Financhill
Sell
50

TELNY Quote, Financials, Valuation and Earnings

Last price:
$14.80
Seasonality move :
1.44%
Day range:
$14.61 - $14.96
52-week range:
$10.55 - $15.66
Dividend yield:
5.92%
P/E ratio:
11.39x
P/S ratio:
2.75x
P/B ratio:
3.02x
Volume:
12.7K
Avg. volume:
32.1K
1-year change:
27.7%
Market cap:
$20.2B
Revenue:
$7.4B
EPS (TTM):
$1.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.3B $11.3B $8B $7.6B $7.4B
Revenue Growth (YoY) -4.8% -8.34% -29.12% -4.87% -2.42%
 
Cost of Revenues $3.1B $3B $1.9B $1.8B $1.6B
Gross Profit $9.2B $8.3B $6.1B $5.8B $5.8B
Gross Profit Margin 74.93% 73.66% 76.82% 76.31% 77.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $949.4M $904.2M $685.2M $664.7M $681.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.5B $6.1B $4.4B $4.1B $4.1B
Operating Income $2.8B $2.3B $1.7B $1.7B $1.7B
 
Net Interest Expenses $363.5M $297.9M $260.8M $302.5M $313.3M
EBT. Incl. Unusual Items $2.6B $1.6B $970.6M $103.6M $2.2B
Earnings of Discontinued Ops. $338.3M -$478.4M $3.7B $1.8B -$24.1M
Income Tax Expense $681.5M $581.1M -$312.7M $409.3M $345.7M
Net Income to Company $2.9B $1.2B $4.8B $1.9B $2.2B
 
Minority Interest in Earnings -$394.7M -$355.4M -$277M -$155.5M -$164.5M
Net Income to Common Excl Extra Items $1.8B $177.3M $4.7B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $1.31 $0.13 $3.34 $0.94 $1.24
Diluted EPS (Cont. Ops) $1.31 $0.13 $3.34 $0.94 $1.24
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $6B $5.9B $4.1B $2.1B $4.2B
EBIT $2.9B $1.9B $1.2B $425.8M $2.6B
 
Revenue (Reported) $12.3B $11.3B $8B $7.6B $7.4B
Operating Income (Reported) $2.8B $2.3B $1.7B $1.7B $1.7B
Operating Income (Adjusted) $2.9B $1.9B $1.2B $425.8M $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $1.7B $1.9B $1.9B $1.9B
Revenue Growth (YoY) -6.79% -46.98% 11.98% 0.3% -4%
 
Cost of Revenues $895.8M $518M $477.4M $478.7M $436.7M
Gross Profit $2.3B $1.2B $1.4B $1.5B $1.4B
Gross Profit Margin 72.4% 69.9% 75.23% 75.23% 76.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $1B $1.1B $1.1B $1B
Operating Income $669.3M $161.3M $359.8M $394.5M $378.4M
 
Net Interest Expenses $60.8M $35M $133.5M $61.4M $76.8M
EBT. Incl. Unusual Items $1.1B -$44.1M $285M -$527M $281.1M
Earnings of Discontinued Ops. $29.9M $239.5M $3.3B $5.8M -$16.7M
Income Tax Expense $185.9M $48.3M -$173.9M $163.5M $78.4M
Net Income to Company $1B $304.5M $3.9B -$552.9M $193.2M
 
Minority Interest in Earnings -$91.2M -$80.1M -$42.7M -$24.7M -$28.9M
Net Income to Common Excl Extra Items $851M $66.9M $3.7B -$709.4M $157.1M
 
Basic EPS (Cont. Ops) $0.61 $0.05 $2.65 -$0.51 $0.11
Diluted EPS (Cont. Ops) $0.61 $0.05 $2.65 -$0.51 $0.11
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $2B $784.8M $935M -$38.3M $773.4M
EBIT $1.2B -$65.2M $311.6M -$427.8M $378M
 
Revenue (Reported) $3.2B $1.7B $1.9B $1.9B $1.9B
Operating Income (Reported) $669.3M $161.3M $359.8M $394.5M $378.4M
Operating Income (Adjusted) $1.2B -$65.2M $311.6M -$427.8M $378M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.5B $11.3B $8B $7.6B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3B $1.8B $1.8B $1.6B
Gross Profit $9.4B $8.3B $6.1B $5.8B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.6B $6.1B $4.4B $4.1B $4.1B
Operating Income $2.8B $2.2B $1.7B $1.7B $1.7B
 
Net Interest Expenses $376.5M $298.6M $253.6M $301.8M $313M
EBT. Incl. Unusual Items $2.7B $1.6B $989.5M $116.3M $2.3B
Earnings of Discontinued Ops. $282.7M -$489.7M $3.5B $1.8B -$24M
Income Tax Expense $692.3M $583.3M -$318.3M $406.4M $345M
Net Income to Company $2.9B $1.2B $4.8B $1.9B $2.2B
 
Minority Interest in Earnings -$394.2M -$355.5M -$278.6M -$155.7M -$165.2M
Net Income to Common Excl Extra Items $1.9B $173.1M $4.5B $1.4B $1.8B
 
Basic EPS (Cont. Ops) $1.32 $0.12 $3.21 $0.98 $1.30
Diluted EPS (Cont. Ops) $1.32 $0.12 $3.21 $0.98 $1.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.2B $5.9B $4.1B $2.2B $4.3B
EBIT $3.1B $1.9B $1.2B $518M $2.7B
 
Revenue (Reported) $12.5B $11.3B $8B $7.6B $7.4B
Operating Income (Reported) $2.8B $2.2B $1.7B $1.7B $1.7B
Operating Income (Adjusted) $3.1B $1.9B $1.2B $518M $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.3B $8B $7.6B $7.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $1.8B $1.8B $1.6B --
Gross Profit $8.3B $6.1B $5.8B $5.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.1B $4.4B $4.1B $4.1B --
Operating Income $2.2B $1.7B $1.7B $1.7B --
 
Net Interest Expenses $298.6M $253.6M $301.8M $313M --
EBT. Incl. Unusual Items $1.6B $989.5M $116.3M $2.3B --
Earnings of Discontinued Ops. -$489.7M $3.5B $1.8B -$24M --
Income Tax Expense $583.3M -$318.3M $406.4M $345M --
Net Income to Company $1.2B $4.8B $1.9B $2.2B --
 
Minority Interest in Earnings -$355.5M -$278.6M -$155.7M -$165.2M --
Net Income to Common Excl Extra Items $173.1M $4.5B $1.4B $1.8B --
 
Basic EPS (Cont. Ops) $0.12 $3.21 $0.98 $1.30 --
Diluted EPS (Cont. Ops) $0.12 $3.21 $0.98 $1.30 --
Weighted Average Basic Share $5.6B $5.6B $5.6B $5.5B --
Weighted Average Diluted Share $5.6B $5.6B $5.6B $5.5B --
 
EBITDA $5.9B $4.1B $2.2B $4.3B --
EBIT $1.9B $1.2B $518M $2.7B --
 
Revenue (Reported) $11.3B $8B $7.6B $7.4B --
Operating Income (Reported) $2.2B $1.7B $1.7B $1.7B --
Operating Income (Adjusted) $1.9B $1.2B $518M $2.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $1.7B $1B $1.9B $914.6M
Short Term Investments $46.3M $42.5M $33.4M $32.2M $35.4M
Accounts Receivable, Net $1.8B $1.6B $1.5B $1.2B $937.1M
Inventory $153.8M $177.2M $159.1M $93.9M $77.4M
Prepaid Expenses $658.6M $442.6M $322.9M $202.5M $223.4M
Other Current Assets -- $113.4K -$918.3K -$4M $88.2K
Total Current Assets $5.9B $5B $3.3B $3.9B $2.4B
 
Property Plant And Equipment $16.7B $14.1B $11.4B $7.6B $7.1B
Long-Term Investments -- -- -- -- --
Goodwill $3.4B $3.1B $2.8B $2.5B $2.3B
Other Intangibles $1.3B $1.2B $988.7M $912.6M $841.6M
Other Long-Term Assets -$117.1K -- -$204.1K -$196.7K -$88.2K
Total Assets $30B $25.6B $24.4B $21.5B $20.2B
 
Accounts Payable $1.1B $1B $811.7M $540.9M $585.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $790.9M $681M $403.8M $339M
Other Current Liabilities $218.9M $154.6M $196.2M $115.3M $65.6M
Total Current Liabilities $7.1B $7B $5.5B $4.5B $4.1B
 
Long-Term Debt $11.5B $9.9B $8B $7.2B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $24.9B $22B $17.8B $14.5B $13B
 
Common Stock $991.7M $959.7M $863.8M $823.9M $730.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.5B $3B $6.1B $6.3B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $655.3M $590.2M $432.3M $585.1M $521.9M
Total Equity $5.1B $3.6B $6.6B $6.9B $7.2B
 
Total Liabilities and Equity $30B $25.6B $24.4B $21.5B $20.2B
Cash and Short Terms $2.5B $1.8B $1B $1.9B $949.9M
Total Debt $12.3B $10.9B $8.9B $8.3B $7.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $1.7B $1B $1.9B $914.6M
Short Term Investments $46.3M $42.5M $33.4M $32.2M $35.4M
Accounts Receivable, Net $1.8B $1.6B $1.5B $1.2B $937.1M
Inventory $153.8M $177.2M $159.1M $93.9M $77.4M
Prepaid Expenses $658.6M $442.6M $322.9M $202.5M $223.4M
Other Current Assets -- $113.4K -$918.3K -$4M $88.2K
Total Current Assets $5.9B $5B $3.3B $3.9B $2.4B
 
Property Plant And Equipment $16.7B $14.1B $11.4B $7.6B $7.1B
Long-Term Investments -- -- -- -- --
Goodwill $3.4B $3.1B $2.8B $2.5B $2.3B
Other Intangibles $1.3B $1.2B $988.7M $912.6M $841.6M
Other Long-Term Assets -$117.1K -- -$204.1K -$196.7K -$88.2K
Total Assets $30B $25.6B $24.4B $21.5B $20.2B
 
Accounts Payable $1.1B $1B $811.7M $540.9M $585.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $790.9M $681M $403.8M $339M
Other Current Liabilities $218.9M $154.6M $196.2M $115.3M $65.6M
Total Current Liabilities $7.1B $7B $5.5B $4.5B $4.1B
 
Long-Term Debt $11.5B $9.9B $8B $7.2B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $24.9B $22B $17.8B $14.5B $13B
 
Common Stock $991.7M $959.7M $863.8M $823.9M $730.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $655.3M $590.2M $432.3M $585.1M $521.9M
Total Equity $5.1B $3.6B $6.6B $6.9B $7.2B
 
Total Liabilities and Equity $30B $25.6B $24.4B $21.5B $20.2B
Cash and Short Terms $2.5B $1.8B $1B $1.9B $949.9M
Total Debt $12.3B $10.9B $8.9B $8.3B $7.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.9B $1.2B $4.8B $1.9B $2.2B
Depreciation & Amoritzation $3.1B $4B $2.9B $1.7B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $168.7M $45.5M -$143.1M -$11.4M $208.3M
Change in Inventories $25.7M -$37M -$19.3M $22.2M $10.6M
Cash From Operations $4.7B $4.9B $4.1B $2.8B $2.9B
 
Capital Expenditures $2B $2.3B $2B $1.4B $1.2B
Cash Acquisitions $776.2M -$43.4M -$587.5M $306M $175.3M
Cash From Investing -$1.1B -$2B -$2.4B -$1.7B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.5B -$1.4B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.7B $3.1B $2.2B $1.9B $582.6M
Long-Term Debt Repaid -$3.5B -$3.4B -$2.2B -$1B -$1.3B
Repurchase of Common Stock -$441.8M -- -$2.8M -$162.4M -$182.9M
Other Financing Activities -$9.4M -$232.1K $2.2M $1B --
Cash From Financing -$2.9B -$3.2B -$2.5B -$144.9M -$2.7B
 
Beginning Cash (CF) $1.5B $2.3B $1.8B $914.3M $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $602.2M -$331.8M -$821.8M $877.6M -$872M
Ending Cash (CF) $2.1B $2B $1B $1.8B $937.7M
 
Levered Free Cash Flow $2.6B $2.6B $2.1B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$175.4M $703.2M $1.8B $1.2B --
Depreciation & Amoritzation $1.6B $716.6M $486M $394.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.1B $595.2M $816.7M --
 
Capital Expenditures $667.3M $506M $464.6M $370.5M --
Cash Acquisitions -$22.4M -$12.1M $283.4M $201.4M --
Cash From Investing -$552.2M -$347.7M -$852.6M -$174M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.8M -- -$144.9M -$4.3M --
Other Financing Activities -$24.6M -$10.7M $1B -- --
Cash From Financing -$388.1M -$303.5M $659.2M -$553.4M --
 
Beginning Cash (CF) $2.4B $1.9B $943.8M $1.9B --
Foreign Exchange Rate Adjustment -$30.3M -$15.9M $42.9M $12.5M --
Additions / Reductions $327.7M $409.4M $401.7M $89.3M --
Ending Cash (CF) $2.6B $2.3B $1.4B $2B --
 
Levered Free Cash Flow $600.6M $554.7M $130.6M $446.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.9B $1.2B $4.8B $1.9B $2.2B
Depreciation & Amoritzation $3.1B $4B $2.9B $1.7B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $4.9B $4.1B $2.8B $2.9B
 
Capital Expenditures $2B $2.3B $2B $1.4B $1.2B
Cash Acquisitions $776.2M -$43.4M -$587.5M $306M $175.3M
Cash From Investing -$1.1B -$2B -$2.4B -$1.7B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.5B -$1.4B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$441.8M -- -$2.8M -$162.4M -$182.9M
Other Financing Activities -$9.4M -$232.1K $2.2M $1B --
Cash From Financing -$2.9B -$3.2B -$2.5B -$144.9M -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $602.2M -$331.8M -$821.8M $877.6M -$872M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.6B $2.1B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$175.4M $703.2M $1.8B $1.2B --
Depreciation & Amoritzation $1.6B $716.6M $486M $394.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.1B $595.2M $816.7M --
 
Capital Expenditures $667.3M $506M $464.6M $370.5M --
Cash Acquisitions -$22.4M -$12.1M $283.4M $201.4M --
Cash From Investing -$552.2M -$347.7M -$852.6M -$174M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.8M -- -$144.9M -$4.3M --
Other Financing Activities -$24.6M -$10.7M $1B -- --
Cash From Financing -$388.1M -$303.5M $659.2M -$553.4M --
 
Beginning Cash (CF) $2.4B $1.9B $943.8M $1.9B --
Foreign Exchange Rate Adjustment -$30.3M -$15.9M $42.9M $12.5M --
Additions / Reductions $327.7M $409.4M $401.7M $89.3M --
Ending Cash (CF) $2.6B $2.3B $1.4B $2B --
 
Levered Free Cash Flow $600.6M $554.7M $130.6M $446.3M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock