Financhill
Buy
64

THX.V Quote, Financials, Valuation and Earnings

Last price:
$1.6000
Seasonality move :
-14.05%
Day range:
$1.4900 - $1.5600
52-week range:
$0.3500 - $1.9300
Dividend yield:
3.29%
P/E ratio:
4.43x
P/S ratio:
2.56x
P/B ratio:
2.31x
Volume:
360.7K
Avg. volume:
862.4K
1-year change:
280%
Market cap:
$1B
Revenue:
$264.6M
EPS (TTM):
$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $7.6M $215M $190.6M $264.6M
Revenue Growth (YoY) -- -- 2735.19% -11.35% 38.79%
 
Cost of Revenues -- $5.2M $122.7M $138M $112.5M
Gross Profit -- $2.4M $92.3M $52.6M $152M
Gross Profit Margin -- 31.02% 42.92% 27.6% 57.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3M $4.1M $20.7M $14.5M $14.2M
Other Inc / (Exp) $1.4M -$745.9K -$15.6K -$11.4M -$5.4M
Operating Expenses $5.4M $3.9M $20.7M $14.5M $14.2M
Operating Income -$5.4M -$1.5M $71.6M $38.1M $137.9M
 
Net Interest Expenses -- $337.6K $19M $17.6M $7.5M
EBT. Incl. Unusual Items -$4.1M -$2.7M $50.5M $14.7M $124.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31.4K -$66.2K -- -- --
Net Income to Company -$4.1M -$2.6M $50.5M $14.7M $124.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$2.6M $50.5M $14.7M $124.9M
 
Basic EPS (Cont. Ops) -$0.01 -$0.00 $0.08 $0.02 $0.19
Diluted EPS (Cont. Ops) -$0.01 -$0.00 $0.08 $0.02 $0.19
Weighted Average Basic Share $549.4M $625.4M $642M $650.7M $656.2M
Weighted Average Diluted Share $549.4M $625.4M $650.3M $655.2M $659.2M
 
EBITDA -$4M -$1.4M $112.8M $76.2M $182.7M
EBIT -$4.1M -$1.5M $71.6M $38.1M $137.9M
 
Revenue (Reported) -- $7.6M $215M $190.6M $264.6M
Operating Income (Reported) -$5.4M -$1.5M $71.6M $38.1M $137.9M
Operating Income (Adjusted) -$4.1M -$1.5M $71.6M $38.1M $137.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $72.7M $49.1M $54.9M $96.2M
Revenue Growth (YoY) -- -- -32.55% 11.82% 75.4%
 
Cost of Revenues $21.3K $52M $40.7M $24.9M $33.4M
Gross Profit -$21.3K $20.7M $8.3M $30M $62.8M
Gross Profit Margin -- 28.49% 17.01% 54.68% 65.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $997.5K $6.3M $2.4M $2.9M $3.6M
Other Inc / (Exp) $1.6M -$3.1K -$3.5K -- --
Operating Expenses $970.8K $6.3M $2.4M $2.9M $3.6M
Operating Income -$992K $14.4M $6M $27.1M $59.3M
 
Net Interest Expenses $26.8K $4.8M $4.4M $3.2M $141.8K
EBT. Incl. Unusual Items $580.5K $9.9M $1.2M $23.9M $59.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $580.5K $9.8M $1.2M $23.8M $59.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $580.5K $9.9M $1.2M $23.9M $59.4M
 
Basic EPS (Cont. Ops) $0.00 $0.02 $0.00 $0.04 $0.09
Diluted EPS (Cont. Ops) $0.00 $0.02 $0.00 $0.04 $0.09
Weighted Average Basic Share $626.3M $637.6M $655.3M $656.1M $665.3M
Weighted Average Diluted Share $626.3M $637.6M $660.3M $659.9M $665.3M
 
EBITDA -$970.8K $23.1M $14.4M $37.3M $71.4M
EBIT -$992K $14.4M $6M $27.1M $59.3M
 
Revenue (Reported) -- $72.7M $49.1M $54.9M $96.2M
Operating Income (Reported) -$992K $14.4M $6M $27.1M $59.3M
Operating Income (Adjusted) -$992K $14.4M $6M $27.1M $59.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $166.9M $217.9M $204.8M $394.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $88.1K $115M $130.2M $99.7M $144.3M
Gross Profit -$88.1K $51.8M $87.7M $105.1M $250.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3M $13.3M $20.5M $12.9M $19.1M
Other Inc / (Exp) -$3.8M $2.2M -$15.5K -$11.4M --
Operating Expenses $5.7M $13.2M $12.4M $12.9M $19.1M
Operating Income -$5.8M $38.6M $75.2M $92.2M $231.3M
 
Net Interest Expenses $221.2K $14.8M $17.8M $14.7M $1.4M
EBT. Incl. Unusual Items -$8.4M $27.1M $53.2M $73.3M $227.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$29.9K -$86.8K -- -- --
Net Income to Company -$7.9M $26.1M $52.5M $67.9M $227.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.4M $27.2M $53.2M $73.3M $227.6M
 
Basic EPS (Cont. Ops) -$0.01 $0.04 $0.08 $0.11 $0.34
Diluted EPS (Cont. Ops) $0.01 $0.04 $0.08 $0.11 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.7M $64.1M $121.6M $131.6M $280.6M
EBIT -$5.8M $38.6M $75.2M $92.2M $231.3M
 
Revenue (Reported) -- $166.9M $217.9M $204.8M $394.7M
Operating Income (Reported) -$5.8M $38.6M $75.2M $92.2M $231.3M
Operating Income (Adjusted) -$5.8M $38.6M $75.2M $92.2M $231.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $157M $159.1M $173.5M $302.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108.4M $108.4M $75.4M $106.9M --
Gross Profit $48.6M $50.8M $98.1M $195.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $11.1M $9.5M $14.4M --
Other Inc / (Exp) -$12.3K -$12.2K -$7.4K -- --
Operating Expenses $11.5M $11.1M $9.5M $14.4M --
Operating Income $37.1M $39.6M $88.6M $181.6M --
 
Net Interest Expenses $14.6M $13.4M $10.4M $1.4M --
EBT. Incl. Unusual Items $22.9M $24.7M $78.3M $180.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $22.8M $24.7M $78M $180.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.9M $24.7M $78.3M $180.4M --
 
Basic EPS (Cont. Ops) $0.04 $0.04 $0.12 $0.27 --
Diluted EPS (Cont. Ops) $0.04 $0.04 $0.12 $0.27 --
Weighted Average Basic Share $1.9B $1.9B $2B $2B --
Weighted Average Diluted Share $1.9B $2B $2B $2B --
 
EBITDA $62.5M $70M $120.2M $217.6M --
EBIT $37.1M $39.6M $88.6M $181.6M --
 
Revenue (Reported) $157M $159.1M $173.5M $302.8M --
Operating Income (Reported) $37.1M $39.6M $88.6M $181.6M --
Operating Income (Adjusted) $37.1M $39.6M $88.6M $181.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.3M $6M $9.1M $10.3M $17.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $25.9K $90.9K $7.2K --
Inventory -- $22.9M $44M $55.1M $59.1M
Prepaid Expenses $552.7K $346.4K $1.1M $2.4M $3.6M
Other Current Assets -- -- -- -- --
Total Current Assets $33.3M $30M $67.6M $75.9M $83M
 
Property Plant And Equipment $91.7M $218.5M $225.4M $206.3M $183.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $293.3K $204.5K $216.2K $192.3K
Other Long-Term Assets -- -- -- $21.1M $82M
Total Assets $141.5M $268.1M $319.6M $341.7M $401.4M
 
Accounts Payable $10.4M $44.7M $63.6M $77.4M $66.5M
Accrued Expenses $552K -- $8.4M $18.7M $3.6M
Current Portion Of Long-Term Debt $68.3K $35.7M $721.7K $30.8M $1.2M
Current Portion Of Capital Lease Obligations $39K $6.2M $6.5M $6.4M $6.9M
Other Current Liabilities $6.1M $16.4M $13.8M $16.4M $16.2M
Total Current Liabilities $17.1M $112.7M $106.8M $167.5M $101.2M
 
Long-Term Debt $20.5M $71.5M $71.4M $19.6M $3.4M
Capital Leases -- -- -- -- --
Total Liabilities $63.6M $192.8M $184.9M $193.7M $111.9M
 
Common Stock $97.1M $99.8M $109M $107.5M $117.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $77.9M $75.3M $134.7M $147.9M $289.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $77.9M $75.3M $134.7M $147.9M $289.4M
 
Total Liabilities and Equity $141.5M $268.1M $319.6M $341.7M $401.4M
Cash and Short Terms $28.3M $6M $9.1M $10.3M $17.3M
Total Debt -- $93.8M $92.9M $72.9M $25.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.9M $3.4M $11.2M $10M $112.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $491K $380.5K $441.5K --
Inventory $1.7M $15.9M $64.3M $58.6M $52.9M
Prepaid Expenses $560.3K $4.5M $1.7M $2.7M $3.5M
Other Current Assets -- -- -- -- --
Total Current Assets $13.1M $24.5M $89.4M $76M $169.9M
 
Property Plant And Equipment $150.2M $230.1M $219.4M $183.1M $147.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $341K $174.2K $259.2K $209.1K --
Other Long-Term Assets -- -- -- $62.2M --
Total Assets $181.8M $277.6M $342.8M $369.4M $482M
 
Accounts Payable -- $66.9M $94.6M $76.1M $19.8M
Accrued Expenses $6.6M $6.7M -- $11.1M --
Current Portion Of Long-Term Debt $3.5M $4.1M $4M $1.8M --
Current Portion Of Capital Lease Obligations -- $6.5M $6.5M $6.5M --
Other Current Liabilities $15M $13.5M $14.5M $24.8M --
Total Current Liabilities $45.5M $93.3M $147.7M $131.4M $35.5M
 
Long-Term Debt $62.3M $74.8M $28.9M $4.7M $321.4K
Capital Leases -- -- -- -- --
Total Liabilities $109.7M $175.5M $184M $142.9M $42.9M
 
Common Stock $99.8M $109.9M $110.2M $110.1M $114.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $72.1M $102.2M $158.9M $226.5M $439.1M
 
Total Liabilities and Equity $181.8M $277.6M $342.8M $369.4M $482M
Cash and Short Terms $7.9M $3.4M $11.2M $10M $112.1M
Total Debt $97.8M $94.9M $82M $35.4M $5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1M -$2.6M $50.5M $14.7M $124.9M
Depreciation & Amoritzation $118.1K $133.1K $41.2M $38.1M $44.8M
Stock-Based Compensation $953.8K -- $588.4K -- --
Change in Accounts Receivable -- -$52.8K $22.4K -$81.4K $4.6M
Change in Inventories -- -$23.2M -$19.7M -$34M -$55.6M
Cash From Operations $29.2M -$22.9M $103.8M $80.5M $81.9M
 
Capital Expenditures -- $6.3M $44.3M $51.1M $17.6M
Cash Acquisitions -- $3.5M -- -- --
Cash From Investing -$49.1M -$44.3M -$44.3M -$51.1M -$17.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $29.3M -- -- -- --
Long-Term Debt Repaid -$108.3K -$3.5M -$58.1M -$29.4M -$58.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6M -$640.1K $1.2M $1.2M $194.2K
Cash From Financing $43.5M $37.5M -$57M -$28.1M -$58.5M
 
Beginning Cash (CF) $5.7M $6M $9.1M $10.3M $17.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.5M -$26.2M $2.5M $1.6M $5.8M
Ending Cash (CF) $29.7M -$16.7M $11.6M $12.2M $23.1M
 
Levered Free Cash Flow -$13.1M -$29.1M $59.5M $29.4M $64.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.3M $27.7M -$10.1M $46.9M --
Depreciation & Amoritzation $72.7K $15.8M $7.8M $13.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $986.8K $316.1K $800 $4.7M --
Change in Inventories -$23.2M -$28.1M -$13.7M -$12.4M --
Cash From Operations -$16M $39.2M $13.5M $23.6M --
 
Capital Expenditures -$50.6M $17.3M $4.1M $5.7M --
Cash Acquisitions $3.5M -- -- -- --
Cash From Investing $12.6M -$21.7M -$4.1M -$5.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.5M -$15.8M -$10.1M -$11.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$640.1K $45.1K $6.9K -- --
Cash From Financing $1.6M -$16.6M -$10M -$11.3M --
 
Beginning Cash (CF) $6M $9.1M $10.3M $17.3M --
Foreign Exchange Rate Adjustment $482.9K $144.7K $122.1K -$220.4K --
Additions / Reductions -$1.3M $976.4K -$569.3K $6.4M --
Ending Cash (CF) $5.2M $10.2M $9.9M $23.5M --
 
Levered Free Cash Flow $34.6M $21.9M $9.3M $17.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$7.9M $26.1M $52.5M $67.9M $227.6M
Depreciation & Amoritzation $88.1K $25.5M $46.1M $39.4M $49.2M
Stock-Based Compensation -$113.7K -- -- -- --
Change in Accounts Receivable -- $688.2K $233.9K -$61.8K $6.1M
Change in Inventories -- -$14.7M -$48.4M -$56.8M -$23M
Cash From Operations $23.8M $48.7M $106.1M $71.8M $193.2M
 
Capital Expenditures $28.9M -$23.5M $64.2M $16M $30.9M
Cash Acquisitions $4.5M $3.5M -- -- --
Cash From Investing -$71M -$10M -$68.7M -$16M -$30.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $16.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$101.8K -$45.8M -$35.1M -$57.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $562.5K $1.3M -- --
Cash From Financing $28.3M -$38.8M -$34.7M -$57.2M -$59.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.1M $171.5K $3.1M -$1.2M $102.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.1M $72.2M $42M $55.7M $162.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $50.5M $14.7M $124.9M $180.7M --
Depreciation & Amoritzation $41.2M $38.1M $44.8M $36M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $22.5K -$81.3K $4.6M $1.4M --
Change in Inventories -$19.7M -$34M -$55.6M -$10.6M --
Cash From Operations $103.8M $80.4M $81.9M $169.6M --
 
Capital Expenditures $44.3M $51.1M $17.6M $25.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.3M -$51.1M -$17.6M -$25.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $16.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$58.1M -$29.4M -$58.6M -$13.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.2M $1.2M -- $1.1M --
Cash From Financing -$57M -$28.1M -$58.5M -$48.5M --
 
Beginning Cash (CF) $26.8M $42.4M $41.4M $219.9M --
Foreign Exchange Rate Adjustment $11K $296.1K $8.2K -$125.9K --
Additions / Reductions $2.5M $1.6M $5.8M $95.8M --
Ending Cash (CF) $29.3M $44.2M $47.1M $315.6M --
 
Levered Free Cash Flow $59.5M $29.4M $64.3M $144.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock