Financhill
Buy
69

TPZEF Quote, Financials, Valuation and Earnings

Last price:
$19.74
Seasonality move :
8.69%
Day range:
$19.69 - $19.88
52-week range:
$13.77 - $21.12
Dividend yield:
4.79%
P/E ratio:
64.07x
P/S ratio:
13.06x
P/B ratio:
3.55x
Volume:
2.7K
Avg. volume:
5.5K
1-year change:
36.75%
Market cap:
$3B
Revenue:
$227.1M
EPS (TTM):
$0.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.6M $66.9M $158.4M $274.2M $227.1M
Revenue Growth (YoY) -- 595.1% 136.78% 73.08% -17.16%
 
Cost of Revenues $8.8M $63.8M $124M $161M $161M
Gross Profit $831.8K $3.1M $34.5M $113.2M $66.1M
Gross Profit Margin 8.64% 4.63% 21.75% 41.29% 29.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $4M $6.7M $7.7M $8.6M
Other Inc / (Exp) $1.1M $6.1M $5.6M $8.6M $20.8M
Operating Expenses $1.5M $7.2M $10.1M $12.6M $13.8M
Operating Income -$627.6K -$4.1M $24.3M $100.6M $52.4M
 
Net Interest Expenses -- $462.7K $2.7M $10.9M $22.1M
EBT. Incl. Unusual Items $433.2K $1.6M $27.3M $98.2M $51.1M
Earnings of Discontinued Ops. $4.1M -- -- -- --
Income Tax Expense -$58.8K -$740.4K $5.3M $21.9M $15.8M
Net Income to Company $492K $2.3M $22M $76.4M $35.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.6M $2.3M $22M $76.4M $35.3M
 
Basic EPS (Cont. Ops) $0.04 $0.02 $0.18 $0.54 $0.24
Diluted EPS (Cont. Ops) $0.04 $0.02 $0.18 $0.53 $0.24
Weighted Average Basic Share $109.9M $90.1M $123.7M $142.5M $144.5M
Weighted Average Diluted Share $109.9M $90.5M $124.4M $143.3M $145.4M
 
EBITDA $9.2M $65.8M $153.7M $269.7M $233.6M
EBIT $433.2K $2M $29.7M $108.7M $72.6M
 
Revenue (Reported) $9.6M $66.9M $158.4M $274.2M $227.1M
Operating Income (Reported) -$627.6K -$4.1M $24.3M $100.6M $52.4M
Operating Income (Adjusted) $433.2K $2M $29.7M $108.7M $72.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18M $42.3M $60.2M $61.1M $52M
Revenue Growth (YoY) -- 135.03% 42.11% 1.54% -14.9%
 
Cost of Revenues $15.8M $36M $39.4M $42.2M $36.4M
Gross Profit $2.2M $6.3M $20.8M $18.9M $15.6M
Gross Profit Margin 12.43% 14.92% 34.58% 30.95% 30%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1M $1.7M $1.9M $1.7M $2.3M
Other Inc / (Exp) -$7.5K $2M $3.7M $82K $12.6M
Operating Expenses $1.7M $2.7M $3.2M $2.4M $4M
Operating Income $580.8K $3.6M $17.6M $16.5M $11.6M
 
Net Interest Expenses $57K $846.4K $2.2M $5.7M $5.3M
EBT. Incl. Unusual Items $516.2K $4.7M $19.2M $10.9M $18.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $726.5K $4.3M $2.9M $5.7M
Net Income to Company -$2.3M $3.9M $13.8M $8M $13.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M $4M $14.8M $8M $13.2M
 
Basic EPS (Cont. Ops) -$0.02 $0.03 $0.10 $0.05 $0.09
Diluted EPS (Cont. Ops) -$0.02 $0.03 $0.10 $0.05 $0.09
Weighted Average Basic Share $109.9M $128.7M $144M $144.5M $144.9M
Weighted Average Diluted Share $109.9M $129.4M $144.7M $145.1M $145.6M
 
EBITDA $16.4M $41.5M $60.6M $58.7M $60.5M
EBIT $573.3K $5.5M $21.2M $16.5M $24.1M
 
Revenue (Reported) $18M $42.3M $60.2M $61.1M $52M
Operating Income (Reported) $580.8K $3.6M $17.6M $16.5M $11.6M
Operating Income (Adjusted) $573.3K $5.5M $21.2M $16.5M $24.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $122.1M $264.3M $236.5M $220.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $101.4M $154.4M $169.5M $146.2M
Gross Profit -- $20.6M $109.8M $67M $74.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $5.3M $7.5M $7.3M $9.9M
Other Inc / (Exp) $3.2M $5.4M $4.4M $16.4M $27.4M
Operating Expenses -- $9.3M $11.9M $13.1M $15M
Operating Income -- $11.3M $97.9M $53.9M $59.1M
 
Net Interest Expenses $100.3K $1.7M $6.9M $21.8M $20.8M
EBT. Incl. Unusual Items -- $15M $95.4M $48.5M $65.7M
Earnings of Discontinued Ops. -$2.1M -- -- -- --
Income Tax Expense -- -$346K $19.9M $13.6M $20.5M
Net Income to Company -- $15.2M $74.5M $35.8M $45.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M $15.4M $75.5M $34.9M $45.2M
 
Basic EPS (Cont. Ops) -$0.05 $0.14 $0.54 $0.23 $0.31
Diluted EPS (Cont. Ops) -$0.05 $0.14 $0.53 $0.23 $0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $117.9M $256.4M $239.3M $232.4M
EBIT -$6M $16.5M $101.9M $69.8M $86.2M
 
Revenue (Reported) -- $122.1M $264.3M $236.5M $220.4M
Operating Income (Reported) -- $11.3M $97.9M $53.9M $59.1M
Operating Income (Adjusted) -$6M $16.5M $101.9M $69.8M $86.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.7M $100.6M $206.6M $169M $162.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $46.5M $84M $114.6M $123.6M $108.8M
Gross Profit -$777.5K $16.6M $92M $45.4M $53.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2M $4.5M $5.3M $5M $6.4M
Other Inc / (Exp) $3.2M $2.4M $1.3M $9.5M $16.2M
Operating Expenses $5.1M $7.2M $9M $9.5M $10.7M
Operating Income -$5.9M $9.4M $83.1M $35.9M $42.7M
 
Net Interest Expenses $100.3K $1.3M $5.6M $16.6M $15.3M
EBT. Incl. Unusual Items -$2.8M $10.5M $78.8M $28.8M $43.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $1.5M $16.2M $8M $12.8M
Net Income to Company -$4M $9M $61.5M $20.9M $30.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M $9M $62.6M $20.8M $30.8M
 
Basic EPS (Cont. Ops) -$0.04 $0.08 $0.44 $0.13 $0.21
Diluted EPS (Cont. Ops) -$0.04 $0.08 $0.43 $0.13 $0.21
Weighted Average Basic Share $329.8M $358.1M $426M $433.3M $434.6M
Weighted Average Diluted Share $329.8M $359.9M $428.5M $435M $436.5M
 
EBITDA $42M $95.6M $198.6M $168.6M $167.5M
EBIT -$4.5M $11.6M $84M $45M $58.7M
 
Revenue (Reported) $45.7M $100.6M $206.6M $169M $162.2M
Operating Income (Reported) -$5.9M $9.4M $83.1M $35.9M $42.7M
Operating Income (Adjusted) -$4.5M $11.6M $84M $45M $58.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.2M $172.7M -- -- $2.6M
Short Term Investments -- -- $628.2K $4.6M $6.6M
Accounts Receivable, Net $10.3M $14.2M $36.7M $46M $35.7M
Inventory -- -- -- -- --
Prepaid Expenses -- $497.2K $615.7K $561.5K $637.7K
Other Current Assets -- -- -- -- --
Total Current Assets $16.6M $187.4M $37.9M $51.2M $45.5M
 
Property Plant And Equipment $479.2M $560M $1.2B $1.3B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $533.8M $790.9M $1.3B $1.4B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $465K $200K -- $569.1K
Total Current Liabilities $663.7K $1M $3.6M $3.3M $5.3M
 
Long-Term Debt -- -- $217.1M $342.3M $295.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $2.2M $225M $348.8M $304.1M
 
Common Stock $495.3M $804.7M $1.1B $1.1B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $532.6M $788.7M $1B $1B $937.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $532.6M $788.7M $1B $1B $937.6M
 
Total Liabilities and Equity $533.8M $790.9M $1.3B $1.4B $1.2B
Cash and Short Terms $6.2M $172.7M $628.2K $4.6M $9.2M
Total Debt -- -- $217.1M $342.3M $295.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $193.5K $18M -- -- --
Short Term Investments -- -- $3.9M -- --
Accounts Receivable, Net $18.7M $28.6M $33M $40.3M $32.7M
Inventory -- -- -- -- --
Prepaid Expenses $123.3K $164.6K $224.5K $248.7K $274.6K
Other Current Assets -- -- -- -- --
Total Current Assets $19M $46.7M $37.2M $42.4M $43.4M
 
Property Plant And Equipment $536.5M $1.1B $1.3B $1.2B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $593.8M $1.1B $1.4B $1.2B $1.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5M $2.7M $2.1M $2.8M $159.1K
Total Current Liabilities $2.7M $6.7M $4.6M $7.7M $23M
 
Long-Term Debt $5.1M $214.8M $352.4M $302.9M $310.5M
Capital Leases -- -- -- -- --
Total Liabilities $9.1M $225.3M $359.8M $314M $349.9M
 
Common Stock $589.5M $981.4M $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $584.6M $915.8M $1B $930.1M $852M
 
Total Liabilities and Equity $593.8M $1.1B $1.4B $1.2B $1.2B
Cash and Short Terms $193.5K $18M $3.9M -- --
Total Debt $5.1M $214.8M $352.4M $302.9M $310.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $492K $2.3M $22M $76.4M $35.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $18.8K $662K $1.6M $1.1M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.1M $62.4M $131.6M $244.3M $222.6M
 
Capital Expenditures $146.6M $937.4K $735.5M $272.6M $40.4M
Cash Acquisitions -- -$128M -- -- --
Cash From Investing $22.9M -$128.8M -$734.9M -$272.2M -$38.5M
 
Dividends Paid (Ex Special Dividend) -- -$54.6M -$86.7M -$120.9M -$130.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $222M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.9M -$15.9M -$14.6M -$825.5K --
Cash From Financing -$27.9M $224.7M $427.7M $27.8M -$181.6M
 
Beginning Cash (CF) -- $6.1M $175.6M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M $158.3M -$175.6M -- $2.6M
Ending Cash (CF) $6.1M $164.3M -- -- $2.6M
 
Levered Free Cash Flow -$135.4M $61.5M -$603.9M -$28.3M $182.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3M $3.9M $13.8M $8M $13.3M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $225.6K $274.1K $307.7K $245.2K $840.2K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.5M $32M $74.1M $48.9M $52.5M
 
Capital Expenditures $115.6M $320.4M $251.8M $31.1M $5.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$115M -$320M -$251.7M -$30.9M -$1.1M
 
Dividends Paid (Ex Special Dividend) -$14.9M -$20.5M -$29.7M -$33.5M -$35.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M $133.5M -- -- --
Long-Term Debt Repaid -- -- $41.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -$101.9K -$45.4K -- -$9.5K
Cash From Financing $3.4M $109.2M $171.4M -$20.1M -$51.5M
 
Beginning Cash (CF) $101M $201.4M $6.3M $2.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$101.1M -$178.8M -$6.3M -$2.1M -$7.5K
Ending Cash (CF) $194.3K $18.2M -- -- --
 
Levered Free Cash Flow -$105M -$288.4M -$177.8M $17.7M $46.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $15.2M $74.5M $35.8M $45.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $480.2K $988.5K $1.3M $1.2M $3.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $110.5M $235.9M $220.9M $210.4M
 
Capital Expenditures $115.8M $442.6M $443M $40.4M $99.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$568.8M -$442.7M -$40.1M -$81.4M
 
Dividends Paid (Ex Special Dividend) -$38M -$76.4M -$114.3M -$131.5M -$135.6M
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 -- $465.9M $187.8M -$180.8M -$129M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $7.6M -- -- $27K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$332.1M -$207M $180.5M $110.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4M $9M $61.5M $20.9M $30.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $480.2K $806.7K $532.3K $585.7K $1.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $38.1M $86.1M $190.4M $167M $154.9M
 
Capital Expenditures $115.8M $557.4M $264.9M $32.7M $91.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117M -$556.9M -$264.7M -$32.7M -$75.6M
 
Dividends Paid (Ex Special Dividend) -$38M -$59.8M -$87.3M -$98M -$103M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2M $218M -- -- --
Long-Term Debt Repaid -- -- $10 -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$8M -$213.7K -- -$9.5K
Cash From Financing $73M $314.2M $74.3M -$134.4M -$81.8M
 
Beginning Cash (CF) $111.6M $431.6M $6.3M $5M $4.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.9M -$156.6M -- $0 -$2.5M
Ending Cash (CF) $105.7M $276.1M $6.3M $5M $2.1M
 
Levered Free Cash Flow -$77.7M -$471.3M -$74.5M $134.4M $63M

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