Financhill
Buy
70

TRNO Quote, Financials, Valuation and Earnings

Last price:
$64.50
Seasonality move :
0.96%
Day range:
$64.98 - $65.97
52-week range:
$48.18 - $69.20
Dividend yield:
3.09%
P/E ratio:
16.80x
P/S ratio:
14.10x
P/B ratio:
1.64x
Volume:
542.8K
Avg. volume:
812.4K
1-year change:
-2.2%
Market cap:
$6.8B
Revenue:
$476.4M
EPS (TTM):
$3.89
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $221.9M $276.2M $323.6M $382.6M $476.4M
Revenue Growth (YoY) 22.3% 24.46% 17.15% 18.24% 24.51%
 
Cost of Revenues $106.9M $134.7M $152.3M $192M $236.7M
Gross Profit $115M $141.5M $171.3M $190.6M $239.7M
Gross Profit Margin 51.82% 51.25% 52.93% 49.82% 50.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.5M $110.7M $37.9M $45.3M --
Operating Expenses $27.1M $32.7M $38.2M $42.7M $47.6M
Operating Income $87.9M $108.9M $133.1M $148M $192.1M
 
Net Interest Expenses $18.2M $23.9M $24.8M $20.9M $32.9M
EBT. Incl. Unusual Items $87.3M $198M $151.5M $184.5M $403M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $87.3M $198M $151.5M $184.5M $403M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.9M $197.2M $150.7M $183.7M $401.2M
 
Basic EPS (Cont. Ops) $1.23 $2.61 $1.81 $1.92 $3.92
Diluted EPS (Cont. Ops) $1.23 $2.61 $1.81 $1.92 $3.91
Weighted Average Basic Share $70.5M $75.5M $83.2M $95.5M $102.5M
Weighted Average Diluted Share $70.8M $75.6M $83.4M $95.8M $102.7M
 
EBITDA $138.5M $174.7M $206.4M $241.9M $313.7M
EBIT $87.9M $108.9M $133.1M $148M $192.1M
 
Revenue (Reported) $221.9M $276.2M $323.6M $382.6M $476.4M
Operating Income (Reported) $87.9M $108.9M $133.1M $148M $192.1M
Operating Income (Adjusted) $87.9M $108.9M $133.1M $148M $192.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $60.7M $76M $86.5M $103.7M $137.5M
Revenue Growth (YoY) 27.7% 25.27% 13.78% 19.92% 32.56%
 
Cost of Revenues $29.1M $37.6M $40.2M $53.7M $68.4M
Gross Profit $31.6M $38.4M $46.3M $50M $69M
Gross Profit Margin 52.09% 50.51% 53.48% 48.19% 50.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M $35.7M $25.8M $39.6M --
Operating Expenses $7.7M $8.6M $9.8M $10.8M $11.6M
Operating Income $23.9M $29.8M $36.4M $39.2M $57.4M
 
Net Interest Expenses $5.2M $7.5M $5.7M $5.3M $9.5M
EBT. Incl. Unusual Items $32.3M $58.9M $57.6M $76.1M $158.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $32.3M $58.9M $57.6M $76.1M $158.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $32.1M $58.6M $57.3M $75.8M $157.5M
 
Basic EPS (Cont. Ops) $0.44 $0.77 $0.65 $0.76 $1.52
Diluted EPS (Cont. Ops) $0.44 $0.77 $0.65 $0.76 $1.52
Weighted Average Basic Share $73.4M $76M $87.5M $99.2M $103.6M
Weighted Average Diluted Share $73.7M $76.1M $87.5M $99.2M $103.6M
 
EBITDA $37.6M $48.4M $55M $65.1M $95.7M
EBIT $23.9M $29.8M $36.4M $39.2M $57.4M
 
Revenue (Reported) $60.7M $76M $86.5M $103.7M $137.5M
Operating Income (Reported) $23.9M $29.8M $36.4M $39.2M $57.4M
Operating Income (Adjusted) $23.9M $29.8M $36.4M $39.2M $57.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $216.8M $276.2M $323.6M $382.6M $476.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.9M $134.7M $152.3M $192M $236.7M
Gross Profit $109.9M $141.5M $171.3M $190.6M $239.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.5M $110.7M $37.9M $45.3M --
Operating Expenses $27.1M $32.7M $38.2M $42.7M $47.6M
Operating Income $82.7M $108.9M $133.1M $148M $192.1M
 
Net Interest Expenses $18.2M $23.9M $24.8M $20.9M $32.9M
EBT. Incl. Unusual Items $82.1M $198M $151.5M $184.5M $403M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $87.3M $198M $151.5M $184.5M $403M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.8M $197.2M $150.7M $183.7M $401.2M
 
Basic EPS (Cont. Ops) $1.22 $2.61 $1.79 $1.91 $3.90
Diluted EPS (Cont. Ops) $1.22 $2.61 $1.78 $1.91 $3.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $133.4M $174.7M $206.4M $241.9M $313.7M
EBIT $82.7M $108.9M $133.1M $148M $192.1M
 
Revenue (Reported) $216.8M $276.2M $323.6M $382.6M $476.4M
Operating Income (Reported) $82.7M $108.9M $133.1M $148M $192.1M
Operating Income (Adjusted) $82.7M $108.9M $133.1M $148M $192.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $276.2M $323.6M $382.6M $476.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $134.7M $152.3M $192M $236.7M --
Gross Profit $141.5M $171.3M $190.6M $239.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $110.7M $37.9M $45.3M $11.8M --
Operating Expenses $32.7M $38.2M $42.7M $47.6M --
Operating Income $108.9M $133.1M $148M $192.1M --
 
Net Interest Expenses $23.9M $24.8M $20.9M $32.9M --
EBT. Incl. Unusual Items $198M $151.5M $184.5M $403M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $198M $151.5M $184.5M $403M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $197.2M $150.7M $183.7M $401.2M --
 
Basic EPS (Cont. Ops) $2.61 $1.79 $1.91 $3.90 --
Diluted EPS (Cont. Ops) $2.61 $1.78 $1.91 $3.89 --
Weighted Average Basic Share $302M $334.5M $382M $410.1M --
Weighted Average Diluted Share $302.4M $335.2M $383M $410.8M --
 
EBITDA $174.7M $206.4M $241.9M $313.7M --
EBIT $108.9M $133.1M $148M $192.1M --
 
Revenue (Reported) $276.2M $323.6M $382.6M $476.4M --
Operating Income (Reported) $108.9M $133.1M $148M $192.1M --
Operating Income (Adjusted) $108.9M $133.1M $148M $192.1M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $204.8M $28.1M $166.2M $18.4M $25.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.8M $26.4M $166.2M $6.3M $27.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $51.7M $61.2M $75.1M $90.2M --
Total Assets $2.9B $3.2B $3.9B $4.8B $5.4B
 
Accounts Payable $45M $49.7M $61.8M $79.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $99.5M $158.2M $172M $88.6M $151.7M
 
Long-Term Debt $721.7M $826.7M $756.3M $940M $1B
Capital Leases -- -- -- -- --
Total Liabilities $866.3M $934.6M $990.1M $1.1B $1.2B
 
Common Stock $752K $765K $876K $994K $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.1B $2.2B $2.9B $3.7B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.2B $2.9B $3.7B $4.1B
 
Total Liabilities and Equity $2.9B $3.2B $3.9B $4.8B $5.4B
Cash and Short Terms $204.8M $28.1M $166.2M $18.4M $25.6M
Total Debt $771.7M $826.7M $856.3M $940M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $204.8M $28.1M $166.2M $18.4M $25.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $204.8M $28.1M $166.2M $24.6M $27.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $51.7M $61.2M $75.1M $90.2M --
Total Assets $2.9B $3.2B $3.9B $4.8B $5.4B
 
Accounts Payable $45M $49.7M $61.8M $79.2M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $99.5M $158.2M $172M $88.6M $151.7M
 
Long-Term Debt $721.7M $826.7M $756.3M $940M $1B
Capital Leases -- -- -- -- --
Total Liabilities $866.3M $934.6M $990.1M $1.1B $1.2B
 
Common Stock $752K $765K $876K $994K $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.2B $2.9B $3.7B $4.1B
 
Total Liabilities and Equity $2.9B $3.2B $3.9B $4.8B $5.4B
Cash and Short Terms $204.8M $28.1M $166.2M $18.4M $25.6M
Total Debt $771.7M $826.7M $856.3M $940M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $87.3M $198M $151.5M $184.5M $403M
Depreciation & Amoritzation $50.7M $65.8M $73.2M $93.9M $121.6M
Stock-Based Compensation $9.6M $10.2M $13.5M $14.9M $17.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $132.2M $143.2M $179.7M $232.7M $271.9M
 
Capital Expenditures $62.6M $66.6M $53.1M $46.4M $63.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$666.4M -$337.7M -$570.4M -$915.5M -$452.4M
 
Dividends Paid (Ex Special Dividend) $84.6M $107.4M $135.9M $175M $203.9M
Special Dividend Paid
Long-Term Debt Issued $350M $308M $82M $110M --
Long-Term Debt Repaid -$86.3M -$258M -$82M -$128M --
Repurchase of Common Stock $582K $1M $1.5M $3.3M $3.3M
Other Financing Activities -$9.7M -$2.7M -$5.1M -$11.5M --
Cash From Financing $631.2M $17.7M $528.9M $534.9M $187.8M
 
Beginning Cash (CF) $204.8M $28.1M $166.2M $18.4M $25.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97M -$176.7M $138.2M -$147.9M $7.2M
Ending Cash (CF) $301.8M -$148.6M $304.4M -$129.5M $32.8M
 
Levered Free Cash Flow $69.6M $76.6M $126.6M $186.3M $208.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $32.3M $58.9M $57.6M $76.1M $158.2M
Depreciation & Amoritzation $13.7M $18.5M $18.6M $25.9M $38.3M
Stock-Based Compensation $2.5M $2.7M $3.3M $3.8M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $33.8M $34.2M $39.1M $51.3M $70.3M
 
Capital Expenditures $18.1M -$9.2M -$58.7M -$92.4M -$38.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$306.5M -$23.9M -$90.8M -$310M $19.4M
 
Dividends Paid (Ex Special Dividend) $24.2M $30.4M $38.4M $48.9M $53.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $155M $46M $33M $110M --
Long-Term Debt Repaid -$30M -$56M -$33M -$28M --
Repurchase of Common Stock -- $34K $8K -- --
Other Financing Activities -$4.5M -$695K -$2.3M -- --
Cash From Financing $403.8M $6.8M $117.7M $33.1M -$90.8M
 
Beginning Cash (CF) $204.8M $28.1M $166.2M $18.4M $25.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131.1M $17.1M $66M -$225.6M -$1.2M
Ending Cash (CF) $335.9M $45.2M $232.3M -$207.2M $24.4M
 
Levered Free Cash Flow $15.7M $43.4M $97.7M $143.7M $108.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $87.3M $198M $151.5M $184.5M $403M
Depreciation & Amoritzation $50.7M $65.8M $73.2M $93.9M $121.6M
Stock-Based Compensation $9.6M $10.2M $13.5M $14.9M $17.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $132.2M $143.2M $179.7M $232.7M $271.9M
 
Capital Expenditures $62.6M $66.6M $53.1M $46.4M $63.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$666.4M -$337.7M -$570.4M -$915.5M -$452.4M
 
Dividends Paid (Ex Special Dividend) $84.6M $107.4M $135.9M $175M $203.9M
Special Dividend Paid
Long-Term Debt Issued -- $308M $82M $110M --
Long-Term Debt Repaid -$86.3M -$258M -$82M -$128M --
Repurchase of Common Stock $582K $1M $1.5M $3.3M $3.3M
Other Financing Activities -$9.7M -$2.7M -$5.1M -$11.5M --
Cash From Financing $631.2M $17.7M $528.9M $534.9M $187.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97M -$176.7M $138.2M -$147.9M $7.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.6M $76.6M $126.6M $186.3M $208.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $198M $151.5M $184.5M $403M --
Depreciation & Amoritzation $65.8M $73.2M $93.9M $121.6M --
Stock-Based Compensation $10.2M $13.5M $14.9M $17.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $143.2M $179.7M $232.7M $271.9M --
 
Capital Expenditures $66.6M $53.1M $46.4M $63.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$337.7M -$570.4M -$915.5M -$452.4M --
 
Dividends Paid (Ex Special Dividend) $107.4M $135.9M $175M $203.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $308M $82M $110M $50M --
Long-Term Debt Repaid -$258M -$82M -$128M -$132M --
Repurchase of Common Stock $1M $1.5M $3.3M $3.3M --
Other Financing Activities -$2.7M -$5.1M -$11.5M -$3.4M --
Cash From Financing $17.7M $528.9M $534.9M $187.8M --
 
Beginning Cash (CF) $158.9M $340.1M $1.1B $338.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$176.7M $138.2M -$147.9M $7.2M --
Ending Cash (CF) -$17.8M $478.3M $957.3M $345.5M --
 
Levered Free Cash Flow $76.6M $126.6M $186.3M $208.5M --

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
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

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

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock