Financhill
Buy
70

TAVHY Quote, Financials, Valuation and Earnings

Last price:
$31.82
Seasonality move :
-2.03%
Day range:
$31.82 - $31.82
52-week range:
$15.30 - $36.59
Dividend yield:
0%
P/E ratio:
10.17x
P/S ratio:
1.71x
P/B ratio:
1.63x
Volume:
199
Avg. volume:
1.2K
1-year change:
105.57%
Market cap:
$2.9B
Revenue:
$1.4B
EPS (TTM):
$3.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $838.8M $344.2M $617.7M $1.1B $1.4B
Revenue Growth (YoY) 8.14% -58.96% 79.45% 79.5% 27.88%
 
Cost of Revenues $543.2M $307.3M $426.6M $722.7M $957.2M
Gross Profit $295.6M $37M $191.1M $386M $460.7M
Gross Profit Margin 35.24% 10.74% 30.94% 34.82% 32.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.8M $25M $28.1M $44.3M $42.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $92.9M $79.2M $102.8M $157.1M $181.9M
Operating Income $202.7M -$42.3M $88.3M $228.9M $278.8M
 
Net Interest Expenses $110M $114M -- $134.6M $97.1M
EBT. Incl. Unusual Items $133.8M -$313.6M $97.9M $165.9M $314.5M
Earnings of Discontinued Ops. $335.5M -$7.7M -$1.6M -$992.4K -$249K
Income Tax Expense $43.3M $4M $37.2M $27.2M $34.4M
Net Income to Company $426M -$325.4M $59.1M $137.7M $279.9M
 
Minority Interest in Earnings -$8.3M $4.6K -$6.2M -$8.9M -$10.1M
Net Income to Common Excl Extra Items $417.7M -$325.4M $52.9M $128.9M $269.7M
 
Basic EPS (Cont. Ops) $4.57 -$3.61 $0.62 $1.43 $2.99
Diluted EPS (Cont. Ops) $4.57 -$3.61 $0.62 $1.43 $2.99
Weighted Average Basic Share $90.8M $90.8M $90.3M $90.4M $90.8M
Weighted Average Diluted Share $90.8M $90.8M $90.3M $90.4M $90.8M
 
EBITDA $425.1M -$86.9M $335.5M $399.7M $637.1M
EBIT $250.4M -$196.8M $245.3M $299M $488M
 
Revenue (Reported) $838.8M $344.2M $617.7M $1.1B $1.4B
Operating Income (Reported) $202.7M -$42.3M $88.3M $228.9M $278.8M
Operating Income (Adjusted) $250.4M -$196.8M $245.3M $299M $488M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $101.2M $235.6M $343.4M $459.2M $549.2M
Revenue Growth (YoY) -62.73% 132.82% 45.78% 33.72% 19.59%
 
Cost of Revenues $74.7M $125.3M $189.9M $268M $304.7M
Gross Profit $26.5M $110.3M $153.5M $191.3M $244.5M
Gross Profit Margin 26.15% 46.83% 44.69% 41.65% 44.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15M $31.3M $51.8M $53.7M $82.9M
Operating Income $11.4M $79M $101.7M $137.6M $161.6M
 
Net Interest Expenses $26.6M $25M $37.1M -- $42.1M
EBT. Incl. Unusual Items -$39.2M $86.7M $107.2M $218.8M $145.7M
Earnings of Discontinued Ops. -$1.3M $492.9K -$196.4K -$20.7K -$20.9K
Income Tax Expense $18.6M $7.5M $4.5M $14.9M $25.9M
Net Income to Company -$69.4M $79M $100.6M $203.8M $121.8M
 
Minority Interest in Earnings $281.8K -$3.2M -$3.6M -$3.8M -$5.5M
Net Income to Common Excl Extra Items -$58.9M $76.5M $98.9M $200M $114.3M
 
Basic EPS (Cont. Ops) -$0.65 $0.85 $1.09 $2.22 $1.28
Diluted EPS (Cont. Ops) -$0.65 $0.85 $1.09 $2.22 $1.28
Weighted Average Basic Share $90.8M $90.8M $90.3M $90.8M $90.8M
Weighted Average Diluted Share $90.8M $90.8M $90.3M $90.8M $90.8M
 
EBITDA $7.5M $144.7M $177.4M $319.1M $253M
EBIT -$12.2M $114.1M $140.1M $266.6M $199.1M
 
Revenue (Reported) $101.2M $235.6M $343.4M $459.2M $549.2M
Operating Income (Reported) $11.4M $79M $101.7M $137.6M $161.6M
Operating Income (Adjusted) -$12.2M $114.1M $140.1M $266.6M $199.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $441.1M $510.5M $980.5M $1.4B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $363.4M $333.8M $560.3M $931.5M $1.1B
Gross Profit $77.6M $176.7M $420.3M $440.1M $585.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $81.6M $117.3M $202.1M $177.6M $227.5M
Operating Income -$4M $59.3M $218.2M $262.5M $357.8M
 
Net Interest Expenses $114.4M -- $132.8M $103.5M $127.5M
EBT. Incl. Unusual Items -$203.3M $8.4M $126.1M $246.1M $323.1M
Earnings of Discontinued Ops. $269.6M -$3.7M -$1.5M -$402K -$138.5K
Income Tax Expense $40.2M -$2.9M $34.6M $50.5M $29M
Net Income to Company $19.9M $16.7M $87.9M $200.7M $295.1M
 
Minority Interest in Earnings -$3.5M -$3.7M -$9.1M -$9.6M -$13.9M
Net Income to Common Excl Extra Items $22.6M $3.9M $80.9M $185.6M $280.1M
 
Basic EPS (Cont. Ops) $0.24 -$0.01 $0.91 $2.06 $3.13
Diluted EPS (Cont. Ops) $0.24 -$0.01 $0.91 $2.06 $3.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$21.6M $279.7M $354.3M $539.3M $665.8M
EBIT -$97.1M $149.8M $255.8M $405.7M $495.8M
 
Revenue (Reported) $441.1M $510.5M $980.5M $1.4B $1.7B
Operating Income (Reported) -$4M $59.3M $218.2M $262.5M $357.8M
Operating Income (Adjusted) -$97.1M $149.8M $255.8M $405.7M $495.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $257.8M $423.5M $790.3M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $187.1M $234.3M $409.6M $681.4M $832.4M
Gross Profit $70.6M $189.2M $380.7M $384.6M $508.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $97.5M $115.6M $176.3M $143.2M $188.7M
Operating Income -$26.9M $73.6M $204.4M $241.4M $319.5M
 
Net Interest Expenses $77.8M $57.1M $101.5M $75.2M $101.7M
EBT. Incl. Unusual Items -$186M $137.1M $163.4M $248.8M $255.7M
Earnings of Discontinued Ops. -$4.9M -$850.8K -$783.4K -$173K -$62.1K
Income Tax Expense $33.1M $27.6M $24.9M $48.1M $42.4M
Net Income to Company -$234M $108.1M $136.9M $199.8M $215.1M
 
Minority Interest in Earnings -$435.2K -$4.2M -$7.1M -$8M -$11.7M
Net Income to Common Excl Extra Items -$224.4M $104.5M $130.5M $192.6M $201.5M
 
Basic EPS (Cont. Ops) -$2.46 $1.14 $1.42 $2.14 $2.22
Diluted EPS (Cont. Ops) -$2.46 $1.14 $1.42 $2.14 $2.22
Weighted Average Basic Share $272.5M $272.5M $271.4M $272.5M $272.5M
Weighted Average Diluted Share $272.5M $272.5M $271.4M $272.5M $272.5M
 
EBITDA -$57M $306.3M $334.1M $480.7M $518.2M
EBIT -$104.4M $241M $260.2M $372.8M $389.5M
 
Revenue (Reported) $257.8M $423.5M $790.3M $1.1B $1.3B
Operating Income (Reported) -$26.9M $73.6M $204.4M $241.4M $319.5M
Operating Income (Adjusted) -$104.4M $241M $260.2M $372.8M $389.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $654M $743.3M $105.2M $276.7M $595.7M
Short Term Investments -- $61.5M -- $48.8M $89.4M
Accounts Receivable, Net $130.1M $90.4M $96.8M $122M $126.3M
Inventory $10M $8.8M $23.5M $53.8M $37.4M
Prepaid Expenses $51.2M $71.4M $101.4M $118.4M $102.9M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.3B $506.4M $806.8M $1.1B
 
Property Plant And Equipment $296.1M $305.4M $486M $583.5M $824.7M
Long-Term Investments -- -- -- -- --
Goodwill $154.2M $168.6M $241.7M $235.1M $239.2M
Other Intangibles $1.8B $1.9B $1.9B $1.8B $1.8B
Other Long-Term Assets -- -- -- -- --
Total Assets $4.3B $4.4B $3.9B $4.6B $5.3B
 
Accounts Payable $59.3M $56.1M $47.5M $75.5M $60.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.4M $9.1M $7.1M $6.6M $7M
Other Current Liabilities $5.2M $11.7M $18.1M $40.5M $31.4M
Total Current Liabilities $1B $1.6B $551.8M $784.2M $981.8M
 
Long-Term Debt $980.7M $688.3M $1B $1.5B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $3.2B $2.8B $3.3B $3.7B
 
Common Stock $181.9M $199.7M $183.9M $174.1M $179.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.1B $1.1B $1.3B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$10.9M $14.6M $16.9M $21.4M $16.8M
Total Equity $1.5B $1.1B $1.1B $1.3B $1.6B
 
Total Liabilities and Equity $4.3B $4.4B $3.9B $4.6B $5.3B
Cash and Short Terms $654M $804.8M $105.2M $325.5M $685.1M
Total Debt $1.6B $1.9B $1.4B $1.9B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $858.9M $296.5M $256.7M $474.7M $674.1M
Short Term Investments $58.7M -- $1.7M $93.2M $66M
Accounts Receivable, Net $116.3M $141.7M $135.2M $178.6M $171.6M
Inventory $8.6M $18.4M $59.9M $31.2M $48.7M
Prepaid Expenses $64.7M $81.8M $144.4M $124.8M $112.3M
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $712.8M $776.7M $1.1B $1.3B
 
Property Plant And Equipment $291.9M $350M $548.8M $747.5M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $161.4M $464.6M $222.7M $232.8M $242.8M
Other Intangibles $1.8B $1.9B $1.7B $1.7B $1.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $4.3B $4B $4.3B $5B $5.6B
 
Accounts Payable $60.8M $42.2M $92.7M $70.3M $84.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.8M $6.6M $5.4M $6.3M $15M
Other Current Liabilities $7.6M $15.9M $41.4M $54.6M $69M
Total Current Liabilities $1.2B $463.3M $758M $910.5M $1.2B
 
Long-Term Debt $713M $992.2M $1.3B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $2.7B $3B $3.5B $3.8B
 
Common Stock $190.6M $188.3M $159.6M $171.9M $181.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15M $19.8M $23M $19.7M $18.9M
Total Equity $1.2B $1.2B $1.3B $1.5B $1.8B
 
Total Liabilities and Equity $4.3B $4B $4.3B $5B $5.6B
Cash and Short Terms $917.6M $296.5M $258.4M $567.9M $740M
Total Debt $1.6B $1.3B $1.8B $2.2B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $426M -$325.4M $59.1M $137.7M $279.9M
Depreciation & Amoritzation $174.7M $109.9M $90.2M $100.8M $149M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$52.5M $241M $216.9M -$47.5M -$112.3M
Change in Inventories $223.9K $1.1M $890.9K -$25.8M -$4.1M
Cash From Operations $155.5M $3.6M $281.7M $293.6M $63.4M
 
Capital Expenditures $78.7M $42.4M $26.5M $142.1M $232.1M
Cash Acquisitions -$1.4M -- -$362.8M -- $134.9M
Cash From Investing $52.3M -$77M -$527.1M -$554.5M -$35.4M
 
Dividends Paid (Ex Special Dividend) -$149.1M -$65.5M -- -$7.2M -$14.8M
Special Dividend Paid
Long-Term Debt Issued $129.4M $366.8M $302.8M $480.3M $790.6M
Long-Term Debt Repaid -$78.4M -$171.6M -$342.8M -$262.1M -$378.9M
Repurchase of Common Stock -- -$4.9M -- -- --
Other Financing Activities -$8M $47.3M -$241.1M $293.3M $7.5M
Cash From Financing -$173.9M $97.9M -$359.7M $435.1M $276.1M
 
Beginning Cash (CF) $618.1M $665.1M $714.5M $97.6M $278.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.9M $24.5M -$605.1M $174.1M $304.1M
Ending Cash (CF) $652M $689.7M $109.5M $271.7M $583.1M
 
Levered Free Cash Flow $76.7M -$38.8M $255.2M $151.5M -$168.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$69.4M $79M $100.6M $203.8M $121.8M
Depreciation & Amoritzation $21.4M $29.9M $35.4M $52.4M $55.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$238.7K -$14.5M -$54.7M -$36.2M -$2.8M
Change in Inventories $1.3M $7.7M -$39.7M -$7.9M $6.2M
Cash From Operations -$5.8M $105.4M $89M $198.7M $188.5M
 
Capital Expenditures $16.8M $6.7M $22.3M $72.4M $78.5M
Cash Acquisitions -- -$2.5M $397M $136.2M -$84K
Cash From Investing -$19.8M -$8.9M $28.2M $49.8M -$9.5M
 
Dividends Paid (Ex Special Dividend) -$3.9M -- -$80 $5.8M $3.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $131.4M -$3.1M $4.4M $66.7M $20.7M
Long-Term Debt Repaid -$17.7M -$6.6K -$20.3M -$21.3M -$24.2M
Repurchase of Common Stock -$1.1M -- -- -- --
Other Financing Activities -$9M -$27.6M -$58.2M -$39.5M -$59.7M
Cash From Financing $97.2M -$41.1M -$78.3M -$6.2M -$78.4M
 
Beginning Cash (CF) $744.1M $261.6M $229.3M $250.3M $552.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.6M $55.3M $38.9M $242.2M $100.6M
Ending Cash (CF) $855.3M $301.2M $262.9M $487.9M $663.7M
 
Levered Free Cash Flow -$22.6M $98.6M $66.7M $126.2M $109.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19.9M $16.7M $87.9M $200.7M $295.1M
Depreciation & Amoritzation $78.5M $125.3M $96.6M $138M $171M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $299.9M $207.4M -$87.3M -$175.6M $45M
Change in Inventories $1.9M $10.7M -$43.6M $9.3M -$11.3M
Cash From Operations -$5.5M $229.1M $213.2M $78M $387.5M
 
Capital Expenditures $56.9M $30.5M $107.5M $218.4M $257.1M
Cash Acquisitions $860.1K -$360.6M -$2.2M $135.7M -$4.8M
Cash From Investing -$74.9M -$312.2M -$669.6M -$90.5M -$135.3M
 
Dividends Paid (Ex Special Dividend) -$70.4M $1.6M -$3M -$4.2M -$14.8M
Special Dividend Paid
Long-Term Debt Issued $498.6M $226.1M $422.2M $513.5M $466.6M
Long-Term Debt Repaid -$127.6M -$364.8M -$205.1M -$219.2M -$393.1M
Repurchase of Common Stock -$5M -- -- -- --
Other Financing Activities $67.2M -$252.1M $293.8M $28.9M $12.8M
Cash From Financing $280.1M -$477.5M $431.9M $231.4M -$82.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.6M -$560.6M -$24.5M $218.8M $169.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$62.4M $198.6M $105.7M -$140.4M $130.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$234M $108.1M $136.9M $199.8M $215.1M
Depreciation & Amoritzation $49.1M $64.5M $71M $108.2M $130.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $244.8M $211.2M -$93M -$221M -$63.7M
Change in Inventories $843.1K $10.4M -$34M $1M -$6.1M
Cash From Operations $48.7M $274.1M $205.6M -$10M $314M
 
Capital Expenditures $31M $19.1M $100.1M $176.4M $201.4M
Cash Acquisitions -- -$360.6M -- $135.7M -$4M
Cash From Investing -$82M -$317.2M -$459.7M $4.3M -$95.7M
 
Dividends Paid (Ex Special Dividend) -$67.1M -- -$3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $386.3M $245.6M $365M $398.1M $74.2M
Long-Term Debt Repaid -$101.7M -$294.9M -$157.2M -$114.4M -$128.6M
Repurchase of Common Stock -$5M -- -- -- --
Other Financing Activities $33.7M -$265.7M $269.1M $4.7M $10M
Cash From Financing $207.6M -$367.8M $423.8M $220.1M -$138.4M
 
Beginning Cash (CF) $2.3B $1.8B $516.8M $796.7M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.2M -$410.9M $169.7M $214.4M $79.9M
Ending Cash (CF) $2.5B $1.4B $675.9M $1B $1.7B
 
Levered Free Cash Flow $17.6M $255M $105.5M -$186.5M $112.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock