Financhill
Sell
39

THLPF Quote, Financials, Valuation and Earnings

Last price:
$29.20
Seasonality move :
4.18%
Day range:
$29.20 - $29.20
52-week range:
$27.72 - $32.73
Dividend yield:
2.96%
P/E ratio:
29.28x
P/S ratio:
3.08x
P/B ratio:
4.05x
Volume:
--
Avg. volume:
302
1-year change:
-8.75%
Market cap:
$3.1B
Revenue:
$902.4M
EPS (TTM):
$1.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $850.4M $1.2B $1B $860.2M $902.4M
Revenue Growth (YoY) 14.32% 42.26% -17.2% -14.13% 4.91%
 
Cost of Revenues $500.1M $725.8M $621M $508.7M $517.8M
Gross Profit $350.4M $484M $380.8M $351.5M $384.6M
Gross Profit Margin 41.2% 40.01% 38.02% 40.87% 42.62%
 
R&D Expenses $43.2M $55.2M $60.2M $59.3M $63.5M
Selling, General & Admin $178M $213.8M $212.7M $210.2M $241.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $177.5M $213.1M $212.3M $209.8M $240.6M
Operating Income $172.8M $270.9M $168.6M $141.8M $144M
 
Net Interest Expenses $6.2M $5M $8.5M $14.9M $15.6M
EBT. Incl. Unusual Items $165.9M $268.3M $162.7M $133.8M $136.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.2M $59.8M $36.8M $30.2M $30.7M
Net Income to Company $165.9M $268.3M $162.7M $133.8M $136.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $126.7M $208.5M $126M $103.5M $106.1M
 
Basic EPS (Cont. Ops) $1.22 $1.99 $1.20 $0.98 $1.00
Diluted EPS (Cont. Ops) $1.22 $1.98 $1.20 $0.98 $1.00
Weighted Average Basic Share $103.8M $104.6M $104.6M $105.2M $105.9M
Weighted Average Diluted Share $104M $105.6M $105.2M $105.3M $105.9M
 
EBITDA $188.6M $288.8M $188.3M $166.2M $170.6M
EBIT $172.8M $270.9M $168.6M $141.8M $144M
 
Revenue (Reported) $850.4M $1.2B $1B $860.2M $902.4M
Operating Income (Reported) $172.8M $270.9M $168.6M $141.8M $144M
Operating Income (Adjusted) $172.8M $270.9M $168.6M $141.8M $144M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $320.6M $202.7M $213.7M $224.9M $265.6M
Revenue Growth (YoY) 16.69% -36.76% 5.43% 5.22% 18.1%
 
Cost of Revenues $190.5M $134.1M $128.8M $128.5M $139.3M
Gross Profit $130.1M $68.6M $84.9M $96.4M $126.3M
Gross Profit Margin 40.58% 33.85% 39.72% 42.88% 47.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.6M $50.3M $51.7M $56.8M $78.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $52.6M $50.3M $51.7M $56.8M $78.7M
Operating Income $77.5M $18.3M $33.2M $39.6M $47.6M
 
Net Interest Expenses $925.1K $1.3M $2.5M $1.2M $4.1M
EBT. Incl. Unusual Items $76.1M $16.7M $30.4M $38.3M $43.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $3.7M $6.2M $9.4M $10.7M
Net Income to Company $76.1M $16.8M $30.4M $38.3M $45.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.7M $13M $24.2M $28.8M $33M
 
Basic EPS (Cont. Ops) $0.57 $0.12 $0.23 $0.27 $0.31
Diluted EPS (Cont. Ops) $0.57 $0.12 $0.23 $0.27 $0.31
Weighted Average Basic Share $104.6M $104.6M $105.7M $105.7M $107.8M
Weighted Average Diluted Share $105.5M $104.6M $105.7M $105.7M $107.8M
 
EBITDA $82M $23M $39.6M $46.9M $57.1M
EBIT $77.5M $18.3M $33.2M $39.6M $47.6M
 
Revenue (Reported) $320.6M $202.7M $213.7M $224.9M $265.6M
Operating Income (Reported) $77.5M $18.3M $33.2M $39.6M $47.6M
Operating Income (Adjusted) $77.5M $18.3M $33.2M $39.6M $47.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.1B $868.3M $894.4M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $701.2M $661.4M $521.9M $518.9M $557.3M
Gross Profit $491.6M $410.9M $346.4M $375.5M $465.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $212.2M $214.1M $208.9M $222.7M $311.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $212.2M $214.1M $208.9M $222.7M $311.1M
Operating Income $279.5M $196.8M $137.4M $152.8M $154.6M
 
Net Interest Expenses $4.8M $5.1M $9.6M $8M $15.6M
EBT. Incl. Unusual Items $276.2M $191.8M $129.8M $145M $140.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.3M $41.5M $29.6M $32.9M $33.3M
Net Income to Company $276.2M $191.9M $129.6M $145M $141.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $211.8M $150.3M $100.2M $112.2M $107.5M
 
Basic EPS (Cont. Ops) $2.02 $1.44 $0.96 $1.06 $1.00
Diluted EPS (Cont. Ops) $2.01 $1.43 $0.95 $1.06 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $296.8M $216M $160.9M $179.3M $188.7M
EBIT $279.5M $196.8M $137.4M $152.8M $154.6M
 
Revenue (Reported) $1.2B $1.1B $868.3M $894.4M $1B
Operating Income (Reported) $279.5M $196.8M $137.4M $152.8M $154.6M
Operating Income (Adjusted) $279.5M $196.8M $137.4M $152.8M $154.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $864M $714.3M $747.6M $867.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $589.5M $523.2M $416.4M $426.7M $466.4M
Gross Profit $417M $340.8M $297.9M $320.9M $400.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165.5M $165.4M $160.7M $173.1M $243.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $165.5M $165.4M $160.7M $173.1M $243.1M
Operating Income $251.5M $175.4M $137.1M $147.7M $157.8M
 
Net Interest Expenses $2.7M $3.9M $7.8M $5.9M $12.5M
EBT. Incl. Unusual Items $250.3M $171.5M $131.4M $142.1M $145.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.5M $38.6M $29.7M $32.2M $34.6M
Net Income to Company $250.3M $171.6M $131.3M $142.1M $150.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $192.7M $133M $101.7M $109.9M $110.9M
 
Basic EPS (Cont. Ops) $1.84 $1.27 $0.97 $1.04 $1.03
Diluted EPS (Cont. Ops) $1.83 $1.26 $0.97 $1.04 $1.03
Weighted Average Basic Share $313.8M $313.8M $315M $317.1M $323.4M
Weighted Average Diluted Share $316.4M $315.4M $315.4M $317.1M $323.4M
 
EBITDA $264.5M $190M $155.3M $168.1M $185.7M
EBIT $251.5M $175.4M $137.1M $147.7M $157.8M
 
Revenue (Reported) $1B $864M $714.3M $747.6M $867.3M
Operating Income (Reported) $251.5M $175.4M $137.1M $147.7M $157.8M
Operating Income (Adjusted) $251.5M $175.4M $137.1M $147.7M $157.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $86M $16.5M $16.9M $9.3M $36.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $92.8M $96.3M $69.4M $70.1M $69.1M
Inventory $130M $277.2M $300.3M $228.1M $195M
Prepaid Expenses $6.7M $8.9M $10.4M $19.7M $9.6M
Other Current Assets -- -- -- -$99.3K --
Total Current Assets $337.3M $422.3M $417M $364.1M $325.1M
 
Property Plant And Equipment $125.8M $163.4M $192.6M $210.6M $211.7M
Long-Term Investments $730.6K $883.6K $767.8K $694.6K $1.4M
Goodwill $519.7M $499.4M $476.2M $482.5M $672.8M
Other Intangibles $4.9M $4.2M $3.5M $3M $111.9M
Other Long-Term Assets $122.1K -- -- -- --
Total Assets $1B $1.1B $1.1B $1.1B $1.4B
 
Accounts Payable $80.4M $116.7M $55.3M $64.4M $67.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.5M $7.3M $7.6M $9.8M $6.7M
Other Current Liabilities $9.8M $10.1M $6.9M $5M $9.6M
Total Current Liabilities $195.2M $243.3M $152.9M $146.4M $152.3M
 
Long-Term Debt $129.1M $172.2M $286.4M $202.2M $389.3M
Capital Leases -- -- -- -- --
Total Liabilities $389.2M $483.4M $492M $408.5M $621M
 
Common Stock $121.8K $110.4K $96K $99.2K $90.5K
Other Common Equity Adj -- -- -- -- --
Common Equity $639.5M $642.3M $628.9M $679.6M $732.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $639.5M $642.3M $628.9M $679.6M $732.6M
 
Total Liabilities and Equity $1B $1.1B $1.1B $1.1B $1.4B
Cash and Short Terms $86M $16.5M $16.9M $9.3M $36.7M
Total Debt $135.4M $179.5M $294M $212M $396M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $66.4M $75.8M $64.8M $84.5M $80.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $154M $93.2M $98.9M $89.4M $99.3M
Inventory $181.6M $282.9M $213.1M $161.1M $177.2M
Prepaid Expenses $8.2M $9.1M $15.8M $17.9M $15.8M
Other Current Assets -- -- -- -- --
Total Current Assets $434.1M $474.4M $428.3M $399.7M $411.1M
 
Property Plant And Equipment $151M $174.3M $194.8M $216.6M $250.4M
Long-Term Investments $342.9K $630.8K $736.4K $690.6K $1.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $99.2K --
Total Assets $1.1B $1.1B $1.1B $1.1B $1.5B
 
Accounts Payable $113M $56M $47.4M $59.2M $64.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $7.1M $8.1M -- --
Other Current Liabilities $53.6M $65.4M $49.7M $60.1M --
Total Current Liabilities $321.7M $217.3M $186M $213.4M $215.9M
 
Long-Term Debt $120.1M $267.3M $222M $163M $451.8M
Capital Leases -- -- -- -- --
Total Liabilities $504.2M $533.5M $458.6M $439.8M $761.2M
 
Common Stock -- -- $108.8K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $634.8M $602.6M $669.5M $701.9M $778.2M
 
Total Liabilities and Equity $1.1B $1.1B $1.1B $1.1B $1.5B
Cash and Short Terms $66.4M $75.8M $64.8M $84.5M $80.9M
Total Debt $126.6M $274.4M $230.1M $171.5M $461.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $165.9M $268.3M $162.7M $133.8M $136.9M
Depreciation & Amoritzation $24.6M $17.8M $19.8M $27.6M $26.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$26.2M -$16.5M $21.5M -$7M $10.6M
Change in Inventories -$9.8M -$159.6M -$40.7M $75.5M $46.5M
Cash From Operations $175.3M $131.4M $60.9M $174.3M $218.5M
 
Capital Expenditures $18.8M $58.9M $43.9M $23.6M $25M
Cash Acquisitions -- -- $2M -- $268.2M
Cash From Investing -$18.5M -$58.6M -$45.9M -$23.6M -$293.1M
 
Dividends Paid (Ex Special Dividend) -- $188.8M $134.3M $91M $95M
Special Dividend Paid
Long-Term Debt Issued -- $58.4M $130.1M $283.4K $639.1M
Long-Term Debt Repaid -$140.4M -$7.5M -$7.8M -$94M -$440.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $94.5K --
Cash From Financing -$108.7M -$138.2M -$13.4M -$158.2M $104.2M
 
Beginning Cash (CF) $86M $16.5M $16.9M $9.3M $36.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.6M -$64.9M $2.7M -$7.7M $29.4M
Ending Cash (CF) $133M -$48M $20.6M $1.4M $65.9M
 
Levered Free Cash Flow $156.5M $72.5M $17M $150.6M $193.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $76.1M $16.8M $30.4M $38.3M $45.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28.4M $71.1M $42.4M $56.4M $65.6M
Change in Inventories -$35.7M $9.8M $33.3M $21.2M $12M
Cash From Operations $61.8M $51.5M $77.4M $91.6M $70.7M
 
Capital Expenditures $13M $11M $5.5M $3.3M $14.9M
Cash Acquisitions -- $1.9M -- $671.6K --
Cash From Investing -$13M -$12.9M -$5.5M -$3.8M -$14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $699K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$102.2K $92.7K $93.8K --
Cash From Financing -$19.2M $29.2M -$28.2M -$41M -$13.9M
 
Beginning Cash (CF) $66.4M $75.8M $64.8M $84.5M $80.9M
Foreign Exchange Rate Adjustment -- $379.1K -$277.5K -$191.9K $387.5K
Additions / Reductions $29.5M $68.1M $43.5M $46.7M $42.4M
Ending Cash (CF) $95.9M $144.3M $108M $131.1M $123.7M
 
Levered Free Cash Flow $48.8M $40.5M $72M $88.4M $55.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $276.2M $191.9M $129.6M $145M $141.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$22.3M $40M -$18.4M $12M -$6.3M
Change in Inventories -$91.4M -$140M $84.3M $53.9M $15.7M
Cash From Operations $210.4M $5.9M $157.6M $208.4M $142.8M
 
Capital Expenditures $47.2M $55.7M $21.9M $25.3M $31.9M
Cash Acquisitions -- $1.9M -- $671.6K $262.4M
Cash From Investing -$47.5M -$57.5M -$21.9M -$25.8M -$294.3M
 
Dividends Paid (Ex Special Dividend) $142.9M $116.3M $108.9M $92.4M $92M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$208.9M $67.9M -$148.9M -$166.4M $146.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46M $17.8M -$13.1M $15.6M -$7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $163.3M -$49.8M $135.7M $183.1M $110.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $250.3M $171.6M $131.3M $142.1M $150.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$68.3M -$8M -$37.1M -$16.3M -$33.3M
Change in Inventories -$56.3M -$39.8M $89.1M $67.6M $38.4M
Cash From Operations $173.4M $44.8M $147.3M $182.5M $113.2M
 
Capital Expenditures $41.3M $38.3M $15.7M $17.3M $25M
Cash Acquisitions -- $1.9M -- $671.6K --
Cash From Investing -$41.3M -$40.2M -$15.7M -$17.9M -$25M
 
Dividends Paid (Ex Special Dividend) $142.9M $69M $45.6M $47M $47.1M
Special Dividend Paid $890.2K -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $92.7K -- $103.6K
Cash From Financing -$148.1M $60.7M -$83.1M -$91.7M -$49M
 
Beginning Cash (CF) $185.8M $126.4M $97.4M $131.8M $157.6M
Foreign Exchange Rate Adjustment $356.7K $1.3M $292.6K -$181.3K -$1.8M
Additions / Reductions -$15.7M $66.6M $48.9M $72.7M $37.4M
Ending Cash (CF) $170.4M $194.3M $146.6M $204.4M $193.2M
 
Levered Free Cash Flow $132.1M $6.5M $131.7M $165.2M $88.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock