Financhill
Buy
53

TFPM Quote, Financials, Valuation and Earnings

Last price:
$23.17
Seasonality move :
-1.52%
Day range:
$22.96 - $23.32
52-week range:
$13.94 - $25.45
Dividend yield:
0.95%
P/E ratio:
578.50x
P/S ratio:
15.88x
P/B ratio:
2.71x
Volume:
389.2K
Avg. volume:
452.6K
1-year change:
44.63%
Market cap:
$4.8B
Revenue:
$269M
EPS (TTM):
$0.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $112.6M $150.4M $151.9M $204M $269M
Revenue Growth (YoY) 90.35% 33.6% 0.97% 34.33% 31.84%
 
Cost of Revenues $62.5M $67.2M $64.9M $101.9M $113.8M
Gross Profit $50.1M $83.3M $87M $102.1M $155.2M
Gross Profit Margin 44.5% 55.35% 57.28% 50.03% 57.7%
 
R&D Expenses -- $771K $3M $4.2M $3.4M
Selling, General & Admin $7.1M $12.2M $15.5M $20.1M $21.8M
Other Inc / (Exp) $29.4M -$12.6M -$7.2M -$37.3M -$137.7M
Operating Expenses $7.5M $13M $18.5M $24.3M $25.2M
Operating Income $42.6M $70.3M $68.5M $77.8M $130.1M
 
Net Interest Expenses $9.9M $5.7M $1.4M $4.1M $5.1M
EBT. Incl. Unusual Items $62.2M $52M $59.9M $36.4M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.6M $6.4M $4.8M $107K $10.3M
Net Income to Company $55.6M $45.5M $55.1M $36.3M -$23.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.6M $45.5M $55.1M $36.3M -$23.1M
 
Basic EPS (Cont. Ops) $0.36 $0.31 $0.35 $0.18 -$0.11
Diluted EPS (Cont. Ops) $0.36 $0.31 $0.35 $0.18 -$0.11
Weighted Average Basic Share $155.1M $148M $156M $199.3M $201.3M
Weighted Average Diluted Share $155.1M $148M $156M $199.5M $201.3M
 
EBITDA $126.2M $112.5M $113.6M $109.2M $68.7M
EBIT $72.6M $58.4M $63.2M $43.7M -$7.2M
 
Revenue (Reported) $112.6M $150.4M $151.9M $204M $269M
Operating Income (Reported) $42.6M $70.3M $68.5M $77.8M $130.1M
Operating Income (Adjusted) $72.6M $58.4M $63.2M $43.7M -$7.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $35.4M $37.8M $50.3M $57.5M $82.2M
Revenue Growth (YoY) 90.71% 6.76% 33.15% 14.44% 42.97%
 
Cost of Revenues $16M $16.2M $27.4M $24.3M $32.3M
Gross Profit $19.4M $21.5M $22.9M $33.3M $49.9M
Gross Profit Margin 54.73% 57.06% 45.5% 57.81% 60.71%
 
R&D Expenses -- -- $1.6M $834K $262K
Selling, General & Admin $2.6M $4.2M $5.7M $5.5M $5.1M
Other Inc / (Exp) -$4.8M $1.4M $3.6M -$5.5M $5.6M
Operating Expenses $2.7M $4.2M $7.2M $6.3M $5.4M
Operating Income $16.6M $17.3M $15.6M $26.9M $44.6M
 
Net Interest Expenses $2.5M $537K $1.3M $1.3M $601K
EBT. Incl. Unusual Items $9.3M $18M $17.9M $20.1M $49.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $607K $2.1M $1.4M $2.7M $4M
Net Income to Company $8.7M $31.4M $38.6M $17.4M $45.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.7M $15.9M $16.5M $17.4M $45.5M
 
Basic EPS (Cont. Ops) $0.06 $0.10 $0.09 $0.09 $0.23
Diluted EPS (Cont. Ops) $0.06 $0.10 $0.09 $0.09 $0.23
Weighted Average Basic Share $155.1M $156M $191.8M $201.1M $200.9M
Weighted Average Diluted Share $155.1M $156M $192.4M $201.2M $201.3M
 
EBITDA $24.9M $18.6M $19.2M $39.2M $70.8M
EBIT $11.8M $18.6M $19.2M $21.4M $50.1M
 
Revenue (Reported) $35.4M $37.8M $50.3M $57.5M $82.2M
Operating Income (Reported) $16.6M $17.3M $15.6M $26.9M $44.6M
Operating Income (Adjusted) $11.8M $18.6M $19.2M $21.4M $50.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $129.4M $152.8M $164.4M $211.3M $293.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $65.4M $67.2M $76.1M $98.8M $121.8M
Gross Profit $64M $85.6M $88.3M $112.5M $171.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $4.4M $3.5M $2.8M
Selling, General & Admin $8.1M $13.8M $17.1M $19.9M $21.4M
Other Inc / (Exp) $44M -$6.4M -$4.9M -$46.3M -$126.7M
Operating Expenses $8.5M $14.7M $21.5M $23.4M $24.2M
Operating Income $55.5M $71M $66.8M $89.1M $147.7M
 
Net Interest Expenses $10.3M $3.7M $2.2M $4.1M $4.4M
EBT. Incl. Unusual Items $89.3M $60.7M $59.7M $38.6M $16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $8M $4M $1.5M $11.6M
Net Income to Company $80.7M $68.3M $62.2M $15.1M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.7M $52.7M $55.7M $37.2M $5M
 
Basic EPS (Cont. Ops) $0.52 $0.35 $0.34 $0.19 $0.04
Diluted EPS (Cont. Ops) $0.52 $0.35 $0.34 $0.19 $0.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $155.2M $106.1M $63.8M $63.7M $42.2M
EBIT $100.1M $65.2M $63.8M $45.9M $21.5M
 
Revenue (Reported) $129.4M $152.8M $164.4M $211.3M $293.7M
Operating Income (Reported) $55.5M $71M $66.8M $89.1M $147.7M
Operating Income (Adjusted) $100.1M $65.2M $63.8M $45.9M $21.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $35.4M $37.8M $50.3M $57.5M $82.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16M $16.2M $27.4M $24.3M $32.3M
Gross Profit $19.4M $21.5M $22.9M $33.3M $49.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $1.6M $834K $262K
Selling, General & Admin $2.6M $4.2M $5.7M $5.5M $5.1M
Other Inc / (Exp) -$4.8M $1.4M $3.6M -$5.5M $5.6M
Operating Expenses $2.7M $4.2M $7.2M $6.3M $5.4M
Operating Income $16.6M $17.3M $15.6M $26.9M $44.6M
 
Net Interest Expenses $2.5M $537K $1.3M $1.3M $601K
EBT. Incl. Unusual Items $9.3M $18M $17.9M $20.1M $49.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $607K $2.1M $1.4M $2.7M $4M
Net Income to Company $8.7M $31.4M $38.6M $17.4M $45.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.7M $15.9M $16.5M $17.4M $45.5M
 
Basic EPS (Cont. Ops) $0.06 $0.10 $0.09 $0.09 $0.23
Diluted EPS (Cont. Ops) $0.06 $0.10 $0.09 $0.09 $0.23
Weighted Average Basic Share $155.1M $156M $191.8M $201.1M $200.9M
Weighted Average Diluted Share $155.1M $156M $192.4M $201.2M $201.3M
 
EBITDA $24.9M $18.6M $19.2M $39.2M $70.8M
EBIT $11.8M $18.6M $19.2M $21.4M $50.1M
 
Revenue (Reported) $35.4M $37.8M $50.3M $57.5M $82.2M
Operating Income (Reported) $16.6M $17.3M $15.6M $26.9M $44.6M
Operating Income (Adjusted) $11.8M $18.6M $19.2M $21.4M $50.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $20.6M $40.7M $71.1M $17.4M $36.2M
Short Term Investments $17.9M $13.7M $9.9M $6.2M $3M
Accounts Receivable, Net $8.9M $6.3M $7.5M $11.7M $16M
Inventory -- $1.4M -- $1.4M $3.8M
Prepaid Expenses $240K $637K $1.3M $8.9M $14.9M
Other Current Assets -- -- -- -- --
Total Current Assets $58.6M $72.4M $90.6M $57M $75.6M
 
Property Plant And Equipment $1.2B $1.2B $1.2B $1.8B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $4.5M $3.5M $2.5M
Total Assets $1.3B $1.3B $1.3B $1.9B $1.8B
 
Accounts Payable $775K $147K $1M $628K $2.8M
Accrued Expenses $2.6M $3.7M $9.9M $14.2M $15.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $252K $270K $277K $390K $318K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1M $4.5M $12.6M $17.3M $27.1M
 
Long-Term Debt $275M -- -- $57M --
Capital Leases -- -- -- -- --
Total Liabilities $282M $8.8M $18.6M $83.7M $34.3M
 
Common Stock $1B $1.3B $1.3B $1.7B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.3B $1.3B $1.8B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.3B $1.3B $1.8B $1.7B
 
Total Liabilities and Equity $1.3B $1.3B $1.3B $1.9B $1.8B
Cash and Short Terms $38.5M $54.3M $81M $23.6M $39.3M
Total Debt $275M -- -- $57M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.3M $58.1M $21.7M $29.4M $18.8M
Short Term Investments $14.5M $2.3M $20.2M $7.2M $3.7M
Accounts Receivable, Net $6.7M $7.2M $10.8M $17.6M $15M
Inventory -- -- $361K $141K $5.5M
Prepaid Expenses $235K $238K $1M $14.3M $14.4M
Other Current Assets -- -- $67.8M -- --
Total Current Assets $32.9M $86.4M $69.2M $78.5M $58.6M
 
Property Plant And Equipment $1.3B $1.2B $1.8B $1.8B $1.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10M -- $55.9M $3.2M $2.3M
Total Assets $1.3B $1.3B $1.9B $1.9B $1.8B
 
Accounts Payable $4.8M $2.1M $9.4M $14.6M $20.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $258K $281K $282K $389K $331K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5M $2.6M $11.2M $17.8M $25.3M
 
Long-Term Debt $274M -- -- $60M --
Capital Leases -- -- -- -- --
Total Liabilities $281.9M $7.8M $98.5M $88.6M $32.4M
 
Common Stock $1B $1.3B -- $1.7B $1.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.3B $1.8B $1.8B $1.8B
 
Total Liabilities and Equity $1.3B $1.3B $1.9B $1.9B $1.8B
Cash and Short Terms $18.8M $60.5M $41.9M $36.5M $22.4M
Total Debt $274M -- -- $60M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $55.6M $45.5M $55.1M $36.3M -$23.1M
Depreciation & Amoritzation $399K $399K $374K $369K $346K
Stock-Based Compensation -- $1.3M $3.3M $3.4M $422K
Change in Accounts Receivable -$4M -$1.5M -$3.7M -$4.2M -$2.7M
Change in Inventories $228K -$293K $293K -$363K -$1.1M
Cash From Operations $84.4M $120M $118.4M $154.1M $213.5M
 
Capital Expenditures $729.7M $51.3M $52.3M $190.9M $57.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$651.7M -$48.1M -$48.9M -$213M -$82M
 
Dividends Paid (Ex Special Dividend) -- -$14.8M -$30.4M -$41.3M -$43.3M
Special Dividend Paid
Long-Term Debt Issued $328M $44M -- $130M $63M
Long-Term Debt Repaid -$110.2M -$319.3M -$359K -$73.4M -$120.4M
Repurchase of Common Stock -- -$1.7M -$4.1M -$20.7M -$8.9M
Other Financing Activities -$844K -- -$1.8M -- --
Cash From Financing $577.1M -$51.8M -$38.8M $5.1M -$112.6M
 
Beginning Cash (CF) $10.8M $20.6M $40.7M $71.1M $17.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $20M $30.7M -$53.7M $18.9M
Ending Cash (CF) $20.6M $40.7M $71.1M $17.4M $36.2M
 
Levered Free Cash Flow -$645.3M $68.8M $66.1M -$36.8M $156M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.7M $31.4M $38.6M $17.4M $45.5M
Depreciation & Amoritzation $100K -- -- $90K $85K
Stock-Based Compensation -- -- -- $686K $292K
Change in Accounts Receivable -- -- -- -$6.5M $1.4M
Change in Inventories -- -- -- $323K -$456K
Cash From Operations $28.8M $26.4M $38.9M $38.9M $65.9M
 
Capital Expenditures $34.7M -- -- $1.4M $63.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.9M -$727K -$155.2M -$14.7M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$10.6M -$11M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $44M -- -- $10M $20M
Long-Term Debt Repaid -$45.1M -- -- -$7.1M -$20.1M
Repurchase of Common Stock -- -- -- -$3.6M -$8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3M -$8.2M $67M -$12.3M -$19.8M
 
Beginning Cash (CF) $20.6M $40.7M $71.1M $17.4M $36.2M
Foreign Exchange Rate Adjustment $9K $43K $2K $20K $3K
Additions / Reductions -$16.4M $17.4M -$49.4M $12M -$17.5M
Ending Cash (CF) $4.3M $58.1M $21.7M $29.4M $18.8M
 
Levered Free Cash Flow -$5.9M $26.4M $38.9M $37.4M $2.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $80.7M $68.3M $62.2M $15.1M $5M
Depreciation & Amoritzation $399K -- -- -- --
Stock-Based Compensation -- $1.3M -- $686K $28K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $100.9M $117.6M $130.9M $154.1M $240.5M
 
Capital Expenditures $599.2M $16.6M -- $1.4M $119.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$528.4M -$7M -$203.4M -$72.4M -$130.8M
 
Dividends Paid (Ex Special Dividend) -- -$14.8M -- -$10.6M -$43.8M
Special Dividend Paid
Long-Term Debt Issued $214M -- -- -- --
Long-Term Debt Repaid -$155.2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $418.2M -$56.8M $36.5M -$74.1M -$120.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.4M $53.8M -$36.1M $7.6M -$10.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$498.4M $101M $130.9M $152.7M $120.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $8.7M $31.4M $38.6M $17.4M $45.5M
Depreciation & Amoritzation $100K -- -- $90K $85K
Stock-Based Compensation -- -- -- $686K $292K
Change in Accounts Receivable -- -- -- -$6.5M $1.4M
Change in Inventories -- -- -- $323K -$456K
Cash From Operations $28.8M $26.4M $38.9M $38.9M $65.9M
 
Capital Expenditures $34.7M -- -- $1.4M $63.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.9M -$727K -$155.2M -$14.7M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$10.6M -$11M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $44M -- -- $10M $20M
Long-Term Debt Repaid -$45.1M -- -- -$7.1M -$20.1M
Repurchase of Common Stock -- -- -- -$3.6M -$8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3M -$8.2M $67M -$12.3M -$19.8M
 
Beginning Cash (CF) $20.6M $40.7M $71.1M $17.4M $36.2M
Foreign Exchange Rate Adjustment $9K $43K $2K $20K $3K
Additions / Reductions -$16.4M $17.4M -$49.4M $12M -$17.5M
Ending Cash (CF) $4.3M $58.1M $21.7M $29.4M $18.8M
 
Levered Free Cash Flow -$5.9M $26.4M $38.9M $37.4M $2.3M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock