Financhill
Sell
20

TWO Quote, Financials, Valuation and Earnings

Last price:
$10.92
Seasonality move :
-3.21%
Day range:
$10.64 - $11.27
52-week range:
$9.30 - $14.28
Dividend yield:
14.02%
P/E ratio:
5.89x
P/S ratio:
1.41x
P/B ratio:
0.96x
Volume:
2.2M
Avg. volume:
3.4M
1-year change:
-18.37%
Market cap:
$1.1B
Revenue:
$952.4M
EPS (TTM):
-$4.87
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -$142.9M $12.6M $640.5M $845.8M $952.4M
Revenue Growth (YoY) 83.43% 108.82% 4980.8% 32.06% 12.6%
 
Cost of Revenues $86.3M $94.1M $74.1M -$38.5M $12.7M
Gross Profit -$229.2M -$81.5M $566.4M $884.3M $939.7M
Gross Profit Margin -- -646.62% 88.43% -- 98.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$87.6M -$565.1M -$289.1M $66.8M --
Operating Expenses -$509.8M -$664.4M $6.5M -$66.8M $519.2M
Operating Income $280.6M $582.8M $559.8M $951.1M $420.5M
 
Net Interest Expenses $89.2M $258.4M $643.2M $607.8M $490.9M
EBT. Incl. Unusual Items $191.4M $324.5M -$83.4M $344.8M -$445.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $104.2M $23M $46.6M $8.9M
Net Income to Company $187.2M $220.2M -$106.4M $298.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187.2M $240.4M -$103.4M $297.1M -$454.3M
 
Basic EPS (Cont. Ops) $1.73 $2.17 -$1.59 $2.41 -$4.88
Diluted EPS (Cont. Ops) $1.73 $1.94 -$1.59 $2.37 -$4.88
Weighted Average Basic Share $74.4M $86.2M $95.7M $103.6M --
Weighted Average Diluted Share $74.5M $96.1M $95.7M $113.1M --
 
EBITDA $416.2M $1B $700.7M $951.3M --
EBIT $416.2M $1B $700.7M $951.3M $420.5M
 
Revenue (Reported) -$142.9M $12.6M $640.5M $845.8M $952.4M
Operating Income (Reported) $280.6M $582.8M $559.8M $951.1M $420.5M
Operating Income (Adjusted) $416.2M $1B $700.7M $951.3M $420.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $151.1M -$33.8M $24.6M $219.4M $221.4M
Revenue Growth (YoY) 10.94% -122.38% 172.64% 793.63% 0.89%
 
Cost of Revenues $21.6M $25.3M $4.6M -$7.6M $3.4M
Gross Profit $129.5M -$59.1M $20M $227M $218M
Gross Profit Margin 85.71% -- 81.33% -- 98.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $27.1M -$294.1M -$365.5M $136.5M --
Operating Expenses $108.5M $87M $294.4M -$218.7M $95.3M
Operating Income $21M -$146.1M -$274.4M $445.7M $122.7M
 
Net Interest Expenses $20.2M $115.6M $168.1M $138.7M $105.4M
EBT. Incl. Unusual Items $810K -$261.7M -$462.5M $307.6M $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $8.5M -$29.3M $30.9M $5.6M
Net Income to Company -$1.3M -$270.2M -$433.2M $276.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$250.1M -$432.7M $275M $11.7M
 
Basic EPS (Cont. Ops) -$0.18 -$3.04 -$4.56 $2.54 -$0.01
Diluted EPS (Cont. Ops) -$0.18 -$3.04 -$4.56 $2.37 -$0.01
Weighted Average Basic Share $83.8M $86.4M $97.5M $103.7M $104.2M
Weighted Average Diluted Share $83.8M $86.4M $97.5M $118.7M $104.2M
 
EBITDA $21M -$146.1M -$134M $446M --
EBIT $21M -$146.1M -$134M $446M $122.7M
 
Revenue (Reported) $151.1M -$33.8M $24.6M $219.4M $221.4M
Operating Income (Reported) $21M -$146.1M -$274.4M $445.7M $122.7M
Operating Income (Adjusted) $21M -$146.1M -$134M $446M $122.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -$20.3M $65.1M $659.8M $846.8M $800.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.3M $94.1M $74.1M -$38.5M -$7.8M
Gross Profit -$106.6M -$29M $585.7M $885.2M $808.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$87.6M -$565.1M -$289.1M $66.8M --
Operating Expenses -$387.2M -$611.9M $5.9M -$66.8M $387.6M
Operating Income $280.6M $582.8M $579.8M $952M $420.5M
 
Net Interest Expenses $89.2M $258.4M $643.2M $607.8M $490.9M
EBT. Incl. Unusual Items $191.4M $324.5M -$83.4M $344.8M -$445.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.2M $104.2M $23M $46.6M $8.9M
Net Income to Company $187.2M $220.2M -$106.4M $298.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187.2M $240.4M -$105.9M $297.1M -$454.3M
 
Basic EPS (Cont. Ops) $1.84 $2.16 -$1.60 $2.42 -$4.87
Diluted EPS (Cont. Ops) $1.37 $1.56 -$2.05 $2.09 -$4.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $188.1M $695.2M $720M $952.3M --
EBIT $188.1M $695.2M $720M $952.3M $420.4M
 
Revenue (Reported) -$20.3M $65.1M $659.8M $846.8M $800.3M
Operating Income (Reported) $280.6M $582.8M $579.8M $952M $420.5M
Operating Income (Adjusted) $188.1M $695.2M $720M $952.3M $420.4M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $65.1M $659.8M $846.8M $800.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $94.1M $74.1M -$38.5M -$7.8M --
Gross Profit -$29M $585.7M $885.2M $808.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$565.1M -$289.1M $66.8M -$247.1M --
Operating Expenses -$611.9M $5.9M -$66.8M $387.6M --
Operating Income $582.8M $579.8M $952M $420.5M --
 
Net Interest Expenses $258.4M $643.2M $607.8M $490.9M --
EBT. Incl. Unusual Items $324.5M -$83.4M $344.8M -$445.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.2M $23M $46.6M $8.9M --
Net Income to Company $220.2M -$106.4M $298.2M -$466M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $240.4M -$105.9M $297.1M -$454.3M --
 
Basic EPS (Cont. Ops) $2.16 -$1.60 $2.42 -$4.87 --
Diluted EPS (Cont. Ops) $1.56 -$2.05 $2.09 -$4.87 --
Weighted Average Basic Share $344.7M $382.6M $414.2M $416.4M --
Weighted Average Diluted Share $364.8M $401.8M $439.2M $416.4M --
 
EBITDA $695.2M $720M $952.3M $297.7M --
EBIT $695.2M $720M $952.3M $420.4M --
 
Revenue (Reported) $65.1M $659.8M $846.8M $800.3M --
Operating Income (Reported) $582.8M $579.8M $952M $420.5M --
Operating Income (Adjusted) $695.2M $720M $952.3M $420.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.2B $1.1B $794.8M $817.6M $1.1B
Short Term Investments $7.2B $7.8B $8.3B $270K --
Accounts Receivable, Net $26.3M $36M $35.3M $33.3M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $1.4B $1.2B $1.2B $1.5B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $7.4B $8.9B $8.7B $7.7B $6.8B
Goodwill -- -- -- -- --
Other Intangibles $2.2B $3B $3.1B $3B --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.1B $13.5B $13.1B $12.2B $10.9B
 
Accounts Payable $18.4M $94M $141.8M $86M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2B $9.5B $9.1B $8.6B $7.6B
 
Long-Term Debt $967.9M $1.6B $1.6B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $11.3B $10.9B $10.1B $9.1B
 
Common Stock $3.4M $864K $1M $1M $1M
Other Common Equity Adj $186.3M -$278.7M -$176.4M -$320.5M --
Common Equity $2B $1.6B $1.6B $1.5B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.2B $2.2B $2.1B $1.8B
 
Total Liabilities and Equity $12.1B $13.5B $13.1B $12.2B $10.9B
Cash and Short Terms $1.2B $1.1B $794.8M $817.6M $1.1B
Total Debt $1.2B $1.8B $1.9B $1.3B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.2B $1.1B $794.8M $817.6M $1.1B
Short Term Investments $7.2B $7.8B $8.3B $270K --
Accounts Receivable, Net $26.3M $36M $35.3M $33.3M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $1.4B $1.2B $1.2B $1.5B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $7.4B $8.9B $8.7B $7.7B $6.8B
Goodwill -- -- -- -- --
Other Intangibles $2.2B $3B $3.1B $3B --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.1B $13.5B $13.1B $12.2B $10.9B
 
Accounts Payable $18.4M $94M $141.8M $86M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2B $9.5B $9.1B $8.6B $7.6B
 
Long-Term Debt $967.9M $1.6B $1.6B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $11.3B $10.9B $10.1B $9.1B
 
Common Stock $3.4M $864K $1M $1M $1M
Other Common Equity Adj $186.3M -$278.7M -$176.4M -$320.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$51.4M -$4.8M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.2B $2.2B $2.1B $1.8B
 
Total Liabilities and Equity $12.1B $13.5B $13.1B $12.2B $10.9B
Cash and Short Terms $1.2B $1.1B $794.8M $817.6M $1.1B
Total Debt $1.2B $1.8B $1.9B $1.3B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $187.2M $220.2M -$106.4M $298.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $11.5M $11.6M $11M $10.9M --
Change in Accounts Receivable $20.9M -$9.8M $679K $2M --
Change in Inventories -- -- -- -- --
Cash From Operations $423.5M $623.4M $343.5M $201M --
 
Capital Expenditures $742.2M $629.8M $312.6M $114.1M --
Cash Acquisitions -- -- -- $21M --
Cash From Investing $6.3B -$2.8B -$195.8M $895.3M --
 
Dividends Paid (Ex Special Dividend) $257.1M $290.4M $246.6M $235M --
Special Dividend Paid
Long-Term Debt Issued $576.4M $720M $404M $179.2M --
Long-Term Debt Repaid -$302.7M -$165.7M -$307.8M -$791.6M --
Repurchase of Common Stock $275M $51.4M $21.9M $11.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.3B $1.2B -$479.4M -$1.1B --
 
Beginning Cash (CF) $1.2B $1.1B $794.8M $817.6M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$557.8M -$962.2M -$331.7M $22.8M --
Ending Cash (CF) $596.1M $164.3M $463.2M $840.4M --
 
Levered Free Cash Flow -$318.6M -$6.4M $30.9M $86.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.3M -$270.2M -$433.2M $276.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.5M $1.7M $1.6M $1.6M --
Change in Accounts Receivable $1.4M $1.7M $3.7M $3.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $43.5M $236M $109.7M -$21.1M --
 
Capital Expenditures $109.5M $30.5M $11M $27.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$474.2M $882.2M $777.5M $1.2B --
 
Dividends Paid (Ex Special Dividend) $67.3M $72.8M $55.7M $58.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $55M $113M --
Long-Term Debt Repaid -- -$12.3M -$136.5M -$93M --
Repurchase of Common Stock -- $51.4M $4.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $659.2M -$1.6B -$1.1B -$997M --
 
Beginning Cash (CF) $1.2B $1.1B $794.8M $817.6M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $228.5M -$448.5M -$250.1M $205.9M --
Ending Cash (CF) $1.4B $678M $544.7M $1B --
 
Levered Free Cash Flow -$66.1M $205.5M $98.7M -$48.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $187.2M $220.2M -$106.4M $298.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $11.5M $11.6M $11M $10.9M --
Change in Accounts Receivable $20.9M -$9.8M $679K $2M --
Change in Inventories -- -- -- -- --
Cash From Operations $423.5M $623.4M $343.5M $201M --
 
Capital Expenditures $742.2M $629.8M $312.6M $114.1M $101.6M
Cash Acquisitions -- -- -- $21M --
Cash From Investing $6.3B -$2.8B -$195.8M $895.3M --
 
Dividends Paid (Ex Special Dividend) $257.1M $290.4M $246.6M $235M --
Special Dividend Paid
Long-Term Debt Issued $576.4M $720M $404M $179.2M --
Long-Term Debt Repaid -$302.7M -$165.7M -$307.8M -$791.6M --
Repurchase of Common Stock $275M $51.4M $21.9M $11.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.3B $1.2B -$479.4M -$1.1B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$557.8M -$962.2M -$331.7M $22.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$318.6M -$6.4M $30.9M $86.9M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $220.2M -$106.4M $298.2M -$466M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $11.6M $11M $10.9M $10M --
Change in Accounts Receivable -$9.8M $679K $2M $5M --
Change in Inventories -- -- -- -- --
Cash From Operations $623.4M $343.5M $201M -$28.2M --
 
Capital Expenditures $629.8M $312.6M $114.1M $101.6M --
Cash Acquisitions -- -- $21M -- --
Cash From Investing -$2.8B -$195.8M $895.3M $928.8M --
 
Dividends Paid (Ex Special Dividend) $290.4M $246.6M $235M $173.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $720M $404M $179.2M $401.7M --
Long-Term Debt Repaid -$165.7M -$307.8M -$791.6M -$292M --
Repurchase of Common Stock $51.4M $21.9M $11.1M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B -$479.4M -$1.1B -$831.4M --
 
Beginning Cash (CF) $4.5B $3.7B $3B $3.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$962.2M -$331.7M $22.8M $69.3M --
Ending Cash (CF) $3.5B $3.4B $3B $2.5B --
 
Levered Free Cash Flow -$6.4M $30.9M $86.9M -$129.8M --

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
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