Financhill
Buy
54

THKLY Quote, Financials, Valuation and Earnings

Last price:
$11.97
Seasonality move :
-3.11%
Day range:
$11.97 - $12.15
52-week range:
$7.68 - $13.22
Dividend yield:
4.13%
P/E ratio:
35.34x
P/S ratio:
1.27x
P/B ratio:
1.05x
Volume:
3.2K
Avg. volume:
22K
1-year change:
5.78%
Market cap:
$2.7B
Revenue:
$2.3B
EPS (TTM):
$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.9B $3B $2.5B $2.3B
Revenue Growth (YoY) -18.57% 41.34% 4.11% -16.92% -7.05%
 
Cost of Revenues $1.6B $2.2B $2.2B $1.9B $1.8B
Gross Profit $435M $726.9M $807.4M $581.8M $540.6M
Gross Profit Margin 21.2% 25.07% 26.74% 23.19% 23.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $420M $464.7M $452.4M $420.2M $427.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $516.1M $454.3M $547.5M $413.1M $426.3M
Operating Income -$81.1M $272.6M $259.9M $168.7M $114.3M
 
Net Interest Expenses $11.5M $2.6M -- -- --
EBT. Incl. Unusual Items -$91.1M $273.3M $273M $180.2M $124.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $62.2M $113.4M $46.7M $53.7M
Net Income to Company -$91.1M $273.3M $273M $180.2M $124.1M
 
Minority Interest in Earnings $17.5M -$1.4M $3M -$2.4M -$1.4M
Net Income to Common Excl Extra Items -$93.6M $209.7M $162.6M $131.1M $69M
 
Basic EPS (Cont. Ops) -$0.37 $0.83 $0.66 $0.53 $0.28
Diluted EPS (Cont. Ops) -$0.37 $0.83 $0.66 $0.53 $0.28
Weighted Average Basic Share $253.1M $252.9M $245.5M $245.2M $245.2M
Weighted Average Diluted Share $253.1M $252.9M $245.5M $245.2M $245.2M
 
EBITDA $102.5M $466.3M $449.6M $341.8M $293.8M
EBIT -$72.5M $295.4M $289.8M $186.4M $135.3M
 
Revenue (Reported) $2.1B $2.9B $3B $2.5B $2.3B
Operating Income (Reported) -$81.1M $272.6M $259.9M $168.7M $114.3M
Operating Income (Adjusted) -$72.5M $295.4M $289.8M $186.4M $135.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $598.1M $774.5M $752.9M $567.7M --
Revenue Growth (YoY) 3.76% 29.5% -2.78% -24.61% --
 
Cost of Revenues $476.2M $567.4M $547.2M $436.4M --
Gross Profit $121.9M $207M $205.8M $131.3M --
Gross Profit Margin 20.38% 26.73% 27.33% 23.13% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $106.1M $115.5M $109.3M $99.9M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $194.4M $111.4M $204.7M $100.2M --
Operating Income -$72.5M $95.7M $1.1M $31.1M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$66.8M $98.4M $3.7M $34.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $8.6M $23.6M $5M --
Net Income to Company -$65.2M $102.5M $19.1M $40.4M $31.9M
 
Minority Interest in Earnings $12.5M -$1M $4.9M -$203.2K --
Net Income to Common Excl Extra Items -$62.2M $88.8M -$15M $29.3M --
 
Basic EPS (Cont. Ops) -$0.25 $0.35 -$0.06 $0.12 --
Diluted EPS (Cont. Ops) -$0.25 $0.35 -$0.06 $0.12 --
Weighted Average Basic Share $253.1M $252.1M $245.2M $245.2M --
Weighted Average Diluted Share $253.1M $252.1M $245.2M $245.2M --
 
EBITDA -$22.8M $145.2M $41M $73.2M --
EBIT -$69.5M $102.8M $2.1M $34.4M --
 
Revenue (Reported) $598.1M $774.5M $752.9M $567.7M --
Operating Income (Reported) -$72.5M $95.7M $1.1M $31.1M --
Operating Income (Adjusted) -$69.5M $102.8M $2.1M $34.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.7B $3B $2.7B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.1B $2.2B $2B $1.8B
Gross Profit $431.3M $639.3M $803.1M $659.9M $531.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $421.9M $455.1M $457.1M $430.6M $420M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $431.4M $537.1M $444.8M $518.1M $416.4M
Operating Income -$46.6K $102.1M $358.3M $141.8M $115.4M
 
Net Interest Expenses $10.6M -- -- -- --
EBT. Incl. Unusual Items -$8.8M $105.8M $372.1M $152.5M $124.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.9M $61.6M $98.1M $66.3M $32.7M
Net Income to Company -$12M $105.6M $356.3M $158.9M $132.6M
 
Minority Interest in Earnings $5.5M $12.1M -$3.4M $2.6M -$2.1M
Net Income to Common Excl Extra Items -$22.3M $56.3M $270.6M $88.8M $89.5M
 
Basic EPS (Cont. Ops) -$0.09 $0.22 $1.09 $0.36 $0.37
Diluted EPS (Cont. Ops) -$0.09 $0.22 $1.09 $0.36 $0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $187.5M $297.5M $557.4M $321.3M $294.9M
EBIT $16.7M $122.3M $394.7M $165.8M $137.7M
 
Revenue (Reported) $2B $2.7B $3B $2.7B $2.3B
Operating Income (Reported) -$46.6K $102.1M $358.3M $141.8M $115.4M
Operating Income (Adjusted) $16.7M $122.3M $394.7M $165.8M $137.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.9B $3B $2.5B $1.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.2B $1.9B $1.4B --
Gross Profit $724.4M $801.9M $585.5M $400.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $464.5M $450.9M $421.2M $320.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $454.1M $538.1M $413.7M $316.2M --
Operating Income $270.3M $263.7M $171.8M $84.3M --
 
Net Interest Expenses $4.8M $3.9M $2.3M $6.1M --
EBT. Incl. Unusual Items $270.9M $277.5M $183.2M $89.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.2M $113.2M $47.7M $27.8M --
Net Income to Company $273.3M $273M $180.2M $124.1M --
 
Minority Interest in Earnings -$1.4M $2.5M -$2.5M -$1.9M --
Net Income to Common Excl Extra Items $207.3M $166.8M $133.1M $60.2M --
 
Basic EPS (Cont. Ops) $0.82 $0.68 $0.54 $0.25 --
Diluted EPS (Cont. Ops) $0.82 $0.68 $0.54 $0.25 --
Weighted Average Basic Share $1B $982.1M $980.7M $735.6M --
Weighted Average Diluted Share $1B $982.1M $980.7M $735.6M --
 
EBITDA $465.5M $453.2M $353.4M $221.7M --
EBIT $294.7M $294M $198.1M $103.3M --
 
Revenue (Reported) $2.9B $3B $2.5B $1.8B --
Operating Income (Reported) $270.3M $263.7M $171.8M $84.3M --
Operating Income (Adjusted) $294.7M $294M $198.1M $103.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $1.2B $1.1B $880.6M
Short Term Investments $135.7K -- $11.4M $3.6M $12.7M
Accounts Receivable, Net $577M $749.9M $737.3M $557.5M $518.8M
Inventory $458M $559.4M $592.1M $584.7M $583.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $86.3M $102.7M $101.5M $109.1M $85.2M
Total Current Assets $2.7B $2.7B $2.7B $2.4B $2.1B
 
Property Plant And Equipment $1.4B $1.4B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $816.9K $625.4K $595.6K $2.4M
Total Assets $4.5B $4.5B $4.3B $3.9B $3.6B
 
Accounts Payable $390.7M $434.4M $393.8M $289.9M $216.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $112.7M $128.9M $133.8M $101.6M $100.4M
Total Current Liabilities $567.2M $683M $786.8M $522.2M $515.4M
 
Long-Term Debt $972.8M $862.2M $746.8M $678.2M $465.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.8B $1.7B $1.4B $1.1B
 
Common Stock $335.5M $300.7M $263.9M $245.4M $220.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.6B $2.6B $2.5B $2.5B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $83.9M $84.6M $41.1M $39.9M $39.2M
Total Equity $2.7B $2.7B $2.6B $2.6B $2.5B
 
Total Liabilities and Equity $4.5B $4.5B $4.3B $3.9B $3.6B
Cash and Short Terms $1.5B $1.3B $1.3B $1.1B $893.4M
Total Debt $994.5M $884.3M $921.9M $771.2M $614.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $1.4B $1.1B $984.4M $948.8M
Short Term Investments $9.5K $17.9K $10.4M $3.4M $10.5M
Accounts Receivable, Net $519.8M $693.8M $687.1M $559.1M $559.5M
Inventory $462M $551.3M $555.2M $580.7M $619.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $77M $94.3M $86.9M $105.3M $87.7M
Total Current Assets $2.7B $2.7B $2.4B $2.2B $2.2B
 
Property Plant And Equipment $1.4B $1.4B $1.2B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1M $768.2K $657.6K $495.4K $987.3K
Total Assets $4.5B $4.4B $4B $3.7B $3.8B
 
Accounts Payable $324.1M $436.8M $356M $284M $238M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $97.8M $124.6M $108.8M $107.3M $102.1M
Total Current Liabilities $668.5M $661.5M $681.2M $521.5M $544.2M
 
Long-Term Debt $951.5M $883.7M $613.9M $575.5M $510.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.8B $1.5B $1.2B $1.2B
 
Common Stock $327.5M $309.1M $239.5M $231.7M $242.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $93.1M $82.5M $66.4M $38.6M $41.3M
Total Equity $2.7B $2.7B $2.5B $2.5B $2.6B
 
Total Liabilities and Equity $4.5B $4.4B $4B $3.7B $3.8B
Cash and Short Terms $1.6B $1.4B $1.1B $987.7M $959.3M
Total Debt $1.2B $905.5M $774.3M $663.5M $671.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$91.1M $273.3M $273M $180.2M $124.1M
Depreciation & Amoritzation $175M $170.9M $159.8M $155.4M $158.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $35.2M -$226.9M -$72.7M $157.1M -$3.8M
Change in Inventories $6.4M -$129.4M -$74.5M -$7.5M -$35.6M
Cash From Operations $238M $142.6M $288M $280.3M $187.8M
 
Capital Expenditures $168.7M $175.4M $225.5M $192.8M $195.4M
Cash Acquisitions -- -- -- -- $85.9K
Cash From Investing -$172.4M -$174.3M -$230.7M -$193.1M -$226.2M
 
Dividends Paid (Ex Special Dividend) -$18.6M -$32.5M -$73.5M -$69.8M -$27.5M
Special Dividend Paid
Long-Term Debt Issued $281.1M -- $153.4M $71.3M --
Long-Term Debt Repaid -$207.8M -$19.9M -$16.8M -$158.1M -$80.5M
Repurchase of Common Stock -$18.7K -$46.4M -$45.7M -$14.3K -$26.6M
Other Financing Activities -$9.4K -$9.1K -$24.9M -$7.1K --
Cash From Financing $37.3M -$116M -$28M -$173M -$149.7M
 
Beginning Cash (CF) $1.4B $1.4B $1.2B $1.2B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $102.8M -$147.7M $29.4M -$85.7M -$188.1M
Ending Cash (CF) $1.5B $1.4B $1.3B $1.1B $914.1M
 
Levered Free Cash Flow $69.2M -$32.9M $62.5M $87.6M -$7.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$65.2M $102.5M $19.1M $40.4M $31.9M
Depreciation & Amoritzation $45M $44.3M $48.6M $44.1M $38.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$37M -$67.3M -$2.3M $31.7M $6.9M
Change in Inventories $17.8M -$13.9M -$7.4M $15.7M $385.7K
Cash From Operations $98.2M $50.1M $155.2M $92.7M $51M
 
Capital Expenditures $41.9M $56.7M $75.4M $61.1M --
Cash Acquisitions -- -- -- -- -$1.6K
Cash From Investing -$43.8M -$53.5M -$76.4M -$62.9M -$58.3M
 
Dividends Paid (Ex Special Dividend) $59.6K -$193.6K -$4.3M -$2.1M $700K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.6M -- $81M $71.3M --
Long-Term Debt Repaid -$93M -$62.9K -$939.4K -$4.5M $1.5M
Repurchase of Common Stock -$9.3K -$46.4M -$2.6M -$7.3K -$26.6M
Other Financing Activities $50 -$30 -$24.9M $6.7K $6.7K
Cash From Financing -$193M -$50.7M $43.6M $60.7M -$26.6M
 
Beginning Cash (CF) $1.6B $1.4B $1.1B $1B $912.3M
Foreign Exchange Rate Adjustment -$1.2M $27.3M -$41.5M -$26.7M $54.9M
Additions / Reductions -$138.6M -$54.1M $122.4M $90.6M -$33.9M
Ending Cash (CF) $1.5B $1.4B $1.3B $1.1B $914.1M
 
Levered Free Cash Flow $56.3M -$6.6M $79.8M $31.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12M $105.6M $356.3M $158.9M $132.6M
Depreciation & Amoritzation $170.5M $171.6M $155.4M $159.9M $164.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $120.3M -$196.6M -$137.8M $123.1M $21M
Change in Inventories $30.2M -$97.7M -$81M -$30.7M -$20.3M
Cash From Operations $257.3M $190.6M $183M $342.8M $229.5M
 
Capital Expenditures $188.7M $160.6M $206.8M $207.1M $200M
Cash Acquisitions -- -- -- -- $87.5K
Cash From Investing -$193.9M -$164.6M -$207.8M -$206.6M -$230.7M
 
Dividends Paid (Ex Special Dividend) -$17.7M -$32.3M -$69.4M -$72M -$30.4M
Special Dividend Paid
Long-Term Debt Issued $276.8M -- -- -- --
Long-Term Debt Repaid -$113M -$112.9M -$15.9M -$154.5M -$86.6M
Repurchase of Common Stock -$9.3K -$27.5K -$89.5M -$2.6M -$20.8K
Other Financing Activities $357.9K -- -- -- --
Cash From Financing $225.6M -$258.2M -$122.3M -$190.1M -$62.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $289M -$232.2M -$147.1M -$53.9M -$63.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $68.6M $30M -$23.9M $135.8M $29.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $273.3M $273M $180.2M $124.1M --
Depreciation & Amoritzation $170.9M $159.8M $155.4M $158.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$226.9M -$72.7M $157.1M -$3.8M --
Change in Inventories -$129.4M -$74.5M -$7.5M -$35.6M --
Cash From Operations $142.6M $288M $280.3M $187.8M --
 
Capital Expenditures $175.4M $225.5M $192.8M $138.9M --
Cash Acquisitions -- -- -- $85.9K --
Cash From Investing -$174.3M -$230.7M -$193.1M -$226.2M --
 
Dividends Paid (Ex Special Dividend) -$32.5M -$73.5M -$69.8M -$27.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $153.4M $71.3M -- --
Long-Term Debt Repaid -$19.9M -$16.8M -$158.1M -$80.5M --
Repurchase of Common Stock -$46.4M -$45.7M -$14.3K -$26.6M --
Other Financing Activities -$9.1K -$24.9M -$7.1K -- --
Cash From Financing -$116M -$28M -$173M -$149.7M --
 
Beginning Cash (CF) $5.9B $4.6B $4.5B $4B --
Foreign Exchange Rate Adjustment $80.2M $65.7M $33.4M $67.9M --
Additions / Reductions -$147.7M $29.4M -$85.7M -$188.1M --
Ending Cash (CF) $5.8B $4.6B $4.4B $3.8B --
 
Levered Free Cash Flow -$32.9M $62.5M $87.6M -$2.1M --

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