Financhill
Sell
48

TSGTF Quote, Financials, Valuation and Earnings

Last price:
$6.78
Seasonality move :
1.84%
Day range:
$6.78 - $6.78
52-week range:
$5.74 - $8.07
Dividend yield:
4.49%
P/E ratio:
14.44x
P/S ratio:
2.09x
P/B ratio:
2.10x
Volume:
--
Avg. volume:
518
1-year change:
8.23%
Market cap:
$9.2B
Revenue:
$4.2B
EPS (TTM):
$0.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $4.3B $4.4B $4.5B $4.2B
Revenue Growth (YoY) -0.71% 16.69% 2.43% 0.69% -6.41%
 
Cost of Revenues $2.6B $3B $3.1B $3B $2.7B
Gross Profit $1.4B $1.3B $1.4B $1.5B $1.5B
Gross Profit Margin 35.33% 30.35% 30.75% 33.02% 34.85%
 
R&D Expenses $3.1M $4.4M $8.5M $13.6M $13.7M
Selling, General & Admin $581.9M $897.7M $842.5M $879M $835M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $857.3M $804.8M $851.2M $828.6M
Operating Income $410.5M $453.4M $555.2M $619.1M $623.6M
 
Net Interest Expenses -- $5.2M $3.1M $2.7M $3.4M
EBT. Incl. Unusual Items $469.4M $691.3M $740.5M $808.8M $810.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.2M $189.6M $178.4M $197.3M $193.1M
Net Income to Company $337.2M $504.9M $565M $613.7M $624.1M
 
Minority Interest in Earnings -$18.2M $15.6M $14M $11.3M $20.4M
Net Income to Common Excl Extra Items $319M $503.3M $563.6M $612.6M $624.1M
 
Basic EPS (Cont. Ops) $0.24 $0.36 $0.41 $0.44 $0.44
Diluted EPS (Cont. Ops) $0.24 $0.36 $0.41 $0.44 $0.44
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $637.3M $630.5M $722M $785.6M $796M
EBIT $471.4M $453.4M $555.2M $619.1M $623.6M
 
Revenue (Reported) $4B $4.3B $4.4B $4.5B $4.2B
Operating Income (Reported) $410.5M $453.4M $555.2M $619.1M $623.6M
Operating Income (Adjusted) $471.4M $453.4M $555.2M $619.1M $623.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.3B $1.2B $1.1B $1.2B
Revenue Growth (YoY) 4.08% 9.69% -9.42% -4.4% 7.96%
 
Cost of Revenues $771.1M $900.9M $776.2M $718M $699.9M
Gross Profit $438.2M $425.5M $425.3M $430.7M $540.2M
Gross Profit Margin 36.24% 32.08% 35.4% 37.5% 43.56%
 
R&D Expenses $710.1K $1.6M $1.7M $3.8M $4.8M
Selling, General & Admin $244.7M $216.1M $202M $212.6M $208.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $234M $205.5M $192.9M $216.4M $305M
Operating Income $204.2M $220M $232.4M $214.3M $235.1M
 
Net Interest Expenses $914.2K $253.8K $335.2K $683.3K $408K
EBT. Incl. Unusual Items $252.7M $275.1M $273.9M $253.1M $265.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64M $63.5M $65.3M $57.5M $67.4M
Net Income to Company -$384.9M -$440M -$496.7M -$517.3M --
 
Minority Interest in Earnings $5.4M $6.3M $4.9M $8.5M $8.1M
Net Income to Common Excl Extra Items $190.2M $212.7M $209.4M $196.6M $199.6M
 
Basic EPS (Cont. Ops) $0.14 $0.15 $0.15 $0.14 $0.14
Diluted EPS (Cont. Ops) -- $0.15 $0.15 $0.14 $0.14
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $248.6M $261.6M $273.6M $257.4M --
EBIT $204.2M $220M $232.4M $214.3M $235.1M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.1B $1.2B
Operating Income (Reported) $204.2M $220M $232.4M $214.3M $235.1M
Operating Income (Adjusted) $204.2M $220M $232.4M $214.3M $235.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.6B $4.5B $4.1B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $3.4B $3B $2.7B $2.6B
Gross Profit $1.6B $1.2B $1.5B $1.4B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $6.7M $8.9M $16.5M $16.7M
Selling, General & Admin $1.1B $742.5M $833.2M $843.9M $833.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $668.8M $802.4M $840.5M $1.1B
Operating Income $457.8M $502.8M $669.1M $599.9M $705.3M
 
Net Interest Expenses $3.1M $1.9M $1.3M $3.6M $1.9M
EBT. Incl. Unusual Items $626.2M $793.1M $832.5M $814.3M $866.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.2M $208.2M $203.1M $194.8M $215.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $15.4M $14M $12.2M $18M $18.6M
Net Income to Common Excl Extra Items $456.5M $587.6M $631.9M $622.1M $658.7M
 
Basic EPS (Cont. Ops) $0.33 $0.42 $0.46 $0.44 $0.47
Diluted EPS (Cont. Ops) -- $0.42 $0.45 $0.44 $0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $634.9M $674.9M $834.6M $770.7M --
EBIT $457.8M $502.8M $669.1M $599.9M $705.3M
 
Revenue (Reported) $4.3B $4.6B $4.5B $4.1B $4.4B
Operating Income (Reported) $457.8M $502.8M $669.1M $599.9M $705.3M
Operating Income (Adjusted) $457.8M $502.8M $669.1M $599.9M $705.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $4.1B $4.1B $3.7B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.8B $2.7B $2.4B $2.3B
Gross Profit $1.5B $1.3B $1.4B $1.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2M $4M $4.6M $7.6M $10.4M
Selling, General & Admin $616M $654.9M $642.2M $605.9M $603.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $849.2M $623M $613.8M $591.2M $800.4M
Operating Income $659.5M $707.7M $805.2M $787.3M $875M
 
Net Interest Expenses $914.2K $977.9K $952.5K $2.2M $1.1M
EBT. Incl. Unusual Items $761.1M $863.2M $934.4M $930.5M $987.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188.2M $207.5M $227.1M $222.2M $245.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5.6M $14.9M $12.9M $19.5M $17.7M
Net Income to Common Excl Extra Items $563.4M $659.8M $710.8M $712.1M $747.5M
 
Basic EPS (Cont. Ops) $0.41 $0.48 $0.51 $0.51 $0.54
Diluted EPS (Cont. Ops) $0.27 $0.47 $0.51 $0.51 $0.53
Weighted Average Basic Share $4.1B $4.1B $4.1B $4.1B $4.1B
Weighted Average Diluted Share $4.1B $4.1B $4.1B $4.1B $4.1B
 
EBITDA $758.7M $834.9M $930.7M $916.8M $728.6M
EBIT $714.4M $707.7M $805.2M $787.3M $875M
 
Revenue (Reported) $4B $4.1B $4.1B $3.7B $4B
Operating Income (Reported) $659.5M $707.7M $805.2M $787.3M $875M
Operating Income (Adjusted) $714.4M $707.7M $805.2M $787.3M $875M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $3.8B $3.8B $3.5B $2.8B
Short Term Investments $289.1M $435.9M $389M $271.4M $277M
Accounts Receivable, Net $18.3M $19.6M $17.9M $14.2M $14M
Inventory $502.2M $548.1M $597.3M $499.1M $490M
Prepaid Expenses $36.7M $41.4M $56M $78.1M $93.4M
Other Current Assets $84.6M $1.1B $901.9M $616.5M $162.2M
Total Current Assets $3.8B $4.5B $4.6B $4.2B $3.5B
 
Property Plant And Equipment $1.7B $1.8B $1.7B $1.7B $1.7B
Long-Term Investments -- $61.6M $57.2M $258.6M $1B
Goodwill $200.1M $205.1M $189.5M $184.4M $179.1M
Other Intangibles $383.2M $389.2M $370.7M $351.7M $367.7M
Other Long-Term Assets $8.8M $13.6M $10.8M $15.3M $647.8M
Total Assets $6.4B $7.4B $7.3B $6.9B $7.1B
 
Accounts Payable $415.7M $490.8M $498.3M $416.3M $418.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $45.3M $70.1M $69.4M $50.7M $64.1M
Total Current Liabilities $2.4B $2.9B $2.8B $2.4B $2.4B
 
Long-Term Debt -- $17.7M $14.2M $8.9M $9.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.1B $3.1B $2.6B $2.6B
 
Common Stock $208.8M $214.1M $196.2M $192.4M $186.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.2B $3.6B $3.7B $3.9B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114.2M $124.2M $111.8M $113.5M $109.5M
Total Equity $3.3B $3.7B $3.8B $4B $4.1B
 
Total Liabilities and Equity $6.4B $6.8B $6.8B $6.5B $6.7B
Cash and Short Terms $3.1B $3.8B $3.8B $3.5B $2.8B
Total Debt $114.1M $25.3M $21.2M $16M $15.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.9B $3.5B $3B $3.6B $3B
Short Term Investments $1.5B $1.1B $671.3M $495.5M --
Accounts Receivable, Net $26.3M $19.9M $23.4M $25.7M $19.6M
Inventory $286.8M $305.2M $296M $288.8M $258.8M
Prepaid Expenses $23.5M $28.4M $22.9M $26.2M $24M
Other Current Assets $1B $440.1M $733.2M $210.3M --
Total Current Assets $4.3B $4.4B $4.1B $4.2B $3.4B
 
Property Plant And Equipment $1.7B $1.6B $1.6B $1.7B $1.8B
Long-Term Investments $63M $56.4M $247.8M $410M $377.3M
Goodwill $202M $183.4M $179.1M $186.4M --
Other Intangibles $376.5M $346.9M $339.2M $378.9M --
Other Long-Term Assets $20.8M $12.9M $12.6M $34.7M --
Total Assets $7B $7B $6.8B $7.2B $7.2B
 
Accounts Payable $456.9M $602.8M $561.7M $552.8M $492.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $12.6M $14.2M $12.8M $10.7M --
Total Current Liabilities $2.6B $2.5B $2.3B $2.2B $2.1B
 
Long-Term Debt $17.9M $13.1M $10.2M $9.3M $10.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.2B $2.9B $2.8B $2.7B
 
Common Stock $211.1M $192.4M $186.8M $194.4M $191.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $124.9M $118.5M $112.6M $124.7M $121.5M
Total Equity $3.7B $3.8B $4B $4.4B $4.5B
 
Total Liabilities and Equity $7B $7B $6.8B $7.2B $7.2B
Cash and Short Terms $2.9B $3.5B $3B $3.6B $3B
Total Debt $252.2M $21.6M $17.2M $15.5M $16.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $337.2M $504.9M $565M $613.7M $624.1M
Depreciation & Amoritzation $165.9M $177.1M $166.8M $166.5M $172.4M
Stock-Based Compensation $18.5M $38.1M $26.3M $12M $3.4M
Change in Accounts Receivable $9.5M $3.9M -$15.8M -$28.9M -$21.5M
Change in Inventories -$14.6M -$34M -$98.3M $85.7M -$5.5M
Cash From Operations $717.8M $1B $837.4M $487.4M $865.5M
 
Capital Expenditures $187.7M $253.5M $264.4M $228.3M $297.5M
Cash Acquisitions -- -- -- $8.2M $16.6M
Cash From Investing -$215.6M -$1.7B -$439.4M -$592.4M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$107.9M $158.7M $222.8M $346.6M $379.1M
Special Dividend Paid
Long-Term Debt Issued $104.3M $38.9M $34.1M -- --
Long-Term Debt Repaid -$39.2M -$108.7M -$40.3M -$31M --
Repurchase of Common Stock -- $405K $360.9K $72K --
Other Financing Activities -$1.8M -$8.2M -$8.5M -$16.2M -$25.4M
Cash From Financing -$51.6M -$250.2M -$248.9M -$396.6M -$397.4M
 
Beginning Cash (CF) $2.1B $2.3B $2.6B $2.7B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $450.6M -$903.9M $152.4M -$500.7M -$728.9M
Ending Cash (CF) $2.6B $1.4B $2.7B $2.2B $1.7B
 
Levered Free Cash Flow $530.1M $781.4M $573M $259.1M $568M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$384.9M -$440M -$496.7M -$517.3M --
Depreciation & Amoritzation -$85.9M -$80.6M -$80.5M -$83.5M --
Stock-Based Compensation -$19.1M -$17.9M -$8.5M -$3.3M --
Change in Accounts Receivable -$36.7M -$28.1M -$47.6M -$70.7M --
Change in Inventories -$165M -$171.4M -$252.1M -$184.4M --
Cash From Operations $155.7M $150.3M $43.1M $70.9M $151M
 
Capital Expenditures $66.8M $63M $56.5M $74.4M $87M
Cash Acquisitions -- -- -$8.3M -$2.5M --
Cash From Investing -$154.7M -$37.2M $59.8M -$66.3M -$293.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $84.8M -$1.1M -- -- --
Long-Term Debt Repaid $38.8M $1.3M $986.3K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -$1.5M -$1.2M -$2.1M --
Cash From Financing -$37.4M -$221.5M -$350.2M -$388.2M -$207.1M
 
Beginning Cash (CF) $1.5B $2.4B $2.4B $3.1B $2B
Foreign Exchange Rate Adjustment $109.7K $5.1M -$39.1K -$247K -$56.8K
Additions / Reductions -$36.3M -$103.2M -$247.4M -$383.9M -$350M
Ending Cash (CF) $1.4B $2.3B $2.1B $2.7B $1.6B
 
Levered Free Cash Flow $88.9M $87.3M -$13.5M -$3.5M $64.1M
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 -- $38M $26.4M $12M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $908.7M $998.5M $599.5M $663.1M $804.9M
 
Capital Expenditures $234M $267.4M $210.6M $294.4M $296.9M
Cash Acquisitions -- -- -$15.7K $8.1M $16.6M
Cash From Investing -$2.7B $201.9M -$252.2M -$1.2B -$809M
 
Dividends Paid (Ex Special Dividend) $112.1M -- $210.9M $339.7M --
Special Dividend Paid
Long-Term Debt Issued -- -$51.3M -- -- --
Long-Term Debt Repaid -$39M -- -- -- --
Repurchase of Common Stock -- $408.6K $341.5K $70.5K --
Other Financing Activities -$8.9M -$8.3M -$16.8M -$11.6M --
Cash From Financing -$73.9M -$398M -$391.5M -$394.7M -$430.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B $808.1M -$46.7M -$886.1M -$433.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $674.7M $731.1M $388.8M $368.6M $508M
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 $933.4M $920.2M $729.4M $916.9M $857.6M
 
Capital Expenditures $175.7M $187M $147.8M $218.8M $218.2M
Cash Acquisitions -- -- -$15.7K -$5.8K --
Cash From Investing -$2.6B -$674.7M -$510.5M -$1.1B -$698.6M
 
Dividends Paid (Ex Special Dividend) -$1.6M -- -- -- --
Special Dividend Paid -- -- $70.3K -- --
Long-Term Debt Issued $123.7M $33.5M -- -- --
Long-Term Debt Repaid -$38.8M -$35.8M -$30.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.5M -$5.7M -$14M -$9.4M -$2M
Cash From Financing -$89.7M -$235.1M -$392.3M -$398.9M -$431.6M
 
Beginning Cash (CF) $5.9B $7.1B $6.7B $9.4B $6.6B
Foreign Exchange Rate Adjustment -$667.8K $6.5M $1M -$32.2K $287K
Additions / Reductions -$1.7B $16.9M -$172.4M -$567.8M -$272.4M
Ending Cash (CF) $4.2B $7.1B $6.5B $8.9B $6.3B
 
Levered Free Cash Flow $805.5M $733.2M $581.6M $698.1M $639.4M

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