Financhill
Buy
71

TAWNF Quote, Financials, Valuation and Earnings

Last price:
$0.0100
Seasonality move :
207.19%
Day range:
$0.0140 - $0.0140
52-week range:
$0.0002 - $0.0353
Dividend yield:
0%
P/E ratio:
0.04x
P/S ratio:
0.01x
P/B ratio:
--
Volume:
--
Avg. volume:
128K
1-year change:
40%
Market cap:
$324.4M
Revenue:
$4.5B
EPS (TTM):
$0.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.8B $1.5B $674.6M $3B $4.5B
Revenue Growth (YoY) -3.79% -73.83% -55.78% 340.08% 52.13%
 
Cost of Revenues $5.6B $2.5B $1.1B $2.5B $3.1B
Gross Profit $246.5M -$1B -$431.5M $472.2M $1.4B
Gross Profit Margin 4.23% -65.81% -63.96% 15.91% 31.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $342.5M $62.4M $26.2M $135.2M $207.7M
Other Inc / (Exp) $124.1M -$2.8B $2.5B $115.6M $159.8M
Operating Expenses $589.3M $258.5M $158.1M $275.3M $407.8M
Operating Income -$342.7M -$1.3B -$589.5M $196.9M $1B
 
Net Interest Expenses $136.7M $386M $296.1M $360.7M $407.7M
EBT. Incl. Unusual Items -$355.3M -$4.5B $1.6B -$48.2M $768.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.6M $34.6M -$86.9M -$41M -$37.9M
Net Income to Company $386.9M -$4.5B $1.7B -$7.2M $806.7M
 
Minority Interest in Earnings -$835K $292.9K $153.5K -$589.9K -$772.1K
Net Income to Common Excl Extra Items -$387.7M -$4.5B $1.7B -$7.8M $805.9M
 
Basic EPS (Cont. Ops) -$0.18 -$2.07 $0.79 -$0.00 $0.37
Diluted EPS (Cont. Ops) -$0.18 -$2.07 $0.79 -$0.00 $0.37
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $345.6M -$3.2B $2.3B $596.8M $1.5B
EBIT -$212.3M -$4.1B $1.9B $314.4M $1.2B
 
Revenue (Reported) $5.8B $1.5B $674.6M $3B $4.5B
Operating Income (Reported) -$342.7M -$1.3B -$589.5M $196.9M $1B
Operating Income (Adjusted) -$212.3M -$4.1B $1.9B $314.4M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $104.4M $143.1M $899.1M $1B $1.3B
Revenue Growth (YoY) -92.48% 37.11% 528.4% 14.96% 24.08%
 
Cost of Revenues $430.3M $284M $720.6M $735.4M $968.7M
Gross Profit -$326M -$140.9M $178.5M $298.2M $313.7M
Gross Profit Margin -312.38% -98.49% 19.86% 28.85% 24.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $4.6M $37.6M $47M $75.5M
Other Inc / (Exp) -$224.6M $1.5B -$141.6M -$60M $353.8M
Operating Expenses $1.7M $51.6M $72.6M $108.7M $189.6M
Operating Income -$327.7M -$192.5M $106M $189.5M $124.1M
 
Net Interest Expenses $130.5M $45.7M $100.7M $93.6M $118.3M
EBT. Incl. Unusual Items -$682.8M $1.2B -$136.3M $35.9M $359.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $1.1M -$5.1M -$8M -$39.2K
Net Income to Company -$704M $1.2B -$120.7M $33.7M $364M
 
Minority Interest in Earnings -$162K $77.3K -$146.3K -$239.7K -$108.6K
Net Income to Common Excl Extra Items -$687.1M $1.2B -$131.4M $43.6M $359.5M
 
Basic EPS (Cont. Ops) -$0.31 $0.56 -$0.06 $0.02 $0.16
Diluted EPS (Cont. Ops) -$0.31 $0.56 -$0.06 $0.02 $0.16
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA -$333.2M $1.3B $28.7M $225.1M $594.6M
EBIT -$551.7M $1.3B -$35.5M $141.3M $498.7M
 
Revenue (Reported) $104.4M $143.1M $899.1M $1B $1.3B
Operating Income (Reported) -$327.7M -$192.5M $106M $189.5M $124.1M
Operating Income (Adjusted) -$551.7M $1.3B -$35.5M $141.3M $498.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $550.4M $2.1B $4.4B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $1.4B $2B $3B $3.6B
Gross Profit -$446.7M -$808.7M $122.6M $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.2M $22.5M $96.6M $186.3M $264.8M
Other Inc / (Exp) -$320.6M -$159.8M $236.2M $87.9M $314.9M
Operating Expenses $497.7M $166.9M $224.7M $372.4M $555.7M
Operating Income -$944.4M -$975.6M -$102.1M $1B $878.2M
 
Net Interest Expenses $302.9M $267.8M $418.9M $394.7M $446.4M
EBT. Incl. Unusual Items -$1.6B -$1.4B -$284.8M $709.3M $746.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.7M $35.2M -$81.7M -$72.6M -$18.8M
Net Income to Company -$833M -$1.4B -$135.5M $764.4M $782.1M
 
Minority Interest in Earnings -$6.5K $244.8K -$504.2K -$944K -$691.7K
Net Income to Common Excl Extra Items -$1.6B -$1.4B -$203.7M $780.9M $764.7M
 
Basic EPS (Cont. Ops) -$0.74 -$0.66 -$0.09 $0.36 $0.35
Diluted EPS (Cont. Ops) -$0.74 -$0.66 -$0.09 $0.36 $0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$448.7M -$1.4B $397.8M $1.4B $1.6B
EBIT -$1.3B -$2B $134.7M $1.1B $1.3B
 
Revenue (Reported) $2.9B $550.4M $2.1B $4.4B $5B
Operating Income (Reported) -$944.4M -$975.6M -$102.1M $1B $878.2M
Operating Income (Adjusted) -$1.3B -$2B $134.7M $1.1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $412.5M $1.8B $3.3B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $829.7M $1.7B $2.2B $2.7B
Gross Profit -$611.5M -$417.3M $143.1M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $15.9M $86.5M $139.5M $197.2M
Other Inc / (Exp) -$529.6M $2.2B $1.8M -$33.2M $124.2M
Operating Expenses $156.6M $118.5M $185.9M $285.4M $434.3M
Operating Income -$768.1M -$535.7M -$42.8M $796.4M $652.7M
 
Net Interest Expenses $267.6M $171.3M $266M $302M $340.5M
EBT. Incl. Unusual Items -$1.6B $1.6B -$307M $461.3M $436.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.1M $15.4M $15.8M -$18.4M $329K
Net Income to Company -$1.6B $1.6B -$308.5M $463.1M $438.5M
 
Minority Interest in Earnings $246.7K $206.4K -$456.4K -$812.2K -$723.2K
Net Income to Common Excl Extra Items -$1.6B $1.6B -$323.2M $478.8M $435.4M
 
Basic EPS (Cont. Ops) -$0.72 $0.71 -$0.15 $0.22 $0.20
Diluted EPS (Cont. Ops) -$0.72 $0.71 -$0.15 $0.22 $0.20
Weighted Average Basic Share $6.5B $6.5B $6.5B $6.5B $6.5B
Weighted Average Diluted Share $6.5B $6.5B $6.5B $6.5B $6.5B
 
EBITDA -$625.5M $1.2B $170.6M $1B $1.1B
EBIT -$1.3B $877.8M -$40.6M $786.6M $835.2M
 
Revenue (Reported) $1.4B $412.5M $1.8B $3.3B $3.8B
Operating Income (Reported) -$768.1M -$535.7M -$42.8M $796.4M $652.7M
Operating Income (Adjusted) -$1.3B $877.8M -$40.6M $786.6M $835.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $722.1M $289.7M $165.3M $998.5M $1.5B
Short Term Investments $1.3K -- -- -- $388.9M
Accounts Receivable, Net $307.9M $87M $154.3M $279.2M $312.5M
Inventory $156.6M $141.7M $123.8M $128.6M $144M
Prepaid Expenses $65.3M $19.9M $58.5M $125.1M $83.8M
Other Current Assets $42.4M $25.8M $18M $23M $1.4M
Total Current Assets $1.5B $676.5M $743.3M $1.7B $2.6B
 
Property Plant And Equipment $5.7B $5.3B $3.1B $3.1B $3B
Long-Term Investments $72.2M $171.9M $114.8M $108.5M $101.8M
Goodwill -- -- -- -- --
Other Intangibles $9.5M -- $6.4M $4.8M $3.3M
Other Long-Term Assets $611.9M $512.3M $494.3M $455.3M $498.5M
Total Assets $8.5B $7B $4.8B $5.7B $6.5B
 
Accounts Payable $139.7M $648.3M $137.1M $136.2M $62.6M
Accrued Expenses $472M $373.1M $159.1M $225M $349.2M
Current Portion Of Long-Term Debt $599.3M $3.6B -- $14.2M --
Current Portion Of Capital Lease Obligations $241.8M $4.1B $18.2M $57.2M $197M
Other Current Liabilities $17M $8M $25.7M $11.8M $22.6M
Total Current Liabilities $2.7B $10.1B $1.4B $1.8B $2B
 
Long-Term Debt $2.8B -- $1.9B $2.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $8.1B $11.3B $7B $7.8B $7.7B
 
Common Stock $727.6M $729.2M $654.3M $631M $598.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $388.6M -$4.3B -$2.1B -$2.1B -$1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.5M $2.6M $2.2M $1.7M $2M
Total Equity $392.2M -$4.3B -$2.1B -$2.1B -$1.2B
 
Total Liabilities and Equity $8.5B $7B $4.8B $5.7B $6.5B
Cash and Short Terms $722.1M $289.7M $165.3M $998.5M $1.8B
Total Debt $3.4B $3.7B $1.9B $2.2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $352.3M $160.2M $615.3M $1.4B $1.8B
Short Term Investments -- -- -- $260.5M $703.9M
Accounts Receivable, Net $70.3M $129.2M $294.5M $289.6M $343.5M
Inventory $137.5M $122.5M $107M $136.7M $104M
Prepaid Expenses $33.8M $38M $177.6M $84.9M $87.1M
Other Current Assets $8.1M $15.1M $10M $19.3M $2.8M
Total Current Assets $756.7M $584.5M $1.3B $2.4B $3.3B
 
Property Plant And Equipment $7.5B $3.4B $2.7B $2.9B $3.6B
Long-Term Investments $178.7M $104.7M $98.7M $99.9M $66M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $590.7M $531M $436.8M $549M $455.1M
Total Assets $9.5B $4.8B $4.8B $6.2B $8.1B
 
Accounts Payable $640.8M $159.6M $144.6M $92.7M $171.4M
Accrued Expenses $199.5M $126.3M $308.5M $363.6M $229.1M
Current Portion Of Long-Term Debt $3.4B -- $1.1M -- --
Current Portion Of Capital Lease Obligations $4.2B $15.4M $28.9M $145.8M $261.9M
Other Current Liabilities $13.4M $11.1M $7M $23.9M $2.7M
Total Current Liabilities $9.4B $1.7B $1.8B $2.1B $2.4B
 
Long-Term Debt -- $1.9B $1.7B $2.1B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $7.1B $7B $7.7B $9B
 
Common Stock $690.3M $642.9M $576.2M $580.7M $673.7M
Other Common Equity Adj -- -- $238.9M -- $272.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5M $2.1M $1.4M $1.9M $2.2M
Total Equity -$1.3B -$2.3B -$2.2B -$1.5B -$862.4M
 
Total Liabilities and Equity $9.5B $4.8B $4.8B $6.2B $8.1B
Cash and Short Terms $352.3M $160.2M $615.3M $1.7B $2.5B
Total Debt $3.5B $1.9B $1.7B $2.1B $2.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $386.9M -$4.5B $1.7B -$7.2M $806.7M
Depreciation & Amoritzation $557.9M $885.7M $392.3M $282.4M $326.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $71.4M $327.1M -$75.3M -$227.6M -$100.7M
Change in Inventories $3M $5.6M -$2.8M -$9.2M -$14.2M
Cash From Operations $437M -$313.8M -$307.9M $831.9M $1.3B
 
Capital Expenditures $110.7M $14.5M $4.2M $6.7M $148.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55.6M -$1.1M $232.6M $68.6M -$452M
 
Dividends Paid (Ex Special Dividend) -$4.6K -$750 -$270 -$440 --
Special Dividend Paid
Long-Term Debt Issued $1.5B $623.4M -- $1.1M --
Long-Term Debt Repaid -$1.4B -$588.5M -$15.5M -$51.5M -$270.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$741.6K -- -$1M -$388.1K
Cash From Financing -$119.9M -$105.2M -$23.7M -$51.4M -$271.2M
 
Beginning Cash (CF) $440.8M $692.6M $271.2M $157.6M $990.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $261.5M -$420.1M -$99M $849.2M $536.2M
Ending Cash (CF) $697.5M $277.3M $172.4M $987.2M $1.5B
 
Levered Free Cash Flow $326.3M -$328.3M -$312.2M $825.2M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$704M $1.2B -$120.7M $33.7M $364M
Depreciation & Amoritzation $227.1M $69.6M $56M $80.2M $105.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.7M -$12.5M $25.4M -$14.4M $11.4M
Change in Inventories $2.2M -$2.3M $13.2M -$12M $8.5M
Cash From Operations -$79.1M -$93.5M $248.2M $318.3M $458.4M
 
Capital Expenditures $756.8K $2.6M $2.3M $59.9M $40.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.6M $60M $8.9M -$209M -$58.4M
 
Dividends Paid (Ex Special Dividend) -$10 $10 -$210 -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.9M -- -$154.2K -- --
Long-Term Debt Repaid -$16.6M -$3.9M -$5.3M -$58.8M -$152.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6K -- $50.9K $9K -$40.9K
Cash From Financing -$29M -$3.5M -$5.4M -$58.8M -$164.6M
 
Beginning Cash (CF) $437M $214.7M $391.9M $1.5B $1.5B
Foreign Exchange Rate Adjustment $11.8M $769.3K $5.7M $7.6M -$128.4M
Additions / Reductions -$106.6M -$36.9M $251.7M $50.6M $235.4M
Ending Cash (CF) $355.4M $164.9M $639.9M $1.5B $1.7B
 
Levered Free Cash Flow -$79.9M -$96M $245.8M $258.5M $418.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$833M -$1.4B -$135.5M $764.4M $782.1M
Depreciation & Amoritzation $806.4M $541.3M $264.9M $316M $367.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $380.9M -$25.6M -$310.4M $47M -$35.5M
Change in Inventories -$182.1K -$841.4K $514.7K -$28.9M $4.9M
Cash From Operations -$34.5M -$322.6M $374.5M $1.4B $1.5B
 
Capital Expenditures $66.6M $3.6M $5.1M $134.1M $327.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.4M $161.9M $137.5M -$337.4M -$672.3M
 
Dividends Paid (Ex Special Dividend) -$1K -$300 -$200 -$200 --
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.3M $1.1M -- --
Long-Term Debt Repaid -$945M $6.9M -$22.8M -$215.7M -$492.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$751.9K -- -- -- -$744.5K
Cash From Financing -$27.7M -$18M -$22.8M -$216.3M -$520.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97.6M -$178.7M $489.2M $868.8M $334.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$101.1M -$326.2M $369.3M $1.3B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.6B $1.6B -$308.5M $463.1M $438.5M
Depreciation & Amoritzation $672.3M $327.9M $200.5M $234.1M $275.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $272.8M -$79.8M -$315M -$40.4M $24.9M
Change in Inventories $4.4M -$2.1M $1.2M -$18.4M $696.1K
Cash From Operations -$231.4M -$240.2M $442.2M $1B $1.3B
 
Capital Expenditures $13.7M $2.8M $3.7M $131.2M $310.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$630.5K $162.4M $67.3M -$338.7M -$559M
 
Dividends Paid (Ex Special Dividend) -$740 -$260 -$210 -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $622.1M -- $1.1M -- --
Long-Term Debt Repaid -$612.5M -$17.1M -$24.4M -$188.6M -$410.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$83.8K -- -$857K -$383.2K -$739.6K
Cash From Financing -$112.3M -$25M -$24.1M -$189M -$438M
 
Beginning Cash (CF) $1.9B $807.5M $740.7M $3.8B $4.5B
Foreign Exchange Rate Adjustment $8.6M $4.7M $3.5M $35.2M -$105.9M
Additions / Reductions -$344.3M -$102.9M $485.4M $505.1M $303.1M
Ending Cash (CF) $1.6B $686.5M $1.2B $4.3B $4.7B
 
Levered Free Cash Flow -$245.1M -$243M $438.4M $901.6M $989.7M

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