Financhill
Sell
49

TNZ.TO Quote, Financials, Valuation and Earnings

Last price:
$22.89
Seasonality move :
10.38%
Day range:
$23.01 - $23.49
52-week range:
$10.59 - $27.85
Dividend yield:
0%
P/E ratio:
3.80x
P/S ratio:
3.82x
P/B ratio:
2.11x
Volume:
71.2K
Avg. volume:
78.4K
1-year change:
69.89%
Market cap:
$659M
Revenue:
$57.7M
EPS (TTM):
$6.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.2M $15.8M $28.1M $60M $57.7M
Revenue Growth (YoY) -64.72% 93.23% 78.62% 113.21% -3.79%
 
Cost of Revenues $8.9M $10.6M $16M $51.1M $60.8M
Gross Profit -$751K $5.2M $12.1M $8.9M -$3M
Gross Profit Margin -9.21% 32.88% 43.13% 14.84% -5.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $2.3M $5.1M $7.4M $9.6M
Other Inc / (Exp) -$17.4M $6.3M $180K $20.3M -$949K
Operating Expenses $1.9M $4.1M $6.3M $9.2M $12.6M
Operating Income -$2.6M $1.1M $5.8M -$337K -$15.6M
 
Net Interest Expenses $295K $291K $99K -- $448K
EBT. Incl. Unusual Items -$20.6M $8.3M $5.9M $17.5M -$21.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M -- $658K -$5.5M -$9.3M
Net Income to Company -$19M $8.3M $5.2M $26.5M -$7.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19M $8.3M $5.2M $26.5M -$7.7M
 
Basic EPS (Cont. Ops) -$1.66 $0.57 $0.18 $0.97 -$0.28
Diluted EPS (Cont. Ops) -$1.66 $0.56 $0.18 $0.91 -$0.28
Weighted Average Basic Share $11.4M $14.7M $28.4M $27.4M $27.1M
Weighted Average Diluted Share $11.4M $14.9M $28.9M $29.1M $27.1M
 
EBITDA $1.2M $6M $12.5M $25.1M $10.6M
EBIT -$2.6M $1.1M $5.8M -$337K -$15.6M
 
Revenue (Reported) $8.2M $15.8M $28.1M $60M $57.7M
Operating Income (Reported) -$2.6M $1.1M $5.8M -$337K -$15.6M
Operating Income (Adjusted) -$2.6M $1.1M $5.8M -$337K -$15.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2M $6M $14M $13.8M $93.8M
Revenue Growth (YoY) 81.64% 42.84% 134.98% -1.87% 580.32%
 
Cost of Revenues $2.8M $3.9M $14.4M $15.3M $87.4M
Gross Profit $1.4M $2.1M -$331K -$1.5M $6.4M
Gross Profit Margin 33.19% 35.35% -2.36% -11.11% 6.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $413K $1.2M $2.2M $2.4M $2.8M
Other Inc / (Exp) $9.3M -$264K $22.9M $240K --
Operating Expenses $476K $1.5M $2.8M $3M $5.6M
Operating Income $913K $591K -$3.1M -$4.5M $804K
 
Net Interest Expenses $66K $103K -- -- $3.4M
EBT. Incl. Unusual Items $10.1M $224K $19.2M -$5.6M $15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$529K -$1.8M -$8.2M
Net Income to Company $10.1M $224K $20.9M -$2.5M $24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.1M $224K $20.9M -$2.5M $24.8M
 
Basic EPS (Cont. Ops) $8.84 $0.01 $0.77 -$0.09 $0.87
Diluted EPS (Cont. Ops) $8.84 $0.01 $0.71 -$0.09 $0.75
Weighted Average Basic Share $1.1M $28.5M $27.3M $27.4M $28.4M
Weighted Average Diluted Share $1.1M $28.7M $29.6M $27.4M $33.1M
 
EBITDA $2.2M $2.3M $3.7M $2.4M $46.1M
EBIT $913K $591K -$3.1M -$4.5M $804K
 
Revenue (Reported) $4.2M $6M $14M $13.8M $93.8M
Operating Income (Reported) $913K $591K -$3.1M -$4.5M $804K
Operating Income (Adjusted) $913K $591K -$3.1M -$4.5M $804K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.4M $23.6M $49.7M $62.3M $183.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10M $13.5M $41.7M $59.3M $172.1M
Gross Profit $3.5M $10.1M $8M $3M $11.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $4.8M $7.1M $8.8M $8.7M
Other Inc / (Exp) $21.5M $293K $23.5M -$4.1M --
Operating Expenses $2M $7.4M $8.7M $11.4M $15.3M
Operating Income $1.5M $2.7M -$678K -$8.4M -$3.9M
 
Net Interest Expenses $382K $134K $604K -- $12M
EBT. Incl. Unusual Items $19.4M $3.5M $20M -$14.2M $183.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$840K -$12M -$13.6M
Net Income to Company $19.4M $4.2M $23.8M $1.8M $202M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.4M $3.5M $23.8M $1.8M $202M
 
Basic EPS (Cont. Ops) $9.23 $0.12 $0.87 $0.07 $7.19
Diluted EPS (Cont. Ops) $9.23 $0.12 $0.81 $0.05 $6.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.9M $8.9M $18.6M $19.2M $82.9M
EBIT $1.5M $2.7M -$678K -$8.4M -$3.9M
 
Revenue (Reported) $13.4M $23.6M $49.7M $62.3M $183.5M
Operating Income (Reported) $1.5M $2.7M -$678K -$8.4M -$3.9M
Operating Income (Adjusted) $1.5M $2.7M -$678K -$8.4M -$3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11M $18.8M $40.4M $42.7M $168.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9M $10.7M $36.4M $44.6M $155.9M
Gross Profit $3.1M $8.1M $4M -$1.8M $12.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3M $3.8M $5.9M $7.4M $6.5M
Other Inc / (Exp) $7.2M $1.3M $24.6M $154K -$1.5M
Operating Expenses $1.5M $4.8M $7.2M $9.4M $12M
Operating Income $1.6M $3.3M -$3.2M -$11.2M $513K
 
Net Interest Expenses $265K $108K $604K -- $10.2M
EBT. Incl. Unusual Items $8.6M $4.5M $18.6M -$13.1M $191.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.5M -$8M -$12.3M
Net Income to Company $8.6M $4.5M $23M -$1.7M $208.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.6M $4.5M $23M -$1.7M $208.1M
 
Basic EPS (Cont. Ops) $8.29 $0.16 $0.84 -$0.06 $7.41
Diluted EPS (Cont. Ops) $8.29 $0.15 $0.78 -$0.07 $6.33
Weighted Average Basic Share $13.7M $85.5M $82.8M $80.9M $83.9M
Weighted Average Diluted Share $13.7M $87.3M $85.7M $84.1M $93.3M
 
EBITDA $5.1M $8.1M $14.2M $8.2M $80.6M
EBIT $1.6M $3.3M -$3.2M -$11.2M $513K
 
Revenue (Reported) $11M $18.8M $40.4M $42.7M $168.5M
Operating Income (Reported) $1.6M $3.3M -$3.2M -$11.2M $513K
Operating Income (Adjusted) $1.6M $3.3M -$3.2M -$11.2M $513K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $25.5M $60.9M $83.2M $180.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1M $1.8M $10.3M $8M $6.2M
Inventory -- -- -- -- --
Prepaid Expenses $221K $252K $1.1M $1M $2.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3M $27.5M $72.3M $92.5M $188.5M
 
Property Plant And Equipment $32.9M $47.9M $104.3M $116M $133.3M
Long-Term Investments -- -- $12.6M $21.4M $21.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.4M $75.4M $201.7M $251M $419M
 
Accounts Payable $1.2M $6.8M $14.3M $15.7M $21M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $50K $61K $66K -- --
Other Current Liabilities $369K $600K $520K $1.1M --
Total Current Liabilities $5.6M $7.4M $58.6M $44M $40.3M
 
Long-Term Debt $156K $106K $59K $244K $138.5M
Capital Leases -- -- -- -- --
Total Liabilities $7.9M $10.1M $130.3M $154.6M $326.9M
 
Common Stock $37.7M $64.5M $63.8M $60.9M $63.4M
Other Common Equity Adj -- -- -- $254K $950K
Common Equity $26.6M $65.3M $71.4M $96.4M $92.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.6M $65.3M $71.4M $96.4M $92.1M
 
Total Liabilities and Equity $34.4M $75.4M $201.7M $251M $419M
Cash and Short Terms -- $25.5M $60.9M $83.2M $180.2M
Total Debt $206K $167K $125K $244K $140.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $24.5M $17.3M $82.5M $55.5M $253.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $3.8M $8.5M $5.3M $73.1M
Inventory -- -- -- -- --
Prepaid Expenses $376K $421K $1.6M $2.4M --
Other Current Assets -- -- -- -- --
Total Current Assets $26.5M $21.5M $93M $63.2M $359.5M
 
Property Plant And Equipment $43.3M $58.3M $122.9M $123.7M $1.8B
Long-Term Investments -- -- $23.5M $22.9M $24.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $69.9M $79.9M $260.2M $254.4M $2.2B
 
Accounts Payable $2.3M $7.6M $20.2M $15.9M $117M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $59K $63K $6K -- --
Other Current Liabilities $1.8M -- $1.6M -- --
Total Current Liabilities $31.8M $7.6M $49.3M $44.2M $249.7M
 
Long-Term Debt $119K $66K $234K $10.3M $159.1M
Capital Leases -- -- -- -- --
Total Liabilities $37.4M $9M $167.7M $157.3M $1.9B
 
Common Stock $37.7M $64.5M $61.3M $62.7M $66M
Other Common Equity Adj -- -- -$223K $1.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.5M $70.8M $92.5M $97.1M $312.6M
 
Total Liabilities and Equity $69.9M $79.9M $260.2M $254.4M $2.2B
Cash and Short Terms $24.5M $17.3M $82.5M $55.5M $253.8M
Total Debt $178K $129K $240K $10.3M $169.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19M $8.3M $5.2M $26.5M -$7.7M
Depreciation & Amoritzation $3.7M $4.7M $6.7M $25.5M $26.2M
Stock-Based Compensation $286K $557K $1.3M $1.9M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4M $3.9M $9.3M $21.3M $11M
 
Capital Expenditures $7.9M $10.4M $17.1M $24.9M $20.8M
Cash Acquisitions -- -- -$1.8M -$36.8M --
Cash From Investing -$6.5M -$4.2M -$17.4M $9.9M -$52.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $138.3M
Long-Term Debt Repaid -$36K -$39K -$54K -$9K --
Repurchase of Common Stock -- $34K -- -- --
Other Financing Activities -- -- -$754K -$3.9M -$1.4M
Cash From Financing $3.9M $25.8M $20.9M -$25.4M $137.9M
 
Beginning Cash (CF) -- $25.5M $60.9M $83.2M $180.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$142K $25.5M $12.9M $6.3M $95.9M
Ending Cash (CF) -$142K $50.9M $73.8M $90M $275.7M
 
Levered Free Cash Flow -$5.5M -$6.4M -$7.8M -$3.5M -$9.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $10.1M $224K $20.9M -$2.5M $24.8M
Depreciation & Amoritzation $1.2M $1.8M $6.8M $7M $45.3M
Stock-Based Compensation $63K $339K $568K $628K $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2M $1.4M $175K $14.6M $34.6M
 
Capital Expenditures $2.6M $7.9M $15.2M $9.7M $13.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$7.4M $27M -$38.1M -$13.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $5K --
Long-Term Debt Repaid -$10K -$12K $21.5M -- --
Repurchase of Common Stock -- -- -- -- $737K
Other Financing Activities -$99K -$255K -$1.5M -$226K --
Cash From Financing $24K -$16.2M -$1.5M $9.9M -$2.8M
 
Beginning Cash (CF) $24.5M $17.3M $82.5M $55.5M $253.8M
Foreign Exchange Rate Adjustment -- -- $414K $616K $1.4M
Additions / Reductions -$436K -$22.2M $26.1M -$13M $20.2M
Ending Cash (CF) $24.1M -$4.9M $109.1M $43.1M $275.4M
 
Levered Free Cash Flow -$632K -$6.4M -$15.1M $4.9M $21.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.4M $4.2M $23.8M $1.8M $202M
Depreciation & Amoritzation $4.4M $5.9M $19.3M $27.6M $86.8M
Stock-Based Compensation $285K $1.3M $1.6M $2.6M $6.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $4.9M $14.1M $21M $85.1M
 
Capital Expenditures $4.7M $18M $26.9M $19M $38M
Cash Acquisitions -- -- -$1.8M -$36.8M -$24.8M
Cash From Investing -$2.8M -$14.3M $16.5M -$58.3M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$38K -$49K -$30K -- --
Repurchase of Common Stock -- $34K -- -- $3.8M
Other Financing Activities -- -- -$3.6M -$2.2M --
Cash From Financing -$1M $26.7M -$3.6M $8.5M $121.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $17.3M $27.3M -$29.1M $195.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$878K -$13M -$12.8M $2M $47.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.6M $4.5M $23M -$1.7M $208.1M
Depreciation & Amoritzation $3.5M $4.7M $17.4M $19.5M $80.1M
Stock-Based Compensation $240K $981K $1.3M $2M $5.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.6M $4.5M $9.3M $8.9M $83M
 
Capital Expenditures $4.6M $12.1M $21.9M $16M $33.3M
Cash Acquisitions -- -- -- -- -$24.8M
Cash From Investing -$2.6M -$12.6M $21.2M -$47M -$10.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $14K $4K
Long-Term Debt Repaid -$28K -$38K -$14K -- --
Repurchase of Common Stock -- -- -- -- $3.8M
Other Financing Activities -$99K -$255K -$3.1M -$1.4M -$806K
Cash From Financing -$979K -$62K -$24.6M $9.2M -$6.7M
 
Beginning Cash (CF) $24.9M $78.3M $166.4M $203.6M $660M
Foreign Exchange Rate Adjustment -- -- $409K -$289K $4.4M
Additions / Reductions -- -$8.2M $6.3M -$29.1M $70M
Ending Cash (CF) $24.9M $70.1M $173.1M $174.2M $734.4M
 
Levered Free Cash Flow -$979K -$7.6M -$12.6M -$7.1M $49.7M

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 8

SMX (Security Matters) Plc [SMX] is down 66.41% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.56% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.46% over the past day.

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

Show me the best stock