Financhill
Buy
75

THOGF Quote, Financials, Valuation and Earnings

Last price:
$25.75
Seasonality move :
-5.95%
Day range:
$25.75 - $25.75
52-week range:
$18.75 - $25.75
Dividend yield:
2.21%
P/E ratio:
13.20x
P/S ratio:
0.56x
P/B ratio:
0.78x
Volume:
--
Avg. volume:
--
1-year change:
37.33%
Market cap:
$2.4B
Revenue:
$4.3B
EPS (TTM):
$1.95
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.1B $4.6B $5.2B $4.4B $4.3B
Revenue Growth (YoY) -8.22% 11.86% 13.62% -15.98% -1.7%
 
Cost of Revenues $3B $3.5B $4.1B $3.4B $3.4B
Gross Profit $1.1B $1.1B $1.1B $972.8M $924.3M
Gross Profit Margin 27.41% 24.1% 21.39% 22.22% 21.48%
 
R&D Expenses $14.6M $13.3M $11.6M $11.3M $8.9M
Selling, General & Admin $1.3B $1.2B $1B $953.9M $931.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $996.1M $946.4M $791.8M $740.5M $721.7M
Operating Income $127.4M $158.9M $322.8M $232.3M $202.6M
 
Net Interest Expenses $7M $6.5M $7M $5.8M $7M
EBT. Incl. Unusual Items $125.7M $189.8M $349.8M $277.7M $246.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.7M $52.2M $101M $88.8M $80M
Net Income to Company $125.7M $189.8M $349.8M $277.7M $246.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81M $137.6M $248.8M $188.8M $167M
 
Basic EPS (Cont. Ops) $0.77 $1.31 $2.37 $1.80 $1.65
Diluted EPS (Cont. Ops) $0.77 $1.31 $2.37 $1.80 $1.65
Weighted Average Basic Share $105.6M $105.4M $105.1M $105.1M $101.1M
Weighted Average Diluted Share $105.6M $105.4M $105.1M $105.1M $101.1M
 
EBITDA $484.2M $483.9M $596.1M $498.8M $459.4M
EBIT $127.4M $158.9M $322.8M $232.3M $202.6M
 
Revenue (Reported) $4.1B $4.6B $5.2B $4.4B $4.3B
Operating Income (Reported) $127.4M $158.9M $322.8M $232.3M $202.6M
Operating Income (Adjusted) $127.4M $158.9M $322.8M $232.3M $202.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $954.6M $1.1B $1B $987M $987.9M
Revenue Growth (YoY) 0.27% 19.9% -11.98% -2.02% 0.09%
 
Cost of Revenues $706.2M $955.1M $757.2M $750.6M $737.9M
Gross Profit $248.5M $189.4M $250.2M $236.4M $250M
Gross Profit Margin 26.03% 16.55% 24.84% 23.96% 25.31%
 
R&D Expenses $2.5M $2.3M $2.6M -- --
Selling, General & Admin $281.2M $222.7M $214.2M $210.5M $223.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $281.2M $222.7M $214.2M $210.5M $223.1M
Operating Income -$32.8M -$33.3M $36M $26M $27M
 
Net Interest Expenses $1.5M $1.3M $1.5M $1.8M $2M
EBT. Incl. Unusual Items -$29.8M -$32.5M $59.1M $45.8M $34.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8M -$7.7M $17.6M $16.8M $9.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.8M -$24.8M $41.5M $29M $24.6M
 
Basic EPS (Cont. Ops) -$0.21 -$0.24 $0.39 $0.29 $0.26
Diluted EPS (Cont. Ops) -$0.21 -$0.24 $0.39 $0.29 $0.26
Weighted Average Basic Share $105.6M $105.1M $105.1M $101.5M $94.1M
Weighted Average Diluted Share $105.6M $105.1M $105.1M $101.5M $94.1M
 
EBITDA $47.2M $30.7M $98M $86.2M $90.9M
EBIT -$32.8M -$33.3M $36M $26M $27M
 
Revenue (Reported) $954.6M $1.1B $1B $987M $987.9M
Operating Income (Reported) -$32.8M -$33.3M $36M $26M $27M
Operating Income (Adjusted) -$32.8M -$33.3M $36M $26M $27M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1B $4.9B $5.1B $4.2B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.6B $3.6B $3.1B $3.3B
Gross Profit $1.3B $1.3B $1.5B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.3M $13.1M $11.6M -- --
Selling, General & Admin $1.2B $1.1B $984.1M $928.1M $970.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.1B $984.1M $928.1M $970.2M
Operating Income $13.2M $196.5M $468.3M $155.8M $241.6M
 
Net Interest Expenses $6.8M $6.8M $6.5M $6.2M $7.7M
EBT. Incl. Unusual Items $12.3M $225.2M $523M $202.2M $277M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $62.5M $148.6M $67.3M $88.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.8M $162.7M $374.4M $134.9M $188.5M
 
Basic EPS (Cont. Ops) -$0.03 $1.55 $3.56 $1.30 $1.95
Diluted EPS (Cont. Ops) -$0.03 $1.55 $3.56 $1.30 $1.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $360.6M $492.1M $732M $413.9M $503M
EBIT $13.2M $196.5M $468.3M $155.8M $241.6M
 
Revenue (Reported) $4.1B $4.9B $5.1B $4.2B $4.5B
Operating Income (Reported) $13.2M $196.5M $468.3M $155.8M $241.6M
Operating Income (Adjusted) $13.2M $196.5M $468.3M $155.8M $241.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.3B $2.1B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.7B $1.5B $1.4B $1.5B
Gross Profit $586.4M $526.6M $641.5M $533.8M $613.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.2M $5M $4.9M -- --
Selling, General & Admin $560.5M $459.5M $433.8M $410.1M $449M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $560.5M $459.5M $433.8M $410.1M $449M
Operating Income $25.9M $67M $207.7M $123.7M $164.3M
 
Net Interest Expenses $3.2M $3.5M $2.9M $3.3M $4M
EBT. Incl. Unusual Items $38.5M $77.6M $245.8M $162.2M $193.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $22.9M $69.1M $45.6M $54.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.8M $54.7M $176.7M $116.7M $139.5M
 
Basic EPS (Cont. Ops) $0.25 $0.52 $1.68 $1.13 $1.45
Diluted EPS (Cont. Ops) $0.25 $0.52 $1.68 $1.13 $1.45
Weighted Average Basic Share $211.2M $210.2M $210.3M $205.6M $190.5M
Weighted Average Diluted Share $211.2M $210.2M $210.3M $205.6M $190.5M
 
EBITDA $187.4M $199.3M $335.9M $244M $292.3M
EBIT $25.9M $67M $207.7M $123.7M $164.3M
 
Revenue (Reported) $1.9B $2.3B $2.1B $1.9B $2.1B
Operating Income (Reported) $25.9M $67M $207.7M $123.7M $164.3M
Operating Income (Adjusted) $25.9M $67M $207.7M $123.7M $164.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $459.1M $266.1M $255.6M $196.7M $312.6M
Short Term Investments $90.7M -- -- -- --
Accounts Receivable, Net $579.3M $711.4M $766.3M $662.8M $560.2M
Inventory $166.1M $180.8M $282.1M $202.2M $188.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $133M $242.1M $110.1M $126.1M $71.1M
Total Current Assets $1.3B $1.4B $1.4B $1.2B $1.3B
 
Property Plant And Equipment $2.7B $2.5B $2.3B $2B $2B
Long-Term Investments $985.6M $1B $1.1B $1.2B $1.2B
Goodwill -- -- -- -- --
Other Intangibles $79.1M $89.3M $97.1M $97M $111.1M
Other Long-Term Assets $142.4M $121.4M $123.2M $118.9M $128.7M
Total Assets $5.4B $5.4B $5.2B $4.9B $5.1B
 
Accounts Payable $272.9M $303.4M $303.6M $235.1M $257.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $400.6M $665.4M $555.8M $339M $479.5M
Total Current Liabilities $747.7M $1B $992.9M $614.8M $804.4M
 
Long-Term Debt $1.1B $839.7M $897M $876.8M $914M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.2B $2.2B $1.8B $2.1B
 
Common Stock $299.3M $272.5M $248.5M $218.5M $221.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.3B $3.2B $3B $3B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $3.2B $3B $3B $3B
 
Total Liabilities and Equity $5.4B $5.4B $5.2B $4.9B $5.1B
Cash and Short Terms $459.1M $266.1M $255.6M $196.7M $312.6M
Total Debt $1.2B $1.1B $1.1B $916.6M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $226.9M $296M $307.2M $245.8M $340.8M
Short Term Investments $35.7M -- $113.8M -- --
Accounts Receivable, Net $439.5M $477M $451.9M $473.6M $452.8M
Inventory $192.3M $373M $258.3M $268.8M $189.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $303.5M $322.8M $246.9M $257.2M --
Total Current Assets $1.2B $1.5B $1.3B $1.3B $1.2B
 
Property Plant And Equipment $2.7B $2.1B $2B $2.1B $2B
Long-Term Investments $1B $811M $1B $1.1B $1.3B
Goodwill -- -- -- -- --
Other Intangibles $89.9M $78.3M $96.4M $106.3M --
Other Long-Term Assets $210M $287.9M $217.6M $251.4M --
Total Assets $5.3B $4.9B $4.8B $5.1B $5.2B
 
Accounts Payable $202.6M $392.7M $281.6M $302.7M $250.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $452.8M $655.1M $340.6M $310.1M --
Total Current Liabilities $719.7M $1.1B $708.9M $694.6M $776.1M
 
Long-Term Debt $971.2M $781.5M $785.3M $902M $866.1M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $1.8B $2B $2.1B
 
Common Stock $296.4M $228.5M $221.6M $231.2M $223.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $2.7B $3B $3.2B $3.1B
 
Total Liabilities and Equity $5.3B $4.9B $4.8B $5.1B $5.2B
Cash and Short Terms $226.9M $296M $307.2M $245.8M $340.8M
Total Debt $1.1B $1B $874.5M $937.5M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $125.7M $189.8M $349.8M $277.7M $246.9M
Depreciation & Amoritzation $353.2M $324.9M $267.6M $266M $249M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $63.4M -$193.2M -$108M $23.1M -$531.3K
Change in Inventories $52.4M -$31.9M -$115M $48M $16.5M
Cash From Operations $607.2M $315.3M $416.3M $327.6M $545.1M
 
Capital Expenditures $323.5M $347.3M $293.2M $259.6M $290.2M
Cash Acquisitions -- $52.7M $4.8M -- $10.3M
Cash From Investing -$386.3M -$488.3M -$386.9M -$291M -$296.3M
 
Dividends Paid (Ex Special Dividend) $54.8M $51.7M $46.5M $43.6M $54.2M
Special Dividend Paid
Long-Term Debt Issued $140.6M $113.4M $295.4M $29.7M $134.9M
Long-Term Debt Repaid -$130.2M -$25.7M -$263.7M -$80.5M -$6.7M
Repurchase of Common Stock $273.4K $14.3M $59K $62.2K $196.9M
Other Financing Activities $1.1M -$115.8K -$3.5M -$48.5K -$164.1K
Cash From Financing -$63.8M $5.7M -$21.7M -$98.5M -$123.1M
 
Beginning Cash (CF) $457.4M $264.6M $254.2M $168M $301.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $156.2M -$164.1M $12.6M -$58M $128.9M
Ending Cash (CF) $612.7M $103.8M $271.8M $113.8M $433.5M
 
Levered Free Cash Flow $283.7M -$32M $123.1M $68.1M $254.9M
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) $225.2M $294.7M $192.4M $245.2M $340.7M
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 -- -- -- $230.2M --
Depreciation & Amoritzation -- -- $589.5M $525.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$60.6M --
Change in Inventories -- -- -- -$10.9M --
Cash From Operations $429.8M $281.5M $1.1B $528.8M --
 
Capital Expenditures $262M $312M $472M $409.4M $108.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$352.9M -$466.4M -$473.5M -$408.9M --
 
Dividends Paid (Ex Special Dividend) -- -- $47.9M $50.9M $2.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $14.7M --
Long-Term Debt Repaid -- -- -- -$151.8M --
Repurchase of Common Stock -- -- -- $23.2M --
Other Financing Activities -- -- -- -$39.1M --
Cash From Financing -$94.8M $227.8M -$637.4M -$185.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $6.9M -$65.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $167.8M -$30.4M $645.7M $119.4M --
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) $546M $509.1M $402.1M $424.8M $561.8M
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 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock