Financhill
Buy
55

TRMLF Quote, Financials, Valuation and Earnings

Last price:
$47.36
Seasonality move :
0.38%
Day range:
$46.41 - $47.89
52-week range:
$38.85 - $50.01
Dividend yield:
2.79%
P/E ratio:
18.90x
P/S ratio:
4.43x
P/B ratio:
1.56x
Volume:
122.5K
Avg. volume:
206.1K
1-year change:
4.36%
Market cap:
$18.3B
Revenue:
$3.8B
EPS (TTM):
$2.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $3.8B $5.8B $4.2B $3.8B
Revenue Growth (YoY) 0.26% 141.37% 53.45% -28.42% -9.65%
 
Cost of Revenues $1.5B $1.8B $2.3B $2.4B $2.7B
Gross Profit $45.1M $2.1B $3.6B $1.8B $1.1B
Gross Profit Margin 2.86% 54.02% 61.48% 43.19% 27.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.6M $69.6M $79.4M $95M $119.8M
Other Inc / (Exp) $533.7M $102M $1.1B $2.1M $413.4M
Operating Expenses $55.2M $82.7M $101.5M $132.3M $166.4M
Operating Income -$10.1M $2B $3.5B $1.7B $886.7M
 
Net Interest Expenses $31.4M $29.2M $23M $28.3M $59.4M
EBT. Incl. Unusual Items $461.9M $2B $4.5B $1.6B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $694.1K $394M $1.1B $328.6M $287.5M
Net Income to Company $461M $1.6B $3.4B $1.3B $922.7M
 
Minority Interest in Earnings $180.4K $2.7M -- -- --
Net Income to Common Excl Extra Items $461.2M $1.6B $3.4B $1.3B $922.7M
 
Basic EPS (Cont. Ops) $1.69 $5.18 $10.27 $3.77 $2.58
Diluted EPS (Cont. Ops) $1.69 $5.10 $10.06 $3.72 $2.56
Weighted Average Basic Share $272M $312M $335.6M $341M $357M
Weighted Average Diluted Share $272.1M $316.8M $342.5M $345.4M $360.2M
 
EBITDA $842.6M $2.7B $4.4B $2.7B $2B
EBIT -$10.1M $2B $3.5B $1.7B $886.7M
 
Revenue (Reported) $1.6B $3.8B $5.8B $4.2B $3.8B
Operating Income (Reported) -$10.1M $2B $3.5B $1.7B $886.7M
Operating Income (Adjusted) -$10.1M $2B $3.5B $1.7B $886.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $994.2M $1.3B $979.9M $861.4M $941.7M
Revenue Growth (YoY) 154.48% 34.12% -26.51% -12.09% 9.32%
 
Cost of Revenues $495.4M $532.3M $575.2M $686M $785.5M
Gross Profit $498.8M $801.1M $404.7M $175.5M $156.2M
Gross Profit Margin 50.17% 60.08% 41.3% 20.37% 16.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $18.6M $25M $27.3M $34.3M
Other Inc / (Exp) -$78.2M $1.3B -$83.3M $227M --
Operating Expenses $21.5M $23M $34M $38.8M $47.4M
Operating Income $477.2M $778.1M $370.7M $136.6M $108.8M
 
Net Interest Expenses $7.4M $5.3M $6M $15.8M $13.1M
EBT. Incl. Unusual Items $371.3M $2.1B $269.7M $337.6M $182.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.8M $491.7M $67.4M $81.3M $46.5M
Net Income to Company $286.5M $1.6B $204.8M $260.4M $140.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286.5M $1.6B $204.8M $260.4M $138.2M
 
Basic EPS (Cont. Ops) $0.89 $4.77 $0.60 $0.74 $0.36
Diluted EPS (Cont. Ops) $0.87 $4.68 $0.59 $0.73 $0.36
Weighted Average Basic Share $322.7M $336.6M $340M $352.5M $386.9M
Weighted Average Diluted Share $328.3M $343.5M $344.5M $355.4M $389M
 
EBITDA $699.2M $1B $606.4M $422.8M $449.7M
EBIT $477.2M $778.1M $370.7M $136.6M $108.8M
 
Revenue (Reported) $994.2M $1.3B $979.9M $861.4M $941.7M
Operating Income (Reported) $477.2M $778.1M $370.7M $136.6M $108.8M
Operating Income (Adjusted) $477.2M $778.1M $370.7M $136.6M $108.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $5.6B $4.7B $3.8B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $2.3B $2.7B $3B
Gross Profit $1.3B $3.5B $2.4B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.1M $77.3M $92.6M $109M $133M
Other Inc / (Exp) $420.9M $2.2B -$1.2B $570.3M --
Operating Expenses $75.2M $94.3M $130.7M $152.3M $182M
Operating Income $1.2B $3.4B $2.2B $998.1M $923.3M
 
Net Interest Expenses $31.7M $25.6M $27M $55.4M $51.7M
EBT. Incl. Unusual Items $1.5B $5.6B $941M $1.5B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203.5M $1.3B $204.6M $343.9M $308M
Net Income to Company $1.3B $4.3B $747.7M $1.1B $942.2M
 
Minority Interest in Earnings $4.2M -- -- -- --
Net Income to Common Excl Extra Items $1.3B $4.3B $747.7M $1.1B $949.7M
 
Basic EPS (Cont. Ops) $4.45 $12.84 $2.20 $3.27 $2.52
Diluted EPS (Cont. Ops) $4.42 $12.63 $2.17 $3.24 $2.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $4.2B $3.2B $2.1B $2.2B
EBIT $1.2B $3.4B $2.2B $998.1M $923.3M
 
Revenue (Reported) $3.1B $5.6B $4.7B $3.8B $4.1B
Operating Income (Reported) $1.2B $3.4B $2.2B $998.1M $923.3M
Operating Income (Adjusted) $1.2B $3.4B $2.2B $998.1M $923.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $4.3B $3.1B $2.8B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $1.7B $2B $2.3B
Gross Profit $1.1B $2.6B $1.4B $740.7M $793M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.3M $60M $73.1M $87.1M $100.4M
Other Inc / (Exp) -$38.4M $2.1B -$291.9M $277.6M $182.6M
Operating Expenses $61.4M $73M $102.3M $122.3M $138M
Operating Income $1.1B $2.6B $1.3B $618.4M $655M
 
Net Interest Expenses $25M $19.2M $20.4M $44.7M $37.1M
EBT. Incl. Unusual Items $1B $4.6B $951.9M $824.7M $876.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.8M $1.1B $188.8M $204.8M $225.8M
Net Income to Company $825M $3.5B $770.1M $629.5M $666.3M
 
Minority Interest in Earnings $2.7M -- -- -- --
Net Income to Common Excl Extra Items $827.8M $3.5B $770.1M $629.5M $658.3M
 
Basic EPS (Cont. Ops) $2.70 $10.45 $2.27 $1.79 $1.74
Diluted EPS (Cont. Ops) $2.67 $10.24 $2.24 $1.77 $1.73
Weighted Average Basic Share $916.9M $1B $1B $1.1B $1.1B
Weighted Average Diluted Share $928.2M $1B $1B $1.1B $1.1B
 
EBITDA $1.7B $3.3B $2B $1.5B $1.6B
EBIT $1.1B $2.6B $1.3B $618.4M $655M
 
Revenue (Reported) $2.6B $4.3B $3.1B $2.8B $3.1B
Operating Income (Reported) $1.1B $2.6B $1.3B $618.4M $655M
Operating Income (Adjusted) $1.1B $2.6B $1.3B $618.4M $655M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $172.8M -- -- -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $285.4M $516.4M $807.3M $554.4M $550.7M
Inventory -- -- -- -- --
Prepaid Expenses $17.7M $20.6M $47.1M $66.3M $57.9M
Other Current Assets -- -- -- -- --
Total Current Assets $494.1M $546M $1.7B $982.4M $940.6M
 
Property Plant And Equipment $9.1B $10.7B $10.7B $13.1B $13.7B
Long-Term Investments $1.9M $597.2M $1.4B $1B $761.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.7M $3M $2.1M $1.6M $5.9M
Total Assets $10.8B $12.8B $14.1B $15.5B $15.8B
 
Accounts Payable $353.6M $613.9M $747.3M $835.2M $924.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.7M $2.4M $2.3M $4.4M $5.8M
Other Current Liabilities $46.4M $197.8M $278.5M $29.3M $85.3M
Total Current Liabilities $406.4M $831.9M $1.1B $1.2B $1.1B
 
Long-Term Debt $1.5B $694.9M $462.1M $850M $901M
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.6B $4B $4.9B $5B
 
Common Stock $5B $5.9B $5.7B $6.4B $6.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $6.9B $9.2B $10.1B $10.6B $10.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $366.9M -- -- -- --
Total Equity $7.3B $9.2B $10.1B $10.6B $10.8B
 
Total Liabilities and Equity $10.8B $12.8B $14.1B $15.5B $15.8B
Cash and Short Terms $172.8M -- -- -- --
Total Debt $1.5B $697.3M $464.4M $854.3M $906.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $166.5M $64.6M $51.8M -- --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $445.6M $558.8M $496.9M $426.6M $495.6M
Inventory -- -- -- -- --
Prepaid Expenses $18.4M $30.2M $53.1M $57.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $637.2M $1.7B $935.5M $861.4M $785M
 
Property Plant And Equipment $10.2B $10.4B $11.1B $13B $15.4B
Long-Term Investments $589.1M $2.3B $948.6M $949.3M $795.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.2M $2.2M $1.7M $6.7M --
Total Assets $11.8B $14.6B $13.2B $15B $17.1B
 
Accounts Payable $488.1M $730.3M $675.2M $779M $994.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.5M $2.3M $3.9M $6M --
Other Current Liabilities $399.1M $563.8M $106.5M $22M --
Total Current Liabilities $1.1B $1.3B $1.1B $851.5M $1.6B
 
Long-Term Debt $1.1B $331.8M $346.8M $1.1B $695.8M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $4B $3.5B $4.5B $5.3B
 
Common Stock $5.9B $5.6B $5.8B $6.3B $7.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.4B $10.6B $9.6B $10.5B $11.8B
 
Total Liabilities and Equity $11.8B $14.6B $13.2B $15B $17.1B
Cash and Short Terms $166.5M $64.6M $51.8M -- --
Total Debt $1.1B $334M $350.7M $1.1B $702M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $461M $1.6B $3.4B $1.3B $922.7M
Depreciation & Amoritzation $852.7M $684.7M $926.1M $980.1M $1.2B
Stock-Based Compensation $7.6M $13.1M $22.1M $37.3M $46.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $838.8M $2.3B $3.6B $3.3B $2B
 
Capital Expenditures $808.1M $1.6B $1.6B $2B $1.8B
Cash Acquisitions $75.2M -- -- -- --
Cash From Investing -$866.5M -$1.1B -$1.5B -$1.9B -$1.2B
 
Dividends Paid (Ex Special Dividend) $120.5M $373.7M $2B $1.6B $865.7M
Special Dividend Paid
Long-Term Debt Issued $26.8M $357.4M $236K $275.1M $182.2M
Long-Term Debt Repaid -$2.5M -$1.5B -$198.2M -$4.3M -$143.1M
Repurchase of Common Stock $1.6M $5.2M -- -- --
Other Financing Activities $289M $15.9M -- -- --
Cash From Financing $191.8M -$1.3B -$2.1B -$1.3B -$796.5M
 
Beginning Cash (CF) $172.8M -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $164.1M -$175.6M -- -- --
Ending Cash (CF) $337M -$175.6M -- -- --
 
Levered Free Cash Flow $30.8M $689.3M $2.1B $1.2B $220.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $286.5M $1.6B $204.8M $260.4M $140.8M
Depreciation & Amoritzation $222M $222.4M $235.8M $286.1M $343.9M
Stock-Based Compensation $4.6M $4.4M $9M $11.5M $13.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $431.6M $851.5M $658.2M $533M $626.1M
 
Capital Expenditures $354.2M $369.9M $421.6M $433.7M $619.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $177.1M -$232M -$237.9M -$304.8M -$507.9M
 
Dividends Paid (Ex Special Dividend) $44.2M $573M $319.5M $219.7M $241M
Special Dividend Paid $588K $1.6M $743.5K $364K $253.1K
Long-Term Debt Issued $153M $54.9K $167.7K -$9.2M --
Long-Term Debt Repaid -$619.5M -$4.9M -$128.5M -$1.7M --
Repurchase of Common Stock $5.2M -- -- -- --
Other Financing Activities -$405.6K -- -- -- --
Cash From Financing -$441.3M -$551.6M -$402.8M -$228.2M -$118.1M
 
Beginning Cash (CF) $166.5M $64.6M $51.8M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.4M $67.9M $17.5M -- --
Ending Cash (CF) $333.9M $132.5M $69.3M -- --
 
Levered Free Cash Flow $77.4M $481.6M $236.6M $99.4M $6.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $4.3B $747.7M $1.1B $942.2M
Depreciation & Amoritzation $810.3M $735.3M $934.3M $1.1B $1.2B
Stock-Based Compensation $11.1M $16.9M $38.1M $43.4M $48.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $3.6B $3.3B $2.3B $2.4B
 
Capital Expenditures $1.4B $1.5B $1.5B $2B $2.2B
Cash Acquisitions $56.6M -- -- -- --
Cash From Investing -$1B -$1.5B -$1.4B -$2B -$1.7B
 
Dividends Paid (Ex Special Dividend) $166.8M $1.6B $2B $961.5M $916M
Special Dividend Paid
Long-Term Debt Issued $374.9M $1.9M -- $493.5M --
Long-Term Debt Repaid -$1.1B -$752.2M -$779.6K $121.2M --
Repurchase of Common Stock $5.2M -- -- -- --
Other Financing Activities $199M -- -- -- --
Cash From Financing -$525.9M -$2.2B -$1.9B -$319.2M -$724.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $149.4M -$99.4M -$13.8M -$51.4M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $239.7M $2.1B $1.8B $213.2M $169.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $825M $3.5B $770.1M $629.5M $666.3M
Depreciation & Amoritzation $642.6M $692.4M $702.2M $857.3M $964.8M
Stock-Based Compensation $9.1M $12.9M $29.2M $35.3M $38.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $2.8B $2.5B $1.5B $2B
 
Capital Expenditures $1.2B $1.1B $1.1B $1.1B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$738.1M -$1.1B -$1B -$1.1B -$1.6B
 
Dividends Paid (Ex Special Dividend) $129.2M $1.4B $1.3B $639.1M $705.4M
Special Dividend Paid $588K $3.7M $3.4M $1.1M $750.2K
Long-Term Debt Issued $355.7M $173.9K $167.7K $218.5M $216.9M
Long-Term Debt Repaid -$1.1B -$327.6M -$130.1M -$4.6M -$5M
Repurchase of Common Stock $5.2M -- -- -- --
Other Financing Activities $15.9M -- -- -- --
Cash From Financing -$697.1M -$1.6B -$1.4B -$402.3M -$346.5M
 
Beginning Cash (CF) $223.5M $64.6M $167.9M -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.3M $67.9M $51.6M -- --
Ending Cash (CF) $215.2M $132.5M $219.5M -- --
 
Levered Free Cash Flow $197.4M $1.7B $1.4B $414.5M $368.7M

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