Financhill
Sell
49

THUPY Quote, Financials, Valuation and Earnings

Last price:
$16.20
Seasonality move :
-4.35%
Day range:
$16.20 - $16.20
52-week range:
$11.64 - $16.96
Dividend yield:
2.8%
P/E ratio:
30.53x
P/S ratio:
3.82x
P/B ratio:
4.85x
Volume:
300
Avg. volume:
271
1-year change:
29.65%
Market cap:
$3.4B
Revenue:
$862.5M
EPS (TTM):
$0.53
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $745.1M $855.1M $1.2B $1B $862.5M
Revenue Growth (YoY) -0.27% 14.76% 41.92% -16.7% -14.67%
 
Cost of Revenues $445.6M $502.4M $727.4M $626M $509.6M
Gross Profit $299.5M $352.8M $486M $384.8M $353M
Gross Profit Margin 40.2% 41.26% 40.05% 38.07% 40.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $173M $178.9M $214.4M $214.7M $210.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $173M $178.9M $214.4M $214.7M $210.8M
Operating Income $126.5M $173.9M $271.6M $170.1M $142.2M
 
Net Interest Expenses $5.2M $5.4M $3.6M $5.8M $10M
EBT. Incl. Unusual Items $121.3M $166.8M $269.1M $164.2M $134.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.8M $39.4M $59.9M $37.2M $30.3M
Net Income to Company $121.3M $166.8M $269.1M $164.2M $134.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $93.5M $127.4M $209.1M $127.1M $103.8M
 
Basic EPS (Cont. Ops) $0.45 $0.61 $1.00 $0.61 $0.49
Diluted EPS (Cont. Ops) $0.45 $0.61 $0.99 $0.60 $0.49
Weighted Average Basic Share $206.4M $207.6M $209.1M $209.1M $210.4M
Weighted Average Diluted Share $206.7M $208M $211.1M $210.4M $210.5M
 
EBITDA $142.7M $197.5M $291.7M $192.9M $177.1M
EBIT $127.1M $172.8M $273.9M $173M $149.4M
 
Revenue (Reported) $745.1M $855.1M $1.2B $1B $862.5M
Operating Income (Reported) $126.5M $173.9M $271.6M $170.1M $142.2M
Operating Income (Adjusted) $127.1M $172.8M $273.9M $173M $149.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $275.2M $321M $204M $214.2M $225.9M
Revenue Growth (YoY) 56.81% 16.64% -36.44% 5.01% 5.43%
 
Cost of Revenues $157.2M $190.7M $135M $129.1M $129M
Gross Profit $117.9M $130.3M $69.1M $85.1M $96.9M
Gross Profit Margin 42.86% 40.58% 33.85% 39.72% 42.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.7M $52.7M $50.6M $51.8M $57M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $50.7M $52.7M $50.6M $51.8M $57M
Operating Income $67.2M $77.6M $18.4M $33.3M $39.9M
 
Net Interest Expenses $1.7M $1.4M $1.6M $2.8M $1.4M
EBT. Incl. Unusual Items $65.6M $76.2M $16.9M $30.5M $38.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $16.4M $3.7M $6.2M $9.4M
Net Income to Company $72.5M $71.5M $6.7M $27.9M $41.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.7M $59.7M $13.1M $24.3M $28.9M
 
Basic EPS (Cont. Ops) $0.24 $0.29 $0.06 $0.11 $0.14
Diluted EPS (Cont. Ops) $0.24 $0.28 $0.06 $0.11 $0.14
Weighted Average Basic Share $208.2M $209.2M $209.2M $211.4M $211.4M
Weighted Average Diluted Share $208.8M $211M $209.2M $211.4M $211.4M
 
EBITDA $67.2M $77.6M $18.4M $33.3M $39.9M
EBIT $67.2M $77.6M $18.4M $33.3M $39.9M
 
Revenue (Reported) $275.2M $321M $204M $214.2M $225.9M
Operating Income (Reported) $67.2M $77.6M $18.4M $33.3M $39.9M
Operating Income (Adjusted) $67.2M $77.6M $18.4M $33.3M $39.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $794M $1.2B $1.1B $870.7M $897.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $467.8M $702.5M $664.5M $523.4M $520.5M
Gross Profit $326.2M $492.7M $413M $347.3M $376.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $175.8M $212.4M $215.2M $209.4M $223.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $175.8M $210.6M $216.9M $209.4M $223.5M
Operating Income $150.4M $282.1M $196.1M $137.9M $153.3M
 
Net Interest Expenses $6.5M $3.5M $4.4M $7.8M $9.9M
EBT. Incl. Unusual Items $144.1M $276.7M $192.8M $130M $145.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33M $64.4M $41.7M $29.7M $32.9M
Net Income to Company $152.5M $265.3M $182.1M $134.2M $149.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $111.1M $212.1M $151.1M $100.5M $112.5M
 
Basic EPS (Cont. Ops) $0.54 $1.01 $0.72 $0.48 $0.53
Diluted EPS (Cont. Ops) $0.54 $1.00 $0.72 $0.48 $0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $151M $280.9M $198.3M $140.6M $160.6M
EBIT $151M $280.9M $198.3M $140.6M $160.6M
 
Revenue (Reported) $794M $1.2B $1.1B $870.7M $897.2M
Operating Income (Reported) $150.4M $282.1M $196.1M $137.9M $153.3M
Operating Income (Adjusted) $151M $280.9M $198.3M $140.6M $160.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $667.9M $1B $868.4M $716.1M $749.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $389.9M $590.5M $525.8M $417.5M $427.9M
Gross Profit $277.9M $417.9M $342.6M $298.6M $321.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132.4M $165.8M $166.3M $161.1M $173.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $132.4M $164M $166.3M $161.1M $173.6M
Operating Income $145.5M $253.9M $176.3M $137.5M $148.2M
 
Net Interest Expenses $5M $3.2M $3.9M $5.9M $5.7M
EBT. Incl. Unusual Items $140.7M $250.7M $172.5M $131.7M $142.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.6M $57.5M $38.8M $29.8M $32.3M
Net Income to Company $147.3M $245.8M $158.8M $128.8M $144.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.1M $193.1M $133.6M $102M $110.2M
 
Basic EPS (Cont. Ops) $0.52 $0.92 $0.64 $0.49 $0.52
Diluted EPS (Cont. Ops) $0.52 $0.92 $0.63 $0.48 $0.52
Weighted Average Basic Share $621M $627.6M $627.6M $630M $634.2M
Weighted Average Diluted Share $621.6M $629.4M $629.6M $630.7M $634.2M
 
EBITDA $145.5M $253.9M $176.3M $137.5M $148.2M
EBIT $145.5M $253.9M $176.3M $137.5M $148.2M
 
Revenue (Reported) $667.9M $1B $868.4M $716.1M $749.7M
Operating Income (Reported) $145.5M $253.9M $176.3M $137.5M $148.2M
Operating Income (Adjusted) $145.5M $253.9M $176.3M $137.5M $148.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.7M $86.2M $16.5M $16.9M $9.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $75.3M $93.1M $96.4M $69.4M $70.1M
Inventory $116.9M $130.4M $277.4M $300.2M $228.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- -$99.3K
Total Current Assets $237.4M $338.3M $422.6M $416.9M $364.5M
 
Property Plant And Equipment $109.5M $126.1M $163.5M $192.6M $210.8M
Long-Term Investments -- -- -- -- --
Goodwill $494.4M $519.7M $499.4M $476.2M $482.5M
Other Intangibles $4.7M $4.9M $4.2M $3.5M $3M
Other Long-Term Assets -$107K $122.1K -- -- --
Total Assets $886.6M $1B $1.1B $1.1B $1.1B
 
Accounts Payable $56.6M $80.6M $116.8M $55.3M $64.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.7M $6.5M $7.3M $7.6M $9.8M
Other Current Liabilities $5.5M $9.8M $10.1M $6.9M $5M
Total Current Liabilities $122.3M $195.8M $243.5M $152.8M $146.5M
 
Long-Term Debt $232M $109.2M $156.7M $269.8M $189M
Capital Leases -- -- -- -- --
Total Liabilities $423.2M $390.2M $483.7M $491.8M $409M
 
Common Stock $107K $122.1K $110.5K $95.9K $99.3K
Other Common Equity Adj -- -- -- -- --
Common Equity $463.4M $641.5M $642.9M $628.7M $680.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $463.4M $641.5M $642.9M $628.7M $680.3M
 
Total Liabilities and Equity $886.6M $1B $1.1B $1.1B $1.1B
Cash and Short Terms $28.7M $86.2M $16.5M $16.9M $9.3M
Total Debt $232M $109.2M $156.7M $269.8M $189.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $107.9M $66.1M $75.5M $64.5M $85M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $138.1M $153.2M $92.8M $98.4M $89.9M
Inventory $92.4M $180.7M $281.9M $212.1M $162M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $360.7M $431.9M $472.7M $426.3M $401.9M
 
Property Plant And Equipment $117.8M $150.2M $173.7M $193.9M $217.8M
Long-Term Investments -- -- -- -- --
Goodwill $504.6M -- -- -- --
Other Intangibles $4.9M -- -- -- --
Other Long-Term Assets -- -- -- -- $99.2K
Total Assets $1B $1.1B $1.1B $1.1B $1.1B
 
Accounts Payable $71.7M $112.5M $55.8M $47.2M $59.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $7.1M $8.1M --
Other Current Liabilities $9.7M $53.6M $65.4M $49.7M $60.1M
Total Current Liabilities $188.6M $320M $216.6M $185.2M $214.5M
 
Long-Term Debt $163.8M -- $251.2M $206.5M $149.8M
Capital Leases -- -- -- -- --
Total Liabilities $428.1M $501.6M $531.6M $456.4M $442.2M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $605.6M $631.6M $600.4M $666.4M $705.7M
 
Total Liabilities and Equity $1B $1.1B $1.1B $1.1B $1.1B
Cash and Short Terms $107.9M $66.1M $75.5M $64.5M $85M
Total Debt $170.8M $127.1M $251.2M $206.5M $159M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $121.3M $166.8M $269.1M $164.2M $134.1M
Depreciation & Amoritzation $15.6M $24.7M $17.9M $19.9M $27.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.3M -$26.3M -$16.6M $21.7M -$7M
Change in Inventories $2M -$9.8M -$160.1M -$41.1M $75.7M
Cash From Operations $109M $176.3M $131.8M $61.4M $174.7M
 
Capital Expenditures $17M $18.9M $59.2M $44.3M $23.7M
Cash Acquisitions -$1.1M -- -- -$2M --
Cash From Investing -$18.1M -$18.6M -$58.8M -$46.3M -$23.7M
 
Dividends Paid (Ex Special Dividend) -$76.4M -- -$189.4M -$135.5M -$91.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $58.4M $130.1M $283.4K
Long-Term Debt Repaid -$5.6M -$140.4M -$7.5M -$7.8M -$94M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$105.9K -- -- -- $94.5K
Cash From Financing -$82.5M -$109.3M -$138.6M -$13.6M -$158.6M
 
Beginning Cash (CF) $19.7M $29.3M $82.5M $14.9M $16.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M $48.4M -$65.5M $1.6M -$7.6M
Ending Cash (CF) $28.4M $77.1M $17.4M $17.5M $8.9M
 
Levered Free Cash Flow $92M $157.4M $72.6M $17.1M $151M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $72.5M $71.5M $6.7M $27.9M $41.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.7M $31.1M $76.5M $44.5M $54.7M
Change in Inventories $12.4M -$35.2M $13M $31.9M $22.6M
Cash From Operations $91.4M $58.8M $52M $75.9M $94.6M
 
Capital Expenditures $4.4M $12.2M $9.3M $5.2M $3.7M
Cash Acquisitions -- -- -$1.9M -- -$674.5K
Cash From Investing -$4.4M -$12.2M -$11.2M -$5.2M -$4.2M
 
Dividends Paid (Ex Special Dividend) -- $3.8M $4.6M $1.2M -$1.3M
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 -$141.1M -$15.8M $27.6M -$26.8M -$42.6M
 
Beginning Cash (CF) $160.9M $38.8M $12.5M $22.2M $34.8M
Foreign Exchange Rate Adjustment -$132K -$9.5K $320.1K -$292.9K -$192.7K
Additions / Reductions -$54.1M $30.9M $68.4M $43.8M $47.8M
Ending Cash (CF) $109.2M $67.3M $80.2M $65.3M $82.6M
 
Levered Free Cash Flow $86.9M $46.6M $42.8M $70.7M $90.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $152.5M $265.3M $182.1M $134.2M $149.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$52.7M -$20M $50.7M -$14.7M $11.2M
Change in Inventories $9.6M -$89.6M -$138.6M $81M $56.5M
Cash From Operations $166M $200.6M $9.5M $159.2M $214.1M
 
Capital Expenditures $19.4M $46.3M $54.7M $23.7M $26M
Cash Acquisitions -$1.1M -- -$1.9M -$86.5K -$674.5K
Cash From Investing -$20.5M -$46M -$56.1M -$23.8M -$26.5M
 
Dividends Paid (Ex Special Dividend) -$38.8M -$139.2M -$115.1M -$115.2M -$95.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$94.5M -$200.2M $60.5M -$149.8M -$170.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51M -$45.6M $13.9M -$14.4M $17.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $146.6M $154.2M -$45.2M $135.5M $188.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $147.3M $245.8M $158.8M $128.8M $144.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$72M -$65.7M $1.6M -$34.9M -$16.7M
Change in Inventories $23.9M -$55.8M -$34.3M $87.8M $68.6M
Cash From Operations $146.3M $170.6M $48.3M $146M $185.4M
 
Capital Expenditures $13.1M $40.5M $36M $15.4M $17.6M
Cash Acquisitions -- -- -$1.9M -- -$674.5K
Cash From Investing -$13.1M -$40.5M -$37.9M -$15.4M -$18.2M
 
Dividends Paid (Ex Special Dividend) -- -$139.2M -$64.9M -$44.6M -$48.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $92.7K --
Cash From Financing -$53.9M -$144.7M $54.4M -$81.9M -$93.4M
 
Beginning Cash (CF) $299.1M $207.7M $67.2M $50M $56.5M
Foreign Exchange Rate Adjustment -$338.9K $347.4K $1.2M $278.1K -$192.7K
Additions / Reductions $79.3M -$14.7M $64.8M $48.8M $73.8M
Ending Cash (CF) $380.4M $190.6M $131.4M $98.4M $130M
 
Levered Free Cash Flow $133.2M $130M $12.3M $130.6M $167.8M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock