Financhill
Sell
48

TRNO Quote, Financials, Valuation and Earnings

Last price:
$62.65
Seasonality move :
3.22%
Day range:
$62.51 - $65.05
52-week range:
$53.78 - $71.63
Dividend yield:
3%
P/E ratio:
32.65x
P/S ratio:
15.70x
P/B ratio:
1.76x
Volume:
1.9M
Avg. volume:
945.2K
1-year change:
-2.7%
Market cap:
$6.5B
Revenue:
$382.6M
EPS (TTM):
$1.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.9M $221.9M $276.2M $323.6M $382.6M
Revenue Growth (YoY) 9.28% 18.75% 24.46% 17.15% 18.24%
 
Cost of Revenues $49.1M $56.2M $68.9M $79.1M $98.1M
Gross Profit $137.8M $165.7M $207.3M $244.5M $284.5M
Gross Profit Margin 73.73% 74.66% 75.05% 75.56% 74.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5M $27M $31.2M $37.9M $42.6M
Other Inc / (Exp) $26.5M $16.5M $110.7M $37.9M $45.3M
Operating Expenses $69.4M $77.7M $97M $111.2M $136.5M
Operating Income $68.4M $88M $110.4M $133.4M $148M
 
Net Interest Expenses $15.1M $17.2M $23M $19.8M $8.8M
EBT. Incl. Unusual Items $79.8M $87.3M $198M $151.5M $184.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $79.8M $87.3M $198M $151.5M $184.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.8M $87.3M $198M $151.5M $184.5M
 
Basic EPS (Cont. Ops) $1.17 $1.23 $2.61 $1.81 $1.92
Diluted EPS (Cont. Ops) $1.16 $1.23 $2.61 $1.81 $1.92
Weighted Average Basic Share $67.8M $70.5M $75.5M $83.2M $95.5M
Weighted Average Diluted Share $68.2M $70.8M $75.6M $83.4M $95.8M
 
EBITDA $141.7M $156M $287.6M $249.5M $299.3M
EBIT $95.8M $105.3M $221.9M $176.3M $205.4M
 
Revenue (Reported) $186.9M $221.9M $276.2M $323.6M $382.6M
Operating Income (Reported) $68.4M $88M $110.4M $133.4M $148M
Operating Income (Adjusted) $95.8M $105.3M $221.9M $176.3M $205.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.9M $60.7M $76M $86.5M $103.7M
Revenue Growth (YoY) 8.58% 24.13% 25.27% 13.78% 19.92%
 
Cost of Revenues $13M $15.4M $19.1M $21.6M $27.8M
Gross Profit $35.9M $45.3M $56.9M $64.8M $75.9M
Gross Profit Margin 73.35% 74.68% 74.89% 74.97% 73.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $7.7M $8.2M $9.7M $10.8M
Other Inc / (Exp) -$85K $13.4M $35.7M $25.8M $39.6M
Operating Expenses $18.1M $21.4M $26.7M $28.3M $36.7M
Operating Income $17.7M $23.9M $30.2M $36.5M $39.2M
 
Net Interest Expenses $4.1M $5.1M $7.1M $4.8M $2.8M
EBT. Incl. Unusual Items $13.5M $32.3M $58.9M $57.6M $76.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $13.5M $32.3M $58.9M $57.6M $76.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.5M $32.3M $58.9M $57.6M $76.1M
 
Basic EPS (Cont. Ops) $0.19 $0.44 $0.77 $0.68 $0.78
Diluted EPS (Cont. Ops) $0.19 $0.44 $0.77 $0.68 $0.78
Weighted Average Basic Share $68.2M $73.4M $76M $85.6M $99.3M
Weighted Average Diluted Share $69.1M $73.8M $76.1M $85.7M $99.6M
 
EBITDA $28.9M $51.2M $84.9M $81.8M $107.3M
EBIT $17.7M $37.5M $66.3M $63.3M $81.4M
 
Revenue (Reported) $48.9M $60.7M $76M $86.5M $103.7M
Operating Income (Reported) $17.7M $23.9M $30.2M $36.5M $39.2M
Operating Income (Adjusted) $17.7M $37.5M $66.3M $63.3M $81.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $186.9M $221.9M $276.2M $323.6M $382.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.1M $56.2M $68.9M $79.1M $98.1M
Gross Profit $137.8M $165.7M $207.3M $244.5M $284.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5M $27M $31.2M $37.9M $42.6M
Other Inc / (Exp) $26.5M $16.5M $110.7M $37.9M $45.3M
Operating Expenses $69.4M $77.7M $97M $111.2M $136.5M
Operating Income $68.4M $88M $110.4M $133.4M $148M
 
Net Interest Expenses $15.1M $17.2M $23M $19.8M $8.8M
EBT. Incl. Unusual Items $79.8M $87.3M $198M $151.5M $184.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $79.8M $87.3M $198M $151.5M $184.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.8M $87.3M $198M $151.5M $184.5M
 
Basic EPS (Cont. Ops) $1.16 $1.23 $2.61 $1.81 $1.92
Diluted EPS (Cont. Ops) $1.16 $1.23 $2.61 $1.81 $1.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.7M $156M $287.6M $249.5M $299.3M
EBIT $95.8M $105.3M $221.9M $176.3M $205.4M
 
Revenue (Reported) $186.9M $221.9M $276.2M $323.6M $382.6M
Operating Income (Reported) $68.4M $88M $110.4M $133.4M $148M
Operating Income (Adjusted) $95.8M $105.3M $221.9M $176.3M $205.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $221.9M $276.2M $323.6M $382.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.2M $68.9M $79.1M $98.1M --
Gross Profit $165.7M $207.3M $244.5M $284.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27M $31.2M $37.9M $42.6M --
Other Inc / (Exp) $16.5M $110.7M $37.9M $45.3M --
Operating Expenses $77.7M $97M $111.2M $136.5M --
Operating Income $88M $110.4M $133.4M $148M --
 
Net Interest Expenses $17.2M $23M $19.8M $8.8M --
EBT. Incl. Unusual Items $87.3M $198M $151.5M $184.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $87.3M $198M $151.5M $184.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.3M $198M $151.5M $184.5M --
 
Basic EPS (Cont. Ops) $1.23 $2.61 $1.81 $1.92 --
Diluted EPS (Cont. Ops) $1.23 $2.61 $1.81 $1.92 --
Weighted Average Basic Share $282.1M $302M $332.6M $382.1M --
Weighted Average Diluted Share $283.2M $302.4M $333.4M $383.3M --
 
EBITDA $156M $287.6M $249.5M $299.3M --
EBIT $105.3M $221.9M $176.3M $205.4M --
 
Revenue (Reported) $221.9M $276.2M $323.6M $382.6M --
Operating Income (Reported) $88M $110.4M $133.4M $148M --
Operating Income (Adjusted) $105.3M $221.9M $176.3M $205.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $107.2M $204.4M $26.4M $165.4M $18.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $107.8M $204.8M $28.1M $166.2M $24.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $38.8M $51.7M $61.2M $75.1M $90.2M
Total Assets $2.1B $2.9B $3.2B $3.9B $4.8B
 
Accounts Payable $26.7M $45M $49.7M $61.8M $79.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54M $70.6M $80.4M $100.8M $210.1M
 
Long-Term Debt $459.1M $720.7M $770.8M $771.6M $741.4M
Capital Leases -- -- -- -- --
Total Liabilities $551.6M $866.3M $934.6M $990.1M $1.1B
 
Common Stock $686K $752K $765K $876K $994K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.6B $2.1B $2.2B $2.9B $3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.1B $2.2B $2.9B $3.7B
 
Total Liabilities and Equity $2.1B $2.9B $3.2B $3.9B $4.8B
Cash and Short Terms $107.2M $204.4M $26.4M $165.4M $18.1M
Total Debt $459.1M $720.7M $770.8M $771.6M $823.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $107.2M $204.4M $26.4M $165.4M $18.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $107.8M $204.8M $28.1M $166.2M $24.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $38.8M $51.7M $61.2M $75.1M $90.2M
Total Assets $2.1B $2.9B $3.2B $3.9B $4.8B
 
Accounts Payable $26.7M $45M $49.7M $61.8M $79.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54M $70.6M $80.4M $100.8M $210.1M
 
Long-Term Debt $459.1M $720.7M $770.8M $771.6M $741.4M
Capital Leases -- -- -- -- --
Total Liabilities $551.6M $866.3M $934.6M $990.1M $1.1B
 
Common Stock $686K $752K $765K $876K $994K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $2.1B $2.2B $2.9B $3.7B
 
Total Liabilities and Equity $2.1B $2.9B $3.2B $3.9B $4.8B
Cash and Short Terms $107.2M $204.4M $26.4M $165.4M $18.1M
Total Debt $459.1M $720.7M $770.8M $771.6M $823.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79.8M $87.3M $198M $151.5M $184.5M
Depreciation & Amoritzation $40.5M $43M $49.5M $59.3M $76.6M
Stock-Based Compensation $9.8M $9.6M $10.2M $13.5M $14.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $101.1M $132.2M $143.2M $179.7M $232.7M
 
Capital Expenditures $31.6M $51.3M $66.6M $53.1M $46.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.1M -$666.4M -$337.7M -$570.4M -$915.5M
 
Dividends Paid (Ex Special Dividend) -$74.8M -$84.6M -$107.4M -$135.9M -$175M
Special Dividend Paid
Long-Term Debt Issued -- $350M $308M $82M $110M
Long-Term Debt Repaid -$33.1M -$86.3M -$258M -$82M -$128M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$940K -$9.7M -$2.7M -$5.1M -$11.5M
Cash From Financing -$53.9M $631.2M $17.7M $528.9M $534.9M
 
Beginning Cash (CF) $112.7M $107.8M $204.8M $28.1M $166.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M $97M -$176.7M $138.2M -$147.9M
Ending Cash (CF) $107.8M $204.8M $28.1M $166.2M $18.4M
 
Levered Free Cash Flow $69.4M $80.9M $76.6M $126.6M $186.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.5M $32.3M $58.9M $57.6M $76.1M
Depreciation & Amoritzation $9.8M $11.1M $13.1M $15.3M $21M
Stock-Based Compensation $3.5M $2.5M $2.7M $3.3M $3.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.7M $33.8M $34.2M $39.1M $51.3M
 
Capital Expenditures $8.3M $13M $15.8M $13.8M $15.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.6M -$306.5M -$23.9M -$90.8M -$310M
 
Dividends Paid (Ex Special Dividend) -$19.8M -$24.2M -$30.4M -$38.4M -$48.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $155M $46M $33M $110M
Long-Term Debt Repaid -$117K -$30M -$56M -$33M -$28M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$128K -$4.5M -$695K -$2.3M --
Cash From Financing -$11.3M $403.8M $6.8M $117.7M $33.1M
 
Beginning Cash (CF) $156M $73.7M $11M $100.2M $243.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.2M $131.1M $17.1M $66M -$225.6M
Ending Cash (CF) $107.8M $204.8M $28.1M $166.2M $18.4M
 
Levered Free Cash Flow $15.4M $20.8M $18.4M $25.3M $35.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $79.8M $87.3M $198M $151.5M $184.5M
Depreciation & Amoritzation $40.5M $43M $49.5M $59.3M $76.6M
Stock-Based Compensation $9.8M $9.6M $10.2M $13.5M $14.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $101.1M $132.2M $143.2M $179.7M $232.7M
 
Capital Expenditures $31.6M $51.3M $66.6M $53.1M $46.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.1M -$666.4M -$337.7M -$570.4M -$915.5M
 
Dividends Paid (Ex Special Dividend) -$74.8M -$84.6M -$107.4M -$135.9M -$175M
Special Dividend Paid
Long-Term Debt Issued -- -- $308M $82M $110M
Long-Term Debt Repaid -$33.1M -$86.3M -$258M -$82M -$128M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$940K -$9.7M -$2.7M -$5.1M -$11.5M
Cash From Financing -$53.9M $631.2M $17.7M $528.9M $534.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.9M $97M -$176.7M $138.2M -$147.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $69.4M $80.9M $76.6M $126.6M $186.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $87.3M $198M $151.5M $184.5M --
Depreciation & Amoritzation $43M $49.5M $59.3M $76.6M --
Stock-Based Compensation $9.6M $10.2M $13.5M $14.9M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $132.2M $143.2M $179.7M $232.7M --
 
Capital Expenditures $51.3M $66.6M $53.1M $46.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$666.4M -$337.7M -$570.4M -$915.5M --
 
Dividends Paid (Ex Special Dividend) -$84.6M -$107.4M -$135.9M -$175M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M $308M $82M $110M --
Long-Term Debt Repaid -$86.3M -$258M -$82M -$128M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.7M -$2.7M -$5.1M -$11.5M --
Cash From Financing $631.2M $17.7M $528.9M $534.9M --
 
Beginning Cash (CF) $254.7M $335.7M $202M $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97M -$176.7M $138.2M -$147.9M --
Ending Cash (CF) $351.6M $158.9M $340.1M $1.1B --
 
Levered Free Cash Flow $80.9M $76.6M $126.6M $186.3M --

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

GET BETTER TRADE IDEAS

Popular

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock