -$287.8M $1.8B -$123M --
 
Beginning Cash (CF) $1B $1.3B $1.4B $2B --
Foreign Exchange Rate Adjustment -$15M $9.5M -$19M $35M --
Additions / Reductions $37.2M $66.6M $17M $384M --
Ending Cash (CF) $1B $1.4B $1.4B $2.4B --
 
Levered Free Cash Flow $151.6M $332.1M $189M $322M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
54
AAOI alert for Mar 2

Applied Optoelectronics, Inc. [AAOI] is up 21.71% over the past day.

Buy
90
BNAI alert for Mar 2

Brand Engagement Network, Inc. [BNAI] is up 2.44% over the past day.

Sell
36
WLDN alert for Mar 2

Willdan Group, Inc. [WLDN] is down 1.93% over the past day.

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

Show me the best stock