Financhill
Buy
66

TK Quote, Financials, Valuation and Earnings

Last price:
$10.72
Seasonality move :
10.57%
Day range:
$10.37 - $10.65
52-week range:
$5.65 - $10.65
Dividend yield:
0%
P/E ratio:
21.00x
P/S ratio:
1.04x
P/B ratio:
1.38x
Volume:
348.7K
Avg. volume:
515.9K
1-year change:
49.51%
Market cap:
$903.9M
Revenue:
$1.2B
EPS (TTM):
$0.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $682.5M $1.2B $1.5B $1.2B
Revenue Growth (YoY) -41.08% -40.46% 74.38% 23.09% -16.7%
 
Cost of Revenues $896.9M $732.2M $897.2M $884.3M $826.5M
Gross Profit $249.4M -$49.7M $293M $580.6M $393.9M
Gross Profit Margin 21.76% -7.29% 24.62% 39.63% 32.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.2M $74.4M $57.6M $57.6M $61.1M
Other Inc / (Exp) -$115.4M -$120.5M $4.9M $10.4M $39.5M
Operating Expenses $64.2M $74.4M $57.6M $57.6M $61.1M
Operating Income $185.2M -$124.1M $235.5M $523M $332.8M
 
Net Interest Expenses $89.1M $68.4M $38.6M $28M $7.5M
EBT. Incl. Unusual Items -$18.7M -$282.4M $211.1M $529.6M $402M
Earnings of Discontinued Ops. $46.8M $110.5M $41.7M -- --
Income Tax Expense $5.6M -$5M $1.4M $12.2M $405K
Net Income to Company -$24.3M -$277.5M $209.6M $517.4M $401.6M
 
Minority Interest in Earnings $105.4M -$174.8M $172.9M $366.8M $267.8M
Net Income to Common Excl Extra Items -$24.3M -$277.5M $209.6M $517.4M $401.6M
 
Basic EPS (Cont. Ops) -$0.82 $0.08 $0.77 $1.59 $1.47
Diluted EPS (Cont. Ops) -$0.82 $0.08 $0.77 $1.54 $1.43
Weighted Average Basic Share $101.1M $102.1M $102.1M $94.5M $91.3M
Weighted Average Diluted Share $101.1M $102.1M $102.1M $96.6M $93.3M
 
EBITDA $316.6M -$18M $334.5M $620.6M $426.4M
EBIT $185.2M -$124.1M $235.5M $523M $332.8M
 
Revenue (Reported) $1.1B $682.5M $1.2B $1.5B $1.2B
Operating Income (Reported) $185.2M -$124.1M $235.5M $523M $332.8M
Operating Income (Adjusted) $185.2M -$124.1M $235.5M $523M $332.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $148.3M $303.2M $311.7M $272.6M $228.5M
Revenue Growth (YoY) -62.59% 104.42% 2.8% -12.53% -16.19%
 
Cost of Revenues $174M $226.1M $216.6M $200.9M --
Gross Profit -$25.7M $77.1M $95.1M $71.8M --
Gross Profit Margin -17.31% 25.44% 30.51% 26.32% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.2M $13.7M $13.8M $13.9M --
Other Inc / (Exp) -$5.5M $26.6M $571K -$4.4M --
Operating Expenses $19.2M $13.7M $13.8M $13.9M -$69.2M
Operating Income -$44.8M $63.5M $81.3M $57.8M $69.2M
 
Net Interest Expenses $16.9M $9.4M $6.5M $844K --
EBT. Incl. Unusual Items -$63.5M $77.6M $82M $62.6M --
Earnings of Discontinued Ops. $31.3M -- -- -- --
Income Tax Expense $2.9M -$3.3M -$2.1M $457K --
Net Income to Company -$66.4M $80.9M $84.1M $62.1M --
 
Minority Interest in Earnings -$32.2M $47.7M $58M $42M --
Net Income to Common Excl Extra Items -$66.4M $80.9M $84.1M $62.1M --
 
Basic EPS (Cont. Ops) -$0.03 $0.32 $0.28 $0.22 $0.34
Diluted EPS (Cont. Ops) -$0.03 $0.32 $0.28 $0.21 --
Weighted Average Basic Share $102.3M $104.7M $92.8M $92.4M --
Weighted Average Diluted Share $102.3M $104.7M $94.9M $94.2M --
 
EBITDA -$19M $87.7M $105.8M $81.3M --
EBIT -$44.8M $63.5M $81.3M $57.8M $69.2M
 
Revenue (Reported) $148.3M $303.2M $311.7M $272.6M $228.5M
Operating Income (Reported) -$44.8M $63.5M $81.3M $57.8M $69.2M
Operating Income (Adjusted) -$44.8M $63.5M $81.3M $57.8M $69.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $674.4M $993.2M $1.5B $1.3B $948.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $723.8M $870.1M $887.7M $850.6M --
Gross Profit -$49.4M $123.1M $631.5M $452.4M $56.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76.4M $60.9M $59.1M $60.8M $12.3M
Other Inc / (Exp) -$132.5M -$13M -$5.4M $22.6M --
Operating Expenses $73M $60.9M $59.1M $60.8M -$180.8M
Operating Income -$122.4M $62.2M $572.4M $391.6M $237M
 
Net Interest Expenses $72.5M $44.2M $33.6M $11M $798K
EBT. Incl. Unusual Items -$283.2M $1.5M $557M $439.1M $80.5M
Earnings of Discontinued Ops. $109.4M $57.2M -- -- --
Income Tax Expense $22.2M -$6M $10.7M $4M --
Net Income to Company -$379.6M $7.5M $546.3M $435.1M --
 
Minority Interest in Earnings -$201.8M $42.8M $391.9M $291.2M $56.3M
Net Income to Common Excl Extra Items -$305.4M $7.5M $546.3M $435.1M --
 
Basic EPS (Cont. Ops) $0.06 $0.21 $1.59 $1.55 $1.02
Diluted EPS (Cont. Ops) $0.06 $0.21 $1.55 $1.51 $0.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.9M $163.4M $669.8M $485.3M --
EBIT -$122.4M $62.2M $572.4M $391.6M $237M
 
Revenue (Reported) $674.4M $993.2M $1.5B $1.3B $948.4M
Operating Income (Reported) -$122.4M $62.2M $572.4M $391.6M $237M
Operating Income (Adjusted) -$122.4M $62.2M $572.4M $391.6M $237M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $796.7M $1.1B $963.8M $691.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $669.3M $659.9M $626.1M -- --
Gross Profit $127.4M $465.9M $337.7M -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.9M $45.5M $48.7M -- --
Other Inc / (Exp) $8.6M -$1.6M $10.6M -- --
Operating Expenses $43.9M $45.5M $48.7M -$193.2M --
Operating Income $83.5M $420.4M $288.9M $193.2M --
 
Net Interest Expenses $28.8M $23.8M $6.7M -- --
EBT. Incl. Unusual Items $61.4M $412M $321.5M -- --
Earnings of Discontinued Ops. $41.7M -- -- -- --
Income Tax Expense -$4.5M $9.6M $1.4M -- --
Net Income to Company $65.8M $402.4M $320.1M -- --
 
Minority Interest in Earnings $68.2M $287.2M $211.6M -- --
Net Income to Common Excl Extra Items $65.8M $402.4M $320.1M $18.7M --
 
Basic EPS (Cont. Ops) $0.38 $1.20 $1.17 $0.73 --
Diluted EPS (Cont. Ops) $0.38 $1.18 $1.14 $0.22 --
Weighted Average Basic Share $309.6M $285.7M $278.3M $84.8M --
Weighted Average Diluted Share $309.6M $292.1M $284.5M -- --
 
EBITDA $158.1M $493.4M $358.1M -- --
EBIT $83.5M $420.4M $288.9M $193.2M --
 
Revenue (Reported) $796.7M $1.1B $963.8M $691.8M --
Operating Income (Reported) $83.5M $420.4M $288.9M $193.2M --
Operating Income (Adjusted) $83.5M $420.4M $288.9M $193.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $132.4M $123.2M $523.6M $653.4M $721.4M
Short Term Investments $857K $12M $210M $172.6M $32.4M
Accounts Receivable, Net $140.4M $58.6M $140.8M $117.8M $83.3M
Inventory -- -- $60.8M $53.2M $46M
Prepaid Expenses $50M $63.1M $15.4M $15.6M $12.8M
Other Current Assets -- -- -- -- $5.9M
Total Current Assets $690M $5.1B $823.6M $921.9M $927.1M
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.2B $1.2B
Long-Term Investments $45.4M $16.8M $21M $15.7M $16M
Goodwill $35.7M $24.4M $24M -- $24M
Other Intangibles $2M $1.5M $1.1M -- $300K
Other Long-Term Assets $4.6B $3.1M $3.1M -- $25.8M
Total Assets $6.9B $6.5B $2.2B $2.3B $2.2B
 
Accounts Payable $119.3M $41.1M $47.4M $34M $25.7M
Accrued Expenses $122.5M $93.7M $78.3M $73.3M $69.6M
Current Portion Of Long-Term Debt $10.9M $255.3M $21.2M -- --
Current Portion Of Capital Lease Obligations $91.2M $38.6M $79M $58.9M $28.1M
Other Current Liabilities $533M $2.9B -- -- $6.6M
Total Current Liabilities $903M $3.3B $232.3M $172.8M $132.6M
 
Long-Term Debt $876M $688.5M $499.5M $159.5M $28.7M
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.1B $795.2M $517.1M $256.5M
 
Common Stock $1.1B $1.1B $1B $945.5M $876.6M
Other Common Equity Adj -- -$25.5M -$2M -- --
Common Equity $481.4M $515.1M $623.5M $732.3M $709.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1.9B $746.1M $1.1B $1.2B
Total Equity $2.5B $2.4B $1.4B $1.8B $1.9B
 
Total Liabilities and Equity $6.9B $6.5B $2.2B $2.3B $2.2B
Cash and Short Terms $132.4M $123.2M $523.6M $653.4M $721.4M
Total Debt $965.4M $970.8M $580.8M $180M $28.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $276.5M $427.8M $511.9M $744.6M --
Short Term Investments $29.2M $246.8M $95.2M $52.3M --
Accounts Receivable, Net $72.6M -- $193.4M $94.4M --
Inventory -- $66.2M $51.7M $45.4M --
Prepaid Expenses $79.4M -- $13.2M $13.4M --
Other Current Assets $23.1M -- -- $4.9M --
Total Current Assets $516.3M $686.8M $770.2M $986.4M --
 
Property Plant And Equipment $4.3B $1.3B $1.3B $1.2B --
Long-Term Investments $1.7B $22.1M $15.2M $15.4M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $40.3M $3.1M -- $25.9M --
Total Assets $6.6B $2B $2.1B $2.2B --
 
Accounts Payable $75.7M $119.9M $32.5M $25.7M --
Accrued Expenses $172.1M $70.3M $63.5M $79.5M --
Current Portion Of Long-Term Debt $390.8M $21.1M -- -- --
Current Portion Of Capital Lease Obligations $112.6M $74.5M $62.2M $30.9M --
Other Current Liabilities $27.7M -- -- $4.8M --
Total Current Liabilities $823.2M $223.4M $165.5M $144.3M --
 
Long-Term Debt $3.2B $504.6M $180.2M $26.4M --
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $789.3M $398.8M $230M --
 
Common Stock $1.1B -- $948.5M $910.2M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $640M $993.7M $1.2B --
Total Equity $2.5B $1.2B $1.7B $2B --
 
Total Liabilities and Equity $6.6B $2B $2.1B $2.2B --
Cash and Short Terms $276.5M $427.8M $511.9M $744.6M --
Total Debt $3.6B $608.1M $200.7M $26.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.3M -$277.5M $209.6M $517.4M $401.6M
Depreciation & Amoritzation $131.4M $106.1M $99M $97.6M $93.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $379.5M -- -$80.9M $23M $35.2M
Change in Inventories -- -- -- -- --
Cash From Operations $984M $78.1M $199.2M $629.9M $467.2M
 
Capital Expenditures $16M $21.4M $15.4M $10.2M $75.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $63.1M $7.2M $309M $54.7M $157.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $85M
Special Dividend Paid
Long-Term Debt Issued $809.9M $190.2M $422.1M $50M --
Long-Term Debt Repaid -$1.3B -$389.2M -$881.2M -$470.5M -$142.2M
Repurchase of Common Stock -- $4.7M $20.6M $55.5M $116.3M
Other Financing Activities -$798K $220.1M -- -$50.3M -$78.7M
Cash From Financing -$1.1B -$225.7M -$456.9M -$520.5M -$416.4M
 
Beginning Cash (CF) $131.5M $111.2M $313.6M $480.8M $689M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$50.4M -$140.4M $51.2M $164.1M $208.2M
Ending Cash (CF) $81.1M -$29.2M $364.8M $644.8M $897.2M
 
Levered Free Cash Flow $968M $56.7M $183.7M $619.7M $391.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$58.3M $143.8M $115M $81.5M --
Depreciation & Amoritzation $26.7M $24.5M $24.6M $24.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $31.7M $143.9M $137.6M $60.6M --
 
Capital Expenditures $6.3M $3.9M $4.2M $70.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.8M $31.1M -$58.1M $86.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $85M --
Special Dividend Paid -- -- -- $1M --
Long-Term Debt Issued -$138M -- -- -- --
Long-Term Debt Repaid -$75.4M -$37.6M -$5.2M -- --
Repurchase of Common Stock $4.7M $10.1M $4.1M $59.6M --
Other Financing Activities $221.2M $784K -$5.6M -$6.1M --
Cash From Financing -$44.9M -$46.9M -$15.5M -$150.2M --
 
Beginning Cash (CF) $111.2M $313.6M $480.8M $689M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $128M $64.1M -$3.3M --
Ending Cash (CF) $89.1M $441.6M $544.8M $685.7M --
 
Levered Free Cash Flow $25.4M $140M $133.4M -$10.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$379.6M $7.5M $546.3M $435.1M --
Depreciation & Amoritzation $10.6M $101.2M $97.4M $93.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $136.3M $86.9M $636.2M $544.2M --
 
Capital Expenditures $12.7M $17.8M $9.9M $8.8M $70.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.4M $269.1M $143.8M $13.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -$206.2M $284.1M $50M -- --
Long-Term Debt Repaid $649.1M -$919M -$502.9M -$147.4M --
Repurchase of Common Stock -$15.6M $15.3M $61.5M $60.8M --
Other Financing Activities $57M $220.4M -$43.9M -$78.1M --
Cash From Financing -$304.7M -$455M -$551.9M -$281.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$154.9M -$98.9M $228M $275.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $123.6M $69.2M $626.3M $535.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $209.6M $517.4M $401.6M -- --
Depreciation & Amoritzation $99M $97.6M $93.6M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $199.2M $629.9M $467.2M -- --
 
Capital Expenditures $15.4M $10.2M $75.3M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $309M $54.7M $157.5M -- --
 
Dividends Paid (Ex Special Dividend) -- -- $85M -- --
Special Dividend Paid -- -- $1M $1M --
Long-Term Debt Issued $422.1M $50M -- -- --
Long-Term Debt Repaid -$881.2M -$470.5M -$142.2M -- --
Repurchase of Common Stock $20.6M $55.5M $116.3M -- --
Other Financing Activities $0 -$50.3M -$78.7M -- --
Cash From Financing -$456.9M -$520.5M -$416.4M -- --
 
Beginning Cash (CF) $753.8M $1.5B $2.6B $851.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.2M $164.1M $208.2M -- --
Ending Cash (CF) $805M $1.6B $2.8B -- --
 
Levered Free Cash Flow $183.7M $619.7M $391.8M -- --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is down 8.24% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 1.53% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 1.28% over the past day.

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

Show me the best stock