Financhill
Buy
55

TR Quote, Financials, Valuation and Earnings

Last price:
$37.7100
Seasonality move :
26.94%
Day range:
$37.3500 - $37.8600
52-week range:
$28.6699 - $44.2684
Dividend yield:
0.95%
P/E ratio:
29.23x
P/S ratio:
3.76x
P/B ratio:
2.98x
Volume:
136.2K
Avg. volume:
182.1K
1-year change:
16.42%
Market cap:
$2.7B
Revenue:
$723.2M
EPS (TTM):
$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $471.1M $570.8M $687M $769.4M $723.2M
Revenue Growth (YoY) -10.63% 21.17% 20.36% 11.99% -6%
 
Cost of Revenues $300.5M $373.7M $454.6M $511.9M $468.3M
Gross Profit $170.6M $197.1M $232.4M $257.4M $254.9M
Gross Profit Margin 36.22% 34.53% 33.83% 33.46% 35.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112.1M $132.1M $122M $155M $152.7M
Other Inc / (Exp) $14.2M $15.9M -$15.2M $13.2M $17.3M
Operating Expenses $112.1M $132.1M $122M $155M $152.7M
Operating Income $58.5M $65M $110.4M $102.4M $102.2M
 
Net Interest Expenses $164K $46K $104K $337K $509K
EBT. Incl. Unusual Items $76.3M $85.7M $98.1M $119.9M $126.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.3M $20.4M $22.2M $28M $40.1M
Net Income to Company $59M $65.3M $75.9M $91.9M $86.8M
 
Minority Interest in Earnings -$21K -$18K -$45K -$26K -$19K
Net Income to Common Excl Extra Items $59M $65.3M $75.9M $91.9M $86.8M
 
Basic EPS (Cont. Ops) $0.79 $0.89 $1.04 $1.28 $1.18
Diluted EPS (Cont. Ops) $0.79 $0.89 $1.04 $1.28 $1.18
Weighted Average Basic Share $77.1M $75.9M $75.2M $74.1M $73.5M
Weighted Average Diluted Share $77.1M $75.9M $75.2M $74.1M $73.5M
 
EBITDA $76.7M $82.6M $128.1M $120.7M $120.4M
EBIT $58.5M $65M $110.4M $102.4M $102.2M
 
Revenue (Reported) $471.1M $570.8M $687M $769.4M $723.2M
Operating Income (Reported) $58.5M $65M $110.4M $102.4M $102.2M
Operating Income (Adjusted) $58.5M $65M $110.4M $102.4M $102.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $184.2M $213.2M $249.9M $225.9M $232.7M
Revenue Growth (YoY) 16.71% 15.75% 17.21% -9.57% 3%
 
Cost of Revenues $119.6M $141.7M $164.6M $148.4M $153.2M
Gross Profit $64.6M $71.5M $85.2M $77.5M $79.5M
Gross Profit Margin 35.06% 33.53% 34.1% 34.31% 34.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.7M $36M $39.3M $41.8M $47M
Other Inc / (Exp) $1.8M -$1.2M -$718K $7.2M --
Operating Expenses $35.7M $36M $39.3M $41.8M $47M
Operating Income $28.8M $35.5M $45.9M $35.7M $32.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $31.4M $34.3M $45.2M $42.4M $48.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $7.8M $10.8M $9.6M $13M
Net Income to Company $24.7M $26.6M $34.4M $32.8M $35.6M
 
Minority Interest in Earnings -$14K -$16K -$5K -$11K -$12K
Net Income to Common Excl Extra Items $24.7M $26.6M $34.4M $32.8M $35.6M
 
Basic EPS (Cont. Ops) $0.34 $0.36 $0.48 $0.46 $0.49
Diluted EPS (Cont. Ops) $0.34 $0.36 $0.48 $0.46 $0.49
Weighted Average Basic Share $75.7M $75.3M $73.9M $73.5M $72.9M
Weighted Average Diluted Share $75.7M $75.3M $73.9M $73.5M $72.9M
 
EBITDA $32.9M $40.3M $50.5M $40.3M $37.3M
EBIT $28.8M $35.5M $45.9M $35.7M $32.5M
 
Revenue (Reported) $184.2M $213.2M $249.9M $225.9M $232.7M
Operating Income (Reported) $28.8M $35.5M $45.9M $35.7M $32.5M
Operating Income (Adjusted) $28.8M $35.5M $45.9M $35.7M $32.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $531.7M $665.2M $761.8M $727.1M $729.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $345.8M $440.9M $508.3M $478.6M $463.7M
Gross Profit $186M $224.3M $253.5M $248.5M $265.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $128.3M $120.9M $152.9M $156.1M $157.7M
Other Inc / (Exp) $15.9M -$13.3M $11.1M $25.4M --
Operating Expenses $128.3M $120.9M $152.9M $156.1M $157.7M
Operating Income $57.6M $103.4M $100.5M $92.4M $108.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $78.2M $93M $114.5M $120.5M $141.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.9M $22.4M $26.6M $26.8M $48M
Net Income to Company $60.2M $70.6M $87.8M $93.7M $93.7M
 
Minority Interest in Earnings -$19K -$30K -$31K -$24K -$46K
Net Income to Common Excl Extra Items $60.2M $70.6M $87.8M $93.7M $93.7M
 
Basic EPS (Cont. Ops) $0.82 $0.97 $1.22 $1.31 $1.28
Diluted EPS (Cont. Ops) $0.82 $0.97 $1.22 $1.31 $1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $74.8M $121.4M $118.7M $110.6M $126.8M
EBIT $57.6M $103.4M $100.5M $92.4M $108.3M
 
Revenue (Reported) $531.7M $665.2M $761.8M $727.1M $729.6M
Operating Income (Reported) $57.6M $103.4M $100.5M $92.4M $108.3M
Operating Income (Adjusted) $57.6M $103.4M $100.5M $92.4M $108.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $402.9M $497.3M $572.1M $529.8M $536.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $261.8M $330.3M $384.1M $350.7M $346.1M
Gross Profit $141.1M $166.9M $188M $179.1M $190.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $94.9M $83.7M $114.7M $115.8M $120.8M
Other Inc / (Exp) $11.8M -$17.4M $8.9M $21.1M -$51K
Operating Expenses $94.9M $83.7M $114.7M $115.8M $120.8M
Operating Income $46.1M $83.2M $73.4M $63.3M $69.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $58.8M $66M $82.3M $82.9M $97.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.5M $15.4M $19.8M $18.6M $26.6M
Net Income to Company $45.3M $50.6M $62.5M $64.3M $71.2M
 
Minority Interest in Earnings -$20K -$32K -$18K -$16K -$43K
Net Income to Common Excl Extra Items $45.3M $50.6M $62.5M $64.3M $71.2M
 
Basic EPS (Cont. Ops) $0.61 $0.69 $0.87 $0.90 $0.98
Diluted EPS (Cont. Ops) $0.61 $0.69 $0.87 $0.90 $0.98
Weighted Average Basic Share $228.1M $226M $222.7M $220.6M $218.7M
Weighted Average Diluted Share $228.1M $226M $222.7M $220.6M $218.7M
 
EBITDA $58.9M $96.5M $87.1M $77M $83.4M
EBIT $46.1M $83.2M $73.4M $63.3M $69.4M
 
Revenue (Reported) $402.9M $497.3M $572.1M $529.8M $536.2M
Operating Income (Reported) $46.1M $83.2M $73.4M $63.3M $69.4M
Operating Income (Adjusted) $46.1M $83.2M $73.4M $63.3M $69.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $209.3M $146.2M $149.8M $171.8M $195M
Short Term Investments $42.1M $40M $96.1M $95.5M $55.8M
Accounts Receivable, Net $41.2M $54.9M $58.6M $55.6M $43.8M
Inventory $59.6M $55.5M $84.3M $94.9M $77.6M
Prepaid Expenses $6.8M $7.8M $12.1M $9.2M $10.4M
Other Current Assets -- -- -- -- --
Total Current Assets $320.9M $268.3M $309M $340.7M $333.6M
 
Property Plant And Equipment $187.3M $208.9M $212M $223M $219.8M
Long-Term Investments $220M $291.2M $247.5M $255.6M $332.3M
Goodwill $73.2M $73.2M $73.2M $73.2M $73.2M
Other Intangibles $175M $175M $175M $175M $175M
Other Long-Term Assets -- $603K $465K $15.2M $11.6M
Total Assets $984.6M $1B $1B $1.1B $1.1B
 
Accounts Payable $13M $15M $25.2M $15.8M $13.4M
Accrued Expenses $25M $30.8M $30.7M $36.2M $32.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $780K $1.1M $791K $1.3M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $70M $80M $90.1M $94.9M $87.3M
 
Long-Term Debt $7.6M $13.8M $11.5M $13.5M $12.5M
Capital Leases -- -- -- -- --
Total Liabilities $221.5M $249.8M $235.9M $261.3M $276.8M
 
Common Stock $45.9M $46.6M $47.5M $48.2M $49.4M
Other Common Equity Adj -$19.8M -$25M -$30.2M -$23.2M -$23.4M
Common Equity $786.2M $792.1M $806.7M $848.1M $870.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$227K -$245K -$289K -$315K -$334K
Total Equity $763.1M $768.8M $782.9M $823.1M $870.4M
 
Total Liabilities and Equity $984.6M $1B $1B $1.1B $1.1B
Cash and Short Terms $209.3M $146.2M $149.8M $171.8M $195M
Total Debt $9.2M $13.8M $11.5M $13.5M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $116.1M $146.1M $135.8M $163.6M $120.2M
Short Term Investments $39.5M $88.5M $88.1M $71.5M --
Accounts Receivable, Net $80.9M $82.3M $80.1M $72.5M $73M
Inventory $71.8M $89.6M $107.6M $94.6M $96.1M
Prepaid Expenses $5.7M $2M $7M $7.3M $7.4M
Other Current Assets -- -- -- -- --
Total Current Assets $277.9M $324.1M $336.1M $343.4M $303.2M
 
Property Plant And Equipment $206.3M $210.8M $217.4M $221.1M $230M
Long-Term Investments $280.3M $241.3M $243.2M $318.3M $436.5M
Goodwill $73.2M $73.2M $73.2M $73.2M --
Other Intangibles $175M $175M $175M $175M --
Other Long-Term Assets -- -- $19.3M $13.6M --
Total Assets $1B $1B $1.1B $1.1B $1.2B
 
Accounts Payable $24.5M $30.7M $22.7M $20.6M $21.1M
Accrued Expenses $57.6M $60.3M $72.3M $65M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $833K $1.1M $1.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $94.6M $101.5M $105.6M $95.7M $107M
 
Long-Term Debt $14M $11.4M $12.5M $12.7M $11.9M
Capital Leases -- -- -- -- --
Total Liabilities $258.9M $243M $262.3M $276.4M $310.1M
 
Common Stock $46.6M $47.9M $48.4M $49.6M $50.7M
Other Common Equity Adj -$23.3M -$34.4M -$25.2M -$19.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$246K -$278K -$307K -$331K -$377K
Total Equity $756.5M $783.3M $803.6M $869.8M $918.5M
 
Total Liabilities and Equity $1B $1B $1.1B $1.1B $1.2B
Cash and Short Terms $116.1M $146.1M $135.8M $163.6M $120.2M
Total Debt $16.1M $11.4M $12.5M $12.7M $11.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59M $65.3M $75.9M $91.9M $86.8M
Depreciation & Amoritzation $18.2M $17.6M $17.7M $18.2M $18.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.1M -$14.8M -$4.1M $317K $11.7M
Change in Inventories -$770K $3.9M -$28.4M -$9.6M $15.8M
Cash From Operations $74.7M $85.3M $72.1M $94.6M $138.9M
 
Capital Expenditures $18M $31.4M $23.4M $26.8M $18M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.5M -$91.9M -$68.6M -$14.2M -$35.8M
 
Dividends Paid (Ex Special Dividend) $23.8M $24.1M $24.6M $25.1M $25.5M
Special Dividend Paid
Long-Term Debt Issued $3.9M $3.8M $4M $3.5M $3.8M
Long-Term Debt Repaid -$3.9M -$3.6M -$3.9M -$3.5M -$3.9M
Repurchase of Common Stock $32.1M $30.2M $31.9M $33.1M $13.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$55.8M -$54.1M -$56.4M -$58.2M -$39.1M
 
Beginning Cash (CF) $167.3M $106.2M $53.6M $76.3M $139.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.9M -$61M -$52.6M $22.7M $62.9M
Ending Cash (CF) $194.7M $44.9M $1.4M $99.4M $201.1M
 
Levered Free Cash Flow $56.7M $53.9M $48.7M $67.8M $120.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $24.7M $26.6M $34.4M $32.8M $35.6M
Depreciation & Amoritzation $4M $4.8M $4.6M $4.6M $4.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$45.3M -$37.7M -$26.8M -$25.6M -$23.7M
Change in Inventories $16.2M $11.5M $31.9M $34.2M $31.4M
Cash From Operations $21.4M $30M $44.7M $61.3M $62.2M
 
Capital Expenditures $10.6M $7.4M $8.7M $5.5M $11.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.4M -$10.1M -$6.2M -$6.3M -$97.5M
 
Dividends Paid (Ex Special Dividend) $6.1M $6.2M $6.3M $6.4M $6.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $938K $1.1M $925K $1.8M --
Long-Term Debt Repaid -$951K -$1.1M -$926K -$1.9M --
Repurchase of Common Stock $13M $3M $11M $2.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19.1M -$9.2M -$17.3M -$8.6M -$6.5M
 
Beginning Cash (CF) $76.6M $57.5M $47.7M $92.1M $79.3M
Foreign Exchange Rate Adjustment -$277K -$62K $10K -$330K $205K
Additions / Reductions -$20.4M $10.6M $21.3M $46.1M -$41.6M
Ending Cash (CF) $55.9M $68.1M $69M $137.9M $37.9M
 
Levered Free Cash Flow $10.8M $22.6M $36M $55.8M $50.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $60.2M $70.6M $87.8M $93.7M $93.7M
Depreciation & Amoritzation $17.2M $18M $18.2M $18.2M $18.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.5M -$2.9M $3.7M $6.5M -$1.6M
Change in Inventories -$209K -$17.6M -$16.8M $11.7M -$459K
Cash From Operations $82.8M $83.7M $81.1M $125.1M $126.1M
 
Capital Expenditures $29.5M $26M $25.3M $21.2M $26M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.9M -$70.4M -$15.4M -$46.6M -$95.5M
 
Dividends Paid (Ex Special Dividend) $24.1M $24.5M $25M $25.3M $26M
Special Dividend Paid
Long-Term Debt Issued $3.8M $4.1M $3.7M $3.5M --
Long-Term Debt Repaid -$3.8M -$3.9M -$3.7M -$3.5M --
Repurchase of Common Stock $38.7M $8M $51.4M $7.8M $17.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$62.8M -$32.4M -$76.5M -$33.1M -$43.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.1M -$19.1M -$9.9M $44.4M -$12.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $53.3M $57.7M $55.8M $103.9M $100.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.3M $50.6M $62.5M $64.3M $71.2M
Depreciation & Amoritzation $12.8M $13.3M $13.8M $13.7M $14.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$40.2M -$28.3M -$20.6M -$14.3M -$27.6M
Change in Inventories -$12.4M -$34M -$22.4M -$1.1M -$17.4M
Cash From Operations $32.2M $30.6M $39.6M $70.1M $57.3M
 
Capital Expenditures $22.9M $17.6M $19.5M $13.9M $21.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$74.5M -$53M $233K -$32.2M -$91.8M
 
Dividends Paid (Ex Special Dividend) $18.1M $18.4M $18.8M $19.1M $19.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M $3.2M $2.9M $2.9M $895K
Long-Term Debt Repaid -$2.8M -$3.1M -$2.9M -$2.9M -$884K
Repurchase of Common Stock $30.2M $8M $27.6M $2.2M $6.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$48.1M -$26.3M -$46.4M -$21.3M -$26M
 
Beginning Cash (CF) $310.3M $191.7M $112.5M $203.3M $320.1M
Foreign Exchange Rate Adjustment -$202K $13K $598K -$846K $635K
Additions / Reductions -$90.7M -$48.7M -$6M $15.8M -$59.9M
Ending Cash (CF) $219.5M $143M $107.1M $218.3M $260.8M
 
Levered Free Cash Flow $9.2M $13M $20.1M $56.2M $35.4M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
67
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
38
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock