Financhill
Buy
80

TNISF Quote, Financials, Valuation and Earnings

Last price:
$31.00
Seasonality move :
8.4%
Day range:
$31.00 - $31.00
52-week range:
$11.41 - $31.00
Dividend yield:
0%
P/E ratio:
16.52x
P/S ratio:
0.37x
P/B ratio:
4.02x
Volume:
--
Avg. volume:
243
1-year change:
171.57%
Market cap:
$2.4B
Revenue:
$4.8B
EPS (TTM):
$1.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $3.3B $4.4B $4.5B $4.8B
Revenue Growth (YoY) -23.69% -17.36% 34.15% 0.48% 7.71%
 
Cost of Revenues $3.8B $3.2B $4.2B $4B $4.3B
Gross Profit $258.8M $85.2M $263.2M $439.2M $466.1M
Gross Profit Margin 6.45% 2.57% 5.92% 9.82% 9.68%
 
R&D Expenses $3.2M $8.4M $7.6M $11.4M $7.8M
Selling, General & Admin $42.5M $32.8M $50.4M $66.9M $127.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $157.6M $280.3M $258.7M $267.6M $284.9M
Operating Income $101.2M -$195.1M $4.6M $171.6M $181.2M
 
Net Interest Expenses $80.1M $30.1M $41M $62.9M $66.9M
EBT. Incl. Unusual Items $23.4M -$211.3M -$19.4M $112.2M $158M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $14.6M $16.8M $47.1M $61.2M
Net Income to Company $14.8M -$227.1M -$36.2M $64.6M $96.7M
 
Minority Interest in Earnings $2.2M -$2M $2.8M -$1.3M -$564.6K
Net Income to Common Excl Extra Items $14.8M -$227.1M -$36.2M $64.6M $96.7M
 
Basic EPS (Cont. Ops) $0.21 -$3.84 -$0.67 $0.95 $1.25
Diluted EPS (Cont. Ops) $0.21 -$3.84 -$0.67 $0.95 $1.25
Weighted Average Basic Share $58.6M $58.6M $58.6M $69.6M $78.1M
Weighted Average Diluted Share $58.6M $58.6M $58.6M $69.6M $78.1M
 
EBITDA $150.5M -$162.7M $31.7M $199.6M $216.8M
EBIT $101.2M -$195.1M $4.6M $171.6M $181.2M
 
Revenue (Reported) $4B $3.3B $4.4B $4.5B $4.8B
Operating Income (Reported) $101.2M -$195.1M $4.6M $171.6M $181.2M
Operating Income (Adjusted) $101.2M -$195.1M $4.6M $171.6M $181.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $804.2M $1.2B $1.2B $1.2B $2.2B
Revenue Growth (YoY) -1.68% 44.74% 0.37% 5.75% 75.21%
 
Cost of Revenues $819.1M $1.1B $1.1B $1.2B $2.1B
Gross Profit -$14.9M $25.6M $44.6M $49M $96.5M
Gross Profit Margin -1.86% 2.2% 3.82% 3.96% 4.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$14.9M -$1.2M -$1.6M -$2.9M -$1.8M
Operating Income -$17.7K $26.8M $46.2M $51.9M $98.3M
 
Net Interest Expenses $1.6M $6.2M $6.3M $4.6M $8.3M
EBT. Incl. Unusual Items -$4M $23M $17.2M $41.5M $85.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.2M $2.2M $14.1M $16.2M $28.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $113.2K $481.2K $637.5K -$855.8K $253.6K
Net Income to Common Excl Extra Items $8M $20.8M $2.8M $25.1M $57.3M
 
Basic EPS (Cont. Ops) $0.14 $0.35 $0.03 $0.33 $0.73
Diluted EPS (Cont. Ops) $0.14 $0.35 $0.03 $0.33 $0.73
Weighted Average Basic Share $58.6M $58.5M $78.1M $78.1M $78.1M
Weighted Average Diluted Share $58.6M $58.5M $78.1M $78.1M $78.1M
 
EBITDA $7.7M $32.9M $53.9M $62.4M $107.9M
EBIT -$17.7K $26.8M $46.2M $51.9M $98.3M
 
Revenue (Reported) $804.2M $1.2B $1.2B $1.2B $2.2B
Operating Income (Reported) -$17.7K $26.8M $46.2M $51.9M $98.3M
Operating Income (Adjusted) -$17.7K $26.8M $46.2M $51.9M $98.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.8B $5B $4.5B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.8B $4.8B $4.3B $6.1B
Gross Profit -$208.5M -$51.3M $149.1M $170.7M $380.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $109.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$27.6M $6M -$14.2M -$11.7M $97.3M
Operating Income -$180.9M -$57.3M $163.2M $182.4M $283.4M
 
Net Interest Expenses $18.5M $25.8M $25M $28M $44.1M
EBT. Incl. Unusual Items -$190.5M -$65.6M $109.4M $144.9M $228M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.6M $25.9M $51.5M $54.1M $79.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.6M $799.6K -$261.2K -$580.2K $1.4M
Net Income to Common Excl Extra Items -$185.1M -$91.6M $57.4M $90.7M $148.1M
 
Basic EPS (Cont. Ops) -$3.13 -$1.58 $0.91 $1.17 $1.88
Diluted EPS (Cont. Ops) -$3.13 -$1.58 $0.91 $1.17 $1.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$144.2M -$30.2M $192.3M $215.6M $323M
EBIT -$180.9M -$57.3M $163.2M $182.4M $283.4M
 
Revenue (Reported) $3.4B $3.8B $5B $4.5B $6.5B
Operating Income (Reported) -$180.9M -$57.3M $163.2M $182.4M $283.4M
Operating Income (Adjusted) -$180.9M -$57.3M $163.2M $182.4M $283.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3B $3.5B $3.5B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3B $3.4B $3.4B $4.9B
Gross Profit -$198M -$37.9M $120.1M $133.6M $220.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$19.9M -$5.1M -$9.6M -$9.2M -$9.6M
Operating Income -$178.1M -$32.8M $129.8M $142.9M $230.2M
 
Net Interest Expenses $13.1M $18.9M $19.4M $18.9M $27.3M
EBT. Incl. Unusual Items -$198.2M -$49.3M $82.1M $114.9M $185M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10M $1.9M $37.2M $44.1M $62.9M
Net Income to Company -$197.3M -$72.3M -- -- --
 
Minority Interest in Earnings -$1.3M $1.5M -$1.5M -$771.6K $1.2M
Net Income to Common Excl Extra Items -$189.3M -$51.4M $44.4M $70.7M $122M
 
Basic EPS (Cont. Ops) -$3.21 -$0.90 $0.71 $0.91 $1.54
Diluted EPS (Cont. Ops) -$3.21 -$0.90 $0.71 $0.91 $1.54
Weighted Average Basic Share $175.8M $175.6M $206.8M $234.3M $234.4M
Weighted Average Diluted Share $175.8M $175.6M $206.8M $234.3M $234.4M
 
EBITDA -$153M -$13M $151.4M $169.6M $261M
EBIT -$178.1M -$32.8M $129.8M $142.9M $230.2M
 
Revenue (Reported) $2.5B $3B $3.5B $3.5B $5.2B
Operating Income (Reported) -$178.1M -$32.8M $129.8M $142.9M $230.2M
Operating Income (Adjusted) -$178.1M -$32.8M $129.8M $142.9M $230.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $769.4M $1B $1.1B $1.1B
Short Term Investments $191.9K $11M $11.3M -- --
Accounts Receivable, Net $2.7B $2.8B $3.3B $2.9B $2.8B
Inventory $10.9M $9.8M $8.3M $7.2M $119.6M
Prepaid Expenses $115.9M $74M $68.5M $109.4M $54.3M
Other Current Assets -- -- -- -- --
Total Current Assets $4.1B $3.7B $4.6B $4.3B $4.2B
 
Property Plant And Equipment $67M $73.2M $64.9M $70.4M $111.6M
Long-Term Investments $16.5M $21.2M $14.4M $12.9M $12.9M
Goodwill -- -- -- -- --
Other Intangibles $62.6M $55.2M $50.4M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.8B $4.4B $5.1B $5B $4.8B
 
Accounts Payable $3.3B $3.2B $3.7B $3.4B $3.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.3M $14.8M $18.5M -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.9B $3.6B $4.1B $3.8B $3.7B
 
Long-Term Debt $462.4M $573M $864.8M $642.4M $602.9M
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.3B $5.1B $4.6B $4.4B
 
Common Stock $6.8M $6.4M $6M $8.9M $8.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $333.6M $108.1M $75.5M $346.5M $402.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.4M $10.9M $13.1M $12M $10.9M
Total Equity $347M $119M $88.6M $358.5M $413.8M
 
Total Liabilities and Equity $4.8B $4.4B $5.1B $5B $4.8B
Cash and Short Terms $1.1B $769.4M $1B $1.1B $1.1B
Total Debt $482.6M $795.6M $1B $872.7M $700.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $801.9M $929.2M $1.1B $1.1B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $3.3B $3.2B $3.3B $4.5B
Inventory $11.6M $8M $7.9M $7.3M $7.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21M $64.3M -- -- --
Total Current Assets $3.8B $4.3B $4.3B $4.4B $6.1B
 
Property Plant And Equipment $137.6M $120.2M $118.7M $118M $188M
Long-Term Investments $2M $1.6M $1.2M $1.1M $1.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $89.9M $19.4M -- -- --
Total Assets $4.5B $4.8B $5B $5B $6.8B
 
Accounts Payable $3.1B $3.4B $3.4B $3.4B $4.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $104M $122.6M -- -- --
Total Current Liabilities $3.6B $3.7B $3.8B $3.9B $5.4B
 
Long-Term Debt $576.2M $804.1M $469.7M $345M $512.7M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.8B $4.5B $4.4B $6.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.6M $11.1M $11.4M $11.7M $12.6M
Total Equity $163.5M $64.6M $499.8M $629M $614.2M
 
Total Liabilities and Equity $4.5B $4.8B $5B $5B $6.8B
Cash and Short Terms $801.9M $929.2M $1.1B $1.1B $1.4B
Total Debt $592.9M $824.2M $483.6M $372M $544.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.8M -$227.1M -$36.2M $64.6M $96.7M
Depreciation & Amoritzation $49.3M $32.4M $27.2M $28M $35.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $296.3M -$257M -$626.2M $389.3M -$91.5M
Change in Inventories -$4.1M $360.5K -$948K $1.3M --
Cash From Operations -$203.3M -$315.8M $88.3M $89.9M $89.9M
 
Capital Expenditures $4.6M $3.5M $2.9M $15.1M $7.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $34.9M $16.6M -$1.3M -$14.9M -$7.6M
 
Dividends Paid (Ex Special Dividend) $107.2K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $820.3M $848.9M $487.2M -- --
Long-Term Debt Repaid -$639.7M -$840.2M -$245M -- --
Repurchase of Common Stock -- $652.5K -- $11.9K --
Other Financing Activities -- -- -- -- --
Cash From Financing $148M -$13.6M $220.7M $4.9M -$98.8M
 
Beginning Cash (CF) $1.1B $758.4M $1B $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.3M -$312.8M $307.7M $80M -$16.5M
Ending Cash (CF) $1.1B $445.6M $1.3B $1.2B $1B
 
Levered Free Cash Flow -$207.9M -$319.3M $85.4M $74.8M $82M
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) $801.9M $929.2M -- $1.1B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $4.3M $4.3M $7.5M $1.2M $1.6M
Cash Acquisitions -$40.6K $631.4K $23.1M -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$46.7M -$109K -- -- --
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 -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$197.3M -$72.3M -- -- --
Depreciation & Amoritzation $17.4M $13.4M -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$132.8M -$381.9M -- -- --
Change in Inventories -$162.7K $119.3K -- -- --
Cash From Operations -$103.7M $52M -- -- --
 
Capital Expenditures $1.2M $1.6M -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$848.5K -$1.6M -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $617.7M $689.7M -- -- --
Long-Term Debt Repaid -$541M -$323.1M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $64.2M $356.8M -- -- --
 
Beginning Cash (CF) $2.8B $3.1B $2.1B $3.1B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.3M $407.2M -- -- --
Ending Cash (CF) $1.1B $1.1B -- -- --
 
Levered Free Cash Flow -$104.9M $50.4M -- -- --

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