Financhill
Sell
41

TEPCY Quote, Financials, Valuation and Earnings

Last price:
$6.37
Seasonality move :
-4.7%
Day range:
$6.37 - $6.37
52-week range:
$6.37 - $7.78
Dividend yield:
0%
P/E ratio:
2.89x
P/S ratio:
0.19x
P/B ratio:
0.44x
Volume:
3
Avg. volume:
2
1-year change:
-18.07%
Market cap:
$3.2B
Revenue:
$17.3B
EPS (TTM):
$2.21
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $21.6B $18.7B $22.2B $19.5B $17.3B
Revenue Growth (YoY) 4.36% -13.15% 18.49% -12.19% -10.97%
 
Cost of Revenues $19.3B $17.7B $22.5B $16.2B $14.6B
Gross Profit $2.2B $979.9M -$276M $3.3B $2.8B
Gross Profit Margin 10.43% 5.23% -1.24% 16.81% 16.13%
 
R&D Expenses $75M $67.3M $54.8M $55.2M $49.9M
Selling, General & Admin $1.6B $1.4B $1.2B $1.2B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.2B $1.1B $1B $959.7M
Operating Income $829M -$256.4M -$1.3B $2.2B $1.8B
 
Net Interest Expenses $145.7M $129.3M $138.9M $169.7M $170.1M
EBT. Incl. Unusual Items $513.8M -$607.3M -$1.5B $2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203.1M $318.2M -$561.2M $425.3M $472M
Net Income to Company $513.8M -$607.3M -$1.5B $2B $1.7B
 
Minority Interest in Earnings $33.7M $38.8M $32.6M $30M $12.9M
Net Income to Common Excl Extra Items $310.7M -$925.5M -$908.7M $1.6B $1.2B
 
Basic EPS (Cont. Ops) $0.55 -$1.93 -$1.88 $3.13 $2.40
Diluted EPS (Cont. Ops) $0.53 -$1.93 -$1.88 $3.13 $2.40
Weighted Average Basic Share $499.6M $499.7M $500M $500.1M $500.2M
Weighted Average Diluted Share $525.1M $499.7M $500M $500.1M $500.2M
 
EBITDA $3.1B $1.4B $176.9M $3.6B $3.2B
EBIT $829M -$256.4M -$1.3B $2.2B $1.8B
 
Revenue (Reported) $21.6B $18.7B $22.2B $19.5B $17.3B
Operating Income (Reported) $829M -$256.4M -$1.3B $2.2B $1.8B
Operating Income (Adjusted) $829M -$256.4M -$1.3B $2.2B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $5.6B $5.2B $4.7B $4.3B
Revenue Growth (YoY) -12.18% 31.6% -7.64% -10.49% -8.01%
 
Cost of Revenues $4B $6.4B $4.4B $4.2B $3.8B
Gross Profit $248.7M -$712.9M $772.3M $501.3M $520.4M
Gross Profit Margin 5.79% -12.62% 14.8% 10.73% 12.11%
 
R&D Expenses $10.9M $8.7M $6.2M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.9M $7M $6.2M -- -$644.2K
Operating Income $237.8M -$719.9M $766M $501.3M $521M
 
Net Interest Expenses $33.2M $28.7M $42.6M $42.5M $50.9M
EBT. Incl. Unusual Items $262.7M -$745M $733.9M $423.6M $462.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.6M $8.2M $200.9M $111.1M $122.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.8M $6.7M $5.7M $7.9M $1.1M
Net Income to Common Excl Extra Items $223M -$753.2M $533M $312.6M $339.6M
 
Basic EPS (Cont. Ops) $0.44 -$1.52 $1.05 $0.61 $0.68
Diluted EPS (Cont. Ops) $0.44 -$1.52 $1.05 $0.61 $0.68
Weighted Average Basic Share $499.8M $500M $500.1M $500.2M $500.3M
Weighted Average Diluted Share $499.8M $500M $500.1M $500.2M $500.3M
 
EBITDA $648.2M -$374.2M $1.1B $814.9M $900.6M
EBIT $237.8M -$719.9M $766M $501.3M $521M
 
Revenue (Reported) $4.3B $5.6B $5.2B $4.7B $4.3B
Operating Income (Reported) $237.8M -$719.9M $766M $501.3M $521M
Operating Income (Adjusted) $237.8M -$719.9M $766M $501.3M $521M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.8B $20.6B $22B $18.3B $16.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.3B $22.2B $20.7B $16.5B $15.1B
Gross Profit $506.7M -$1.5B $1.3B $1.8B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $74M $62.7M $54.4M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $74M $63.5M $53.4M $38.4M $13.3K
Operating Income $432.7M -$1.6B $1.3B $1.7B $1.7B
 
Net Interest Expenses $137.3M $120.7M $169.1M $165M $187.8M
EBT. Incl. Unusual Items $185.8M -$2B $1.1B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.3M $218.5M -$153.2M $290.5M $429.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $34.9M $44.4M $30.8M $32.6M $6.1M
Net Income to Common Excl Extra Items $93.5M -$2.2B $1.2B $1.2B $1.1B
 
Basic EPS (Cont. Ops) $0.12 -$4.47 $2.43 $2.34 $2.21
Diluted EPS (Cont. Ops) $0.12 -$4.47 $2.43 $2.34 $2.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.4B -$39.3M $2.7B $3.1B $3.2B
EBIT $432.7M -$1.6B $1.3B $1.7B $1.7B
 
Revenue (Reported) $19.8B $20.6B $22B $18.3B $16.8B
Operating Income (Reported) $432.7M -$1.6B $1.3B $1.7B $1.7B
Operating Income (Adjusted) $432.7M -$1.6B $1.3B $1.7B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $9.9B $9.8B $8.6B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $10.9B $8.2B $7.5B $7B
Gross Profit $467.8M -$908.2M $1.6B $1.1B $965.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21M $17.1M $16.4M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $21M $17.8M $16.4M -- $13.3K
Operating Income $446.9M -$926M $1.6B $1.1B $965.9M
 
Net Interest Expenses $66.1M $57.5M $87.6M $82.7M $100.4M
EBT. Incl. Unusual Items $432.2M -$967.8M $1.6B $1B $860.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118.1M $23.5M $445.6M $298.1M $256.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.8M $9.2M $7.5M $10.7M $3.7M
Net Income to Common Excl Extra Items $314.1M -$991.3M $1.1B $704M $603.4M
 
Basic EPS (Cont. Ops) $0.62 -$2.00 $2.21 $1.39 $1.20
Diluted EPS (Cont. Ops) $0.62 -$2.00 $2.21 $1.39 $1.20
Weighted Average Basic Share $999.4M $999.9M $1B $1B $1B
Weighted Average Diluted Share $999.4M $999.9M $1B $1B $1B
 
EBITDA $1.3B -$209.8M $2.3B $1.7B $1.7B
EBIT $446.9M -$926M $1.6B $1.1B $965.9M
 
Revenue (Reported) $8B $9.9B $9.8B $8.6B $8B
Operating Income (Reported) $446.9M -$926M $1.6B $1.1B $965.9M
Operating Income (Adjusted) $446.9M -$926M $1.6B $1.1B $965.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $2.3B $3.8B $3.5B $3.7B
Short Term Investments -- -- -- $321.4M $514.4M
Accounts Receivable, Net $2.4B $1.9B $2B $1.7B $1.5B
Inventory $590.5M $754M $1B $613.2M $527.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $2.6B $2.2B $2.1B $1.9B
Total Current Assets $6.7B $7.6B $9.1B $7.9B $7.6B
 
Property Plant And Equipment $30.2B $28.3B $26.4B $24.4B $25.2B
Long-Term Investments $2B $964.2M $1.1B $983.8M $2.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.1B $2.8B $2.6B $2.4B $2.6B
Total Assets $40.7B $39.2B $39.3B $35.8B $36.5B
 
Accounts Payable $1.3B $1.8B $1.9B $1.5B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.6B $7.6B $6.2B $5.7B $6.1B
Total Current Liabilities $9.5B $9.8B $8.4B $7.6B $7.7B
 
Long-Term Debt $19.5B $19.6B $23.1B $19.5B $19.6B
Capital Leases -- -- -- -- --
Total Liabilities $32.6B $32.7B $34.6B $29.8B $29.7B
 
Common Stock $2.3B $2.1B $1.9B $1.7B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.5B $5.8B $4.1B $5.5B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $679.3M $653.5M $617M $550.9M $158M
Total Equity $8.2B $6.4B $4.7B $6B $6.7B
 
Total Liabilities and Equity $40.7B $39.2B $39.3B $35.8B $36.5B
Cash and Short Terms $1.9B $2.3B $3.8B $3.5B $3.7B
Total Debt $21.9B $21.2B $24.3B $21B $21.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $2.2B $3.5B $3.1B $3.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $2B $1.7B $1.9B $1.2B
Inventory $702.1M $920.3M $728.7M $622.3M $461.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3B $2.4B $2.4B $2.7B --
Total Current Assets $7B $7.5B $8.3B $7.9B $7.6B
 
Property Plant And Equipment $30B $23.7B $23.9B $25.7B $25.8B
Long-Term Investments $995.1M $938.4M $1B $1B $990.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3B $2.4B $2.4B $2.5B --
Total Assets $40.6B $33.8B $35.6B $37.1B $36.8B
 
Accounts Payable $1.2B $1.6B $1.4B $1.5B $980.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.5B $6.5B $5.1B $5.5B --
Total Current Liabilities $9B $8.3B $7.1B $7.6B $7.3B
 
Long-Term Debt $20B $18.4B $20.5B $20.3B $20.1B
Capital Leases -- -- -- -- --
Total Liabilities $32.3B $29.3B $30.3B $30.1B $29.4B
 
Common Stock $2.3B $1.7B $1.7B $1.8B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $676.4M $552.5M $533M $584.6M $161.8M
Total Equity $8.3B $4.5B $5.3B $7B $7.4B
 
Total Liabilities and Equity $40.6B $33.8B $35.6B $37.1B $36.8B
Cash and Short Terms $1.8B $2.2B $3.5B $3.1B $3.9B
Total Debt $22.3B $20.8B $22.3B $22.9B $23B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $513.8M -$607.3M -$1.5B $2B $1.7B
Depreciation & Amoritzation $2.2B $1.7B $1.5B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$450.7M -$277.2M -$231.3M -$302.5M $71.4M
Change in Inventories $20.1M -$246.2M -$334.2M $286M $58.9M
Cash From Operations $2.1B $864.9M -$692M $3.1B $2.7B
 
Capital Expenditures $2.8B $2.5B $2.3B $2.5B $2.6B
Cash Acquisitions -- -- -- -- $301.5M
Cash From Investing -$2.4B -$2.9B -$2B -$2.3B -$2.8B
 
Dividends Paid (Ex Special Dividend) $188.3M $178.1M $55.9M $17.9M $82.3M
Special Dividend Paid
Long-Term Debt Issued $5.2B $11B $10.2B $2B $2.9B
Long-Term Debt Repaid -$5B -$8.2B -$5.7B -$2.6B -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$40.1M -$37.8M -$33.7M -$38.2M -$31.3M
Cash From Financing -$54.4M $2.6B $4.4B -$664.2M $224M
 
Beginning Cash (CF) $1.9B $2.3B $3.8B $3.5B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$402.9M $612.5M $1.7B $148.4M $142.8M
Ending Cash (CF) $1.5B $2.9B $5.5B $3.7B $3.8B
 
Levered Free Cash Flow -$745.7M -$1.6B -$3B $642.6M $106.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $1.8B $2.2B $3.4B $3.1B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $1B --
Depreciation & Amoritzation -- -- $2.7B $2.7B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$409M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $3.8B $3.9B --
 
Capital Expenditures -- $1.6B $3.4B $2.6B $927.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$2.8B -$2.7B --
 
Dividends Paid (Ex Special Dividend) -- -- $334.2M $349M -$2.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $9.3B --
Long-Term Debt Repaid -- -- -- -$10B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$19.1M --
Cash From Financing -- -- -$953.5M -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $6.2M $81M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $360.4M $1.4B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $3.7B $3.8B $5.8B $5.2B $5.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock