Financhill
Sell
48

THC Quote, Financials, Valuation and Earnings

Last price:
$197.86
Seasonality move :
11.71%
Day range:
$197.17 - $199.59
52-week range:
$109.82 - $222.82
Dividend yield:
0%
P/E ratio:
13.63x
P/S ratio:
0.88x
P/B ratio:
4.35x
Volume:
666.4K
Avg. volume:
981.8K
1-year change:
53.32%
Market cap:
$17.5B
Revenue:
$20.7B
EPS (TTM):
$14.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.6B $19.5B $19.2B $20.5B $20.7B
Revenue Growth (YoY) -4.54% 10.46% -1.6% 7.17% 0.57%
 
Cost of Revenues $16.4B $17.2B $16.9B $18.1B $17.8B
Gross Profit $1.3B $2.3B $2.3B $2.4B $2.9B
Gross Profit Margin 7.29% 11.59% 11.86% 11.81% 14.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$466M $402M -$177M $75M $3.2B
Operating Expenses $28M $41M $56M -- --
Operating Income $1.3B $2.2B $2.2B $2.4B $2.9B
 
Net Interest Expenses $1B $923M $890M $901M $826M
EBT. Incl. Unusual Items $671M $1.9B $1.3B $1.6B $5.2B
Earnings of Discontinued Ops. -- -$1M $1M -- --
Income Tax Expense -$97M $411M $344M $306M $1.2B
Net Income to Company $768M $1.5B $1B $1.3B $4.1B
 
Minority Interest in Earnings $369M $562M $590M $700M $864M
Net Income to Common Excl Extra Items $768M $1.5B $1B $1.3B $4.1B
 
Basic EPS (Cont. Ops) $3.80 $8.56 $3.84 $6.01 $33.02
Diluted EPS (Cont. Ops) $3.75 $8.42 $3.72 $5.83 $32.69
Weighted Average Basic Share $105M $106.8M $106.9M $101.6M $96.9M
Weighted Average Diluted Share $106.3M $108.6M $110.5M $104.8M $97.9M
 
EBITDA $2.1B $3.1B $3.1B $3.3B $3.7B
EBIT $1.3B $2.2B $2.2B $2.4B $2.9B
 
Revenue (Reported) $17.6B $19.5B $19.2B $20.5B $20.7B
Operating Income (Reported) $1.3B $2.2B $2.2B $2.4B $2.9B
Operating Income (Adjusted) $1.3B $2.2B $2.2B $2.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $4.8B $5.1B $5.1B $5.3B
Revenue Growth (YoY) 7.4% -1.9% 5.52% 1.18% 3.18%
 
Cost of Revenues $4.3B $4.3B $4.5B $4.4B $4.5B
Gross Profit $607M $537M $576M $707M $817M
Gross Profit Margin 12.4% 11.19% 11.37% 13.79% 15.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $400M $21M -$7M $417M --
Operating Expenses $9M $10M -- -- --
Operating Income $598M $527M $576M $707M $817M
 
Net Interest Expenses $227M $222M $227M $202M $206M
EBT. Incl. Unusual Items $774M $380M $345M $922M $712M
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $197M $112M $79M $241M $133M
Net Income to Company $578M $268M $266M $681M $579M
 
Minority Interest in Earnings $129M $137M $165M $209M $237M
Net Income to Common Excl Extra Items $577M $268M $266M $681M $579M
 
Basic EPS (Cont. Ops) $4.19 $1.21 $0.99 $4.93 $3.89
Diluted EPS (Cont. Ops) $4.13 $1.19 $0.97 $4.88 $3.86
Weighted Average Basic Share $107.1M $107.9M $101.5M $95.7M $88M
Weighted Average Diluted Share $108.8M $109.9M $104.4M $96.7M $88.6M
 
EBITDA $807M $736M $800M $916M $1B
EBIT $598M $527M $576M $707M $817M
 
Revenue (Reported) $4.9B $4.8B $5.1B $5.1B $5.3B
Operating Income (Reported) $598M $527M $576M $707M $817M
Operating Income (Adjusted) $598M $527M $576M $707M $817M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.5B $19B $20.2B $21B $20.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.3B $16.8B $17.8B $18.1B $17.5B
Gross Profit $2.2B $2.3B $2.3B $2.9B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$135M -$88M -$26M $3.1B --
Operating Expenses $31M $46M $43M -- --
Operating Income $2.2B $2.2B $2.3B $2.9B $3.3B
 
Net Interest Expenses $944M $892M $893M $850M $819M
EBT. Incl. Unusual Items $2B $1.6B $1.4B $5.1B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $433M $405M $290M $1.2B $479M
Net Income to Company $1.6B $1.1B $1.1B $3.9B $2.3B
 
Minority Interest in Earnings $524M $588M $660M $822M $941M
Net Income to Common Excl Extra Items $1.6B $1.1B $1.1B $3.9B $2.3B
 
Basic EPS (Cont. Ops) $10.14 $5.19 $4.58 $31.61 $14.70
Diluted EPS (Cont. Ops) $9.98 $5.08 $4.45 $31.25 $14.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $3.1B $3.2B $3.7B $4.2B
EBIT $2.2B $2.2B $2.3B $2.9B $3.3B
 
Revenue (Reported) $19.5B $19B $20.2B $21B $20.9B
Operating Income (Reported) $2.2B $2.2B $2.3B $2.9B $3.3B
Operating Income (Adjusted) $2.2B $2.2B $2.3B $2.9B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.6B $14.2B $15.2B $15.6B $15.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13B $12.5B $13.4B $13.5B $13.2B
Gross Profit $1.6B $1.7B $1.7B $2.1B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $391M -$99M $52M $3.1B $64M
Operating Expenses $31M $36M $23M -- --
Operating Income $1.6B $1.6B $1.7B $2.1B $2.6B
 
Net Interest Expenses $702M $671M $674M $623M $616M
EBT. Incl. Unusual Items $1.4B $1B $1.1B $4.6B $2.1B
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $303M $297M $243M $1.1B $396M
Net Income to Company $1.1B $727M $855M $3.5B $1.7B
 
Minority Interest in Earnings $392M $418M $488M $610M $687M
Net Income to Common Excl Extra Items $1.1B $726M $855M $3.5B $1.7B
 
Basic EPS (Cont. Ops) $6.22 $2.87 $3.60 $29.20 $11.36
Diluted EPS (Cont. Ops) $6.12 $2.79 $3.49 $28.91 $11.27
Weighted Average Basic Share $320.2M $323.2M $305.6M $292.5M $273.3M
Weighted Average Diluted Share $325.4M $330.7M $315.2M $295.7M $275.4M
 
EBITDA $2.3B $2.3B $2.4B $2.8B $3.2B
EBIT $1.6B $1.6B $1.7B $2.1B $2.6B
 
Revenue (Reported) $14.6B $14.2B $15.2B $15.6B $15.8B
Operating Income (Reported) $1.6B $1.6B $1.7B $2.1B $2.6B
Operating Income (Adjusted) $1.6B $1.6B $1.7B $2.1B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.4B $2.4B $858M $1.2B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.8B $2.9B $2.9B $2.6B
Inventory $368M $384M $405M $411M $346M
Prepaid Expenses -- -- -- $391M $368M
Other Current Assets $1.5B $158M $231M $369M $313M
Total Current Assets $7.1B $7.1B $6B $7.2B $7.7B
 
Property Plant And Equipment $7.8B $7.4B $7.6B $7.3B $7.1B
Long-Term Investments $1.2B $2B $1.8B $1.9B $1.8B
Goodwill $8.8B $9.3B $10.1B $10.3B $10.7B
Other Intangibles $1.6B $1.5B $1.4B $1.4B $1.4B
Other Long-Term Assets $42M $47M $37M $43M $48M
Total Assets $27.1B $27.6B $27.2B $28.3B $28.9B
 
Accounts Payable $1.2B $1.3B $1.5B $1.4B $1.3B
Accrued Expenses $248M $203M $213M $200M $149M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.4B $1.6B $1.8B $1.6B
Total Current Liabilities $4.8B $5.1B $4.5B $4.8B $4.3B
 
Long-Term Debt $16.6B $16.4B $16B $15.9B $14B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $23.3B $22.5B $22.8B $20.4B
 
Common Stock $7M $8M $8M $8M $8M
Other Common Equity Adj -$281M -$233M -$181M -$181M -$180M
Common Equity $28M $1B $1.1B $1.6B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9B $3.2B $3.5B $3.9B $4.4B
Total Equity $2.9B $4.3B $4.6B $5.5B $8.5B
 
Total Liabilities and Equity $27.1B $27.6B $27.2B $28.3B $28.9B
Cash and Short Terms $2.4B $2.4B $858M $1.2B $3B
Total Debt $16.7B $16.6B $16.1B $16B $14.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $1.2B $1.1B $4.1B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.8B $2.9B $2.6B $2.5B
Inventory $376M $394M $413M $356M $346M
Prepaid Expenses -- -- $392M $357M $373M
Other Current Assets $1.5B $220M $389M $343M --
Total Current Assets $6.9B $6B $6.4B $8.8B $7.8B
 
Property Plant And Equipment $6.2B $6.3B $6.3B $5.6B $6.1B
Long-Term Investments $318M $301M $291M $354M --
Goodwill $8.7B $10B $10.4B $10.6B --
Other Intangibles $1.5B $1.4B $1.4B $1.4B --
Other Long-Term Assets $2.6B $3.3B $3.2B $3.1B --
Total Assets $25.9B $27.1B $27.6B $29.4B $29.4B
 
Accounts Payable $1.1B $1.2B $1.2B $1.3B $1.4B
Accrued Expenses $262M $249M $273M $248M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.5B $1.7B $1.9B --
Total Current Liabilities $5.4B $4.3B $4.4B $5.5B $4.6B
 
Long-Term Debt $14B $15B $14.9B $12.8B $13.1B
Capital Leases -- -- -- -- --
Total Liabilities $22.2B $22.5B $22.4B $21.3B $20.7B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$274M -$229M -$176M -$175M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3B $3.3B $3.7B $4.2B $4.7B
Total Equity $3.7B $4.6B $5.2B $8.1B $8.7B
 
Total Liabilities and Equity $25.9B $27.1B $27.6B $29.4B $29.4B
Cash and Short Terms $2.3B $1.2B $1.1B $4.1B $3B
Total Debt $14.1B $15.1B $15B $12.9B $13.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $768M $1.5B $1B $1.3B $4.1B
Depreciation & Amoritzation $857M $855M $841M $870M $818M
Stock-Based Compensation $44M $56M $56M $66M $67M
Change in Accounts Receivable $195M -$197M -$140M -$29M $245M
Change in Inventories -$145M -$52M -$64M -$139M -$86M
Cash From Operations $3.4B $1.6B $1.1B $2.4B $2B
 
Capital Expenditures $541M $658M $762M $751M $931M
Cash Acquisitions $1.2B $1.2B $334M $391M $771M
Cash From Investing -$1.6B -$716M -$881M -$1.1B $3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.6B $2.9B $2B $1.4B $23M
Long-Term Debt Repaid -$4B -$3.2B -$2.9B -$1.5B -$2.2B
Repurchase of Common Stock -- -- $250M $200M $672M
Other Financing Activities -$140M -$587M -$703M -$663M -$793M
Cash From Financing $410M -$934M -$1.7B -$911M -$3.5B
 
Beginning Cash (CF) $2.4B $2.4B $858M $1.2B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B -$82M -$1.5B $370M $1.8B
Ending Cash (CF) $4.6B $2.3B -$648M $1.6B $4.8B
 
Levered Free Cash Flow $2.9B $910M $321M $1.6B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $578M $268M $266M $681M $579M
Depreciation & Amoritzation $209M $209M $224M $209M $218M
Stock-Based Compensation $13M $13M $15M $16M $38M
Change in Accounts Receivable -$101M $35M $24M $106M $28M
Change in Inventories -$167M -$84M -$209M -$6M --
Cash From Operations $432M $315M $503M $1B $1.1B
 
Capital Expenditures $111M $165M $176M $216M $280M
Cash Acquisitions $14M $190M $62M $53M $128M
Cash From Investing $985M -$327M -$210M $631M -$385M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $7M $6M $8M --
Long-Term Debt Repaid -$1.2B -$42M -$41M -$33M --
Repurchase of Common Stock -- -- -- $124M $93M
Other Financing Activities -$164M -$121M -$179M -$349M --
Cash From Financing -$1.3B -$131M -$173M -$462M -$323M
 
Beginning Cash (CF) $2.3B $1.2B $1.1B $4.1B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98M -$143M $120M $1.2B $350M
Ending Cash (CF) $2.4B $1.1B $1.2B $5.3B $3.3B
 
Levered Free Cash Flow $321M $150M $327M $829M $778M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.1B $1.1B $3.9B $2.3B
Depreciation & Amoritzation $887M $829M $867M $841M $825M
Stock-Based Compensation $49M $60M $57M $70M $94M
Change in Accounts Receivable -$287M -$34M -$70M $123M $130M
Change in Inventories -$286M $148M -$202M -$80M --
Cash From Operations $1.7B $1B $2B $3.2B $2.5B
 
Capital Expenditures $517M $776M $833M $809M $976M
Cash Acquisitions $1.2B $1.4B $286M $805M $474M
Cash From Investing -$403M -$2.1B -$1.1B $3.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4B $3.5B $1.4B $18M --
Long-Term Debt Repaid -$3.2B -$2.8B -$1.5B -$2.3B --
Repurchase of Common Stock -- -- $340M $782M $1.2B
Other Financing Activities -$436M -$740M -$671M -$590M --
Cash From Financing -$2.3B -$43M -$1.1B -$3.5B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$1.1B -$154M $3B -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $243M $1.1B $2.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $727M $855M $3.5B $1.7B
Depreciation & Amoritzation $654M $628M $654M $625M $632M
Stock-Based Compensation $43M $47M $48M $52M $79M
Change in Accounts Receivable -$202M -$39M $31M $183M $68M
Change in Inventories -$111M $89M -$49M $10M $9M
Cash From Operations $1.2B $662M $1.6B $2.4B $2.8B
 
Capital Expenditures $354M $472M $543M $601M $646M
Cash Acquisitions $83M $285M $237M $651M $354M
Cash From Investing $797M -$547M -$726M $3.7B -$947M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $2B $1.4B $16M $15M
Long-Term Debt Repaid -$3.2B -$2.8B -$1.5B -$2.2B -$62M
Repurchase of Common Stock -- -- $90M $672M $1.2B
Other Financing Activities -$397M -$550M -$518M -$445M -$502M
Cash From Financing -$2.2B -$1.3B -$628M -$3.2B -$1.9B
 
Beginning Cash (CF) $6.6B $4B $2.8B $9.5B $8.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$154M -$1.2B $196M $2.9B -$44M
Ending Cash (CF) $6.5B $2.8B $3B $12.3B $8.6B
 
Levered Free Cash Flow $857M $190M $1B $1.8B $2.2B

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 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock