Financhill
Buy
69

TUIFF Quote, Financials, Valuation and Earnings

Last price:
$9.35
Seasonality move :
8.84%
Day range:
$9.35 - $9.35
52-week range:
$6.93 - $11.15
Dividend yield:
0%
P/E ratio:
6.65x
P/S ratio:
0.18x
P/B ratio:
2.29x
Volume:
--
Avg. volume:
94
1-year change:
2.41%
Market cap:
$4.7B
Revenue:
$26.7B
EPS (TTM):
$1.41
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $17.9B $22B $25.1B $26.7B
Revenue Growth (YoY) -36.41% 216.36% 23.23% 13.93% 6.29%
 
Cost of Revenues $7.3B $17B $20.3B $23B $24.2B
Gross Profit -$1.6B $891.2M $1.7B $2.1B $2.5B
Gross Profit Margin -28.72% 4.98% 7.75% 8.22% 9.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $806.9M $1.1B $1.1B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $746M $607.6M $976.1M $1.1B $1.1B
Operating Income -$2.4B $283.6M $732.2M $1B $1.3B
 
Net Interest Expenses $538.5M $505.5M $504.6M $503.1M $416M
EBT. Incl. Unusual Items -$2.7B -$266.6M $153.6M $530.8M $629.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.9M $72.1M $101.9M $166.9M $212.4M
Net Income to Company -$3B -$229.9M $486.1M $766.8M $929.3M
 
Minority Interest in Earnings -$16.4M $69.9M $159.9M $217.1M $227.3M
Net Income to Common Excl Extra Items -$3B -$229.9M $486.1M $766.8M $929.3M
 
Basic EPS (Cont. Ops) -$13.85 -$0.97 $0.85 $1.08 $1.38
Diluted EPS (Cont. Ops) -$13.85 -$0.97 $0.80 $1.06 $1.26
Weighted Average Basic Share $212.5M $308.8M $384.3M $507.4M $507.4M
Weighted Average Diluted Share $212.5M $308.8M $406.4M $516.7M $558.2M
 
EBITDA -$1.3B $1.2B $1.6B $1.9B $2.3B
EBIT -$2.4B $283.6M $732.2M $1B $1.3B
 
Revenue (Reported) $5.7B $17.9B $22B $25.1B $26.7B
Operating Income (Reported) -$2.4B $283.6M $732.2M $1B $1.3B
Operating Income (Adjusted) -$2.4B $283.6M $732.2M $1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $7.7B $9.2B $10.4B $11B
Revenue Growth (YoY) 175.22% 93.22% 20.3% 12.32% 6.09%
 
Cost of Revenues $3.9B $6.6B $7.8B $8.8B $9.4B
Gross Profit $63.8M $1B $1.4B $1.5B $1.6B
Gross Profit Margin 1.61% 13.53% 15.71% 14.61% 14.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $278.5M $180.9M $292.7M $315.8M $371M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $238.6M $164.8M $292.7M $315.8M $371M
Operating Income -$174.8M $872.2M $1.2B $1.2B $1.2B
 
Net Interest Expenses $106.6M $97.5M $115.1M $180.9M $126.3M
EBT. Incl. Unusual Items -$76.4M $782M $1.1B $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33.1M $60.6M $208.6M $209.9M $242.4M
Net Income to Company -$50.6M $832.1M $1B $1B $1.1B
 
Minority Interest in Earnings $17.3M $27.3M $62.7M $69.1M $77.1M
Net Income to Common Excl Extra Items -$50.6M $832.1M $1B $1B $1.1B
 
Basic EPS (Cont. Ops) -$0.28 $2.39 $1.94 $1.89 $1.94
Diluted EPS (Cont. Ops) -$0.28 $2.39 $1.94 $1.89 $1.81
Weighted Average Basic Share $244.8M $337.2M $507.4M $507.4M $507.4M
Weighted Average Diluted Share $244.8M $337.2M $507.4M $507.4M $544.7M
 
EBITDA $102.3M $1.1B $1.3B $1.4B $1.4B
EBIT -$174.8M $872.2M $1.2B $1.2B $1.2B
 
Revenue (Reported) $4B $7.7B $9.2B $10.4B $11B
Operating Income (Reported) -$174.8M $872.2M $1.2B $1.2B $1.2B
Operating Income (Adjusted) -$174.8M $872.2M $1.2B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $17.5B $22.2B $25.2B $27.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $16.7B $20.5B $23.1B $24.8B
Gross Profit -$1.5B $790.1M $1.7B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $809.9M $1.1B $1.1B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $962.6M $784.5M $1B $1.1B $1.2B
Operating Income -$2.5B $5.6M $669.4M $991M $1.1B
 
Net Interest Expenses $543.3M $536.1M $559.4M $563.6M $474.2M
EBT. Incl. Unusual Items -$2.6B -$363.8M $181.4M $545.3M $717.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24M $57.9M $107.3M $169.5M $230.2M
Net Income to Company -$3B -$322.8M $516.3M $780M $983.7M
 
Minority Interest in Earnings -$16.6M $67.8M $160.8M $217.5M $228.5M
Net Income to Common Excl Extra Items -$3B -$322.9M $516.3M $780M $1B
 
Basic EPS (Cont. Ops) -$19.42 -$1.71 $0.63 $1.11 $1.54
Diluted EPS (Cont. Ops) -$19.42 -$1.71 $0.63 $1.11 $1.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3B $937.7M $1.6B $1.9B $2B
EBIT -$2.5B $5.6M $669.4M $991M $1.1B
 
Revenue (Reported) $5.6B $17.5B $22.2B $25.2B $27.1B
Operating Income (Reported) -$2.5B $5.6M $669.4M $991M $1.1B
Operating Income (Adjusted) -$2.5B $5.6M $669.4M $991M $1.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $17.5B $22.2B $25.2B $27.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.7B $20.5B $23.1B $24.8B --
Gross Profit $790.1M $1.7B $2.1B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $809.9M $1.1B $1.1B $1.2B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $784.5M $1B $1.1B $1.2B --
Operating Income $5.6M $669.4M $991M $1.1B --
 
Net Interest Expenses $536.1M $559.4M $563.6M $474.2M --
EBT. Incl. Unusual Items -$363.8M $181.4M $545.3M $717.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.9M $107.3M $169.5M $230.2M --
Net Income to Company -$322.8M $516.3M $780M $983.7M --
 
Minority Interest in Earnings $67.8M $160.8M $217.5M $228.5M --
Net Income to Common Excl Extra Items -$322.9M $516.3M $780M $1B --
 
Basic EPS (Cont. Ops) -$1.71 $0.63 $1.11 $1.54 --
Diluted EPS (Cont. Ops) -$1.71 $0.63 $1.11 $1.41 --
Weighted Average Basic Share $1.2B $2B $2B $2B --
Weighted Average Diluted Share $1.2B $2B $2B $2.1B --
 
EBITDA $937.7M $1.6B $1.9B $2B --
EBIT $5.6M $669.4M $991M $1.1B --
 
Revenue (Reported) $17.5B $22.2B $25.2B $27.1B --
Operating Income (Reported) $5.6M $669.4M $991M $1.1B --
Operating Income (Adjusted) $5.6M $669.4M $991M $1.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $1.8B $2.2B $3.2B $3.7B
Short Term Investments $14M $84.3M -- -- --
Accounts Receivable, Net $301.2M $391.1M $435.8M $461.6M $513.7M
Inventory $639M $661.9M $899.4M $74.1M $81.1M
Prepaid Expenses -- -- -- $1B $1.2B
Other Current Assets $123.5M $133M -- -- --
Total Current Assets $3.4B $3.8B $4.8B $5.9B $6.7B
 
Property Plant And Equipment $7.1B $6.2B $6.6B $7B $7.6B
Long-Term Investments $775.2M $811M $1.4B $1.9B $2.1B
Goodwill $3.5B $2.9B -- -- --
Other Intangibles $578.3M $498.9M -- -- --
Other Long-Term Assets $212.8M $166.8M -- -- --
Total Assets $16.8B $15.3B $17.5B $19.9B $21.7B
 
Accounts Payable $2.4B $3.2B $3.6B $3.8B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $723M $686.8M -- -- --
Other Current Liabilities $226.8M $141.9M -- -- --
Total Current Liabilities $8B $8.6B $9.4B $11.2B $12.1B
 
Long-Term Debt $6.5B $4.1B $3.6B $4B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $17.3B $14.7B $15.4B $17.9B $18.6B
 
Common Stock $1.3B $1.7B $537.2M $566.3M $596.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.3B -$138.6M $1.2B $1.1B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $773.4M $771.3M $872.7M $912.8M $1.1B
Total Equity -$484.9M $632.6M $2.1B $2B $3.2B
 
Total Liabilities and Equity $16.8B $15.3B $17.5B $19.9B $21.7B
Cash and Short Terms $1.8B $1.8B $2.2B $3.2B $3.7B
Total Debt $7.3B $4.8B $4.4B $4.7B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $1.8B $2.2B $3.2B $3.7B
Short Term Investments $14M $84.3M -- -- --
Accounts Receivable, Net $301.2M $391.1M $435.8M $461.6M $513.7M
Inventory $639M $661.9M $899.4M $74.1M $81.1M
Prepaid Expenses -- -- -- $1B $1.2B
Other Current Assets $123.5M $133M -- -- --
Total Current Assets $3.4B $3.8B $4.8B $5.9B $6.7B
 
Property Plant And Equipment $7.1B $6.2B $6.6B $7B $7.6B
Long-Term Investments $775.2M $811M $1.4B $1.9B $2.1B
Goodwill $3.5B $2.9B -- -- --
Other Intangibles $578.3M $498.9M -- -- --
Other Long-Term Assets $212.8M $166.8M -- -- --
Total Assets $16.8B $15.3B $17.5B $19.9B $21.7B
 
Accounts Payable $2.4B $3.2B $3.6B $3.8B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $723M $686.8M -- -- --
Other Current Liabilities $226.8M $141.9M -- -- --
Total Current Liabilities $8B $8.6B $9.4B $11.2B $12.1B
 
Long-Term Debt $6.5B $4.1B $3.6B $4B $3.9B
Capital Leases -- -- -- -- --
Total Liabilities $17.3B $14.7B $15.4B $17.9B $18.6B
 
Common Stock $1.3B $1.7B $537.2M $566.3M $596.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $773.4M $771.3M $872.7M $912.8M $1.1B
Total Equity -$484.9M $632.6M $2.1B $2B $3.2B
 
Total Liabilities and Equity $16.8B $15.3B $17.5B $19.9B $21.7B
Cash and Short Terms $1.8B $1.8B $2.2B $3.2B $3.7B
Total Debt $7.3B $4.8B $4.4B $4.7B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3B -$229.9M $486.1M $766.8M $929.3M
Depreciation & Amoritzation $1.1B $929.6M $881.1M $926.7M $982.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $467M -$750.9M -- -- --
Change in Inventories $19.4M -$17.7M -$6.6M -$4.2M -$4.7M
Cash From Operations -$664.5M $1.8B $1.3B $1.7B $1.9B
 
Capital Expenditures $383.2M $560.5M $800.5M $863.5M $855.4M
Cash Acquisitions $6.3M -- $129.1M $154.9M $110.2M
Cash From Investing $842M -$333.2M -$653.3M -$813.1M -$852M
 
Dividends Paid (Ex Special Dividend) -- $780.6M $17.9M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2B -$1.7B -- -- --
Repurchase of Common Stock $2M $648.7K -- $1.3M --
Other Financing Activities $1B $118.8M -- -- --
Cash From Financing $204.6M -$1.3B -$297.3M -$975.6K -$725.2M
 
Beginning Cash (CF) $1.8B $1.7B $2.2B $3.2B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $421.7M $163.1M $345.2M $853.7M $300.5M
Ending Cash (CF) $2.3B $1.9B $2.5B $4B $3.9B
 
Levered Free Cash Flow -$1B $1.3B $481.3M $790.8M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.6M $832.1M $1B $1B $1.1B
Depreciation & Amoritzation $200.9M $218.5M $145.8M $236.3M $274.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $196M $763.1M -- -- --
Change in Inventories $12M $2.4M $11.5M $11M $7.3M
Cash From Operations $981.8M $20.4M $504M $728.3M $1.1B
 
Capital Expenditures $92.6M $122.3M $267.9M $215.5M $212.4M
Cash Acquisitions $4M -$2.2M $103M $41.4M $65M
Cash From Investing $682.7M -$21.8M -$301.2M -$251.8M -$251M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$857.7M -$50.3M -- -- --
Long-Term Debt Repaid -$1.7B $185.3M -- -- --
Repurchase of Common Stock $2M $604K -- $1.3M --
Other Financing Activities $1B $833.4M -- -- --
Cash From Financing -$1.6B $119.2M -$331.7M -$93.9M -$294.6M
 
Beginning Cash (CF) $1.8B $1.7B $2.2B $3.2B $3.7B
Foreign Exchange Rate Adjustment $7.3M $36.8M $10.8M $2.5M -$14.3M
Additions / Reductions $72.6M $154.6M -$118.1M $385.1M $552.5M
Ending Cash (CF) $1.9B $1.9B $2.1B $3.6B $4.2B
 
Levered Free Cash Flow $889.1M -$101.9M $236.1M $512.8M $900.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3B -$322.8M $516.3M $780M $983.7M
Depreciation & Amoritzation $1.1B $931.8M $881.1M $926.7M $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $467M -$750.9M -- -- --
Change in Inventories $19.2M -$18M -$6.6M -$4M -$5M
Cash From Operations -$680.5M $1.8B $1.4B $1.7B $2B
 
Capital Expenditures $383.5M $558.4M $798.9M $863.8M $905.4M
Cash Acquisitions $6.3M $302K $131.6M $154.6M $116.6M
Cash From Investing $833.2M -$335.7M -$655.3M -$814.5M -$901.8M
 
Dividends Paid (Ex Special Dividend) -- $768.4M $17.1M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.2B -$1.7B -- -- --
Repurchase of Common Stock $2M $604K -- $1.3M --
Other Financing Activities $1B $118.8M -- -- --
Cash From Financing $230.8M -$1.3B -$405.1M -$14.1M -$767.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $423.4M $149.4M $365M $855.4M $318.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B $1.2B $611.5M $806.6M $1.1B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$322.8M $516.3M $780M $983.7M --
Depreciation & Amoritzation $931.8M $881.1M $926.7M $1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$750.9M $317.2M -- -- --
Change in Inventories -$18M -$6.6M -$4M -$5M --
Cash From Operations $1.8B $1.4B $1.7B $2B --
 
Capital Expenditures $558.4M $798.9M $863.8M $905.4M --
Cash Acquisitions $301.9K $131.6M $154.6M $116.6M --
Cash From Investing -$335.7M -$655.3M -$814.5M -$901.8M --
 
Dividends Paid (Ex Special Dividend) $768.4M $17.1M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.7B -$48.8M -- -- --
Repurchase of Common Stock $604K -- $1.3M -- --
Other Financing Activities $118.8M $2B -- -- --
Cash From Financing -$1.3B -$405.1M -$14.1M -$767.6M --
 
Beginning Cash (CF) $6.9B $7.9B $9.5B $10.3B --
Foreign Exchange Rate Adjustment $10.8M $15M $13.6M -$32.4M --
Additions / Reductions $149.4M $365M $855.4M $318.1M --
Ending Cash (CF) $7.1B $8.3B $10.4B $10.6B --
 
Levered Free Cash Flow $1.2B $611.5M $806.6M $1.1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 4.16% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.99% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 3.04% over the past day.

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

Show me the best stock