Financhill
Buy
63

TNABY Quote, Financials, Valuation and Earnings

Last price:
$14.84
Seasonality move :
0.69%
Day range:
$14.84 - $14.84
52-week range:
$10.95 - $15.24
Dividend yield:
3.18%
P/E ratio:
23.19x
P/S ratio:
1.45x
P/B ratio:
1.84x
Volume:
718
Avg. volume:
206
1-year change:
14.51%
Market cap:
$21.6B
Revenue:
$12.4B
EPS (TTM):
$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.4B $11.6B $11.6B $11.6B $12.4B
Revenue Growth (YoY) -14.84% 10.93% -0.44% 0.66% 6.6%
 
Cost of Revenues $7.6B $9.3B $13.4B $11.2B $11.3B
Gross Profit $2.8B $2.3B -$1.9B $455.3M $1.1B
Gross Profit Margin 27.03% 19.98% -16.13% 3.91% 9%
 
R&D Expenses -- $16.5M $17.4M $26.7M $39.7M
Selling, General & Admin $692.1M $758.1M $690.3M $748.2M $615.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $987.4M $713.9M $640.5M $421.7M
Operating Income $1.7B $1.3B -$2.6B -$185.2M $694.5M
 
Net Interest Expenses $738.1M $915.1M $986.8M $949.5M $895.6M
EBT. Incl. Unusual Items $1B $1.1B $1.2B $725.9M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.9M $210.7M $407M $168.8M $237.2M
Net Income to Company $858.5M $932.3M $808.3M $570.8M $1B
 
Minority Interest in Earnings -$5.6M $48.9M $21.4M -$36.5M $6.8M
Net Income to Common Excl Extra Items $852.9M $932.3M $808.3M $570.8M $1B
 
Basic EPS (Cont. Ops) $0.60 $0.62 $0.55 $0.42 $0.71
Diluted EPS (Cont. Ops) $0.60 $0.61 $0.55 $0.42 $0.71
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.5B
 
EBITDA $4.4B $3.9B $13.2M $2.3B $3.1B
EBIT $1.9B $1.3B -$2.6B -$185.2M $694.5M
 
Revenue (Reported) $10.4B $11.6B $11.6B $11.6B $12.4B
Operating Income (Reported) $1.7B $1.3B -$2.6B -$185.2M $694.5M
Operating Income (Adjusted) $1.9B $1.3B -$2.6B -$185.2M $694.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $2.9B $2.9B $3.2B $4.1B
Revenue Growth (YoY) 16.96% -6.52% 0.68% 10.61% 26.82%
 
Cost of Revenues $2.6B $3.7B $2.9B $3.4B $3.5B
Gross Profit $480.2M -$768.3M -$38M -$171.2M $613.9M
Gross Profit Margin 15.53% -26.58% -1.31% -5.32% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$31.8M -$55.1M -$45.9M -$40.2M -$59.9M
Operating Income $512M -$713.2M $7.9M -$131M $673.8M
 
Net Interest Expenses $219.5M $252.4M $239.9M $219.5M --
EBT. Incl. Unusual Items $282.9M $335.1M $225M $412.7M $282.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.9M $125.2M $38.5M $85.9M $71.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $10.7M $18.7M $4.6M $10.6M $6.3M
Net Income to Common Excl Extra Items $249.9M $216.9M $189.6M $334.8M $213.8M
 
Basic EPS (Cont. Ops) $0.17 $0.14 $0.13 $0.22 $0.14
Diluted EPS (Cont. Ops) $0.17 $0.14 $0.13 $0.22 $0.14
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.5B $1.5B
 
EBITDA $1.1B $1.3B $606.8M $515.4M $1.4B
EBIT $512M -$713.2M $7.9M -$131M $673.8M
 
Revenue (Reported) $3.1B $2.9B $2.9B $3.2B $4.1B
Operating Income (Reported) $512M -$713.2M $7.9M -$131M $673.8M
Operating Income (Adjusted) $512M -$713.2M $7.9M -$131M $673.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.4B $11.7B $11.6B $12B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $14.2B $13.4B $12.7B $13.1B
Gross Profit $1.9B -$2.5B -$1.8B -$684.6M $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$182.5M -$243.7M -$186.9M -$214.9M -$176M
Operating Income $2.1B -$2.2B -$1.6B -$469.6M $1.9B
 
Net Interest Expenses $913.4M $966.3M $998M $854.4M --
EBT. Incl. Unusual Items $1.1B $1.2B $770.6M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $178.5M $370.7M $139.3M $246M $339.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $18.8M $48.5M -$24.5M $4.4M -$4.6M
Net Income to Common Excl Extra Items $987.8M $869.9M $638.2M $909.5M $926.8M
 
Basic EPS (Cont. Ops) $0.56 $0.57 $0.46 $0.63 $0.64
Diluted EPS (Cont. Ops) $0.68 $0.57 $0.46 $0.62 $0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $4B $879.4M $2B $4.6B
EBIT $2.1B -$2.2B -$1.6B -$469.6M $1.9B
 
Revenue (Reported) $11.4B $11.7B $11.6B $12B $14.9B
Operating Income (Reported) $2.1B -$2.2B -$1.6B -$469.6M $1.9B
Operating Income (Adjusted) $2.1B -$2.2B -$1.6B -$469.6M $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.9B $8.7B $8.7B $9.1B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $10.7B $9.4B $9.6B $9.9B
Gross Profit $480.2M -$2B -$698.2M -$471.7M $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6B -$155.4M -$132.5M -$148.5M -$145.4M
Operating Income $1.8B -$1.8B -$565.7M -$323.2M $1.9B
 
Net Interest Expenses $658.3M $736.5M $748.1M $651.2M $452.3M
EBT. Incl. Unusual Items $937.2M $1B $590.9M $948.1M $995.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254M $411.5M $137.4M $214.2M $286.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $160.6K $21.1M -$24.3M $17M $6M
Net Income to Common Excl Extra Items $684.6M $632.7M $461.5M $798M $720.3M
 
Basic EPS (Cont. Ops) $0.47 $0.43 $0.34 $0.54 $0.49
Diluted EPS (Cont. Ops) $0.47 $0.42 $0.34 $0.54 $0.49
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.4B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.4B $4.4B
 
EBITDA $2.3B $3.8B $1.3B $1.5B $3.9B
EBIT $1.6B -$1.8B -$565.7M -$323.2M $1.9B
 
Revenue (Reported) $8.9B $8.7B $8.7B $9.1B $11.6B
Operating Income (Reported) $1.8B -$1.8B -$565.7M -$323.2M $1.9B
Operating Income (Adjusted) $1.6B -$1.8B -$565.7M -$323.2M $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $2.2B $3B $4.6B $4.5B
Short Term Investments $1.7B $599.1M $1.8B $350.1M $99.8M
Accounts Receivable, Net $819.8M $1.7B $1.8B $1.8B $1.9B
Inventory $392.1M $482.1M $783.8M $621.3M $586.3M
Prepaid Expenses $451.9M $205.1M $202.4M $107.2M $115.3M
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $6.5B $10.2B $8.9B $9B
 
Property Plant And Equipment $36.5B $35.7B $35B $34B $35B
Long-Term Investments -- $558.1M $494.5M $1.3B $1.4B
Goodwill $107.5M $105M $95.6M $178.8M $164.2M
Other Intangibles -- -- $39M $96.8M $49M
Other Long-Term Assets -- $24.4M $47.8M $107.2M $80.4M
Total Assets $44.9B $45.2B $50.3B $47.6B $49B
 
Accounts Payable $1.8B $1.2B $1.8B $1.9B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $806.6M $742M $712.1M $647.2M $702.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.1B $6.7B $8.6B $7.3B $7.8B
 
Long-Term Debt $10.7B $17B $18.3B $17.9B $17.2B
Capital Leases -- -- -- -- --
Total Liabilities $30.7B $30.9B $34.5B $34.1B $34.8B
 
Common Stock $2.9B $2.9B $2.8B $2.7B $2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $13.8B $13.6B $13.3B $12.8B $13.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $400.3M $428.2M $556M $491.2M $491.7M
Total Equity $14.2B $14B $13.8B $13.3B $14B
 
Total Liabilities and Equity $44.9B $45B $48.3B $47.4B $48.8B
Cash and Short Terms $3.2B $2.2B $3B $4.6B $4.5B
Total Debt $12.2B $17.7B $19B $18.6B $17.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.8B $2.6B $4B $4.4B $3.5B
Short Term Investments $1.5B $1.7B $636.6M $210.6M --
Accounts Receivable, Net $1.9B $5.7B $3.8B -- --
Inventory $490.6M $760.5M $492.8M $527.9M $576.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.6B $9.4B $8.6B $9.4B $7.3B
 
Property Plant And Equipment $34.7B $33.1B $32.6B $37.5B $38.8B
Long-Term Investments $378.8M $492.3M $589.6M $631.2M $743.2M
Goodwill $104.6M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $41.8B $44B $43B $48.9B $47.3B
 
Accounts Payable $1.7B $2.5B $2.5B $3.5B $3.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $780.9M $686.1M $658.4M $709.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.9B $6.7B $7.5B $8.3B
 
Long-Term Debt $15.7B $17.6B $17.6B $19B $18.9B
Capital Leases -- -- -- -- --
Total Liabilities $27.9B $30.9B $30B $33.8B $34.7B
 
Common Stock $2.8B $2.6B $2.7B $3.1B $3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $409.8M $527.4M $492.9M $543M $528.3M
Total Equity $13.6B $12.9B $12.8B $14.9B $12.3B
 
Total Liabilities and Equity $41.5B $43.8B $42.8B $48.7B $47B
Cash and Short Terms $2.8B $2.6B $4B $4.4B $3.5B
Total Debt $18.1B $18.3B $18.2B $19.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $858.5M $932.3M $808.3M $570.8M $1B
Depreciation & Amoritzation $2.5B $2.6B $2.6B $2.5B $2.5B
Stock-Based Compensation $53.5M $71.3M $59.7M $41.2M $13.4M
Change in Accounts Receivable -$516.7M -$1.1B -$2.9B $2.5B -$107.9M
Change in Inventories $51.3M -$160.1M -$323.9M $102.7M $25.9M
Cash From Operations $3.7B $2.7B $1.6B $6.6B $4.5B
 
Capital Expenditures $1.6B $2B $1.9B $2.3B $2.4B
Cash Acquisitions $19.3M $10.9M $178.2M $359.6M $961.7K
Cash From Investing -$1.3B -$1B -$3.4B -$1.4B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$1.2B $1.1B $495.6M $556.3M $671.8M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.8B $5.7B $2.3B $634.6M
Long-Term Debt Repaid -$1.1B -$1.3B -$2.9B -$3.1B -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $558.3M $73.5M -$5.3M -$71.3M $3.8M
Cash From Financing -$1.8B -$1.6B $1.4B -$2.2B -$2.2B
 
Beginning Cash (CF) $579.4M $1.5B $1B $3.9B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $613M $106.4M -$369.4M $3B -$442.7M
Ending Cash (CF) $1.2B $1.6B $648.7M $6.9B $3.1B
 
Levered Free Cash Flow $2B $683.7M -$365.8M $4.3B $2B
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 $680.6M $386.4M $1.2B $716.9M $63.4M
 
Capital Expenditures $427.3M $463.7M $513.7M $420.7M --
Cash Acquisitions -- $105.4M $260.7M -- --
Cash From Investing -$359.4M -$940.6M -$621.7M -$457.5M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$6.4M -$3.7M -$7.8M $860.8K $7.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $24.2M $358.9M $319.6M $18.7M --
Long-Term Debt Repaid -$96.7M -$350.9M -$302.6M -$202.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.6M $66.7M -$8.6M $5.5M --
Cash From Financing -$331.3M -$95.9M -$128.3M -$322.6M -$357.6M
 
Beginning Cash (CF) $1B $692.1M $3.2B $3.6B $2.6B
Foreign Exchange Rate Adjustment $71.9K $440.2K -$10.1M -$20M -$4.2M
Additions / Reductions -$10M -$691.8M $408.1M -$83.3M -$1.5B
Ending Cash (CF) $996M $738.1K $3.6B $3.5B $1.1B
 
Levered Free Cash Flow $253.3M -$77.3M $644.3M $296.1M --
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 $3.6B $624.1M $5.6B $4.7B $4.3B
 
Capital Expenditures $2B $2B $2.1B $2.3B --
Cash Acquisitions $8.1M $192.1M $261.1M $91.4M $620.2K
Cash From Investing -$1.3B -$2.6B -$1.1B -$2.3B -$3.9B
 
Dividends Paid (Ex Special Dividend) $1.1B $538.6M $581.7M $566.7M $688.6M
Special Dividend Paid
Long-Term Debt Issued $560.9M $5.1B $3.2B $1.2B --
Long-Term Debt Repaid -$1.1B -$2B -$3.6B -$2.3B --
Repurchase of Common Stock -$8.3M -- -- -- --
Other Financing Activities -$20.2M $8.2M $109.4M -$42.3M --
Cash From Financing -$2.7B $1.8B -$1.9B -$2.4B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$382.4M -$212M $2.6B -$405.4K -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B -$1.4B $3.6B $2.4B --
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 $2.9B $537.4M $4.6B $2.7B $2.5B
 
Capital Expenditures $1.3B $1.3B $1.4B $1.3B $1.5B
Cash Acquisitions -- $181.3M $266.1M -- --
Cash From Investing -$1.1B -$2.7B -$469.7M -$1.4B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$807.3M $238.2M $329.6M $343.2M $351M
Special Dividend Paid $382.5K -- -- -- --
Long-Term Debt Issued $391M $3.8B $1.3B $122.2M $48.5M
Long-Term Debt Repaid -$632.3M -$1.4B -$2B -$1.2B -$87.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$53.3M -$118.6M -$3.9M $25.1M -$10.1M
Cash From Financing -$2.1B $1.5B -$1.8B -$2B -$1.1B
 
Beginning Cash (CF) $3.3B $3.1B $8B $10.4B $10.6B
Foreign Exchange Rate Adjustment $144.5K $369.8K -$2M -$17.9M -$24.6M
Additions / Reductions -$338.9M -$670.3M $2.3B -$658.2M -$1.2B
Ending Cash (CF) $2.9B $2.4B $10.2B $9.8B $9.3B
 
Levered Free Cash Flow $1.6B -$723.2M $3.2B $1.4B $932M

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