Financhill
Sell
44

TKYVY Quote, Financials, Valuation and Earnings

Last price:
$6.30
Seasonality move :
8.47%
Day range:
$6.30 - $6.30
52-week range:
$6.30 - $6.30
Dividend yield:
0%
P/E ratio:
3.71x
P/S ratio:
0.21x
P/B ratio:
0.94x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$6.2B
Revenue:
$24.8B
EPS (TTM):
$1.70
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.3B $8.5B $11B $16.3B $24.8B
Revenue Growth (YoY) -13.6% 15.81% 29.31% 48.89% 52.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1.1B -$640.2M -$2.3B -$1.5B -$2.1B
Operating Income $1.1B $640.2M $2.3B $1.5B $2.1B
 
Net Interest Expenses $869.4M $914M $776.8M $1.1B $1.4B
EBT. Incl. Unusual Items $1.1B $746.5M $2.4B $1.5B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218.6M $126.4M $822.2M $93.7M $624.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $10.8M $23.3M $39.5M $102M $125.5M
Net Income to Common Excl Extra Items $920.4M $630.8M $1.6B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $2.33 $1.56 $2.19 $1.34 $1.51
Diluted EPS (Cont. Ops) $2.33 $1.56 $2.19 $1.34 $1.51
Weighted Average Basic Share $390.6M $390.6M $711.1M $991.6M $991.6M
Weighted Average Diluted Share $390.6M $390.6M $711.1M $991.6M $991.6M
 
EBITDA -- -- -- -- --
EBIT $5.1B $6.7B $7.6B $12.6B $21.6B
 
Revenue (Reported) $7.3B $8.5B $11B $16.3B $24.8B
Operating Income (Reported) $1.1B $640.2M $2.3B $1.5B $2.1B
Operating Income (Adjusted) $5.1B $6.7B $7.6B $12.6B $21.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $661.7M $2.6B $3.9B $6.3B $7.3B
Revenue Growth (YoY) -23.53% 97.03% 53.75% 60.57% 16.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $281.1M -$535.1M -$452M -$407.9M -$452.5M
Operating Income -- $535.1M $452M $407.9M $452.5M
 
Net Interest Expenses -- $196M $267.1M $370.2M $389.1M
EBT. Incl. Unusual Items $153.2M $545.3M $459.6M $464.6M $467.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41M $208.7M $72.2M $118.9M $120.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.4M $21.5M $5.7M $36.6M $11.7M
Net Income to Common Excl Extra Items $107.8M $341.8M $393.5M $353.1M $353.6M
 
Basic EPS (Cont. Ops) $0.29 $0.45 $0.39 $0.32 $0.34
Diluted EPS (Cont. Ops) $0.29 $0.45 $0.39 $0.32 $0.34
Weighted Average Basic Share $375.3M $711.1M $991.6M $991.6M $991.6M
Weighted Average Diluted Share $375.3M $711.1M $991.6M $991.6M $991.6M
 
EBITDA -- -- -- -- --
EBIT $1.7B $1.9B $3.2B $5.5B $6.1B
 
Revenue (Reported) $661.7M $2.6B $3.9B $6.3B $7.3B
Operating Income (Reported) -- $535.1M $452M $407.9M $452.5M
Operating Income (Adjusted) $1.7B $1.9B $3.2B $5.5B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $4.5B $14.5B $22.2B $29.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.4B -$2.4B -$1.8B -$2.4B
Operating Income -- -- $2.4B $1.8B $2.4B
 
Net Interest Expenses -- $442M $999.2M $1.3B $1.5B
EBT. Incl. Unusual Items $575.3M $1.5B $1.8B $1.9B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.3M $523.7M $544.7M $183.5M $680.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$14.5M $36.8M $30.5M $179.7M $64.2M
Net Income to Common Excl Extra Items $432.5M $1.3B $1.3B $1.7B $1.7B
 
Basic EPS (Cont. Ops) $1.13 $2.34 $1.50 $1.57 $1.70
Diluted EPS (Cont. Ops) $1.13 $1.45 $1.50 $1.57 $1.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $6.6B $5.2B $10.4B $19.1B $25B
 
Revenue (Reported) $2.3B $4.5B $14.5B $22.2B $29.7B
Operating Income (Reported) -- -- $2.4B $1.8B $2.4B
Operating Income (Adjusted) $6.6B $5.2B $10.4B $19.1B $25B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $7.1B $10.8B $17B $21.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $891.1M -$1.5B -$1.6B -$1.4B -$1.6B
Operating Income -- $1.5B $1.6B $1.4B $1.6B
 
Net Interest Expenses -- $442M $792.9M $983M $1.1B
EBT. Incl. Unusual Items $422M $1.5B $1B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.2M $465.8M $216.1M $280.1M $347.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$12M $36.8M $28.3M $116M $54.6M
Net Income to Common Excl Extra Items $324.8M $1.1B $820.2M $1.2B $1.3B
 
Basic EPS (Cont. Ops) $0.85 $1.45 $0.80 $1.09 $1.28
Diluted EPS (Cont. Ops) $0.85 $1.45 $0.80 $1.09 $1.28
Weighted Average Basic Share $1.1B $2.1B $3B $3B $3B
Weighted Average Diluted Share $1.1B $2.1B $3B $3B $3B
 
EBITDA -- -- -- -- --
EBIT $5.2B $5.2B $8.1B $15B $18.5B
 
Revenue (Reported) $1.7B $7.1B $10.8B $17B $21.9B
Operating Income (Reported) -- $1.5B $1.6B $1.4B $1.6B
Operating Income (Adjusted) $5.2B $5.2B $8.1B $15B $18.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.5B $10.9B $14.4B $13.1B $21.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15B $14B $17.5B $18.6B $28.2B
 
Property Plant And Equipment $673.7M $317.4M $624.1M $899.8M $1.1B
Long-Term Investments $72.5M $46.4M $914.8M $3B $4B
Goodwill $2M $1.1M $783.2K $329.9K $93.1K
Other Intangibles $35.2M $21.4M $24.4M $30.9M $38.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $95.8B $77.5B $91.2B $96.8B $115.8B
 
Accounts Payable $198.6M $208.6M -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.8B $28.9B $58.1B $59.7B $72.1B
 
Long-Term Debt $11.1B $11B $11.3B $10.5B $15.8B
Capital Leases -- -- -- -- --
Total Liabilities $89.4B $73.4B $85.5B $90.7B $109.1B
 
Common Stock $633.1M $354.4M $379.9M $335.7M $280.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.3B $4B $5.6B $5.9B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $125.9M $108.5M $96.5M $189.9M $285.5M
Total Equity $6.4B $4.1B $5.7B $6.1B $6.7B
 
Total Liabilities and Equity $95.8B $77.5B $91.2B $96.8B $115.8B
Cash and Short Terms $13.1B $13B $16.6B $17.6B $27.5B
Total Debt $32.6B $13.4B $11.3B $10.6B $15.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10.2B $9B $12.2B $20.4B $19.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.5B $12.6B $15.5B $23.8B $25.7B
 
Property Plant And Equipment -- $442.6M $517.3M $917.3M $1.1B
Long-Term Investments $21.2B $173.7M $535.3M $364.6M $305.4M
Goodwill $1.6M $791K $532.8K $98.5K --
Other Intangibles $31.7M $23.2M $30.7M $38.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $76B $90.9B $106.2B $122.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $90.1M $46.5B $11.5B $63.8B $77.5B
 
Long-Term Debt -- $8.4B $9.5B $13.2B $22.7B
Capital Leases -- -- -- -- --
Total Liabilities -- $71B $85.3B $99.8B $115.9B
 
Common Stock -- $383.6M $361.7M $290M $238.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $98.6M $100M $283.1M $294M
Total Equity -- $5B $5.7B $6.5B $6.9B
 
Total Liabilities and Equity -- $76B $90.9B $106.2B $122.8B
Cash and Short Terms $10.2B $11.6B $14.4B $22.6B --
Total Debt $14.9B $8.4B $9.6B $13.4B $22.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation $60.6M $61.3M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $670.6M $3.4B $2B $4.4B $12.3B
 
Capital Expenditures $252M $344.3M $436.7M $1.3B $302.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.5B -$10.3B -$27.2B -$28.5B -$22.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.2B $4.6B $1.3B $2.9B $4.5B
Long-Term Debt Repaid -$2.8B -$1.7B -$1.2B -$472.3M -$274.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$32.3M -$36M --
Cash From Financing $38.4B $14.7B $27B $32.8B $21.7B
 
Beginning Cash (CF) $4.5B $6.5B $6.1B $5.6B $10.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6B $8.5B $1.8B $8.7B $11.2B
Ending Cash (CF) $8B $11.5B $8B $14.6B $21.5B
 
Levered Free Cash Flow $418.6M $3.1B $1.5B $3.1B $12B
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 -- -$6.4B -$2.2B $1.7B $4.6B
 
Capital Expenditures $207.6M $185.6M $252.8M $120.3M $56.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$3.4B -$6.7B -$5.4B -$8.1B
 
Dividends Paid (Ex Special Dividend) $1.2K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $794.9M $582.1M $636.5M $2B --
Long-Term Debt Repaid -$348.6M -$301.6M $42.8M -$51.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $8.6B $14.3B $6.7B $7B
 
Beginning Cash (CF) $4.7B $6.8B $6.8B $13.1B --
Foreign Exchange Rate Adjustment -- $161.5M -$234.1M $18.5M -$10.9M
Additions / Reductions -- -$1B $5.1B $3B $3.5B
Ending Cash (CF) $5.3B $5.1B $9.5B $15.6B --
 
Levered Free Cash Flow $903M -$6.6B -$2.4B $1.6B $4.5B
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 $4.3B $2.6B $8.8B $4.7B $11B
 
Capital Expenditures -$37.8M $363.5M $463.2M $1.2B $316.7M
Cash Acquisitions -$5.8M -$20.6M -- -- --
Cash From Investing -$2.6B -$818.4M -$34.1B -$18.5B -$36.7B
 
Dividends Paid (Ex Special Dividend) -$70.7K $600 -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.9B $4.7B $1.6B $4.3B --
Long-Term Debt Repaid -$1.8B -$1.5B -$707.8M -$346.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1B $3.3B $33.3B $22.9B $29.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B $5.1B $8B $9.1B $3.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3B $2.5B $8.3B $3.5B $10.7B
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 -- -$4.1B $2.7B $2.9B $2.2B
 
Capital Expenditures $207.6M $363.5M $386.1M $265.7M $279.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$15B -$21.7B -$10.9B -$25.5B
 
Dividends Paid (Ex Special Dividend) -$70.7K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $1.7B $2.1B $3.5B $225.8M
Long-Term Debt Repaid -$1.1B -$892.1M -$369.1M -$242.9M -$166.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $18.6B $24.6B $13.9B $21.9B
 
Beginning Cash (CF) $17.5B $20.1B $21.7B $34.3B $19.5B
Foreign Exchange Rate Adjustment -- $26.5M $32.7M $1.7M $49.9M
Additions / Reductions -- -$518.5M $5.6B $5.8B -$1.5B
Ending Cash (CF) $15.3B $18.1B $24.3B $39B $13.9B
 
Levered Free Cash Flow $386.5M -$4.5B $2.3B $2.6B $1.9B

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