Financhill
Sell
45

TSDOF Quote, Financials, Valuation and Earnings

Last price:
$25.18
Seasonality move :
-1.16%
Day range:
$25.18 - $25.18
52-week range:
$23.79 - $27.05
Dividend yield:
3.39%
P/E ratio:
33.28x
P/S ratio:
0.51x
P/B ratio:
4.63x
Volume:
--
Avg. volume:
67
1-year change:
-6.91%
Market cap:
$1.5B
Revenue:
$2.9B
EPS (TTM):
-$0.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.5B $2.7B $3.2B $2.9B
Revenue Growth (YoY) 1.53% 24.23% 10.53% 16.42% -9.53%
 
Cost of Revenues $1.4B $1.8B $2B $2.6B $2.3B
Gross Profit $535.3M $634M $690.8M $586.5M $532.7M
Gross Profit Margin 27.03% 25.77% 25.4% 18.53% 18.6%
 
R&D Expenses $13M $11.7M $13.1M $31.1M $30.3M
Selling, General & Admin $315.1M $362.4M $366.9M $439.1M $453.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $331.8M $365.5M $361.9M $457.4M $484.3M
Operating Income $203.5M $268.5M $329M $129.1M $48.5M
 
Net Interest Expenses $11.7M $12.4M $9.5M $9.8M $12.8M
EBT. Incl. Unusual Items $154.5M $272.1M $298.9M $126.4M $51.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.9M $50.4M $65.6M $2.2M $2.8M
Net Income to Company $112.4M $222.6M $238.4M $123.7M $47.7M
 
Minority Interest in Earnings -$570K $591K -$105.1K $5.3M $1.4M
Net Income to Common Excl Extra Items $112.4M $222.6M $238.4M $123.7M $47.6M
 
Basic EPS (Cont. Ops) $2.62 $5.16 $5.53 $1.88 $0.75
Diluted EPS (Cont. Ops) $2.62 $5.16 $5.53 $1.88 $0.75
Weighted Average Basic Share $43.1M $43M $43.1M $63.1M $61.5M
Weighted Average Diluted Share $43.1M $43M $43.1M $63.1M $61.5M
 
EBITDA $352.8M $422.9M $470.5M $343.9M $269.7M
EBIT $203.5M $268.5M $329M $129.1M $48.5M
 
Revenue (Reported) $2B $2.5B $2.7B $3.2B $2.9B
Operating Income (Reported) $203.5M $268.5M $329M $129.1M $48.5M
Operating Income (Adjusted) $203.5M $268.5M $329M $129.1M $48.5M
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Revenue $758.1M $828M $659.2M $653.6M $471.1M
Revenue Growth (YoY) -- -10.4% -2.93% -0.82% -27.94%
 
Cost of Revenues $698.3M $558M $538.2M $535.4M $387.8M
Gross Profit $59.8M $143.3M $121M $118.4M $83.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $105.6M $123.3M $116M $108.7M $85.6M
Operating Income -$45.8M $19.9M $5M $9.7M -$2.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$58.6M -$23.2M -$10.5M -$200.5M -$23.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$590.8K -$14.2M $2.8M -$5.8M $1.5M
Net Income to Company -$64.1M -$8.8M -$6M -$194.4M -$26M
 
Minority Interest in Earnings -- -$678.3K -$134.7K $129.7K -$952.9K
Net Income to Common Excl Extra Items -$58M -$10.6M -$11.5M -$192.1M -$24.2M
 
Basic EPS (Cont. Ops) -$1.96 -$0.32 -$0.37 -$5.90 -$0.69
Diluted EPS (Cont. Ops) -$1.96 -$0.32 -$0.37 -$5.71 -$0.69
Weighted Average Basic Share $29.5M $30.5M $31.4M $32.6M $33.7M
Weighted Average Diluted Share $29.5M $30.5M $31.4M $32.6M $33.7M
 
EBITDA -$3.5M $72.3M $35.3M $59.8M $20.4M
EBIT -$45.8M $11.8M $5M $9.3M -$2.3M
 
Revenue (Reported) $758.1M $828M $659.2M $653.6M $471.1M
Operating Income (Reported) -$45.8M $19.9M $5M $9.7M -$2.3M
Operating Income (Adjusted) -$45.8M $11.8M $5M $9.3M -$2.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.2B $2.7B $3B $2.9B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2B $2.3B $2.4B $2.4B
Gross Profit $580.5M $710.3M $674.3M $545.7M $577.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $333.1M $373.3M $409.2M $444.2M $467.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $364.4M $389.7M $439.6M $475.7M $480.8M
Operating Income $216.1M $320.6M $234.7M $69.9M $96.8M
 
Net Interest Expenses $11.1M $10.1M $6.5M $7M $8.5M
EBT. Incl. Unusual Items $181.2M $342.4M $201.5M $88.2M -$30.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.5M $61.4M $50.3M -$13M -$1.6M
Net Income to Company $132.1M $284.3M $154M $100M -$28.5M
 
Minority Interest in Earnings -$472.1K $580.3K $3M $3.2M $870.8K
Net Income to Common Excl Extra Items $132.1M $284.3M $154M $100M -$28.7M
 
Basic EPS (Cont. Ops) $3.08 $6.59 $2.86 $1.56 -$0.49
Diluted EPS (Cont. Ops) $3.08 $6.59 $2.86 $1.56 -$0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $371.4M $467.2M $449.7M $285.8M $339.3M
EBIT $216.1M $320.6M $234.7M $69.9M $96.8M
 
Revenue (Reported) $2.2B $2.7B $3B $2.9B $3B
Operating Income (Reported) $216.1M $320.6M $234.7M $69.9M $96.8M
Operating Income (Adjusted) $216.1M $320.6M $234.7M $69.9M $96.8M
Period Ending 2021-12-08 2022-12-08 2023-12-08 2024-12-08
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $306M $376.3M $167.2M $198.8M $261.4M
Short Term Investments $24.6M $11.3M -- -- $72.8M
Accounts Receivable, Net $290.6M $378M $398.5M $429.4M $385.4M
Inventory $406.3M $447.4M $605M $667.8M $580.2M
Prepaid Expenses $1.1M $454.9K $1.6M $1.9M $310.6K
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.3B $1.2B $1.4B $1.3B
 
Property Plant And Equipment $1.1B $1B $948.5M $1.3B $1.3B
Long-Term Investments $45.8M $39.6M $97.5M $137.7M $49.1M
Goodwill $41.1M $36.6M $34.4M $35.2M $77.8M
Other Intangibles $166.9M $123.6M $114.7M $317.1M $254.1M
Other Long-Term Assets -$246K -$113.2K -$107.2K -- -$104.1K
Total Assets $2.4B $2.5B $2.5B $3.3B $3.1B
 
Accounts Payable $211.3M $277.4M $287.4M $284M $284.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $22.4M $19.2M $18M $21.1M $20.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $442.4M $679.7M $484.1M $541.3M $621M
 
Long-Term Debt $471.2M $220.2M $223.4M $193.6M $138.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $993.6M $1.1B $1.1B
 
Common Stock $264.5M $245.9M $230.7M $473.1M $443.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.3B $1.5B $2.1B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $1.5M $1.6M $19.8M $17M
Total Equity $1.1B $1.3B $1.5B $2.2B $2B
 
Total Liabilities and Equity $2.4B $2.5B $2.5B $3.3B $3.1B
Cash and Short Terms $306M $376.3M $167.2M $198.8M $261.4M
Total Debt $524.9M $268.7M $268.7M $243.1M $185.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $311.1M $352.4M $239.8M $190.6M --
Short Term Investments $47.6M -- -- -- --
Accounts Receivable, Net $417.5M $488M $586.5M $547.4M --
Inventory $341.9M $485.6M $723.2M $602.3M --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.3B $1.6B $1.4B --
 
Property Plant And Equipment $1B $962.2M $1.2B $1.3B --
Long-Term Investments -- -- -- -- --
Goodwill $37.7M $34.8M $34.9M $34.7M --
Other Intangibles $143.9M $102.3M $352.9M $278.4M --
Other Long-Term Assets -$119K -- -- -$107.2K --
Total Assets $2.5B $2.5B $3.3B $3.1B --
 
Accounts Payable $358M $411.9M $569M $466.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $21.2M $18M $20.1M $40.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $446.9M $629.1M $665M $564.1M --
 
Long-Term Debt $399.7M $176.3M $168.7M $143.7M --
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.1B $1.2B $1B --
 
Common Stock $257.3M $225.8M $465.5M $459.1M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4M $1.6M $17.6M $18.8M --
Total Equity $1.2B $1.4B $2.1B $2.1B --
 
Total Liabilities and Equity $2.5B $2.5B $3.3B $3.1B --
Cash and Short Terms $358.7M $352.4M $239.8M $190.6M --
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $112.4M $222.6M $238.4M $123.7M $47.7M
Depreciation & Amoritzation $148.9M $154.1M $141.6M $214.8M $228.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3M -$111.9M -$38.2M $63.7M $35.2M
Change in Inventories -$31.6M -$59.7M -$168.8M $27.8M $55.5M
Cash From Operations $302.1M $274.8M $194.7M $234.9M $358.5M
 
Capital Expenditures $114.2M $113.5M $119.2M $193M $195.4M
Cash Acquisitions $6.6M -- -- -- $65.8M
Cash From Investing -$116.5M -$93.4M -$203.8M -$73.2M -$246.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- $43.1M $58.4M
Special Dividend Paid
Long-Term Debt Issued $8.6M $1.5M $63.3M $6.3M $70.4M
Long-Term Debt Repaid -$53.9M -$57.6M -$208.8M -$47.3M -$43.1M
Repurchase of Common Stock $4.8M -- $630.6K $35M $51.2M
Other Financing Activities $799.4K $5.4M $3.1M $23.6M $15.5M
Cash From Financing -$98.4M -$76.1M -$165.4M -$137.7M -$105.8M
 
Beginning Cash (CF) $281.5M $364.2M $166.6M $195.5M $188.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.3M $106.6M -$172.7M $22.6M $5.8M
Ending Cash (CF) $366.9M $472.2M -$4.3M $216.7M $194.5M
 
Levered Free Cash Flow $187.9M $161.3M $75.6M $41.9M $163.1M
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Net Income to Stockholders -$64.1M -$8.8M -$6M -$194.4M -$26M
Depreciation & Amoritzation $77.9M $48.7M -$187.4M $27.8M $17.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $108.7M $39.1M $38.5M $40.4M $24.7M
Change in Inventories $48.2M -$33M -$32.4M -$15.1M $7.2M
Cash From Operations $190.9M $29.9M -$41.6M -$3.7M $12.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $86.8M -- $10.2M $1.2M --
Cash From Investing -$59.2M -$26.6M -$61.6M -$54M -$39.6M
 
Dividends Paid (Ex Special Dividend) $1.7M -$20.5M -$1.3M $924.5K $823K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$5.3M $8.1M $40.6M $14.1M -$6.4M
Long-Term Debt Repaid -$154.2M -$4.4M -$121.4M $36.8M $57.7M
Repurchase of Common Stock -- -- -- $403.1K -$264.8K
Other Financing Activities $4M $129.2K $133.5M -$4.7M -$1.5M
Cash From Financing -$166.3M $4.3M $40.3M $43.9M $45.3M
 
Beginning Cash (CF) $63.3M $85.9M $39.7M $43.1M $67.4M
Foreign Exchange Rate Adjustment $562.5K $471.4K $981.6K -$639.1K -$2.1M
Additions / Reductions -$34M $8M -$62M -$14.3M $15.9M
Ending Cash (CF) $29.8M $94.3M -$21.3M $28.1M $81.2M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $132.1M $284.3M $154M $100M -$28.5M
Depreciation & Amoritzation $155.3M $146.6M $176.8M $215.8M $242.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$53M -$111M $21.9M $33.6M $862.1K
Change in Inventories -$18.9M -$184M -$93.1M $69.8M $60.2M
Cash From Operations $305.5M $197.4M $210.1M $304.6M $311.2M
 
Capital Expenditures $119.3M $128.1M $160M $167.2M $193.2M
Cash Acquisitions -- -- -- -- $66.8M
Cash From Investing -$161.5M -$55.7M -$113.1M -$175.2M -$252.5M
 
Dividends Paid (Ex Special Dividend) -- -- $43.1M $58.4M $49.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5M $655.4K $8.9M $53.5M $37.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$107.4M -$59.1M -$208M -$175M -$65.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37M $87M -$114M -$46.3M -$13M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $186.2M $69.2M $50.1M $137.4M $118M
Period Ending 2021-12-08 2022-12-08 2023-12-08 2024-12-08
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

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock