Financhill
Buy
52

THNUY Quote, Financials, Valuation and Earnings

Last price:
$9.85
Seasonality move :
1.56%
Day range:
$9.85 - $9.85
52-week range:
$9.85 - $9.85
Dividend yield:
10.24%
P/E ratio:
4.77x
P/S ratio:
1.84x
P/B ratio:
0.85x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1B
Revenue:
$508.2M
EPS (TTM):
$2.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $594.6M $499M $435.3M $499.9M $508.2M
Revenue Growth (YoY) 19.78% -16.08% -12.77% 14.85% 1.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $116.3M $17.3M $13.5M $7.7M $6.2M
Operating Expenses -$240.6M -$150M -$108.4M -$87.8M -$52.2M
Operating Income $240.6M $150M $108.4M $87.8M $52.2M
 
Net Interest Expenses $44.5M $41.9M $37M $46.4M $51.1M
EBT. Incl. Unusual Items $231.7M $174M $113.1M $93M $53.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.7M $26.1M $22M $20M $12.2M
Net Income to Company $300.7M $236.4M $205.8M $226.7M $211.5M
 
Minority Interest in Earnings $37.7M $44.8M $34.4M $17.3M $10.8M
Net Income to Common Excl Extra Items $250.8M $210M $183.3M $207.1M $199.1M
 
Basic EPS (Cont. Ops) $2.00 $1.58 $1.42 $1.81 $1.80
Diluted EPS (Cont. Ops) $2.00 $1.57 $1.42 $1.81 $1.80
Weighted Average Basic Share $106.6M $104.9M $104.9M $104.9M $104.9M
Weighted Average Diluted Share $106.6M $104.9M $104.9M $104.9M $104.9M
 
EBITDA -- -- -- -- --
EBIT $283.5M $216.4M $157.5M $149.5M $113M
 
Revenue (Reported) $594.6M $499M $435.3M $499.9M $508.2M
Operating Income (Reported) $240.6M $150M $108.4M $87.8M $52.2M
Operating Income (Adjusted) $283.5M $216.4M $157.5M $149.5M $113M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.2M $104.9M $129.1M $127M $144.3M
Revenue Growth (YoY) 8.46% -14.19% 23.14% -1.65% 13.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2M -$1.6M $6.5M $572.4K --
Operating Expenses -$40.2M -$23.4M -$25.9M -$8.7M -$27.5M
Operating Income $40.2M $23.4M $25.9M $8.7M $27.5M
 
Net Interest Expenses $10.3M $11M $14.4M $12.9M $12.9M
EBT. Incl. Unusual Items $42.6M $26.1M $26M $8.6M $27.6M
Earnings of Discontinued Ops. -- -- -- $1.8M --
Income Tax Expense $3.9M $4.3M $5.4M $1.5M $5.6M
Net Income to Company $49.7M $42.6M $57.3M $57.3M --
 
Minority Interest in Earnings $10.8M $8.4M $3.5M $1.5M $4.3M
Net Income to Common Excl Extra Items $51.2M $44.8M $55M $47M $68.6M
 
Basic EPS (Cont. Ops) $0.39 $0.35 $0.49 $0.45 $0.61
Diluted EPS (Cont. Ops) $0.39 $0.35 $0.49 $0.45 $0.61
Weighted Average Basic Share $104.9M $104.9M $104.9M $104.9M $104.9M
Weighted Average Diluted Share $104.9M $104.9M $104.9M $104.9M $104.9M
 
EBITDA -- -- -- -- --
EBIT $53.1M $37.2M $40.5M $23M $41.7M
 
Revenue (Reported) $122.2M $104.9M $129.1M $127M $144.3M
Operating Income (Reported) $40.2M $23.4M $25.9M $8.7M $27.5M
Operating Income (Adjusted) $53.1M $37.2M $40.5M $23M $41.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $492.6M $450.5M $498.2M $503.5M $560M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.9M $19.7M $10.8M $3.1M --
Operating Expenses -$145.1M -$135.6M -$93.8M -$52.1M -$71.8M
Operating Income $145.1M $135.6M $93.8M $52.1M $71.8M
 
Net Interest Expenses $39.7M $41.6M $47M $45.1M $53.9M
EBT. Incl. Unusual Items $146.6M $154.7M $95.7M $56.9M $74.6M
Earnings of Discontinued Ops. -- -- -- $2.5M $600.5K
Income Tax Expense $24M $24.1M $21.9M $12M $16.2M
Net Income to Company $195M $234.5M $226.3M $223.1M --
 
Minority Interest in Earnings $44.9M $38.5M $20.8M $11.2M $12.6M
Net Income to Common Excl Extra Items $178.7M $210.7M $200.3M $194.9M $228.6M
 
Basic EPS (Cont. Ops) $1.28 $1.64 $1.71 $1.78 $2.07
Diluted EPS (Cont. Ops) $1.28 $1.64 $1.71 $1.78 $2.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $191.2M $196.7M $149.9M $114.5M $133.1M
 
Revenue (Reported) $492.6M $450.5M $498.2M $503.5M $560M
Operating Income (Reported) $145.1M $135.6M $93.8M $52.1M $71.8M
Operating Income (Adjusted) $191.2M $196.7M $149.9M $114.5M $133.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $360.5M $318.1M $381.2M $384.6M $425.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.8M $12.3M $9.3M $4.7M $985K
Operating Expenses -$110.8M -$96.5M -$80.7M -$44.7M -$73.1M
Operating Income $110.8M $96.5M $80.7M $44.7M $73.1M
 
Net Interest Expenses $29.7M $31.5M $41.4M $40M $40.7M
EBT. Incl. Unusual Items $119M $100.3M $81.8M $45.3M $74.9M
Earnings of Discontinued Ops. -- -- -- $2.5M $600.5K
Income Tax Expense $19.6M $17.4M $17.2M $9.1M $15.3M
Net Income to Company $159.5M $157.7M $178.1M $174.5M $58.2M
 
Minority Interest in Earnings $35.9M $29.2M $15.3M $9M $11.6M
Net Income to Common Excl Extra Items $147.3M $148.5M $164.9M $152.5M $188.2M
 
Basic EPS (Cont. Ops) $1.06 $1.14 $1.43 $1.39 $1.69
Diluted EPS (Cont. Ops) $1.06 $1.14 $1.43 $1.39 $1.69
Weighted Average Basic Share $314.6M $314.6M $314.6M $314.6M $314.6M
Weighted Average Diluted Share $314.6M $314.6M $314.6M $314.6M $314.6M
 
EBITDA -- -- -- -- --
EBIT $151.1M $132.1M $123.5M $88.1M $118.2M
 
Revenue (Reported) $360.5M $318.1M $381.2M $384.6M $425.2M
Operating Income (Reported) $110.8M $96.5M $80.7M $44.7M $73.1M
Operating Income (Adjusted) $151.1M $132.1M $123.5M $88.1M $118.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82.5K $134M $131.7K $192.5K $58K
Short Term Investments $721.8M $393.4M -- $511.9M $522.2M
Accounts Receivable, Net $7.1M $7.8M -- $10.6M $11.1M
Inventory -- -- -- -- --
Prepaid Expenses $15.8M $17.3M -- $20.7M $21.5M
Other Current Assets -- -- -- -- --
Total Current Assets $463.2M $548M $343.5M $304.6M $450.6M
 
Property Plant And Equipment $22.6M $22.6M $19.7M $16.8M $14.5M
Long-Term Investments $1.6B $1.6B $1.6B $1.7B $1.8B
Goodwill -- -- -- -- --
Other Intangibles $5.5M $7.3M $6.6M $5.6M $4.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.7B $4.3B $4.5B $4.7B $4.8B
 
Accounts Payable $69.5M $37.8M $62.1M $45.3M $34.8M
Accrued Expenses $28.6M $29.1M -- $28.2M $28.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $528.3M $788.1M $422.2M $569.6M $566.3M
 
Long-Term Debt $1.2B $803.4M $1.6B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.1B $2.4B $2.5B $2.5B
 
Common Stock $388.9M $348.8M $330.8M $307.2M $307.6M
Other Common Equity Adj $238.5M $214.1M $177.5M $35M $37.4M
Common Equity $1.1B $974.6M $963.8M $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $315.7M $270.2M $166.5M $172.8M $170.8M
Total Equity $2.4B $2.2B $2.1B $2.2B $2.3B
 
Total Liabilities and Equity $4.7B $4.3B $4.5B $4.7B $4.8B
Cash and Short Terms $983.3M $662.1M $139.7M $627.7M $799.2M
Total Debt $1.6B $1.1B $1.8B $1.9B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $195.5K $230.9K $180.6K $200.8K $166.7K
Short Term Investments $402M $458M $475.5M $537.4M --
Accounts Receivable, Net $7.3M $9.5M $10.7M $11.3M --
Inventory -- -- -- -- --
Prepaid Expenses $17.4M $17.7M $19.6M $47.9M --
Other Current Assets -- -- -- -- --
Total Current Assets $445.8M $403.9M $277.6M $405M $408.2M
 
Property Plant And Equipment $23.6M $17.4M $17.9M $17.3M $11.5M
Long-Term Investments $1.5B $1.5B $1.6B $1.9B $2.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.2B $4.2B $4.5B $5.1B $4.7B
 
Accounts Payable $41.1M $59M -- $5.8M $4.9M
Accrued Expenses $22.8M $22.7M $24.6M $15.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $353.1M $323.7M $229.9M $335.6M $202.6M
 
Long-Term Debt $1.2B $1.5B $1.7B $1.7B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $2.4B $2.7B $2.1B
 
Common Stock $344.4M $303.7M $288M $325.9M $323.6M
Other Common Equity Adj $210.3M $162.1M $34M $39.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $258.8M $246.9M $160M $182.5M $170.9M
Total Equity $2.1B $2B $2.1B $2.4B $2.6B
 
Total Liabilities and Equity $4.2B $4.2B $4.5B $5.1B $4.7B
Cash and Short Terms $705M $724.7M $588.3M $726.6M --
Total Debt $1.5B $1.5B $1.7B $1.8B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $300.7M $236.4M $205.8M $226.7M $211.5M
Depreciation & Amoritzation $6.2M $7.1M $6.9M $6.6M $6.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $42.5M $12.6M -$33.1M $35.7M $11.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$795.6M $143.8M $172.8M $248.5M $248M
 
Capital Expenditures $3M $6.8M $3.9M $2.6M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $430.1M -$100.5M -$456.7M -$158.2M -$111.7M
 
Dividends Paid (Ex Special Dividend) $246.9M $98.2M $89.6M $93.3M $96.5M
Special Dividend Paid
Long-Term Debt Issued $580.7M $234.1M $803.8M $636.3M $600.1M
Long-Term Debt Repaid -$932.4M -$224.6M -$423.6M -$478.8M -$616.5M
Repurchase of Common Stock $155.4M -- -- -- --
Other Financing Activities $15.4M -$37.9M -$18.1M -$12.7M -$3.3M
Cash From Financing -$843.3M -$43.2M $284M -$90.2M -$136.4M
 
Beginning Cash (CF) $95K $77.3K $128K $130.8K $186.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.9K $62.7K $2.4K $57.8K -$130.2K
Ending Cash (CF) $79K $140K $130.3K $188.5K $56.1K
 
Levered Free Cash Flow -$798.7M $136.9M $168.9M $245.9M $246.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $49.7M $42.6M $57.3M $57.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.2M $2.4M -$10.5M -$22.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $7.9M $41.6M $41.5M $20.3M $18.2M
 
Capital Expenditures $1.6M $927.3K $942.3K $343.9K $423.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.7M -$115.8M -$56.7M $12.6M $157.7M
 
Dividends Paid (Ex Special Dividend) $38.5M -$1.1M -$854.8K $35.4M $42.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $37.6M $182.4M $148.4M $131.8M --
Long-Term Debt Repaid -$17.3M -$128.8M -$127.5M -$130.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M $960.4K $293K -$162.3K --
Cash From Financing $749.2K $74.4M $15.1M -$32.8M -$176M
 
Beginning Cash (CF) $203.9K $126.9K $255K $97.6K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2K $127K -$65.7K $76.6K -$52K
Ending Cash (CF) $200.7K $239.1K $186.3K $186.2K --
 
Levered Free Cash Flow $6.3M $40.6M $40.6M $20M $17.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $195M $234.5M $226.3M $223.1M --
Depreciation & Amoritzation $6.5M $7.2M $6.8M $6.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$13.6M $5.5M -$4.7M -$3.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$973M $177.2M $209.5M $203M $260.8M
 
Capital Expenditures $7M $4.5M $2.2M $1.8M $1.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38M -$509.6M -$165.4M -$4.4M $132.9M
 
Dividends Paid (Ex Special Dividend) $101M $53.7M $90.9M $127.6M $110.7M
Special Dividend Paid
Long-Term Debt Issued $274.5M $606.3M $671.1M $637.1M --
Long-Term Debt Repaid -$559.3M -$252.5M -$457.9M -$603.6M --
Repurchase of Common Stock $855.9K -- -- -- --
Other Financing Activities -- -- -$14.1M -- --
Cash From Financing -$191.3M $332.5M -$44.1M -$198.6M -$393.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $104K $54.9K -$63.1K -$4.3K -$23.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$980M $172.7M $207.3M $201.2M $259.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $159.5M $157.7M $178.1M $174.5M $58.2M
Depreciation & Amoritzation $1.6M $1.9M $1.7M $1.6M $1.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $818.6K -$6.3M $22.1M -$17M -$12.8M
Change in Inventories -- -- -- -- --
Cash From Operations $107.6M $140.9M $179.8M $138.4M $143.7M
 
Capital Expenditures $5.9M $3.6M $1.9M $1.2M $1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$67.1M -$476.1M -$190.6M -$39.4M $211.8M
 
Dividends Paid (Ex Special Dividend) $99.7M $55.1M $57.5M $93.2M $106.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $196.8M $569M $436.2M $437M $55.7M
Long-Term Debt Repaid -$211.9M -$239.8M -$274.1M -$398.9M -$105.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26M -$16.2M -$12.2M -$2.9M -$180
Cash From Financing -$40.4M $335.3M $10.8M -$99M -$355.5M
 
Beginning Cash (CF) $416.2K $480.7K $534.3K $395.4K $58.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131.4K $123.5K $58.1K -$3K $104.1K
Ending Cash (CF) $535.5K $584.4K $585.9K $397.4K $202.9K
 
Levered Free Cash Flow $101.7M $137.3M $177.9M $137.3M $142.7M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
65
Is GOOG Stock a Buy?

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

Alerts

Buy
61
PLAB alert for Dec 11

Photronics, Inc. [PLAB] is up 2.03% over the past day.

Buy
77
BRZE alert for Dec 11

Braze, Inc. [BRZE] is down 3.01% over the past day.

Buy
66
OLMA alert for Dec 11

Olema Pharmaceuticals, Inc. [OLMA] is up 8.31% over the past day.

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

Show me the best stock