Financhill
Sell
8

TMRNF Quote, Financials, Valuation and Earnings

Last price:
$6.00
Seasonality move :
0%
Day range:
$6.00 - $6.00
52-week range:
$6.00 - $29.22
Dividend yield:
7.35%
P/E ratio:
7.01x
P/S ratio:
1.42x
P/B ratio:
1.76x
Volume:
--
Avg. volume:
--
1-year change:
-17.86%
Market cap:
$967M
Revenue:
$584M
EPS (TTM):
$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $453.1M $523.7M $482.4M $508M $584M
Revenue Growth (YoY) -21.96% 15.58% -7.89% 5.31% 14.97%
 
Cost of Revenues $283.1M $312.5M $272.4M $282.8M $324M
Gross Profit $170M $211.2M $210M $225.1M $260M
Gross Profit Margin 37.52% 40.33% 43.54% 44.32% 44.52%
 
R&D Expenses $43.9M $45.8M $41M $43.9M $46.8M
Selling, General & Admin $138.6M $143.8M $126.1M $128.4M $133.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $136.5M $143.8M $126.1M $128.4M $133.2M
Operating Income $33.5M $67.4M $83.9M $96.8M $126.8M
 
Net Interest Expenses $309.1K $163.8K $288.9K $469.4K $488.5K
EBT. Incl. Unusual Items $27M $67.5M $87.4M $99.4M $127.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $20.4M $23.9M $22.5M $31.5M
Net Income to Company $27M $67.5M $87.4M $99.4M $127.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.3M $47.1M $63.5M $76.9M $95.9M
 
Basic EPS (Cont. Ops) $0.42 $1.13 $1.52 $1.84 $0.58
Diluted EPS (Cont. Ops) $0.42 $1.13 $1.52 $1.84 $0.58
Weighted Average Basic Share $44.1M $41.7M $41.8M $41.8M $165.3M
Weighted Average Diluted Share $44.1M $41.7M $41.8M $41.8M $165.3M
 
EBITDA $61.8M $95M $106.4M $117.8M $147.1M
EBIT $33.5M $67.4M $83.9M $96.8M $126.8M
 
Revenue (Reported) $453.1M $523.7M $482.4M $508M $584M
Operating Income (Reported) $33.5M $67.4M $83.9M $96.8M $126.8M
Operating Income (Adjusted) $33.5M $67.4M $83.9M $96.8M $126.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $137.2M $115.8M $131.6M $158.2M $145M
Revenue Growth (YoY) 14.93% -15.61% 13.7% 20.14% -8.3%
 
Cost of Revenues $82.2M $62M $73.7M $84.9M $81.3M
Gross Profit $55M $53.8M $57.9M $73.3M $63.7M
Gross Profit Margin 40.11% 46.48% 43.99% 46.35% 43.92%
 
R&D Expenses $11.1M $9.7M $10.4M -- --
Selling, General & Admin $36.3M $31.3M $32.3M $33.8M $35.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $36.3M $31.3M $32.3M $33.8M $35.3M
Operating Income $18.8M $22.5M $25.6M $39.5M $28.4M
 
Net Interest Expenses $36.3K $65.1K $103.8K $180.9K $88.2K
EBT. Incl. Unusual Items $18.4M $24.5M $25.1M $38.3M $29.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $8.2M $6.9M $10.2M $7.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.6M $16.3M $18.2M $28.1M $21.5M
 
Basic EPS (Cont. Ops) $0.30 $0.39 $0.43 $0.68 $0.13
Diluted EPS (Cont. Ops) $0.30 $0.39 $0.43 $0.68 $0.13
Weighted Average Basic Share $41.7M $41.8M $41.8M $41.2M $161.2M
Weighted Average Diluted Share $41.7M $41.8M $41.8M $41.2M $161.2M
 
EBITDA $26.1M $28.2M $31.1M $44.9M $34.7M
EBIT $18.8M $22.5M $25.6M $39.5M $28.4M
 
Revenue (Reported) $137.2M $115.8M $131.6M $158.2M $145M
Operating Income (Reported) $18.8M $22.5M $25.6M $39.5M $28.4M
Operating Income (Adjusted) $18.8M $22.5M $25.6M $39.5M $28.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $537.4M $500.2M $485.1M $585.1M $558.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $323.6M $286.8M $268.6M $322.2M $312.6M
Gross Profit $213.8M $213.5M $216.5M $262.9M $245.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.6M $42.5M $42.5M -- --
Selling, General & Admin $144.2M $130.6M $127.1M $129.2M $138.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $144.2M $130.6M $127.1M $129.2M $138.8M
Operating Income $69.6M $82.9M $89.4M $133.7M $106.7M
 
Net Interest Expenses $177.8K $189.9K $437.4K $553.6K $388.9K
EBT. Incl. Unusual Items $60.4M $86.6M $91.1M $133.5M $106.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $23.9M $22.8M $33.4M $23.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42M $62.7M $68.4M $100M $83.2M
 
Basic EPS (Cont. Ops) $1.01 $1.50 $1.64 $2.41 $0.86
Diluted EPS (Cont. Ops) $1.01 $1.50 $1.64 $2.41 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $97M $106.9M $110.8M $153.8M $129.5M
EBIT $69.6M $82.9M $89.4M $133.7M $106.7M
 
Revenue (Reported) $537.4M $500.2M $485.1M $585.1M $558.1M
Operating Income (Reported) $69.6M $82.9M $89.4M $133.7M $106.7M
Operating Income (Adjusted) $69.6M $82.9M $89.4M $133.7M $106.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $395.7M $372.3M $373.9M $452.3M $426.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $236.8M $211.1M $206.2M $246.5M $235.3M
Gross Profit $158.9M $161.3M $167.7M $205.8M $191.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.7M $30.5M $31.9M $21M $24.1M
Selling, General & Admin $106.3M $93.2M $94.2M $95.3M $100.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $106.3M $93.2M $94.2M $95.3M $100.9M
Operating Income $52.6M $68.1M $73.5M $110.5M $90.5M
 
Net Interest Expenses $110.8K $137.1K $296K $384.6K $283.9K
EBT. Incl. Unusual Items $53.1M $72.2M $75.9M $110.1M $89.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.7M $19.2M $18.3M $29.3M $20.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.4M $53M $57.6M $80.7M $68.2M
 
Basic EPS (Cont. Ops) $0.90 $1.27 $1.38 $1.95 $0.76
Diluted EPS (Cont. Ops) $0.90 $1.27 $1.38 $1.95 $0.76
Weighted Average Basic Share $125.1M $125.2M $125.4M $124M $363.1M
Weighted Average Diluted Share $125.1M $125.2M $125.4M $124M $363.1M
 
EBITDA $72.4M $84.4M $88.8M $124.9M $107.4M
EBIT $52.6M $68.1M $73.5M $110.5M $90.5M
 
Revenue (Reported) $395.7M $372.3M $373.9M $452.3M $426.7M
Operating Income (Reported) $52.6M $68.1M $73.5M $110.5M $90.5M
Operating Income (Adjusted) $52.6M $68.1M $73.5M $110.5M $90.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $207.4M $224.3M $227M $231.5M $244.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $99.7M $90.9M $83.4M $104.9M $103.6M
Inventory $83.3M $97.5M $98.5M $103.8M $101.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $11M $9.2M $23.5M $24.8M $24.4M
Total Current Assets $401.7M $422M $419.2M $452.5M $460.1M
 
Property Plant And Equipment $127.3M $110.5M $102.2M $111.3M $121.9M
Long-Term Investments $23.7M $42.1M $41.9M $36.3M $42.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7M $1.2M $2M $7.5M $14.4M
Total Assets $563.6M $582.4M $572.6M $617.5M $650.2M
 
Accounts Payable $28M $29.9M $16.9M $26.5M $29M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $26.4M $21.4M $25.7M $26.1M $24.1M
Total Current Liabilities $98.8M $108.1M $96.1M $100.9M $105.7M
 
Long-Term Debt $2.9M $816.3K $166.7K $602.9K $2.7M
Capital Leases -- -- -- -- --
Total Liabilities $120.2M $126.1M $113.5M $115.8M $126.3M
 
Common Stock $67.1M $60.1M $52.5M $49.1M $44.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $443.4M $456.2M $459.1M $501.7M $523.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $443.4M $456.2M $459.1M $501.7M $523.9M
 
Total Liabilities and Equity $563.6M $582.4M $572.6M $617.5M $650.2M
Cash and Short Terms $207.4M $224.3M $227M $231.5M $244.2M
Total Debt $21.6M $2.8M $1.4M $1.4M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $231.9M $196.2M $208.3M $237.8M $215M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.1M $83M $102.8M $131.3M $107.5M
Inventory $91.8M $98.8M $101.7M $101.1M $113M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $8.9M $19.4M $25.5M --
Total Current Assets $430.7M $387M $422.1M $481.6M $446.8M
 
Property Plant And Equipment $115.2M $94M $103.2M $120.3M $131.9M
Long-Term Investments $24.8M $36.8M $33.4M $46.5M $51.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3M $1.3M $6.4M $14.4M --
Total Assets $579.6M $526.8M $576.4M $674M $666.5M
 
Accounts Payable $38.1M $24.9M $30.8M $34M $33.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $21.2M $25M $28.6M $30.1M --
Total Current Liabilities $107.6M $91.3M $97.6M $112.2M $91M
 
Long-Term Debt $1.3M -- $583K $195.7K $2M
Capital Leases -- -- -- -- --
Total Liabilities $128.3M $107.8M $116.4M $131.9M $115.8M
 
Common Stock $62M $47.8M $46.4M $48.4M $46.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $451.3M $419M $460M $542.1M $550.7M
 
Total Liabilities and Equity $579.6M $526.7M $576.4M $674M $666.5M
Cash and Short Terms $231.9M $196.2M $208.3M $237.8M $215M
Total Debt $18.7M -- $583K $195.7K $2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $27M $67.5M $87.4M $99.4M $127.4M
Depreciation & Amoritzation $28.3M $27.5M $22.5M $21.1M $20.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $22.2M $15.4M $4M -$21.3M -$5.2M
Change in Inventories $6.5M -$18.5M -$6.9M -$8.6M -$3M
Cash From Operations $70.8M $78.8M $70.2M $71.3M $116.5M
 
Capital Expenditures $28.2M $18.4M $24.3M $37M $34.3M
Cash Acquisitions $87.9M -- -- -- --
Cash From Investing -$115.5M -$34.4M -$29.4M -$36.6M -$44.5M
 
Dividends Paid (Ex Special Dividend) $15.4M $9.6M $14M $18.8M $28.4M
Special Dividend Paid
Long-Term Debt Issued $2.8M -- -- $990.7K --
Long-Term Debt Repaid -$2.3M -$2.3M -$1.8M -$769.8K -$489.1K
Repurchase of Common Stock -- $2.7M -- -- $13.2M
Other Financing Activities -$215.5K -$191.4K -$506.1K -$534.6K -$482.5K
Cash From Financing -$19.8M -$11.4M -$15.5M -$19.8M -$39.8M
 
Beginning Cash (CF) $207.4M $224.3M $227M $231.5M $244.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$65.2M $40.2M $31.3M $19.2M $37.9M
Ending Cash (CF) $141.5M $271.7M $264.3M $254.9M $287.8M
 
Levered Free Cash Flow $42.5M $60.4M $45.9M $34.3M $82.2M
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) $231.9M $196.2M $208.3M $237.8M $215M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2008-09-30 2009-09-30 2010-09-30 2011-09-30 2012-09-30
Net Income to Stockholders -- -- $60.5M $80.6M --
Depreciation & Amoritzation $34.9M $42.9M $39.3M $40.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$68.4M $122.6K --
Change in Inventories -- -- -$6.4M -$25.9M --
Cash From Operations $85M $37.4M $52.8M $97.9M --
 
Capital Expenditures $46.6M $24.6M $28M $54.8M $11.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.8M -$30.7M -$24.9M -$58.5M --
 
Dividends Paid (Ex Special Dividend) $15.9M $11.7M $13.8M $17.2M $418K
Special Dividend Paid
Long-Term Debt Issued -- -- $19.6M $19.4M --
Long-Term Debt Repaid -- -- -$14.8M -$15.3M --
Repurchase of Common Stock -- -- -- $1.9K --
Other Financing Activities -- -- -$13.8K -$38.3K --
Cash From Financing -$39.6M -$9.2M $2.5M -$17.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.1M -$7.1M $25.6M $18.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $38.4M $12.8M $24.8M $43.1M --
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) $650.4M $573.7M $651M $649.2M $649.6M
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

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
50
PLAB alert for Dec 10

Photronics, Inc. [PLAB] is up 45.35% over the past day.

Buy
60
OLMA alert for Dec 10

Olema Pharmaceuticals, Inc. [OLMA] is up 15.35% over the past day.

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

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

Show me the best stock