Financhill
Buy
65

TVE.TO Quote, Financials, Valuation and Earnings

Last price:
$7.94
Seasonality move :
15.77%
Day range:
$8.06 - $8.19
52-week range:
$3.10 - $8.32
Dividend yield:
1.9%
P/E ratio:
12.96x
P/S ratio:
2.99x
P/B ratio:
2.17x
Volume:
1.3M
Avg. volume:
1.6M
1-year change:
73.92%
Market cap:
$4B
Revenue:
$1.4B
EPS (TTM):
-$0.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $222.1M $598.9M $1.2B $1.4B $1.4B
Revenue Growth (YoY) -41.99% 203.2% 97.03% 19.19% -0.17%
 
Cost of Revenues $224.1M $355.6M $623.8M $991.2M $899.2M
Gross Profit -$2M $243.3M $556.3M $415.3M $504.9M
Gross Profit Margin -0.91% 40.62% 47.14% 29.53% 35.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6M $18M $27.7M $31.4M $32.7M
Other Inc / (Exp) -$361.4M $316.6M -$30.4M -$109.9M -$147.7M
Operating Expenses $25.4M $24M $35.9M $60.3M $57.5M
Operating Income -$27.4M $219.3M $520.3M $355M $447.4M
 
Net Interest Expenses $10.1M $21.5M $48.6M $103.7M $90.4M
EBT. Incl. Unusual Items -$398.9M $519.8M $444.7M $141.4M $209.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$87.5M $129.3M $99.5M $47.2M $47.1M
Net Income to Company -$311.4M $390.5M $345.2M $94.2M $162.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$311.4M $390.5M $345.2M $94.2M $162.2M
 
Basic EPS (Cont. Ops) -$1.40 $1.10 $0.75 $0.17 $0.30
Diluted EPS (Cont. Ops) -$1.40 $1.08 $0.74 $0.17 $0.30
Weighted Average Basic Share $222.8M $353.6M $460.3M $556.5M $542.5M
Weighted Average Diluted Share $222.8M $360.8M $464.3M $560M $546.9M
 
EBITDA -$268.1M $436.5M $905.7M $994.1M $1B
EBIT -$388.8M $219.3M $520.3M $355M $447.4M
 
Revenue (Reported) $222.1M $598.9M $1.2B $1.4B $1.4B
Operating Income (Reported) -$27.4M $219.3M $520.3M $355M $447.4M
Operating Income (Adjusted) -$388.8M $219.3M $520.3M $355M $447.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $178.2M $273.5M $423.2M $346.9M $335.8M
Revenue Growth (YoY) 242.07% 53.47% 54.71% -18.03% -3.2%
 
Cost of Revenues $114.7M $134.3M $243.9M $218.1M $210.4M
Gross Profit $63.5M $139.2M $179.3M $128.7M $125.4M
Gross Profit Margin 35.65% 50.9% 42.36% 37.11% 37.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $5.8M $7.9M $7.6M $9.3M
Other Inc / (Exp) -$26M $39.5M -$129M $28.3M --
Operating Expenses $6.2M $6.2M $10.9M $11.8M $15.1M
Operating Income $57.4M $133M $168.4M $116.9M $110.2M
 
Net Interest Expenses $6.5M $9M $27M $21.1M $21.4M
EBT. Incl. Unusual Items $25.7M $165M $12.3M $125.1M -$324M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $40.2M $3.7M $31.4M -$75.2M
Net Income to Company $20M $124.8M $8.6M $93.7M -$248.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20M $124.8M $8.6M $93.7M -$248.8M
 
Basic EPS (Cont. Ops) $0.05 $0.28 $0.02 $0.17 -$0.50
Diluted EPS (Cont. Ops) $0.05 $0.28 $0.02 $0.17 -$0.50
Weighted Average Basic Share $406.2M $440.4M $556.7M $541M $496.6M
Weighted Average Diluted Share $414.3M $443.4M $558.6M $545.3M $496.6M
 
EBITDA $131.4M $213.4M $331.6M $267.7M $245.7M
EBIT $57.4M $133M $168.4M $116.9M $110.2M
 
Revenue (Reported) $178.2M $273.5M $423.2M $346.9M $335.8M
Operating Income (Reported) $57.4M $133M $168.4M $116.9M $110.2M
Operating Income (Adjusted) $57.4M $133M $168.4M $116.9M $110.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $449.2M $1.1B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $303.1M $486.3M $990.5M $935.3M $871.6M
Gross Profit $146.1M $564.4M $404.2M $475.6M $520M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.1M $25.3M $30.9M $32.5M $34.7M
Other Inc / (Exp) $201.3M $72.1M -$143.2M -$26.3M --
Operating Expenses $21.3M $31.2M $47.6M $67.6M $55.4M
Operating Income $124.7M $533.2M $356.6M $407.9M $464.6M
 
Net Interest Expenses $17.3M $32.4M $101.9M $93.8M $81.5M
EBT. Incl. Unusual Items $312.2M $578.3M $110.6M $286.8M -$111M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.4M $143.1M $23.3M $73.6M -$19.1M
Net Income to Company $231.8M $435.2M $87.3M $213.2M -$91.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $231.8M $435.2M $87.3M $213.2M -$91.9M
 
Basic EPS (Cont. Ops) $0.66 $1.02 $0.16 $0.39 -$0.19
Diluted EPS (Cont. Ops) $0.66 $1.01 $0.16 $0.39 -$0.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $306.2M $827M $998.1M $1B $1B
EBIT $124.7M $533.2M $356.6M $407.9M $464.6M
 
Revenue (Reported) $449.2M $1.1B $1.4B $1.4B $1.4B
Operating Income (Reported) $124.7M $533.2M $356.6M $407.9M $464.6M
Operating Income (Adjusted) $124.7M $533.2M $356.6M $407.9M $464.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $423.8M $842.9M $1.1B $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $274.7M $381.7M $749.2M $688M $661.5M
Gross Profit $149.1M $461.2M $309.5M $367.4M $381.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.7M $20.3M $23.5M $24.6M $26.6M
Other Inc / (Exp) $217.6M -$27M -$139.7M -$55.9M $10.6M
Operating Expenses $24.5M $24M $36M $43.3M $41.3M
Operating Income $124.6M $437.1M $273.4M $324.1M $340.1M
 
Net Interest Expenses $14.5M $25.4M $78.7M $68.8M $59.9M
EBT. Incl. Unusual Items $328.4M $387M $52.9M $198.3M -$122M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.3M $92.2M $16M $42.5M -$23.7M
Net Income to Company $250.1M $294.8M $36.9M $155.8M -$98.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $250.1M $294.8M $36.9M $155.8M -$98.3M
 
Basic EPS (Cont. Ops) $0.74 $0.68 $0.07 $0.29 -$0.20
Diluted EPS (Cont. Ops) $0.72 $0.67 $0.07 $0.28 -$0.21
Weighted Average Basic Share $1B $1.3B $1.7B $1.6B $1.5B
Weighted Average Diluted Share $1B $1.3B $1.7B $1.6B $1.5B
 
EBITDA $519.7M $667.5M $759.8M $774.8M $762.7M
EBIT $368.1M $437.1M $273.4M $324.1M $340.1M
 
Revenue (Reported) $423.8M $842.9M $1.1B $1.1B $1B
Operating Income (Reported) $124.6M $437.1M $273.4M $324.1M $340.1M
Operating Income (Adjusted) $368.1M $437.1M $273.4M $324.1M $340.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- $2.2M $7.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.9M $76.6M $162.1M $107.2M $131.9M
Inventory -- -- -- -- --
Prepaid Expenses $1.3M $7.8M $6.8M $18M $11.2M
Other Current Assets -- -- -- -- --
Total Current Assets $33M $87.7M $184.1M $197.4M $215.4M
 
Property Plant And Equipment $944.9M $2.2B $4.4B $4B $3.8B
Long-Term Investments -- $77K $20.3M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1B $2.3B $4.6B $4.2B $4B
 
Accounts Payable $38.9M $72.2M $343.8M $201.5M $199.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $265M $56.7M $2.6M
Current Portion Of Capital Lease Obligations $2.5M $3.6M -- -- $3.9M
Other Current Liabilities $11.5M $13.4M $22.9M $20.7M $53.4M
Total Current Liabilities $58.9M $94.5M $642.9M $375.4M $275.4M
 
Long-Term Debt $210.9M $484.4M $930.2M $771.8M $745.3M
Capital Leases -- -- -- -- --
Total Liabilities $518.1M $1.1B $2.5B $2B $1.9B
 
Common Stock $876.1M $1.2B $1.9B $1.9B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $509.5M $1.3B $2.2B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $509.5M $1.3B $2.2B $2.2B $2.1B
 
Total Liabilities and Equity $1B $2.3B $4.6B $4.2B $4B
Cash and Short Terms -- -- -- $2.2M $7.4M
Total Debt $210.9M $488M $930.2M $771.8M $749.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $97.5M -- -- $2.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $94.7M $112.8M $209.3M $118.5M $124.7M
Inventory -- -- -- -- --
Prepaid Expenses $4.1M $11.4M $7.2M $6.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $98.8M $229.6M $408.9M $165.8M $302.3M
 
Property Plant And Equipment $2.1B $2.5B $4B $3.8B $3.2B
Long-Term Investments -- $21.1M $20.3M $2.9M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.8B $4.4B $4B $3.5B
 
Accounts Payable $97.4M $183.6M $211.2M $193.6M $164.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $106.7M $1M --
Current Portion Of Capital Lease Obligations $3.7M $4M $3.8M $2.8M --
Other Current Liabilities $52.4M $4.6M $100.1M $11M --
Total Current Liabilities $261.4M $261.5M $469M $227.2M $252.5M
 
Long-Term Debt $429.2M $293.7M $1.1B $731.9M $707.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1B $2.3B $1.8B $1.6B
 
Common Stock $1.2B $1.6B $1.9B $1.8B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.8B $2.1B $2.2B $1.8B
 
Total Liabilities and Equity $2.2B $2.8B $4.4B $4B $3.5B
Cash and Short Terms -- $97.5M -- -- $2.7M
Total Debt $532.8M $297.8M $1.1B $734.8M $714M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$311.4M $390.5M $345.2M $94.2M $162.2M
Depreciation & Amoritzation -- $217.2M $369.7M $618.2M $588M
Stock-Based Compensation $5.5M $6M $3.9M $5.5M $11.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $125.3M $297.9M $805.4M $631.6M $833.2M
 
Capital Expenditures $202.4M $191.2M $458.6M $516.5M $452.7M
Cash Acquisitions -- $456.3M $948.9M $17.5M --
Cash From Investing -$181.6M -$581.1M -$1.3B -$378M -$453.4M
 
Dividends Paid (Ex Special Dividend) -- -- $55.3M $83.5M $81.5M
Special Dividend Paid
Long-Term Debt Issued $16.7M $265.3M $546.7M $66.6M --
Long-Term Debt Repaid -$2.3M -$40.9M -$132.1M -$351.6M -$190.4M
Repurchase of Common Stock -$5.1M $13M $35.9M $9.6M $147M
Other Financing Activities $1.6M -$1M $3.1M $125.9M $42.9M
Cash From Financing $56.3M $283.2M $465.2M -$251.4M -$374.7M
 
Beginning Cash (CF) -- -- -- $2.2M $7.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $2.2M $5.2M
Ending Cash (CF) -- -- -- $4.4M $12.6M
 
Levered Free Cash Flow -$77.1M $106.7M $346.8M $115.2M $380.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $20M $124.8M $8.6M $93.7M -$248.8M
Depreciation & Amoritzation $74M $78.4M $161.3M $146.7M $133.9M
Stock-Based Compensation $1.2M $213K $2.7M $2.5M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $100.6M $229.9M $199.8M $240.8M $226.2M
 
Capital Expenditures $70M $98.5M $122.8M $108M $158.5M
Cash Acquisitions $42.9M $1.4M $800K -- --
Cash From Investing -$106.4M -$20.3M -$77.1M -$78.4M -$142.9M
 
Dividends Paid (Ex Special Dividend) -- $8.8M $20.9M $20.3M $18.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7M $92M -$40.3M -$100.5M --
Long-Term Debt Repaid -$903K -$315.7M -$50M -$52.9M --
Repurchase of Common Stock $228K $12.8M $78K $52.2M $37.8M
Other Financing Activities -- -$4.2M -$11.4M $54.4M --
Cash From Financing $5.9M -$112.1M -$122.7M -$162.4M -$83.3M
 
Beginning Cash (CF) -- $97.5M -- -- $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $97.5M -- -- -$76K
Ending Cash (CF) -- $195M -- -- $2.6M
 
Levered Free Cash Flow $30.6M $131.5M $77M $132.9M $67.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $231.8M $435.2M $87.3M $213.2M -$91.9M
Depreciation & Amoritzation $181.4M $288.7M $624.8M $577.8M $565.9M
Stock-Based Compensation $5.2M -$727K $6.8M $8.2M $11.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $203.1M $696.1M $643.5M $847.4M $805.1M
 
Capital Expenditures $162.6M $379.4M $514M $451.9M $482.9M
Cash Acquisitions $533.9M $166.5M $815.4M $1.6M --
Cash From Investing -$598.3M -$428.6M -$1.3B -$333.6M -$468.2M
 
Dividends Paid (Ex Special Dividend) -- $31M $79.9M $82.3M $77.8M
Special Dividend Paid
Long-Term Debt Issued $323.5M $243.3M $491.2M -$164.6M --
Long-Term Debt Repaid -$40.6M -$483M $165M -$359.7M --
Repurchase of Common Stock $4.9M $43.9M $4.6M $95.9M $199.9M
Other Financing Activities -- $4M -$14.5M $189.4M --
Cash From Financing $395.2M -$170M $550.3M -$511.5M -$336.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$97.5M -- $459K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $40.5M $316.7M $129.5M $395.5M $322.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $250.1M $294.8M $36.9M $155.8M -$98.3M
Depreciation & Amoritzation $74M $225.2M $480.3M $440M $417.9M
Stock-Based Compensation $3.8M -$2.9M $2.8M $5.5M $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $179.2M $577.5M $415.6M $631.4M $603.3M
 
Capital Expenditures $545.8M $337.7M $388.8M $324.2M $354.4M
Cash Acquisitions $42.9M $149.4M $15.9M -- --
Cash From Investing -$513.2M -$360.8M -$381.5M -$337.1M -$351.9M
 
Dividends Paid (Ex Special Dividend) -- $31M $62.6M $61.4M $57.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $308.7M $286.7M $231.2M -- --
Long-Term Debt Repaid -$40M -$482.1M -$185M -$193.1M -$18.3M
Repurchase of Common Stock -$4.5M $35.9M $4.6M $90.9M $143.9M
Other Financing Activities -$1M $4M -$13.6M $49.9M -$9.7M
Cash From Financing $334M -$119.2M -$34.1M -$294.3M -$256.1M
 
Beginning Cash (CF) -- $97.5M -- -- $13.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $97.5M -- -- -$4.7M
Ending Cash (CF) -- $195M -- -- $8.7M
 
Levered Free Cash Flow -$366.5M $239.7M $26.9M $307.2M $248.9M

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