Financhill
Sell
37

TNK Quote, Financials, Valuation and Earnings

Last price:
$53.79
Seasonality move :
2.08%
Day range:
$53.25 - $54.07
52-week range:
$33.35 - $63.71
Dividend yield:
1.86%
P/E ratio:
5.98x
P/S ratio:
1.97x
P/B ratio:
0.96x
Volume:
98.4K
Avg. volume:
410.7K
1-year change:
35.5%
Market cap:
$1.9B
Revenue:
$1.2B
EPS (TTM):
$9.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $886.4M $542.4M $1.1B $1.5B $1.2B
Revenue Growth (YoY) -6.09% -38.82% 96.01% 38.62% -16.58%
 
Cost of Revenues $635M $600.4M $772.5M $892M $835M
Gross Profit $251.4M -$58M $290.7M $581.7M $394.3M
Gross Profit Margin 28.36% -10.7% 27.34% 39.47% 32.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $43.7M $41.8M $45.9M $46.6M
Other Inc / (Exp) -$67.5M -$107.7M $7.1M $11.2M $39.8M
Operating Expenses $39M $43.7M $41.8M $43.7M $46.6M
Operating Income $212.4M -$101.7M $248.9M $538M $347.7M
 
Net Interest Expenses $51.5M $35M $35.7M $27.7M $7.5M
EBT. Incl. Unusual Items $89.5M -$244.3M $229.6M $532.5M $404.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M -$1.9M $529K $12.6M $405K
Net Income to Company $87.3M -$242.4M $229.1M $519.9M $403.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.3M -$242.4M $229.1M $519.9M $403.7M
 
Basic EPS (Cont. Ops) $2.59 -$7.17 $6.74 $15.22 $11.73
Diluted EPS (Cont. Ops) $2.57 -$7.17 $6.68 $15.04 $11.63
Weighted Average Basic Share $33.7M $33.8M $34M $34.2M $34.4M
Weighted Average Diluted Share $33.9M $33.8M $34.3M $34.6M $34.7M
 
EBITDA $329.6M $4.4M $347.9M $635.6M $441.3M
EBIT $212.4M -$101.7M $248.9M $538M $347.7M
 
Revenue (Reported) $886.4M $542.4M $1.1B $1.5B $1.2B
Operating Income (Reported) $212.4M -$101.7M $248.9M $538M $347.7M
Operating Income (Adjusted) $212.4M -$101.7M $248.9M $538M $347.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $115.9M $279.4M $285.9M $274.4M $229M
Revenue Growth (YoY) -31.93% 141.08% 2.32% -4% -16.55%
 
Cost of Revenues $146.1M $202.5M $193.6M $202.5M $174.4M
Gross Profit -$30.3M $76.9M $92.3M $71.9M $54.7M
Gross Profit Margin -26.11% 27.53% 32.28% 26.2% 23.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5M $9.7M $10.7M $10.9M $11.1M
Other Inc / (Exp) -$3.4M $10.9M $584K -$5.1M --
Operating Expenses $10.5M $9.7M $10.7M $10.5M $11.1M
Operating Income -$40.8M $67.2M $81.6M $61.4M $43.5M
 
Net Interest Expenses $8.6M $9M $6.4M $828K $789K
EBT. Incl. Unusual Items -$52.7M $69.3M $78.8M $62M $89.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$674K $1.3M -$2.5M $457K -$2.3M
Net Income to Company -$52.1M $68.1M $81.4M $61.5M $92.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.1M $68.1M $81.4M $61.5M $92.1M
 
Basic EPS (Cont. Ops) -$1.54 $2.00 $2.38 $1.78 $2.66
Diluted EPS (Cont. Ops) -$1.54 $1.98 $2.35 $1.77 $2.64
Weighted Average Basic Share $33.8M $34M $34.2M $34.5M $34.7M
Weighted Average Diluted Share $33.8M $34.4M $34.6M $34.8M $34.8M
 
EBITDA -$15M $91.5M $106.1M $84.9M $64.4M
EBIT -$40.8M $67.2M $81.6M $61.4M $43.5M
 
Revenue (Reported) $115.9M $279.4M $285.9M $274.4M $229M
Operating Income (Reported) -$40.8M $67.2M $81.6M $61.4M $43.5M
Operating Income (Adjusted) -$40.8M $67.2M $81.6M $61.4M $43.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $509.9M $856.1M $1.4B $1.3B $951.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $568.3M $739.7M $792.5M $832.7M $734M
Gross Profit -$58.4M $116.4M $626M $451.6M $217.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.3M $40.3M $46M $49.5M $45.1M
Other Inc / (Exp) -$118.1M -$672K -$5.6M $19.2M --
Operating Expenses $44.3M $40.3M $46M $47.7M $45.1M
Operating Income -$102.7M $76.1M $579.9M $403.9M $172.8M
 
Net Interest Expenses $38.3M $33.2M $33.2M $10.8M $3.1M
EBT. Incl. Unusual Items -$258.6M $42.8M $557.2M $436.3M $308.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M -$81K $8.8M $3M -$4.2M
Net Income to Company -$275.9M $42.9M $548.4M $439.5M $323.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$275.9M $42.9M $548.4M $433.2M $312.8M
 
Basic EPS (Cont. Ops) -$8.17 $1.25 $16.07 $12.63 $9.05
Diluted EPS (Cont. Ops) -$8.17 $1.23 $15.88 $12.50 $9.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.7M $177.4M $677.3M $497.6M $262.3M
EBIT -$102.7M $76.1M $579.9M $403.9M $172.8M
 
Revenue (Reported) $509.9M $856.1M $1.4B $1.3B $951.9M
Operating Income (Reported) -$102.7M $76.1M $579.9M $403.9M $172.8M
Operating Income (Adjusted) -$102.7M $76.1M $579.9M $403.9M $172.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $382.1M $695.8M $1.1B $971M $693.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $432.5M $571.8M $591.8M $632.8M $531.7M
Gross Profit -$50.4M $124M $459.3M $338.2M $161.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.2M $30.8M $35.1M $38.7M $35.4M
Other Inc / (Exp) -$92.3M $14.7M $2.1M $10M $43M
Operating Expenses $34.2M $30.8M $35.1M $36.9M $35.4M
Operating Income -$84.7M $93.2M $424.2M $301.3M $126.4M
 
Net Interest Expenses $28M $26.1M $23.6M $6.7M $2.3M
EBT. Incl. Unusual Items -$204.4M $82.3M $409.9M $322.9M $227.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M -$372K $7.9M $1.4M -$3.2M
Net Income to Company -$202.6M $82.7M $402M $321.5M $230.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$202.6M $82.7M $402M $321.5M $230.7M
 
Basic EPS (Cont. Ops) -$6.00 $2.43 $11.78 $9.36 $6.67
Diluted EPS (Cont. Ops) -$6.00 $2.40 $11.64 $9.27 $6.64
Weighted Average Basic Share $101.3M $101.9M $102.4M $103.1M $103.7M
Weighted Average Diluted Share $101.3M $102.5M $103.7M $104.1M $104.2M
 
EBITDA -$5.3M $167.8M $497.2M $370.5M $191.5M
EBIT -$84.7M $93.2M $424.2M $301.3M $126.4M
 
Revenue (Reported) $382.1M $695.8M $1.1B $971M $693.5M
Operating Income (Reported) -$84.7M $93.2M $424.2M $301.3M $126.4M
Operating Income (Adjusted) -$84.7M $93.2M $424.2M $301.3M $126.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $100M $52.8M $184.2M $392.2M $538M
Short Term Investments -- -- -- -- $22.4M
Accounts Receivable, Net $36.2M $41.1M $116.7M $114.6M $82.4M
Inventory $34.6M $49M $60.8M $53.2M $46M
Prepaid Expenses $9.7M $10.2M $10.2M $15.1M $12.8M
Other Current Assets -- -- -- -- $5.9M
Total Current Assets $245.4M $245.4M $459.5M $667M $747.9M
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.2B $1.2B
Long-Term Investments $31.7M $16.8M $21M $15.7M $16M
Goodwill $2.4M $2.4M $2.4M $2.4M $2.4M
Other Intangibles $2M $1.5M $1.1M $658K $307K
Other Long-Term Assets $4M $4.6M $6.6M $21.4M $23M
Total Assets $1.8B $1.6B $1.8B $1.9B $2B
 
Accounts Payable $31.1M $34.8M $42.4M $33.9M $25.6M
Accrued Expenses $55.1M $32.6M $47.5M $71.7M $75.7M
Current Portion Of Long-Term Debt $10.9M $15.5M -- -- --
Current Portion Of Capital Lease Obligations $82.2M $36.4M $76.7M $56.4M $24.9M
Other Current Liabilities $4.9M $1.8M $2.5M $5.9M $5.8M
Total Current Liabilities $197.1M $157.1M $170.2M $168M $132M
 
Long-Term Debt $514M $577.1M $499.5M $168.3M $37.4M
Capital Leases -- -- -- -- --
Total Liabilities $761.3M $780.3M $713.6M $391.7M $217.5M
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $838.4M $1.1B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $838.4M $1.1B $1.6B $1.8B
 
Total Liabilities and Equity $1.8B $1.6B $1.8B $1.9B $2B
Cash and Short Terms $100M $52.8M $184.2M $392.2M $538M
Total Debt $603.3M $619.6M $559.6M $188.8M $37.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $63.2M $80.7M $228M $463.5M $797.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.3M $77.7M $116.4M $79.6M $68.3M
Inventory $49.8M $66.2M $51.7M $45.4M $36.1M
Prepaid Expenses $11.1M $10.5M $10.3M $10M $13M
Other Current Assets -- -- -- $4.9M --
Total Current Assets $202M $319.4M $464.9M $687.2M $1B
 
Property Plant And Equipment $1.4B $1.3B $1.3B $1.2B $1.1B
Long-Term Investments $28.3M $19.7M $15.2M $15.4M --
Goodwill $2.4M $2.4M $2.4M $2.4M --
Other Intangibles $1.6M $1.2M $752K $390K --
Other Long-Term Assets $4.8M $6.9M $6.1M $5M --
Total Assets $1.6B $1.6B $1.8B $1.9B $2.1B
 
Accounts Payable $33.7M $35M $28.6M $21.2M $97M
Accrued Expenses $37.1M $42.9M -- $45.1M --
Current Portion Of Long-Term Debt $34.4M $22.4M -- -- --
Current Portion Of Capital Lease Obligations $26.4M $72.3M $59.9M $27.6M --
Other Current Liabilities $3M $1.3M $2.9M $4.3M --
Total Current Liabilities $164.5M $175.2M $130M $101.1M $115.3M
 
Long-Term Debt $560.9M $492.2M $171.5M $26.4M $20.2M
Capital Leases -- -- -- -- --
Total Liabilities $771.9M $709.9M $348.9M $171.3M $181.9M
 
Common Stock $1.3B $1.3B $1.3B $1.3B --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $877.8M $922.7M $1.4B $1.7B $1.9B
 
Total Liabilities and Equity $1.6B $1.6B $1.8B $1.9B $2.1B
Cash and Short Terms $63.2M $80.7M $228M $463.5M $797.8M
Total Debt $615.3M $574.5M $192M $26.4M $20.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $87.3M -$242.4M $229.1M $519.9M $403.7M
Depreciation & Amoritzation $117.2M $106.1M $99M $97.6M $93.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $135.8M -$21.7M -$112.3M $33M $50.1M
Change in Inventories $13.6M -$17.6M -$11.8M $6.2M $6.1M
Cash From Operations $347.9M -$107.3M $193.3M $626.7M $471.9M
 
Capital Expenditures $16M $21.4M $15.4M $10.2M $75.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $74.5M $38.1M $51.2M $17.3M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- $59.5M $102.8M
Special Dividend Paid
Long-Term Debt Issued $809.9M $411.4M $422.1M $51M --
Long-Term Debt Repaid -$1.2B -$389.2M -$534.1M -$449.3M -$142.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$562K -$225K -$1M -$12.3M -$101.3M
Cash From Financing -$416.1M $22M -$113M -$465.6M -$343.4M
 
Beginning Cash (CF) $100M $52.8M $184.2M $392.2M $515.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M -$47.2M $131.4M $178.4M $123.4M
Ending Cash (CF) $106.4M $5.6M $315.7M $570.5M $639M
 
Levered Free Cash Flow $331.9M -$128.8M $177.8M $616.5M $396.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$52.1M $68.1M $81.4M $61.5M $92.1M
Depreciation & Amoritzation $25.8M $24.3M $24.6M $23.4M $20.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$38.4M $46.3M $123.5M $108.8M $74.9M
 
Capital Expenditures $7.9M $4.1M $3.3M $64.1M $128.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.1M $21M -$1.3M -$61.6M $48.4M
 
Dividends Paid (Ex Special Dividend) -- -- $8.5M $8.6M $8.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $233.2M $60M -- -- --
Long-Term Debt Repaid -$200.9M -$115.4M -$64.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$132K -- -$866K -$2.1M --
Cash From Financing $34.3M -$55.4M -$73.8M -$10.7M -$8.6M
 
Beginning Cash (CF) $63.2M $80.7M $228M $463.5M $765.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63K $12M $48.4M $36.5M $114.6M
Ending Cash (CF) $63.1M $92.7M $276.4M $500M $880.1M
 
Levered Free Cash Flow -$46.3M $42.2M $120.2M $44.6M -$53.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$275.9M $42.9M $548.4M $439.5M $323.8M
Depreciation & Amoritzation $107.5M $101.2M $97.4M $93.8M $89.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$84M $25M $634.3M $527.1M $292.5M
 
Capital Expenditures $22.3M $17.8M $9.9M $79.3M $192.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $23.9M $62.3M -$6M -$29.8M $149.1M
 
Dividends Paid (Ex Special Dividend) -- -- $51M $102.8M $69M
Special Dividend Paid
Long-Term Debt Issued $358.2M $505.3M $51M -- --
Long-Term Debt Repaid -$362.7M -$571.9M -$481.7M -$147.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$225K -$974K -- -$9.5M --
Cash From Financing -$2.5M -$69.7M -$484.2M -$252.2M -$165.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62.7M $17.5M $144.1M $245.1M $275.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$106.3M $7.2M $624.4M $447.8M $100M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$202.6M $82.7M $402M $321.5M $230.7M
Depreciation & Amoritzation $79.4M $74.6M $72.9M $69.1M $65.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$84.1M $48.2M $489.2M $394.1M $204.9M
 
Capital Expenditures $15.2M $11.5M $6M $75.1M $192.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $31M $55.1M -$2.1M -$49.1M $105.1M
 
Dividends Paid (Ex Special Dividend) -- -- $51M $94.2M $60.4M
Special Dividend Paid -- -- $1M $2M $1M
Long-Term Debt Issued $328.2M $422.1M $51M -- --
Long-Term Debt Repaid -$313.9M -$496.5M -$444.1M -$142.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$225K -$974K -$6.9M -$4.1M -$1.3M
Cash From Financing $16.3M -$75.4M -$446.5M -$237.6M -$60.1M
 
Beginning Cash (CF) $216.9M $170.1M $581M $1.3B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.8M $27.9M $40.6M $107.4M $249.9M
Ending Cash (CF) $180.1M $198M $621.6M $1.4B $2.3B
 
Levered Free Cash Flow -$99.3M $36.7M $483.2M $319.1M $12.7M

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
56
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