Financhill
Buy
63

TIIAY Quote, Financials, Valuation and Earnings

Last price:
$7.48
Seasonality move :
-0.52%
Day range:
$7.42 - $7.49
52-week range:
$2.66 - $7.49
Dividend yield:
0%
P/E ratio:
125.37x
P/S ratio:
1.04x
P/B ratio:
1.58x
Volume:
9.8K
Avg. volume:
18.4K
1-year change:
141.39%
Market cap:
$15.9B
Revenue:
$15.6B
EPS (TTM):
-$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18B $18.1B $16.6B $15.5B $15.6B
Revenue Growth (YoY) -10.44% 0.48% -8.34% -6.76% 0.97%
 
Cost of Revenues $11.8B $12.3B $11.2B $9.2B $9.3B
Gross Profit $6.2B $5.8B $5.4B $6.3B $6.3B
Gross Profit Margin 34.35% 32.15% 32.75% 40.49% 40.23%
 
R&D Expenses $1.3B $1.3B $1B $654.1M $603.6M
Selling, General & Admin $2.5B $2.5B $3B $3.5B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $5B $4.7B $4.5B $4.7B
Operating Income $2.2B $802.6M $721M $1.8B $1.6B
 
Net Interest Expenses $1.6B $1.6B $1.7B $1.9B $1.8B
EBT. Incl. Unusual Items $1.1B -$5.4B -$642.1M -$9.7M $299.6M
Earnings of Discontinued Ops. -- -- -- -$1.1B -$483.5M
Income Tax Expense -$6.8B $4.6B $2.2B $60.5M $188.2M
Net Income to Company $8.4B -$9.9B -$2.8B -$101.6M $89.8M
 
Minority Interest in Earnings $145.9M $297.9M $284.8M $361.1M $266.1M
Net Income to Common Excl Extra Items $8.4B -$9.9B -$2.8B -$101.6M $89.8M
 
Basic EPS (Cont. Ops) $3.91 -$4.82 -$1.45 -$0.73 -$0.22
Diluted EPS (Cont. Ops) $3.70 -$4.82 -$1.45 -$0.73 -$0.22
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.2B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $7.4B $6.1B $5.7B $5.4B $5B
EBIT $2.2B $802.6M $721M $1.8B $1.6B
 
Revenue (Reported) $18B $18.1B $16.6B $15.5B $15.6B
Operating Income (Reported) $2.2B $802.6M $721M $1.8B $1.6B
Operating Income (Adjusted) $2.2B $802.6M $721M $1.8B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $4B $3.9B $3.7B $3.9B
Revenue Growth (YoY) -1.76% -10.66% -2.38% -5.19% 6.7%
 
Cost of Revenues $3.8B $3.8B $3.2B $3.2B $3.4B
Gross Profit $721.4M $177.2M $750.7M $451.5M $523.5M
Gross Profit Margin 16.12% 4.43% 19.23% 12.2% 13.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $236.9M $184.2M $297M $167M $154.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $187.4M $134.9M $267.6M $82.4M $81.8M
Operating Income $534M $42.3M $483M $369.1M $441.7M
 
Net Interest Expenses $816.9M $903M $625.5M $384.5M $473.3M
EBT. Incl. Unusual Items $207.5M -$175.3M $43.5M $94.5M $148.4M
Earnings of Discontinued Ops. -- -- -$255.7M $183.5M -$16.4M
Income Tax Expense -$42.4M $2B $27.2M $74.7M $25.7M
Net Income to Company $266.4M -$2.3B $557.5M $15.7M $110.6M
 
Minority Interest in Earnings $97.8M $62.4M $91.4M $48.3M $71.3M
Net Income to Common Excl Extra Items $261.7M -$2.2B $8.7M $15.4M $114.5M
 
Basic EPS (Cont. Ops) $0.08 -$1.06 -$0.16 $0.07 $0.01
Diluted EPS (Cont. Ops) $0.08 -$1.06 -$0.16 $0.07 $0.01
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $1.9B $1.3B $1.4B $1.2B $1.3B
EBIT $534M $42.3M $483M $369.1M $441.7M
 
Revenue (Reported) $4.5B $4B $3.9B $3.7B $3.9B
Operating Income (Reported) $534M $42.3M $483M $369.1M $441.7M
Operating Income (Adjusted) $534M $42.3M $483M $369.1M $441.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.5B $16.7B $16.7B $15.1B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1B $15.4B $15.1B $12.6B $13.5B
Gross Profit $2.4B $1.3B $1.6B $2.5B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.6B $958.9M $758.4M $684.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $699.5M $1.4B $723.7M $540M $336.1M
Operating Income $1.7B -$2.8M $916.1M $1.9B $1.4B
 
Net Interest Expenses $2.9B $3B $2.3B $2.9B $2.2B
EBT. Incl. Unusual Items $358M -$5.8B -$659.6M $404.2M $246.3M
Earnings of Discontinued Ops. -- -- -$255.7M -$832.6M -$64.4M
Income Tax Expense -$7.1B $6.6B $137.7M $113.8M $141.8M
Net Income to Company $7.2B -$12.8B -$241.9M $270.3M $72M
 
Minority Interest in Earnings $282.6M $284.9M $330.4M $321.1M $237.3M
Net Income to Common Excl Extra Items $7.5B -$12.4B -$827.4M $264.4M $81.3M
 
Basic EPS (Cont. Ops) $3.41 -$5.99 -$0.67 -$0.42 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$5.99 -$0.67 -$0.42 -$0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.2B $5B $5.7B $5.3B $4.6B
EBIT $1.7B -$2.8M $916.1M $1.9B $1.4B
 
Revenue (Reported) $18.5B $16.7B $16.7B $15.1B $15.2B
Operating Income (Reported) $1.7B -$2.8M $916.1M $1.9B $1.4B
Operating Income (Adjusted) $1.7B -$2.8M $916.1M $1.9B $1.4B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $12.3B $12.4B $10.9B $11.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.4B $11.1B $9.1B $9.9B --
Gross Profit $864M $1.3B $1.8B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $557.8M $662.1M $506.7M $475.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $423.3M $514.6M $363.7M $252.9M --
Operating Income $440.7M $747.8M $1.5B $1B --
 
Net Interest Expenses $2.5B $2.1B $2B $1.6B --
EBT. Incl. Unusual Items -$489.3M -$508.8M $328.9M $206.9M --
Earnings of Discontinued Ops. -- -$255.7M -$543.4M -$62.3M --
Income Tax Expense $2.1B $181.5M $112.8M $62.9M --
Net Income to Company -$2.7B -$169.7M $201.5M $114.9M --
 
Minority Interest in Earnings $196.9M $242.7M $202.8M $174.3M --
Net Income to Common Excl Extra Items -$2.6B -$714.2M $197.7M $123.9M --
 
Basic EPS (Cont. Ops) -$1.31 -$0.57 -$0.26 -$0.05 --
Diluted EPS (Cont. Ops) -$1.31 -$0.57 -$0.26 -$0.05 --
Weighted Average Basic Share $6.4B $6.4B $6.4B $6.4B --
Weighted Average Diluted Share $6.4B $6.4B $6.4B $6.4B --
 
EBITDA $4.2B $4.3B $4B $3.5B --
EBIT $440.7M $747.8M $1.5B $1B --
 
Revenue (Reported) $12.3B $12.4B $10.9B $11.2B --
Operating Income (Reported) $440.7M $747.8M $1.5B $1B --
Operating Income (Adjusted) $440.7M $747.8M $1.5B $1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.4B $10.5B $5.5B $5.5B $4.7B
Short Term Investments $1.3B $2.5B $1.6B $2.1B $1.6B
Accounts Receivable, Net $3.6B $3.1B $3.1B $3.3B $2.4B
Inventory $323M $627.7M $644.6M $751.2M $470.1M
Prepaid Expenses $27.1M $338.5M $343.2M $400.2M $206M
Other Current Assets -- -- -- -- --
Total Current Assets $12.2B $15.1B $10B $11B $8.6B
 
Property Plant And Equipment $22.2B $20.6B $20.9B $22.3B $8.3B
Long-Term Investments $6.9B $6.5B $2.9B $2.4B $1.6B
Goodwill $28.1B $21B $20.5B $21.2B $11.5B
Other Intangibles $8.3B $8.1B $8.2B $7.9B $6.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $89.6B $78.7B $66.2B $68.7B $39B
 
Accounts Payable $5.1B $5.9B $5.7B $6B $4.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $776.1M $737.1M $933M $926.3M $544.2M
Other Current Liabilities -- $31.7M $38.6M $47.5M --
Total Current Liabilities $13.7B $18.6B $15.1B $17.7B $11.9B
 
Long-Term Debt $31.8B $29.7B $27.8B $28.3B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $54B $53.3B $46B $49B $25.1B
 
Common Stock $14.2B $13.3B $12.5B $12.9B $12.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $23B $14.2B $16.1B $10.8B $8.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2B $5.3B $3.9B $4.3B $1.5B
Total Equity $35.3B $25.1B $20B $19.3B $13.8B
 
Total Liabilities and Equity $89.2B $78.4B $65.9B $68.4B $39B
Cash and Short Terms $7.4B $10.5B $5.5B $5.5B $4.7B
Total Debt $32.6B $30.5B $28.7B $29.2B $11.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.9B $3.4B $3.5B $2.4B $2.1B
Short Term Investments $1.8B $1.9B $1.9B $2.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory $414.9M $337M $385.4M $350.4M $285.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.8B $10.5B $11.1B $10.1B $9.9B
 
Property Plant And Equipment $20.6B $19.1B $20.9B $8.9B $8.7B
Long-Term Investments $5.9B $2.7B $2B $1.6B $1B
Goodwill $26.3B $18.8B $20.3B $12.4B --
Other Intangibles $7.5B $7.7B $7.7B $6.9B --
Other Long-Term Assets -- -- -- -- --
Total Assets $84.6B $61.8B $65.2B $42.3B $43.1B
 
Accounts Payable $9.4B $7.4B $8.4B $7.7B $7.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $752.8M $792.2M $896.5M $602M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.6B $12.9B $15.7B $12B $12.2B
 
Long-Term Debt $29.7B $26.9B $27.5B $13.3B $12.5B
Capital Leases -- -- -- -- --
Total Liabilities $49.1B $43.1B $46.3B $27B $27.5B
 
Common Stock $13.4B $11.4B $12.3B $13B $13.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.3B $3.6B $4B $1.6B $1.6B
Total Equity $35.5B $18.8B $18.8B $15.3B $15.6B
 
Total Liabilities and Equity $84.6B $61.8B $65.2B $42.3B $43.1B
Cash and Short Terms $6.9B $3.4B $3.5B $2.4B $2.1B
Total Debt $30.5B $27.7B $28.4B $13.9B $13.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.4B -$9.9B -$2.8B -$101.6M $89.8M
Depreciation & Amoritzation $5.3B $5.3B $5B $3.6B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $551.7M $303.8M -$85.1M -$5.4M $149.3M
Change in Inventories $22.8M -$46.1M -$36.8M -$11.9M -$24.9M
Cash From Operations $7.5B $5.1B $5.1B $3.8B $3.5B
 
Capital Expenditures $5.4B $6.3B $6.6B $3.1B $3.1B
Cash Acquisitions $45.6M -- $1.4B -$14.1M $13M
Cash From Investing -$3.5B -$6B -$5.6B -$3.1B $5.8B
 
Dividends Paid (Ex Special Dividend) $444.6M $435M $71.5M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $49.6M -- -- --
Other Financing Activities -$3.2B $4.2B -$3B $34.6M -$7.7B
Cash From Financing -$2.3B $3.7B -$3B -$254.1M -$7.8B
 
Beginning Cash (CF) $5.9B $7.9B $3.8B $3.2B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $2.8B -$3.5B $484.3M $1.4B
Ending Cash (CF) $7.2B $10.7B $232.3M $3.7B $4.3B
 
Levered Free Cash Flow $2.1B -$1.1B -$1.5B $714.6M $434.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $266.4M -$2.3B $557.5M $15.7M $110.6M
Depreciation & Amoritzation $1.4B $1.3B $68M $821.2M $875.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $18.2M -$49.9M -$188.4M -$60.4M $29.1M
Change in Inventories -$21.2M -$18.4M $18.1M -$3.3M -$16M
Cash From Operations $1.2B $1B $778.7M $1.2B $598M
 
Capital Expenditures $1B $2.8B -$200.3M $501.7M $649.4M
Cash Acquisitions -- -$28.2M $8.9M $10.8M $64.2M
Cash From Investing -$1.3B -$1.6B -$236.7M $7B -$544.8M
 
Dividends Paid (Ex Special Dividend) $19.2M $16.2M -$92.9M $46.9M $57.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $50.3M -- -- -- --
Other Financing Activities -$485.9M $1.9B $1.2B -$5.4B --
Cash From Financing -$542.9M $1.9B $1.2B -$5.1B $276.8M
 
Beginning Cash (CF) $5.1B $3.4B $3.5B $2.4B $2.1B
Foreign Exchange Rate Adjustment -$42.3M $12.2M -$5.2M -$22.9M $14.6M
Additions / Reductions -$635.8M $1.3B $1.7B $3B $344.7M
Ending Cash (CF) $4.5B $4.8B $5.2B $5.4B $2.4B
 
Levered Free Cash Flow $199.8M -$1.8B $979.1M $674.6M -$51.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.2B -$12.8B -$241.9M $270.3M $72M
Depreciation & Amoritzation $5.4B $5B $3.9B $3.4B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $281.4M $158.3M -$171.5M $63.1M $79.5M
Change in Inventories -$53.4M -$17.4M -$17.2M -$3M -$5.3M
Cash From Operations $4.8B $5.3B $4.1B $3.6B $2.7B
 
Capital Expenditures $5.5B $8.4B $3.1B $2.8B $3B
Cash Acquisitions $707.7K $1.3B $153.9M -$35.8M $73M
Cash From Investing -$4.6B -$7B -$3.3B $5.2B -$1.3B
 
Dividends Paid (Ex Special Dividend) $469.2M $67.5M $14.8M $139.8M $22M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $50.3M -$673.2K -- -- --
Other Financing Activities $1.1B $1.2B -$51.7M -$8.2B --
Cash From Financing $1.7B $946.4M -$194.9M -$8.1B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$703.2M $557.3M $519.2M -$280.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$703.4M -$3.1B $925.6M $760.8M -$320.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$2.7B -$169.7M $201.5M $114.9M --
Depreciation & Amoritzation $3.8B $2.7B $2.5B $2.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $34.2M -$52.2M $16.3M -$67.6M --
Change in Inventories -$58.8M -$39.2M -$30.3M -$21.4M --
Cash From Operations $3.7B $2.7B $2.5B $1.6B --
 
Capital Expenditures $5.7B $2.2B $1.9B $1.9B --
Cash Acquisitions $1.3B $34.8M $13M $64.2M --
Cash From Investing -$4.9B -$2.6B $5.7B -$1.5B --
 
Dividends Paid (Ex Special Dividend) $56.6M -$1.3K $139.8M $149.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.3B $607.5M -$7.6B -$404.1M --
Cash From Financing -$2.5B $337.3M -$7.6B -$1.3B --
 
Beginning Cash (CF) $9.6B $9B $4.4B $6.1B --
Foreign Exchange Rate Adjustment -$8.5M $30.5M -$70.4M $13.5M --
Additions / Reductions -$3.6B $460.2M $498.4M -$1.2B --
Ending Cash (CF) $6B $9.5B $4.8B $4.9B --
 
Levered Free Cash Flow -$1.9B $487.4M $538.5M -$280.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock