Financhill
Buy
59

TPZEF Quote, Financials, Valuation and Earnings

Last price:
$20.94
Seasonality move :
-7.68%
Day range:
$20.94 - $20.99
52-week range:
$14.90 - $20.99
Dividend yield:
4.59%
P/E ratio:
80.11x
P/S ratio:
14.12x
P/B ratio:
3.68x
Volume:
3.6K
Avg. volume:
7.2K
1-year change:
6.51%
Market cap:
$3.2B
Revenue:
$218.8M
EPS (TTM):
$0.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.8M $158.4M $274M $227.2M $218.8M
Revenue Growth (YoY) 594.17% 137.04% 72.97% -17.08% -3.69%
 
Cost of Revenues $66.9M $127.4M $165.9M $166.3M $148.9M
Gross Profit -$47K $31M $108.1M $61M $70M
Gross Profit Margin -0.07% 19.56% 39.47% 26.83% 31.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $5.1M $6.5M $6.2M $7M
Other Inc / (Exp) $6.1M $5.6M $8.6M $20.8M $11.4M
Operating Expenses $4M $6.7M $7.6M $8.6M $10.9M
Operating Income -$4.1M $24.3M $100.5M $52.4M $59.1M
 
Net Interest Expenses $462.2K $2.7M $10.9M $22.1M $20.4M
EBT. Incl. Unusual Items $1.6M $27.3M $98.2M $51.1M $50.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$739.6K $5.3M $21.9M $15.8M $16.2M
Net Income to Company $2.3M $22M $76.3M $35.3M $33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $22M $76.3M $35.3M $33.9M
 
Basic EPS (Cont. Ops) $0.02 $0.18 $0.54 $0.24 $0.23
Diluted EPS (Cont. Ops) $0.02 $0.18 $0.53 $0.24 $0.23
Weighted Average Basic Share $112.4M $123.7M $142.5M $144.5M $146.5M
Weighted Average Diluted Share $112.4M $124.4M $143.3M $145.4M $147.1M
 
EBITDA $59.7M $148.4M $261.5M $213.5M $202.6M
EBIT -$4.1M $24.3M $100.5M $52.4M $59.1M
 
Revenue (Reported) $66.8M $158.4M $274M $227.2M $218.8M
Operating Income (Reported) -$4.1M $24.3M $100.5M $52.4M $59.1M
Operating Income (Adjusted) -$4.1M $24.3M $100.5M $52.4M $59.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.3M $60.2M $61.1M $52M $53.4M
Revenue Growth (YoY) 134.89% 42.13% 1.63% -14.9% 2.58%
 
Cost of Revenues $37M $40.6M $43M $38.1M $39.1M
Gross Profit $5.3M $19.6M $18.2M $14M $14.3M
Gross Profit Margin 12.56% 32.52% 29.74% 26.83% 26.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $1.6M $1.4M $1.5M $1.6M
Other Inc / (Exp) $2M $3.7M $82K $12.6M --
Operating Expenses $1.7M $1.9M $1.7M $2.3M $2.6M
Operating Income $3.6M $17.6M $16.5M $11.7M $11.8M
 
Net Interest Expenses $846K $2.2M $5.7M $5.3M $4.9M
EBT. Incl. Unusual Items $4.7M $19.2M $10.9M $18.9M $11.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $726.1K $4.3M $2.9M $5.7M $3.6M
Net Income to Company $4M $14.8M $8M $13.2M $8.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4M $14.8M $8M $13.2M $8.2M
 
Basic EPS (Cont. Ops) $0.03 $0.10 $0.06 $0.09 $0.05
Diluted EPS (Cont. Ops) $0.03 $0.10 $0.06 $0.09 $0.05
Weighted Average Basic Share $128.7M $144M $144.5M $144.9M $153.8M
Weighted Average Diluted Share $129.4M $144.7M $145.1M $145.6M $154.4M
 
EBITDA $39.6M $57M $58.8M $48.1M $49.7M
EBIT $3.6M $17.6M $16.5M $11.7M $11.8M
 
Revenue (Reported) $42.3M $60.2M $61.1M $52M $53.4M
Operating Income (Reported) $3.6M $17.6M $16.5M $11.7M $11.8M
Operating Income (Adjusted) $3.6M $17.6M $16.5M $11.7M $11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $122.1M $264.3M $236.6M $220.4M $228.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $105.4M $158.9M $175.4M $151.3M $152.3M
Gross Profit $16.7M $105.4M $61.2M $69.1M $75.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $6.2M $6.1M $6.4M $7.4M
Other Inc / (Exp) $5.4M $4.4M $16.4M $27.4M --
Operating Expenses $5.3M $7.5M $7.3M $9.9M $11.6M
Operating Income $11.3M $98M $53.9M $59.1M $64.3M
 
Net Interest Expenses $1.7M $6.9M $21.8M $20.8M $19.4M
EBT. Incl. Unusual Items $15M $95.4M $48.5M $65.7M $59M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$345.7K $19.9M $13.7M $20.6M $18.7M
Net Income to Company $15.4M $75.5M $34.9M $45.2M $40M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.4M $75.5M $34.9M $45.2M $40.3M
 
Basic EPS (Cont. Ops) $0.13 $0.53 $0.24 $0.31 $0.26
Diluted EPS (Cont. Ops) $0.13 $0.53 $0.24 $0.31 $0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $112.8M $252.5M $223.6M $205.5M $211.5M
EBIT $11.3M $98M $53.9M $59.1M $64.3M
 
Revenue (Reported) $122.1M $264.3M $236.6M $220.4M $228.2M
Operating Income (Reported) $11.3M $98M $53.9M $59.1M $64.3M
Operating Income (Adjusted) $11.3M $98M $53.9M $59.1M $64.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100.7M $206.7M $169.1M $162.3M $171.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $86.7M $118.3M $128.2M $113.2M $116.5M
Gross Profit $13.9M $88.5M $41M $49.1M $55.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $4.8M $4.4M $4.7M $5M
Other Inc / (Exp) $2.4M $1.3M $9.5M $16.2M $13.9M
Operating Expenses $4.5M $5.3M $5M $6.4M $7.2M
Operating Income $9.4M $83.1M $35.9M $42.7M $48M
 
Net Interest Expenses $1.3M $5.6M $16.6M $15.4M $14.4M
EBT. Incl. Unusual Items $10.5M $78.8M $28.8M $43.6M $52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5M $16.2M $8M $12.8M $15.3M
Net Income to Company $9M $62.6M $20.8M $30.8M $37.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9M $62.6M $20.8M $30.8M $37.2M
 
Basic EPS (Cont. Ops) $0.07 $0.44 $0.14 $0.21 $0.24
Diluted EPS (Cont. Ops) $0.07 $0.44 $0.14 $0.21 $0.24
Weighted Average Basic Share $358.1M $426M $433.3M $434.6M $461.3M
Weighted Average Diluted Share $359.9M $428.5M $435M $436.5M $463.3M
 
EBITDA $93.5M $197.8M $159.7M $151.7M $160.5M
EBIT $9.4M $83.1M $35.9M $42.7M $48M
 
Revenue (Reported) $100.7M $206.7M $169.1M $162.3M $171.6M
Operating Income (Reported) $9.4M $83.1M $35.9M $42.7M $48M
Operating Income (Adjusted) $9.4M $83.1M $35.9M $42.7M $48M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $172.8M -- -- $2.6M $102.2K
Short Term Investments -- $628.2K $4.6M $6.6M $7.4M
Accounts Receivable, Net $14.3M $37M $46.1M $35.9M $36.5M
Inventory -- -- -- -- --
Prepaid Expenses $497.2K $615.7K $561.5K $637.7K $547.7K
Other Current Assets -- -- -- -- --
Total Current Assets $187.6M $38.3M $51.3M $45.8M $44.5M
 
Property Plant And Equipment $560.5M $1.2B $1.3B $1.2B $1.3B
Long-Term Investments -- -- -- $1.8M $1.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $823.7M $1.3B $1.4B $1.3B $1.4B
 
Accounts Payable $569.9K $3.4M $3.3M $4.8M $4.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $465K $200K -- $569.1K $4.2M
Total Current Liabilities $1M $3.6M $3.3M $5.4M $8.5M
 
Long-Term Debt -- $219.2M $342.9M $297M $375.7M
Capital Leases -- -- -- -- --
Total Liabilities $34.2M $274.7M $392.9M $349.2M $436.4M
 
Common Stock $805.5M $1.1B $1.1B $1.2B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $789.4M $1B $1B $943.3M $915.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $789.4M $1B $1B $943.3M $915.2M
 
Total Liabilities and Equity $823.7M $1.3B $1.4B $1.3B $1.4B
Cash and Short Terms $172.8M -- -- $2.6M $102.2K
Total Debt -- $219.2M $342.9M $297M $375.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $18.1M -- -- -- $309.8K
Short Term Investments -- $3.9M -- -- --
Accounts Receivable, Net $28.8M $32.9M $40.5M $32.7M $33.1M
Inventory -- -- -- -- --
Prepaid Expenses $164.6K $224.5K $248.7K $274.6K --
Other Current Assets -- -- -- -- --
Total Current Assets $47.1M $37M $42.6M $43.4M $38.5M
 
Property Plant And Equipment $1.1B $1.3B $1.2B $1.2B $1.3B
Long-Term Investments -- -- $816.6K $3.2M $621.7K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1B $1.4B $1.3B $1.2B $1.3B
 
Accounts Payable $4.1M $2.5M $4.9M $22.8M $55.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.7M $2.1M $2.8M $159.1K --
Total Current Liabilities $6.8M $4.6M $7.7M $23M $57.6M
 
Long-Term Debt $216.2M $350.8M $304.5M $310.5M $362.7M
Capital Leases -- -- -- -- --
Total Liabilities $226.8M $358.1M $315.7M $350M $452.6M
 
Common Stock $988.1M $1.1B $1.1B $1.1B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $922.1M $1B $935.1M $852M $875.1M
 
Total Liabilities and Equity $1.1B $1.4B $1.3B $1.2B $1.3B
Cash and Short Terms $18.1M -- -- -- $309.8K
Total Debt $216.2M $350.8M $304.5M $310.5M $362.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3M $22M $76.3M $35.3M $33.9M
Depreciation & Amoritzation $63.7M $124M $161M $161.2M $143.5M
Stock-Based Compensation $661.3K $1.6M $1.1M $2.4M $3.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $62.4M $131.6M $244.2M $222.7M $201.7M
 
Capital Expenditures $936.4K $2.2M $2.9M $6M $5.4M
Cash Acquisitions $127.8M $733.3M $269.5M $34.4M $314.3M
Cash From Investing -$128.7M -$734.9M -$272M -$38.5M -$321.2M
 
Dividends Paid (Ex Special Dividend) $54.5M $86.7M $120.8M $130.6M $139.5M
Special Dividend Paid
Long-Term Debt Issued -- $222M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.9M -$14.6M -$825.5K -- -$6.4M
Cash From Financing $224.4M $427.7M $27.8M -$181.6M $117.1M
 
Beginning Cash (CF) $172.8M -- -- $2.6M $102.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $158.1M -$175.6M -- $2.6M -$2.4M
Ending Cash (CF) $330.9M -$175.6M -- $5.2M -$2.3M
 
Levered Free Cash Flow $61.4M $129.4M $241.2M $216.7M $196.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4M $14.8M $8M $13.2M $8.4M
Depreciation & Amoritzation $36M $39.3M $42.2M $36.5M $38.3M
Stock-Based Compensation $287.3K $312.4K $244.5K $838K $985.8K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $33.3M $76.5M $48.6M $52.2M $57.3M
 
Capital Expenditures $830.1K $709K $1.7M $5.7M $1.4M
Cash Acquisitions $325.3M $251.3M $29.5M -- $52.2M
Cash From Investing -$325.7M -$251.9M -$30.9M -$835.1K -$1.7M
 
Dividends Paid (Ex Special Dividend) $21.5M $30.9M $33.4M $35.1M $38.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $133.5M -- -- -- --
Long-Term Debt Repaid -- $41.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$101.9K -$45.4K -- -$9.5K --
Cash From Financing $114.3M $169.2M -$19.8M -$51.4M -$55.5M
 
Beginning Cash (CF) $18.1M -- -- -- $309.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$178.1M -$6.2M -$2.1M -- $91.3K
Ending Cash (CF) -$160M -$6.2M -$2.1M -- $401.1K
 
Levered Free Cash Flow $32.5M $75.8M $46.9M $46.5M $55.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.4M $75.5M $34.9M $45.2M $40M
Depreciation & Amoritzation $101.5M $154.5M $169.8M $146.4M $146.2M
Stock-Based Compensation $1M $1.3M $1.2M $3.5M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $112M $238.3M $217.5M $211.5M $216.6M
 
Capital Expenditures $1.6M $3M $3.8M $22.5M -$10.8M
Cash Acquisitions $571.9M $436.7M $35.4M $77.2M $318.8M
Cash From Investing -$571.7M -$439.4M -$38.9M -$81.4M -$274.5M
 
Dividends Paid (Ex Special Dividend) $77.5M $115.3M $129.6M $136.3M $146.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.6M -$6.8M -- -- --
Cash From Financing $476.2M $183.1M -$178.6M -$130.1M $58.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.5M -$18M -$23.6K $5.2K $373.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $110.3M $235.3M $213.7M $189M $227.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9M $62.6M $20.8M $30.8M $37.6M
Depreciation & Amoritzation $84.1M $114.6M $123.8M $108.9M $114.3M
Stock-Based Compensation $811.8K $538.1K $584.3K $1.7M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $86.7M $193.4M $166.5M $155.4M $174M
 
Capital Expenditures $1.3M $2M $2.9M $19.3M $3.2M
Cash Acquisitions $558.1M $263.1M $29.8M $72.5M $83.6M
Cash From Investing -$558.9M -$264.9M -$32.7M -$75.4M -$35.5M
 
Dividends Paid (Ex Special Dividend) $60.2M $88.8M $97.7M $103.3M $112.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $218M -- -- -- --
Long-Term Debt Repaid -- $10 -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8M -$213.7K -- -$9.5K $1.4M
Cash From Financing $319.9M $71.7M -$133.9M -$82.5M -$138.3M
 
Beginning Cash (CF) $274.8M $6.2M $5.1M $2.1M $534.1K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$152.3M $140.8K -$23.6K -$2.5M $206.1K
Ending Cash (CF) $122.5M $6.4M $5.1M -$424.7K $740.2K
 
Levered Free Cash Flow $85.5M $191.4M $163.6M $136.1M $170.8M

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock