Financhill
Buy
59

TNIEF Quote, Financials, Valuation and Earnings

Last price:
$7.65
Seasonality move :
-1.68%
Day range:
$7.65 - $7.65
52-week range:
$5.17 - $8.93
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.04x
P/B ratio:
2.77x
Volume:
--
Avg. volume:
900
1-year change:
45.44%
Market cap:
$927.1M
Revenue:
$390.8M
EPS (TTM):
-$0.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $153.7M $222.4M $272.4M $390.8M
Revenue Growth (YoY) -- -- 44.72% 22.47% 43.46%
 
Cost of Revenues -- $76.6M $102M $158.9M $189.3M
Gross Profit -- $77.1M $120.4M $113.5M $201.5M
Gross Profit Margin -- 50.14% 54.14% 41.68% 51.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $21.1M $55.6M $76.8M $111.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $97.5M $430.3M $178.4M $222M
Operating Income -- -$20.4M -$309.9M -$64.9M -$20.5M
 
Net Interest Expenses -- $4M $7.7M $3.6M $3.3M
EBT. Incl. Unusual Items -- -$24.3M -$293.5M -$38.6M -$5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$3.5M -$8.9M -$5.3M $7.3M
Net Income to Company -- -$20.8M -$284.6M -$33.4M -$12.8M
 
Minority Interest in Earnings -- $2.3M -- -- --
Net Income to Common Excl Extra Items -- -$18.5M -$284.6M -$33.4M -$12.8M
 
Basic EPS (Cont. Ops) -- -$0.49 -$7.59 -$0.34 -$0.11
Diluted EPS (Cont. Ops) -- -$0.49 -$7.59 -$0.34 -$0.11
Weighted Average Basic Share -- $37.5M $37.5M $99.9M $112.5M
Weighted Average Diluted Share -- $37.5M $37.5M $99.9M $112.5M
 
EBITDA -- -$7.4M -$269.1M -$18M $18.3M
EBIT -- -$20.3M -$285.9M -$37.5M -$2.8M
 
Revenue (Reported) -- $153.7M $222.4M $272.4M $390.8M
Operating Income (Reported) -- -$20.4M -$309.9M -$64.9M -$20.5M
Operating Income (Adjusted) -- -$20.3M -$285.9M -$37.5M -$2.8M
Period Ending 2017-06-30 2018-06-30 2019-06-30 2020-06-30 2021-06-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- $1.7M
Operating Income -- -- -- -- -$1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- -$13.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- -$20.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$13.8M
 
Basic EPS (Cont. Ops) -- -- -- -- -$1.83
Diluted EPS (Cont. Ops) -- -- -- -- -$1.83
Weighted Average Basic Share -- -- -- -- $7.5M
Weighted Average Diluted Share -- -- -- -- $7.5M
 
EBITDA -- -- -- -- -$11.9M
EBIT -- -- -- -- -$11.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- -$1.7M
Operating Income (Adjusted) -- -- -- -- -$11.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $301.2M $424.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $170.4M $207.8M
Gross Profit -- -- -- $130.8M $217.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $94.4M $123M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- $182.6M $233.5M
Operating Income -- -- -- -$51.8M -$16.3M
 
Net Interest Expenses -- -- -- $22.1M $16.5M
EBT. Incl. Unusual Items -- -- -- -$41M -$14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$11.4M $17.5M
Net Income to Company -- -- -- -$29.6M -$31.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$29.6M -$31.7M
 
Basic EPS (Cont. Ops) -- -- -- -$0.30 -$0.28
Diluted EPS (Cont. Ops) -- -- -- -$0.30 -$0.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -$30.8M $29.4M
EBIT -- -- -- -$51.8M $6.9M
 
Revenue (Reported) -- -- -- $301.2M $424.9M
Operating Income (Reported) -- -- -- -$51.8M -$16.3M
Operating Income (Adjusted) -- -- -- -$51.8M $6.9M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $11.2M $84.8M $58M $64.6M
Short Term Investments -- $46.7K -- -- --
Accounts Receivable, Net -- $20.7M $25.3M $37.3M $54.2M
Inventory -- $28.4M $35.7M $90.4M $84.1M
Prepaid Expenses -- $877K $690.7K $169.4K $4.4M
Other Current Assets -- $141.5K $586.5K $123.3K $1.3M
Total Current Assets -- $64.3M $158.4M $206.5M $231.7M
 
Property Plant And Equipment -- $7.1M $8.4M $13.3M $13.2M
Long-Term Investments -- -- -- -- --
Goodwill -- $199.5M $183.7M $174M $179.3M
Other Intangibles -- $154.4M $135M $122.9M $120M
Other Long-Term Assets -- -- -$1.1K -- -$1.1K
Total Assets -- $430.7M $495.9M $516.7M $544.2M
 
Accounts Payable -- $30.6M $40M $42.3M $43M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $163.6K $236.6K $628.4K $946.2K
Other Current Liabilities -- $7.4K $1.2M $3.9M $3.7M
Total Current Liabilities -- $136M $128.6M $117M $136.8M
 
Long-Term Debt -- -- -- $7.3M $8.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $186.5M $177.5M $157.9M $184.6M
 
Common Stock -- $123K $1.8M $2.2M $2.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- $218M $318.5M $358.9M $359.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $26.2M -- -- --
Total Equity -- $244.2M $318.5M $358.9M $359.6M
 
Total Liabilities and Equity -- $430.7M $495.9M $516.7M $544.2M
Cash and Short Terms -- $11.2M $84.8M $58M $64.6M
Total Debt -- $71.1M $375.9K $7.3M $25.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- $4.3M $21.7M $15.6M $26.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $17.5M $18M $28.5M
Inventory -- -- $52.9M $138.4M $134.3M
Prepaid Expenses -- -- $228.8K $173.9K $3M
Other Current Assets -- -- $464.8K $336.9K $3.2M
Total Current Assets -- $4.3M $103.6M $187.4M $221.3M
 
Property Plant And Equipment -- -- $10.9M $14.3M $11.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $169.5M $176.3M $173.9M
Other Intangibles -- -- $124.6M $119.1M $112.6M
Other Long-Term Assets -- -- $335.3K $1.1K --
Total Assets -- $362.8M $419.2M $497.1M $519.1M
 
Accounts Payable -- $1.6M $21.7M $42.7M $57.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $617.4K $1.5M $775K
Other Current Liabilities -- -- $91.9K $2.3M $6.7M
Total Current Liabilities -- $1.8M $68.9M $94.9M $137.6M
 
Long-Term Debt -- -- -- $7.8M $8.2M
Capital Leases -- -- -- -- --
Total Liabilities -- $375M $113.2M $127.2M $184.3M
 
Common Stock -- $142.8K $1.6M $2.2M $2.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$12.2M $306M $369.9M $334.8M
 
Total Liabilities and Equity -- $362.8M $419.2M $497.1M $519.1M
Cash and Short Terms -- $4.3M $21.7M $15.6M $26.2M
Total Debt -- -- $135.8K $7.8M $21.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$20.8M -$284.6M -$33.4M -$12.8M
Depreciation & Amoritzation -- $12.9M $16.8M $19.4M $21.1M
Stock-Based Compensation -- -- $2.5M $25.6M $5.4M
Change in Accounts Receivable -- $233K -$6.5M -$13.2M -$15.5M
Change in Inventories -- -$11.8M -$10M -$55.7M $8.9M
Cash From Operations -- $4.3M -$31.3M -$78.4M $8.8M
 
Capital Expenditures -- $8.8M $10.6M $14.3M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$8.8M -$10.6M -$14.3M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $7.3M $44.2M $10.5M $16.2M
Long-Term Debt Repaid -- -$11.9M -$118.3M -$350.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$23M -$1.2M $1.1K
Cash From Financing -- $7M $121.3M $70.9M $12.6M
 
Beginning Cash (CF) -- $7.8M $10.7M $79.7M $59.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $2.5M $79.4M -$21.8M $7.4M
Ending Cash (CF) -- $10.4M $89.4M $57.9M $64.2M
 
Levered Free Cash Flow -- -$4.5M -$41.8M -$92.7M -$5.3M
Period Ending 2017-06-30 2018-06-30 2019-06-30 2020-06-30 2021-06-30
Net Income to Stockholders -- -- -- -- -$20.1M
Depreciation & Amoritzation -- -- -- -- $7.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- $13.3M
Change in Inventories -- -- -- -- -$20.5M
Cash From Operations -- -- -- -- -$17.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $14.6M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $14.5M
 
Beginning Cash (CF) -- -- -- -- $10.9M
Foreign Exchange Rate Adjustment -- -- -- -- -$27.7K
Additions / Reductions -- -- -- -- -$8.3M
Ending Cash (CF) -- -- -- -- $2.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$29.6M -$31.7M
Depreciation & Amoritzation -- -- -- $21M $22.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- $1.4M -$10.8M
Change in Inventories -- -- -- -$81.4M $2.3M
Cash From Operations -- -- -- -$64.5M $17.2M
 
Capital Expenditures -- -- $7.1M $12.4M $15.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$12.4M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$132.9K -$3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $67.7M $9.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$9.1M $9.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$77M $2.1M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
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) -- -- -- -- --
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 SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock