Financhill
Buy
55

TG Quote, Financials, Valuation and Earnings

Last price:
$7.71
Seasonality move :
-0.59%
Day range:
$7.55 - $7.78
52-week range:
$4.31 - $9.22
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.44x
P/B ratio:
1.47x
Volume:
83.8K
Avg. volume:
92.8K
1-year change:
18.1%
Market cap:
$266.1M
Revenue:
$598M
EPS (TTM):
-$1.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $755.3M $826.5M $762M $573.3M $598M
Revenue Growth (YoY) -8.6% 9.42% -7.8% -24.76% 4.31%
 
Cost of Revenues $584.7M $677.9M $657.1M $502.2M $502M
Gross Profit $170.6M $148.5M $104.9M $71.1M $96.1M
Gross Profit Margin 22.59% 17.97% 13.77% 12.41% 16.06%
 
R&D Expenses $8.4M $6.3M $5.3M $2.9M $711K
Selling, General & Admin $99M $89.1M $84.2M $76.2M $73.2M
Other Inc / (Exp) -$82.7M $10.7M $438K -$134.4M -$14.8M
Operating Expenses $110.4M $88.7M $91.6M $80.9M $75.7M
Operating Income $60.3M $59.8M $13.3M -$9.8M $20.4M
 
Net Interest Expenses $2.6M $3.4M $4.1M $6.3M $4.7M
EBT. Incl. Unusual Items -$25M $67.1M $9.6M -$150.5M $880K
Earnings of Discontinued Ops. -$58.6M -- $15.9M -$6.7M -$65.6M
Income Tax Expense -$8.2M $9.3M -$3M -$51.3M -$165K
Net Income to Company -$75.4M $57.8M $28.5M -$105.9M -$64.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.4M $57.8M $28.5M -$105.9M -$64.6M
 
Basic EPS (Cont. Ops) -$2.26 $1.72 $0.84 -$3.10 -$1.88
Diluted EPS (Cont. Ops) -$2.26 $1.72 $0.84 -$3.10 -$1.88
Weighted Average Basic Share $33.4M $33.6M $33.8M $34.1M $34.3M
Weighted Average Diluted Share $33.4M $33.7M $33.8M $34.1M $34.3M
 
EBITDA $9.5M $94.3M $40.1M -$116.5M $31.1M
EBIT -$22.5M $70.5M $13.7M -$144.1M $5.5M
 
Revenue (Reported) $755.3M $826.5M $762M $573.3M $598M
Operating Income (Reported) $60.3M $59.8M $13.3M -$9.8M $20.4M
Operating Income (Adjusted) -$22.5M $70.5M $13.7M -$144.1M $5.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $192.5M $221M $12.6M $37.8M $50M
Revenue Growth (YoY) -2.92% 14.78% -94.31% 201.05% 32.14%
 
Cost of Revenues $150.2M $186.7M $26.5M $24.9M $38.8M
Gross Profit $42.3M $34.3M -$14M $13M $11.3M
Gross Profit Margin 21.97% 15.53% -111.15% 34.23% 22.5%
 
R&D Expenses $2.3M $1.6M $468K -$481K -$283K
Selling, General & Admin $26.6M $23.1M $14.5M $9M $13.1M
Other Inc / (Exp) -$5M $10.5M -$122K -$69.4M -$14.6M
Operating Expenses $29.7M $24.2M $15.1M $8.9M $13.2M
Operating Income $12.6M $10.1M -$29.1M $4.1M -$1.9M
 
Net Interest Expenses $989K $831K $983K -- --
EBT. Incl. Unusual Items $6.6M $19.8M -$30.2M -$63.8M -$10.8M
Earnings of Discontinued Ops. -$5.6M -- -- -- --
Income Tax Expense $95K -$1.4M -$10.5M -$35M -$3.7M
Net Income to Company $895K $21.4M -$3.9M -$35.6M -$72.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $895K $21.4M -$3.9M -$35.6M -$72.7M
 
Basic EPS (Cont. Ops) $0.02 $0.64 -$0.11 -$1.04 -$2.12
Diluted EPS (Cont. Ops) $0.02 $0.63 -$0.11 -$1.04 -$2.12
Weighted Average Basic Share $33.4M $33.6M $33.9M $34.3M $34.3M
Weighted Average Diluted Share $33.4M $33.6M $33.9M $34.3M $34.3M
 
EBITDA $14M $26.1M -$22.4M -$58.6M -$10.7M
EBIT $7.6M $20.6M -$29.2M -$65.3M -$16.5M
 
Revenue (Reported) $192.5M $221M $12.6M $37.8M $50M
Operating Income (Reported) $12.6M $10.1M -$29.1M $4.1M -$1.9M
Operating Income (Adjusted) $7.6M $20.6M -$29.2M -$65.3M -$16.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $755.3M $826.5M $762M $573.3M $598M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $584.7M $677.9M $657.1M $502.2M $502M
Gross Profit $170.6M $148.5M $104.9M $71.1M $96.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.4M $6.3M $5.3M $2.9M $711K
Selling, General & Admin $99M $89.1M $84.2M $76.2M $73.2M
Other Inc / (Exp) -$82.7M $10.7M $438K -$134.4M -$14.8M
Operating Expenses $110.4M $88.7M $91.6M $80.9M $75.7M
Operating Income $60.3M $59.8M $13.3M -$9.8M $20.4M
 
Net Interest Expenses $2.6M $3.4M $4.1M $6.3M $4.7M
EBT. Incl. Unusual Items -$25M $67.1M $9.6M -$150.5M $880K
Earnings of Discontinued Ops. -$58.6M -$105K -- -- --
Income Tax Expense -$8.2M $9.3M -$3M -$51.3M -$165K
Net Income to Company -$75.4M $57.8M $28.5M -$105.9M -$64.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.4M $57.8M $28.5M -$105.9M -$64.6M
 
Basic EPS (Cont. Ops) -$2.27 $1.74 $0.85 -$3.10 -$1.87
Diluted EPS (Cont. Ops) -$2.27 $1.72 $0.85 -$3.10 -$1.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.5M $94.3M $40.1M -$116.5M $31.1M
EBIT -$22.5M $70.5M $13.7M -$144.1M $5.5M
 
Revenue (Reported) $755.3M $826.5M $762M $573.3M $598M
Operating Income (Reported) $60.3M $59.8M $13.3M -$9.8M $20.4M
Operating Income (Adjusted) -$22.5M $70.5M $13.7M -$144.1M $5.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $826.5M $762M $573.3M $598M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $677.9M $657.1M $502.2M $502M --
Gross Profit $148.5M $104.9M $71.1M $96.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.3M $5.3M $2.9M $711K --
Selling, General & Admin $89.1M $84.2M $76.2M $73.2M --
Other Inc / (Exp) $10.7M $438K -$134.4M -$14.8M --
Operating Expenses $88.7M $91.6M $80.9M $75.7M --
Operating Income $59.8M $13.3M -$9.8M $20.4M --
 
Net Interest Expenses $3.4M $4.1M $7.8M $10.3M --
EBT. Incl. Unusual Items $67.1M $9.6M -$150.5M $880K --
Earnings of Discontinued Ops. -$105K -- -- -- --
Income Tax Expense $9.3M -$3M -$51.3M -$165K --
Net Income to Company $57.8M $28.5M -$105.9M -$64.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.8M $28.5M -$105.9M -$64.6M --
 
Basic EPS (Cont. Ops) $1.74 $0.85 -$3.10 -$1.87 --
Diluted EPS (Cont. Ops) $1.72 $0.85 -$3.10 -$1.87 --
Weighted Average Basic Share $134.2M $135.2M $136.5M $137.4M --
Weighted Average Diluted Share $134.7M $135.3M $136.5M $137.4M --
 
EBITDA $94.3M $40.1M -$116.5M $31.1M --
EBIT $70.5M $13.7M -$144.1M $5.5M --
 
Revenue (Reported) $826.5M $762M $573.3M $598M --
Operating Income (Reported) $59.8M $13.3M -$9.8M $20.4M --
Operating Income (Adjusted) $70.5M $13.7M -$144.1M $5.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8M $30.5M $19.2M $9.7M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $85.3M $102.1M $83.7M $55.6M $64.1M
Inventory $66.4M $88.6M $127.8M $49.7M $51.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.7M $11.3M $10.3M $8.8M $16.6M
Total Current Assets $188.4M $236.4M $242.6M $176.7M $139.8M
 
Property Plant And Equipment $182.6M $184.2M $200.4M $162.3M $151.7M
Long-Term Investments $34.6M -- -- -- --
Goodwill $67.7M $70.6M $70.6M $35.7M $22.4M
Other Intangibles $18.8M $14.2M $11.7M $9.1M $7.3M
Other Long-Term Assets $3.7M $2.5M $2.9M $39.6M $2.6M
Total Assets $514.9M $523.6M $542.1M $446.5M $356.4M
 
Accounts Payable $89.7M $123.8M $114.9M $69.3M $64.7M
Accrued Expenses $25.2M $17.3M $15.1M $12.6M $10.7M
Current Portion Of Long-Term Debt -- -- -- $126.3M $1.3M
Current Portion Of Capital Lease Obligations $2.1M $2.2M $2M $1.9M $2.5M
Other Current Liabilities $8M $1.4M $3.3M $33.2M $821K
Total Current Liabilities $140.8M $168.5M $149.7M $249.1M $91.7M
 
Long-Term Debt $134M $73M $137M -- $60.6M
Capital Leases -- -- -- -- --
Total Liabilities $405.8M $338.9M $340.3M $290.8M $175.4M
 
Common Stock $50.1M $55.2M $58.8M $61.6M $63.6M
Other Common Equity Adj $2.3M $901K -$2.5M $801K $268K
Common Equity $109.1M $184.7M $201.8M $155.7M $181M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.1M $184.7M $201.8M $155.7M $181M
 
Total Liabilities and Equity $514.9M $523.6M $542.1M $446.5M $356.4M
Cash and Short Terms $11.8M $30.5M $19.2M $9.7M $7.1M
Total Debt $134M $73M $137M $126.3M $61.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.8M $30.5M $19.2M $9.7M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $85.3M $102.1M $83.7M $55.6M $64.1M
Inventory $66.4M $88.6M $127.8M $49.7M $51.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.7M $11.3M $10.3M $8.8M $16.6M
Total Current Assets $188.4M $236.4M $242.6M $176.7M $139.8M
 
Property Plant And Equipment $182.6M $184.2M $200.4M $162.3M $151.7M
Long-Term Investments $34.6M -- -- -- --
Goodwill $67.7M $70.6M $70.6M $35.7M $22.4M
Other Intangibles $18.8M $14.2M $11.7M $9.1M $7.3M
Other Long-Term Assets $3.7M $2.5M $2.9M $39.6M $2.6M
Total Assets $514.9M $523.6M $542.1M $446.5M $356.4M
 
Accounts Payable $89.7M $123.8M $114.9M $69.3M $64.7M
Accrued Expenses $25.2M $17.3M $15.1M $12.6M $10.7M
Current Portion Of Long-Term Debt -- -- -- $126.3M $1.3M
Current Portion Of Capital Lease Obligations $2.1M $2.2M $2M $1.9M $2.5M
Other Current Liabilities $8M $1.4M $3.3M $33.2M $821K
Total Current Liabilities $140.8M $168.5M $149.7M $249.1M $91.7M
 
Long-Term Debt $134M $73M $137M -- $60.6M
Capital Leases -- -- -- -- --
Total Liabilities $405.8M $338.9M $340.3M $290.8M $175.4M
 
Common Stock $50.1M $55.2M $58.8M $61.6M $63.6M
Other Common Equity Adj $2.3M $901K -$2.5M $801K $268K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $109.1M $184.7M $201.8M $155.7M $181M
 
Total Liabilities and Equity $514.9M $523.6M $542.1M $446.5M $356.4M
Cash and Short Terms $11.8M $30.5M $19.2M $9.7M $7.1M
Total Debt $134M $73M $137M $126.3M $61.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75.4M $57.8M $28.5M -$105.9M -$64.6M
Depreciation & Amoritzation $32M $23.8M $26.4M $27.7M $25.5M
Stock-Based Compensation $5.4M $5.2M $3.6M $2M $2.5M
Change in Accounts Receivable -$335K -$17M $18.6M $17.4M -$14.8M
Change in Inventories -$4.4M -$23.1M -$37.8M $47.6M -$6.9M
Cash From Operations $74.4M $70.6M -$20.8M $24M $25.5M
 
Capital Expenditures $23.4M $27.4M $36.9M $26.4M $14.3M
Cash Acquisitions $56.2M -- -- -- $54.6M
Cash From Investing $32.9M $24.5M -$35.5M -$26.2M $40.5M
 
Dividends Paid (Ex Special Dividend) -$216M -$16.2M -$17M -$8.9M --
Special Dividend Paid
Long-Term Debt Issued $162.3M $75.5M $313.5M $116.1M $615.2M
Long-Term Debt Repaid -$70.3M -$136.5M -$249.5M -$107.7M -$679.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M $325K -$1.6M -$4M -$587K
Cash From Financing -$125.6M -$76.8M $45.4M -$4.5M -$65M
 
Beginning Cash (CF) $31.4M $11.8M $30.5M $19.2M $13.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.3M $18.2M -$10.9M -$6.7M $1M
Ending Cash (CF) $11.8M $30.5M $19.2M $13.5M $7.1M
 
Levered Free Cash Flow $51M $43.2M -$57.7M -$2.5M $11.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9M $16.4M -$1M $3.3M --
Depreciation & Amoritzation $6.2M $6.5M $6.8M $6.7M --
Stock-Based Compensation $576K $1.3M $186K $686K --
Change in Accounts Receivable -$2.1M -$24.4M -$4.3M -$5.3M --
Change in Inventories -$5.4M -$12.6M $14.8M -$5.5M --
Cash From Operations $9.9M -$54.7M -$9.1M -$7.7M --
 
Capital Expenditures $5.3M $5.1M $9M $2.5M --
Cash Acquisitions -- -- $262K -- --
Cash From Investing -$5.3M -$5.1M -$8.8M -$2.4M --
 
Dividends Paid (Ex Special Dividend) -$4M -$4.1M -$4.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $32M $109.5M $37.3M $179.2M --
Long-Term Debt Repaid -$23M -$51.3M -$19.3M -$177.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $915K -$396K -- -- --
Cash From Financing $5.9M $53.8M $13.6M $2M --
 
Beginning Cash (CF) $11.8M $30.5M $19.2M $13.5M --
Foreign Exchange Rate Adjustment -$488K $1.2M $83K -$574K --
Additions / Reductions $10.5M -$6M -$4.3M -$8.1M --
Ending Cash (CF) $21.9M $25.6M $15M $4.8M --
 
Levered Free Cash Flow $4.6M -$59.8M -$18.1M -$10.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75.4M $57.8M $28.5M -$105.9M -$64.6M
Depreciation & Amoritzation $32M $23.8M $26.4M $27.7M $25.5M
Stock-Based Compensation $5.4M $5.2M $3.6M $2M $2.5M
Change in Accounts Receivable -$335K -$17M $18.6M $17.4M -$14.8M
Change in Inventories -$4.4M -$23.1M -$37.8M $47.6M -$6.9M
Cash From Operations $74.4M $70.6M -$20.8M $24M $25.5M
 
Capital Expenditures $23.4M $27.4M $36.9M $26.4M $14.3M
Cash Acquisitions -- -- -- -- $54.6M
Cash From Investing $32.9M $24.5M -$35.5M -$26.2M $40.5M
 
Dividends Paid (Ex Special Dividend) -$216M -$16.2M -$17M -$8.9M --
Special Dividend Paid
Long-Term Debt Issued $162.3M $75.5M $313.5M $116.1M $615.2M
Long-Term Debt Repaid -$70.3M -$136.5M -$249.5M -$107.7M -$679.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M $325K -$1.6M -- --
Cash From Financing -$125.6M -$76.8M $45.4M -$4.5M -$65M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.3M $18.2M -$10.9M -$6.7M $1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $51M $43.2M -$57.7M -$2.5M $11.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9M $16.4M -$1M $3.3M --
Depreciation & Amoritzation $6.2M $6.5M $6.8M $6.7M --
Stock-Based Compensation $576K $1.3M $186K $686K --
Change in Accounts Receivable -$2.1M -$24.4M -$4.3M -$5.3M --
Change in Inventories -$5.4M -$12.6M $14.8M -$5.5M --
Cash From Operations $9.9M -$54.7M -$9.1M -$7.7M --
 
Capital Expenditures $5.3M $5.1M $9M $2.5M --
Cash Acquisitions -- -- $262K -- --
Cash From Investing -$5.3M -$5.1M -$8.8M -$2.4M --
 
Dividends Paid (Ex Special Dividend) -$4M -$4.1M -$4.4M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $32M $109.5M $37.3M $179.2M --
Long-Term Debt Repaid -$23M -$51.3M -$19.3M -$177.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $915K -$396K -- -- --
Cash From Financing $5.9M $53.8M $13.6M $2M --
 
Beginning Cash (CF) $11.8M $30.5M $19.2M $13.5M --
Foreign Exchange Rate Adjustment -$488K $1.2M $83K -$574K --
Additions / Reductions $10.5M -$6M -$4.3M -$8.1M --
Ending Cash (CF) $21.9M $25.6M $15M $4.8M --
 
Levered Free Cash Flow $4.6M -$59.8M -$18.1M -$10.2M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock