Financhill
Buy
68

TPZ.TO Quote, Financials, Valuation and Earnings

Last price:
$28.67
Seasonality move :
-5.05%
Day range:
$28.75 - $29.14
52-week range:
$21.00 - $29.17
Dividend yield:
4.64%
P/E ratio:
79.29x
P/S ratio:
13.93x
P/B ratio:
3.65x
Volume:
426.3K
Avg. volume:
529.1K
1-year change:
5.28%
Market cap:
$4.4B
Revenue:
$299.8M
EPS (TTM):
$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $89.6M $198.6M $356.7M $306.7M $299.8M
Revenue Growth (YoY) 601.71% 121.56% 79.61% -14.03% -2.25%
 
Cost of Revenues $89.7M $159.8M $216M $224.4M $204M
Gross Profit -$63K $38.9M $140.8M $82.3M $95.8M
Gross Profit Margin -0.07% 19.56% 39.47% 26.83% 31.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $6.4M $8.5M $8.4M $9.6M
Other Inc / (Exp) $8.2M $7.1M $11.2M $28.1M $15.6M
Operating Expenses $5.4M $8.3M $10M $11.6M $14.9M
Operating Income -$5.5M $30.5M $130.8M $70.7M $80.9M
 
Net Interest Expenses $620K $3.4M $14.2M $29.8M $27.9M
EBT. Incl. Unusual Items $2.1M $34.2M $127.8M $68.9M $68.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$992K $6.7M $28.5M $21.3M $22.2M
Net Income to Company $3.1M $27.6M $99.4M $47.6M $46.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1M $27.6M $99.4M $47.6M $46.4M
 
Basic EPS (Cont. Ops) $0.03 $0.22 $0.70 $0.33 $0.32
Diluted EPS (Cont. Ops) $0.03 $0.22 $0.69 $0.33 $0.32
Weighted Average Basic Share $112.4M $123.7M $142.5M $144.5M $146.5M
Weighted Average Diluted Share $112.4M $124.4M $143.3M $145.4M $147.1M
 
EBITDA $80M $186M $340.4M $288.2M $277.5M
EBIT -$5.5M $30.5M $130.8M $70.7M $80.9M
 
Revenue (Reported) $89.6M $198.6M $356.7M $306.7M $299.8M
Operating Income (Reported) -$5.5M $30.5M $130.8M $70.7M $80.9M
Operating Income (Adjusted) -$5.5M $30.5M $130.8M $70.7M $80.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $53.3M $78.6M $82M $71M $73.5M
Revenue Growth (YoY) 122.12% 47.32% 4.37% -13.46% 3.58%
 
Cost of Revenues $46.6M $53M $57.6M $51.9M $53.8M
Gross Profit $6.7M $25.6M $24.4M $19M $19.7M
Gross Profit Margin 12.56% 32.52% 29.74% 26.83% 26.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $2.1M $1.9M $2M $2.2M
Other Inc / (Exp) $2.5M $4.8M $110K $17.1M --
Operating Expenses $2.2M $2.5M $2.2M $3.2M $3.5M
Operating Income $4.5M $23M $22.2M $15.9M $16.2M
 
Net Interest Expenses $1.1M $2.8M $7.7M $7.2M $6.8M
EBT. Incl. Unusual Items $5.9M $25M $14.6M $25.8M $16.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $915K $5.7M $3.9M $7.8M $5M
Net Income to Company $5M $19.4M $10.8M $18M $11.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5M $19.4M $10.8M $18M $11.4M
 
Basic EPS (Cont. Ops) $0.04 $0.13 $0.07 $0.12 $0.07
Diluted EPS (Cont. Ops) $0.04 $0.13 $0.07 $0.12 $0.07
Weighted Average Basic Share $128.7M $144M $144.5M $144.9M $153.8M
Weighted Average Diluted Share $129.4M $144.7M $145.1M $145.6M $154.4M
 
EBITDA $49.9M $74.5M $78.8M $65.6M $68.4M
EBIT $4.5M $23M $22.2M $15.9M $16.2M
 
Revenue (Reported) $53.3M $78.6M $82M $71M $73.5M
Operating Income (Reported) $4.5M $23M $22.2M $15.9M $16.2M
Operating Income (Adjusted) $4.5M $23M $22.2M $15.9M $16.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $153.9M $337.7M $319.2M $299.9M $319.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $132.9M $203M $236.6M $205.9M $212.9M
Gross Profit $21M $134.7M $82.6M $94M $106.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $7.9M $8.3M $8.7M $10.3M
Other Inc / (Exp) $7M $5.8M $22.2M $37.5M --
Operating Expenses $6.7M $9.6M $9.9M $13.5M $16.3M
Operating Income $14.3M $125.1M $72.8M $80.5M $90.2M
 
Net Interest Expenses $2.1M $8.9M $29.4M $28.3M $27.2M
EBT. Incl. Unusual Items $19.2M $122M $65.5M $89.6M $82.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$505K $25.5M $18.4M $28M $26.1M
Net Income to Company $19.7M $96.5M $47.1M $61.6M $56.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.7M $96.5M $47.1M $61.6M $56.2M
 
Basic EPS (Cont. Ops) $0.17 $0.68 $0.33 $0.43 $0.37
Diluted EPS (Cont. Ops) $0.17 $0.68 $0.32 $0.42 $0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $142.2M $322.6M $301.7M $279.6M $296M
EBIT $14.3M $125.1M $72.8M $80.5M $90.2M
 
Revenue (Reported) $153.9M $337.7M $319.2M $299.9M $319.4M
Operating Income (Reported) $14.3M $125.1M $72.8M $80.5M $90.2M
Operating Income (Adjusted) $14.3M $125.1M $72.8M $80.5M $90.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $126M $265.1M $227.6M $220.7M $240.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108.6M $151.8M $172.5M $153.9M $162.9M
Gross Profit $17.4M $113.3M $55.1M $66.8M $77.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6M $6.2M $6M $6.3M $7.1M
Other Inc / (Exp) $3.1M $1.8M $12.8M $22.2M $19M
Operating Expenses $5.6M $6.9M $6.8M $8.7M $10M
Operating Income $11.8M $106.4M $48.3M $58.1M $67.4M
 
Net Interest Expenses $1.6M $7.1M $22.4M $20.9M $20.2M
EBT. Incl. Unusual Items $13.2M $101.1M $38.8M $59.5M $73.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $20.8M $10.8M $17.5M $21.3M
Net Income to Company $11.3M $80.3M $28M $42M $51.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.3M $80.3M $28M $42M $51.8M
 
Basic EPS (Cont. Ops) $0.09 $0.56 $0.19 $0.29 $0.34
Diluted EPS (Cont. Ops) $0.09 $0.56 $0.19 $0.29 $0.34
Weighted Average Basic Share $358.1M $426M $433.3M $434.6M $461.3M
Weighted Average Diluted Share $359.9M $428.5M $435M $436.5M $463.3M
 
EBITDA $117.1M $253.6M $214.9M $206.3M $224.8M
EBIT $11.8M $106.4M $48.3M $58.1M $67.4M
 
Revenue (Reported) $126M $265.1M $227.6M $220.7M $240.3M
Operating Income (Reported) $11.8M $106.4M $48.3M $58.1M $67.4M
Operating Income (Adjusted) $11.8M $106.4M $48.3M $58.1M $67.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $220.2M -- -- $3.5M $147K
Short Term Investments -- $801K $6.2M $8.7M $10.6M
Accounts Receivable, Net $18.2M $46.8M $62.5M $47.3M $52.5M
Inventory -- -- -- -- --
Prepaid Expenses $634K $785K $762K $846K $786K
Other Current Assets -- -- -- -- --
Total Current Assets $239M $48.3M $69.5M $60.4M $64M
 
Property Plant And Equipment $714.1M $1.5B $1.7B $1.6B $1.8B
Long-Term Investments -- -- -- $2.3M $2.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1B $1.7B $1.9B $1.7B $1.9B
 
Accounts Payable $726K $4.3M $4.5M $6.3M $6.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $593K $255K -- $755K $6M
Total Current Liabilities $1.3M $4.6M $4.5M $7.1M $12.3M
 
Long-Term Debt -- $276.9M $464.6M $391.6M $540.4M
Capital Leases -- -- -- -- --
Total Liabilities $43.6M $347M $532.4M $460.4M $627.6M
 
Common Stock $1B $1.4B $1.5B $1.5B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.3B $1.4B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.3B $1.4B $1.2B $1.3B
 
Total Liabilities and Equity $1B $1.7B $1.9B $1.7B $1.9B
Cash and Short Terms $220.2M -- -- $3.5M $147K
Total Debt -- $276.9M $464.6M $391.6M $540.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22.9M -- -- -- $431K
Short Term Investments -- $5.3M -- -- --
Accounts Receivable, Net $36.5M $45.2M $54.7M $44.2M $46.1M
Inventory -- -- -- -- --
Prepaid Expenses $210K $307K $338K $371K --
Other Current Assets -- -- -- -- --
Total Current Assets $59.6M $50.8M $57.6M $58.6M $53.6M
 
Property Plant And Equipment $1.3B $1.8B $1.6B $1.6B $1.8B
Long-Term Investments -- -- $1.1M $4.4M $865K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $1.9B $1.7B $1.6B $1.8B
 
Accounts Payable $5.2M $3.5M $6.6M $30.9M $77.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.4M $2.8M $3.9M $215K --
Total Current Liabilities $8.6M $6.3M $10.4M $31.1M $80.2M
 
Long-Term Debt $273.9M $482M $411.7M $419.5M $504.6M
Capital Leases -- -- -- -- --
Total Liabilities $287.4M $492M $426.8M $472.8M $629.7M
 
Common Stock $1.3B $1.5B $1.5B $1.5B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.4B $1.3B $1.2B $1.2B
 
Total Liabilities and Equity $1.5B $1.9B $1.7B $1.6B $1.8B
Cash and Short Terms $22.9M -- -- -- $431K
Total Debt $273.9M $482M $411.7M $419.5M $504.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1M $27.6M $99.4M $47.6M $46.4M
Depreciation & Amoritzation $85.5M $155.5M $209.6M $217.5M $196.6M
Stock-Based Compensation $887K $2M $1.5M $3.2M $5.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $83.6M $165M $317.9M $300.6M $276.3M
 
Capital Expenditures $1.3M $2.8M $3.8M $8.1M $7.3M
Cash Acquisitions $171.5M $919.3M $350.9M $46.4M $430.6M
Cash From Investing -$172.6M -$921.4M -$354.1M -$52M -$440M
 
Dividends Paid (Ex Special Dividend) $73.1M $108.7M $157.3M $176.3M $191.2M
Special Dividend Paid
Long-Term Debt Issued -- $278.3M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.2M -$18.3M -$1.1M -- -$8.8M
Cash From Financing $301M $536.2M $36.2M -$245.2M $160.4M
 
Beginning Cash (CF) $220.2M -- -- $3.5M $147K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $212M -$220.2M -- $3.5M -$3.3M
Ending Cash (CF) $432.2M -$220.2M -- $6.9M -$3.2M
 
Levered Free Cash Flow $82.4M $162.2M $314M $292.4M $268.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5M $19.4M $10.8M $18M $11.4M
Depreciation & Amoritzation $45.4M $51.4M $56.7M $49.7M $52.2M
Stock-Based Compensation $362K $408K $328K $1.1M $1.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $42M $100M $65.2M $71.3M $78.1M
 
Capital Expenditures $1M $926K $2.3M $7.8M $1.9M
Cash Acquisitions $410M $328.3M $39.5M -- $71.7M
Cash From Investing -$410.4M -$329M -$41.4M -$1.1M -$2.1M
 
Dividends Paid (Ex Special Dividend) $27M $40.4M $44.8M $47.8M $52.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $170.8M -- -- -- --
Long-Term Debt Repaid -- $53.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$376K -$64K -- -$13K --
Cash From Financing $144M $221M -$26.6M -$70.1M -$76M
 
Beginning Cash (CF) $22.9M -- -- -- $431K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$224.5M -$8M -$2.8M -- $125K
Ending Cash (CF) -$201.5M -$8M -$2.8M -- $556K
 
Levered Free Cash Flow $40.9M $99M $62.9M $63.5M $76.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.7M $96.5M $47.1M $61.6M $56.2M
Depreciation & Amoritzation $127.9M $197.4M $229M $199.2M $205.8M
Stock-Based Compensation $1.3M $1.7M $1.6M $4.8M $6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $141.3M $305.2M $293.4M $287.8M $304.5M
 
Capital Expenditures $2.1M $3.8M $5.1M $30.5M -$14.5M
Cash Acquisitions $718.5M $562.2M $47.5M $105.6M $446.6M
Cash From Investing -$718.2M -$565.6M -$52.3M -$111.3M -$385.7M
 
Dividends Paid (Ex Special Dividend) $97.8M $147.5M $174.7M $185.4M $205.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27M -$8.5M -- -- --
Cash From Financing $599.5M $237.5M -$241.1M -$176.5M $81.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.7M -$22.9M -- -- $431K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $139.3M $301.5M $288.3M $257.3M $319.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $11.3M $80.3M $28M $42M $51.8M
Depreciation & Amoritzation $105.3M $147.2M $166.6M $148.2M $157.4M
Stock-Based Compensation $1M $695K $786K $2.4M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $108.5M $248.7M $224.2M $211.3M $239.6M
 
Capital Expenditures $1.6M $2.6M $3.9M $26.2M $4.4M
Cash Acquisitions $700.5M $343.3M $40M $99.2M $115.2M
Cash From Investing -$701.5M -$345.7M -$43.8M -$103.1M -$48.8M
 
Dividends Paid (Ex Special Dividend) $75.3M $114M $131.5M $140.6M $155.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $274.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.1M -$279K -- -$13K $2M
Cash From Financing $395.8M $97M -$180.3M -$111.7M -$190.5M
 
Beginning Cash (CF) $341.9M $8M $6.8M $2.9M $737K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$197.3M -- -- -$3.5M $284K
Ending Cash (CF) $144.6M $8M $6.8M -$604K $1M
 
Levered Free Cash Flow $106.9M $246.1M $220.3M $185.1M $235.2M

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 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock