Financhill
Buy
80

TLSNY Quote, Financials, Valuation and Earnings

Last price:
$8.45
Seasonality move :
2.92%
Day range:
$8.29 - $8.65
52-week range:
$5.33 - $8.65
Dividend yield:
4.72%
P/E ratio:
37.26x
P/S ratio:
2.03x
P/B ratio:
2.97x
Volume:
55.1K
Avg. volume:
49.2K
1-year change:
56.56%
Market cap:
$16.7B
Revenue:
$8.4B
EPS (TTM):
$0.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.7B $10.3B $8.5B $8.3B $8.4B
Revenue Growth (YoY) 6.64% 6.2% -17.82% -1.35% 1.05%
 
Cost of Revenues $6.6B $7.1B $6.3B $6.4B $6.4B
Gross Profit $3.1B $3.2B $2.1B $2B $2B
Gross Profit Margin 32.27% 30.74% 25.33% 23.45% 24.28%
 
R&D Expenses $19.6M $22.6M $91.6M $104.8M $83.9M
Selling, General & Admin $2.3B $2.4B $839.7M $737.9M $662.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.1B $1.1B $952.2M $858.9M
Operating Income $1.1B $1.1B $1.1B $1B $1.2B
 
Net Interest Expenses $364.2M $323.5M $291.8M $452.7M $453.2M
EBT. Incl. Unusual Items -$118.3M $1.5B -$1.3B $94.2M $533.5M
Earnings of Discontinued Ops. -$30.3M $20.4M -$25.1M $83.9M $308.3M
Income Tax Expense $151M $109.1M $133.9M $103.5M $117.2M
Net Income to Company -$2.5B $1.4B -$1.4B $84.5M $735.9M
 
Minority Interest in Earnings $16.9M $18.2M $46.8M $56M $66.4M
Net Income to Common Excl Extra Items -$2.5B $1.4B -$1.4B $565.2K $427.6M
 
Basic EPS (Cont. Ops) -$1.21 $0.66 -$0.72 $0.01 $0.18
Diluted EPS (Cont. Ops) -$1.21 $0.66 -$0.72 $0.01 $0.18
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $3.7B $4B $3.4B $3.4B $3.5B
EBIT $1.1B $1.1B $1.1B $1B $1.2B
 
Revenue (Reported) $9.7B $10.3B $8.5B $8.3B $8.4B
Operating Income (Reported) $1.1B $1.1B $1.1B $1B $1.2B
Operating Income (Adjusted) $1.1B $1.1B $1.1B $1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2B $2B $1.9B $2.1B
Revenue Growth (YoY) 1.31% -18.71% 1.52% -5.45% 8.73%
 
Cost of Revenues $1.6B $1.7B $1.7B $1.6B $1.7B
Gross Profit $856.9M $299M $315.3M $361.1M $420.3M
Gross Profit Margin 34.84% 14.96% 15.53% 18.81% 20.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $536.6M $451.2M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $536.6M -- -- -- --
Operating Income $320.3M $299M $315.3M $361.1M $420.3M
 
Net Interest Expenses $78.3M $74.1M $104.9M $68.5M $77.3M
EBT. Incl. Unusual Items $223M $216.5M $217M $300.1M $341.7M
Earnings of Discontinued Ops. -- $8.4M $16M $4.2M $3.3M
Income Tax Expense $38.7M $48.4M $55M $64.2M $80.1M
Net Income to Company -- -- $180.8M $238.1M $265.8M
 
Minority Interest in Earnings $5.4M $16.5M $15.7M $17.9M $20.1M
Net Income to Common Excl Extra Items $187.6M $170M $165.3M $236.8M $264M
 
Basic EPS (Cont. Ops) $0.09 $0.08 $0.08 $0.11 $0.12
Diluted EPS (Cont. Ops) $0.09 $0.08 $0.08 $0.11 $0.12
Weighted Average Basic Share $2B $2B $2B $2B $2B
Weighted Average Diluted Share $2B $2B $2B $2B $2B
 
EBITDA $883.6M $723.9M $763.6M $782.9M $882.3M
EBIT $320.3M $299M $315.3M $361.1M $420.3M
 
Revenue (Reported) $2.5B $2B $2B $1.9B $2.1B
Operating Income (Reported) $320.3M $299M $315.3M $361.1M $420.3M
Operating Income (Adjusted) $320.3M $299M $315.3M $361.1M $420.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.4B $9.2B $8.3B $7.8B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $6.4B $8.9B $6.8B $6.7B
Gross Profit $3.6B $2.8B -$568.1M $1B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.2B $293.5M $247.4M $166.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $1.7B $293.5M $247.4M $166.4M
Operating Income $1.1B $1.1B -$861.6M $779.8M $1.3B
 
Net Interest Expenses $356.6M $323M $357.3M $354.5M $393.6M
EBT. Incl. Unusual Items $631.8M $709.2M -$1.3B $317.9M $829.2M
Earnings of Discontinued Ops. $11.6M $8.4M -$5.5M $304.3M -$144.1M
Income Tax Expense $152.5M $126.7M $125.7M $118.1M $171.2M
Net Income to Company -$2.6B $1B -$3.2B $513M $522M
 
Minority Interest in Earnings $15.9M $56.7M $41.8M $61.7M $75.9M
Net Income to Common Excl Extra Items -$1.6B $591M -$1.4B $208.6M $670.2M
 
Basic EPS (Cont. Ops) -$0.79 $0.27 -$0.74 $0.07 $0.23
Diluted EPS (Cont. Ops) -$0.79 $0.27 -$0.74 $0.07 $0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4B $3.1B $2.7B $2.9B $3.2B
EBIT $1.1B $1.1B -$861.6M $779.8M $1.3B
 
Revenue (Reported) $10.4B $9.2B $8.3B $7.8B $8.2B
Operating Income (Reported) $1.1B $1.1B -$861.6M $779.8M $1.3B
Operating Income (Adjusted) $1.1B $1.1B -$861.6M $779.8M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.7B $6.6B $6.2B $5.7B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $4.6B $5.4B $4.7B $4.9B
Gross Profit $2.7B $2B $743.2M $948.6M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.6B -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.1B -- -- --
Operating Income $857.5M $860.3M $743.2M $948.6M $1.1B
 
Net Interest Expenses $240.8M $256.5M $280.3M $270.1M $227M
EBT. Incl. Unusual Items $1.3B $579.1M $405.8M $629.9M $871.6M
Earnings of Discontinued Ops. $20.9M $8.4M $42.2M $262.7M -$144.1M
Income Tax Expense $110.9M $127.2M $116.2M $131.1M $177.2M
Net Income to Company -- -- $180.8M $768.6M $548.8M
 
Minority Interest in Earnings $10.9M $49.5M $43.4M $49.1M $58.5M
Net Income to Common Excl Extra Items $1.2B $457.3M $296.8M $505.1M $701.7M
 
Basic EPS (Cont. Ops) $0.60 $0.20 $0.15 $0.21 $0.25
Diluted EPS (Cont. Ops) $0.60 $0.20 $0.15 $0.21 $0.25
Weighted Average Basic Share $6.1B $6.1B $5.9B $5.9B $5.9B
Weighted Average Diluted Share $6.1B $6.1B $5.9B $5.9B $5.9B
 
EBITDA $2.6B $2.3B $2.1B $2.2B $2.4B
EBIT $857.5M $860.3M $743.2M $948.6M $1.1B
 
Revenue (Reported) $7.7B $6.6B $6.2B $5.7B $6B
Operating Income (Reported) $857.5M $860.3M $743.2M $948.6M $1.1B
Operating Income (Adjusted) $857.5M $860.3M $743.2M $948.6M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $2.3B $881M $1.9B $989.3M
Short Term Investments $345.8M $673.9M $221.5M $705.5M $101.5M
Accounts Receivable, Net $1B $974.9M $922.1M $924.1M $814M
Inventory $233.5M $225.3M $570.1M $511.8M $344.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $330.6M $332.3M $289.9M $283M $175.3M
Total Current Assets $4B $4.2B $3.4B $5.2B $2.9B
 
Property Plant And Equipment $10.4B $9.7B $8.8B $8.6B $7.8B
Long-Term Investments $1.6B $1.2B $833.2M $1B $565.4M
Goodwill $7.7B $7.3B $4.9B $4.3B $4B
Other Intangibles $2.9B $2.8B $2.5B $2.5B $2.1B
Other Long-Term Assets $285.4M $268.6M $236.6M $251.3M $242.2M
Total Assets $28.3B $26.8B $21.9B $23B $19B
 
Accounts Payable $703.4M $1.9B $851.6M $610.6M $698.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $326.2M $317.5M $312.9M $313.5M $310.3M
Other Current Liabilities $827.1M $764.9M $666.5M $727M $541.9M
Total Current Liabilities $4.9B $4.7B $4.1B $5.4B $3.7B
 
Long-Term Debt $12.2B $10.1B $9.1B $9.8B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $20.6B $17.6B $15.4B $17.4B $13.6B
 
Common Stock $1.7B $1.5B $1.3B $1.4B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $8.9B $6.2B $5.3B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $136.1M $310.6M $329.6M $349.9M $354.6M
Total Equity $7.7B $9.2B $6.5B $5.7B $5.4B
 
Total Liabilities and Equity $28.3B $26.8B $21.9B $23B $19B
Cash and Short Terms $1.3B $2.3B $881M $1.9B $989.3M
Total Debt $12.5B $10.4B $9.4B $10.1B $8.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.6B $876M $723.4M $634.1M $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.2B $1.3B $1.3B $1.4B
Inventory $645M $621.8M $584.6M $461.2M $194.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $445.3M $379.6M $359.5M $266M --
Total Current Assets $4.9B $3.8B $4.6B $3.4B $3.9B
 
Property Plant And Equipment $9.7B $8.1B $8.1B $8.4B $8.7B
Long-Term Investments $1B $740M $841.8M $937M $345.7M
Goodwill $10.2B $8.3B $6.6B $6.4B --
Other Intangibles $163.2M $199.5M $280.6M $262.5M --
Other Long-Term Assets -$113.7K -$89.8K -- $99.2K --
Total Assets $26.6B $22.2B $21.5B $20.4B $20.6B
 
Accounts Payable $4B $3.6B $3.1B $3.2B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $343.4M $285.6M $294.5M $338.9M --
Other Current Liabilities $227.5K -- $91.6K $99.2K --
Total Current Liabilities $5.6B $4.3B $4.8B $3.7B $4.4B
 
Long-Term Debt $10.5B $8.2B $9.2B $9.3B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $18.4B $14.2B $15.6B $14.7B $14.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121M $309.5M $339.6M $366.9M $399M
Total Equity $8.2B $8.1B $5.9B $5.6B $6B
 
Total Liabilities and Equity $26.6B $22.2B $21.5B $20.4B $20.6B
Cash and Short Terms $1.6B $876M $723.4M $634.1M $1.6B
Total Debt $10.8B $8.5B $9.5B $9.7B $9.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5B $1.4B -$1.4B $84.5M $735.9M
Depreciation & Amoritzation $3.5B $2.9B $2.5B $2.5B $2.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $316M $30.2M -$51.8M -$17.5M $110.9M
Change in Inventories $434.6K -$10.7M -$78.4M $51.1M $42.8M
Cash From Operations $3.1B $3.2B $2.4B $2.3B $2B
 
Capital Expenditures $1.5B $1.8B $1.6B $1.5B $1.3B
Cash Acquisitions $77.9M $47.3M $5.7M $17M $3.8M
Cash From Investing -$352.8M -$355.5M -$440.8M -$2.1B $388.5M
 
Dividends Paid (Ex Special Dividend) $1.1B $952.7M $815.4M $555.6M $743.8M
Special Dividend Paid
Long-Term Debt Issued $1.3B $1.1M $1.6B $1.3B $7.5M
Long-Term Debt Repaid -$1.7B -$1.1B -$2.4B -$579.5M -$1.9B
Repurchase of Common Stock $108.9M $2.4M $545.6M -- --
Other Financing Activities -$60.6M $822.8M -$442.6M $151.3M $134M
Cash From Financing -$2.5B -$2.1B -$2.7B $249.9M -$2.6B
 
Beginning Cash (CF) $943.4M $1.5B $659.4M $1.1B $888M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $230.5M $701.8M -$739.8M $461M -$184.6M
Ending Cash (CF) $1.2B $2.3B -$58M $1.5B $711.4M
 
Levered Free Cash Flow $1.6B $1.4B $799.7M $867.1M $691.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $180.8M $238.1M $265.8M
Depreciation & Amoritzation -$112.8M -$73.2M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $761.6M $583.6M $693.5M $498M $759.1M
 
Capital Expenditures $362.1M $348.5M $284.4M $277.1M $345M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$560.5M -$11.5M -$240.4M -$300.6M $166.4M
 
Dividends Paid (Ex Special Dividend) -- -- $180.7M $186.3M $210.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$21.9M $177.7K --
Long-Term Debt Repaid -- -- -$71.4M -$105.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$119.4M $114.2M --
Cash From Financing -$98.8M -$710.7M -$398.3M -$148.8M -$382.6M
 
Beginning Cash (CF) $1.6B $876M $723.4M $634.1M $1.6B
Foreign Exchange Rate Adjustment $17.2M -$175.4K $10.1M $7K $36.8M
Additions / Reductions $119.7M -$138.8M $65.1M $48.5M $579.7M
Ending Cash (CF) $1.7B $737M $798.6M $682.6M $2.3B
 
Levered Free Cash Flow $399.5M $235.1M $409.2M $220.8M $414.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.6B $1B -$3.2B $513M $522M
Depreciation & Amoritzation $3.4B $2.9B -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $2.6B $1.9B $2.5B $2.5B
 
Capital Expenditures $1.7B $1.7B $1.6B $1.3B $1.4B
Cash Acquisitions $78.1M $47.3M -- $16.9M $3.8M
Cash From Investing -$770.6M -$1.2B -$1.3B -$602M $35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$364.5M $739.9M $789.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $417.5M --
Long-Term Debt Repaid -- -- -- -$1.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $20.5M --
Cash From Financing -$2.3B -$1.8B -$743.8M -$2.1B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.4M -$438.9M -$167.7M -$148.6M $895.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $905.8M $261.4M $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $180.8M $768.6M $548.8M
Depreciation & Amoritzation -$355.2M -$351.3M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $1.8B $1.3B $1.5B $2B
 
Capital Expenditures $1.2B $1.1B $1.1B $975.1M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$726.1M -$690.7M -$1.5B -$80.8M -$436.6M
 
Dividends Paid (Ex Special Dividend) -- -- $369.2M $558.3M $598M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $899.8M $6.6M $14.3M
Long-Term Debt Repaid -- -- -$321.9M -$1.4B -$259.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $174.6M $43.7M -$13.9M
Cash From Financing -$1B -$1.6B $354.1M -$2B -$1B
 
Beginning Cash (CF) $4.1B $2.8B $2.4B $1.5B $3.5B
Foreign Exchange Rate Adjustment $26.7M $17.7M $6.9M $11.3M $18.3M
Additions / Reductions $671.7M -$469.6M $100.6M -$505.1M $576.6M
Ending Cash (CF) $4.8B $2.4B $2.5B $1.1B $4.1B
 
Levered Free Cash Flow $1.2B $722.6M $186.5M $542.2M $971M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock