Financhill
Sell
38

TBNGY Quote, Financials, Valuation and Earnings

Last price:
$4.01
Seasonality move :
2.88%
Day range:
$4.01 - $4.01
52-week range:
$3.58 - $5.30
Dividend yield:
60.57%
P/E ratio:
5.23x
P/S ratio:
0.70x
P/B ratio:
1.38x
Volume:
--
Avg. volume:
222
1-year change:
-7.67%
Market cap:
$1.8B
Revenue:
$2.5B
EPS (TTM):
$0.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $1.2B $2B $2.9B $2.5B
Revenue Growth (YoY) 3.4% -22.35% 70.49% 41.01% -12.09%
 
Cost of Revenues $1B $880M $1.1B $1.7B $1.9B
Gross Profit $537.6M $314.9M $938.8M $1.2B $600.8M
Gross Profit Margin 34.94% 26.36% 46.08% 42.13% 23.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $93.3M $73.8M $87.1M $96.9M $77M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $187.2M $144.3M $253.5M $229.2M $159.2M
Operating Income $350.4M $170.6M $685.3M $980.9M $441.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $385.3M $222.9M $721.2M $1.1B $535M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.9M $56.8M $161.6M $230.6M $122.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.2M -$1.5M -$8.9M -$14.3M -$12.2M
Net Income to Common Excl Extra Items $286.5M $164.6M $550.6M $846.5M $400.6M
 
Basic EPS (Cont. Ops) $0.66 $0.37 $1.22 $1.84 $0.87
Diluted EPS (Cont. Ops) $0.66 $0.37 $1.22 $1.84 $0.87
Weighted Average Basic Share $436.9M $447.4M $450.7M $459.5M $459.5M
Weighted Average Diluted Share $436.9M $447.4M $450.7M $459.5M $459.5M
 
EBITDA $402.7M $242.8M $747.4M $1.1B $563.1M
EBIT $390.6M $228.8M $728.9M $1.1B $542.6M
 
Revenue (Reported) $1.5B $1.2B $2B $2.9B $2.5B
Operating Income (Reported) $350.4M $170.6M $685.3M $980.9M $441.7M
Operating Income (Adjusted) $390.6M $228.8M $728.9M $1.1B $542.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $259.9M $629.7M $846M $583.1M $698M
Revenue Growth (YoY) -34.82% 142.29% 34.35% -31.08% 19.72%
 
Cost of Revenues $194.1M $303.8M $476.5M $463.2M $558.3M
Gross Profit $65.8M $325.8M $369.5M $119.9M $139.7M
Gross Profit Margin 25.31% 51.75% 43.68% 20.56% 20.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $18.9M $28.1M $23.9M $23.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $36.7M $49.6M $46.3M $47.6M $48.1M
Operating Income $29.1M $276.3M $323.2M $72.3M $91.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $38M $283.2M $335.9M $90.6M $94.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.1M $72.3M $74.9M $23.5M $18M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$126.5K -$3.8M -$3.8M -$1.2M -$438.4K
Net Income to Common Excl Extra Items $29.8M $207.1M $257.2M $65.9M $75.9M
 
Basic EPS (Cont. Ops) $0.07 $0.46 $0.56 $0.14 $0.16
Diluted EPS (Cont. Ops) $0.07 $0.46 $0.56 $0.14 $0.16
Weighted Average Basic Share $447.4M $448.6M $459.5M $459.5M $460.6M
Weighted Average Diluted Share $447.4M $448.6M $459.5M $459.5M $460.6M
 
EBITDA $43.2M $288.8M $340.8M $97.3M $102.8M
EBIT $39.5M $283.9M $338M $92.5M $98.2M
 
Revenue (Reported) $259.9M $629.7M $846M $583.1M $698M
Operating Income (Reported) $29.1M $276.3M $323.2M $72.3M $91.7M
Operating Income (Adjusted) $39.5M $283.9M $338M $92.5M $98.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.6B $2.8B $2.6B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $907.2M $1B $1.5B $1.9B $2.1B
Gross Profit $381.1M $642.9M $1.3B $654.7M $559.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86.7M $77.8M $90.1M $97.4M $76M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $192.4M $165.2M $257.3M $214.4M $160.4M
Operating Income $188.7M $477.7M $1.1B $440.3M $399.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $245.6M $506.5M $1.1B $548.4M $464.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.6M $125M $232.8M $122.2M $106.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.9M -$6.5M -$15M -$10.8M -$5.6M
Net Income to Common Excl Extra Items $188.9M $375.1M $901.1M $415.4M $352M
 
Basic EPS (Cont. Ops) $0.43 $0.84 $1.97 $0.90 $0.77
Diluted EPS (Cont. Ops) $0.42 $0.84 $1.97 $0.90 $0.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $259.3M $526.6M $1.2B $577.8M $493.2M
EBIT $245.4M $510.7M $1.2B $559.4M $473.2M
 
Revenue (Reported) $1.3B $1.6B $2.8B $2.6B $2.6B
Operating Income (Reported) $188.7M $477.7M $1.1B $440.3M $399.5M
Operating Income (Adjusted) $245.4M $510.7M $1.2B $559.4M $473.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $895.5M $1.3B $2.1B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $649.8M $773.6M $1.2B $1.4B $1.6B
Gross Profit $245.8M $572.4M $945.7M $392M $353M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $57.9M $60.9M $62.5M $61.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $120.1M $140.8M $144.6M $131.7M $132.7M
Operating Income $125.7M $431.6M $801.2M $260.2M $220.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $164.5M $447M $875.6M $332.9M $263.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.5M $110.4M $181.9M $73.8M $58.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$926.5K -$5.9M -$12M -$8.5M -$1.8M
Net Income to Common Excl Extra Items $121M $330.7M $681.7M $250.6M $203.2M
 
Basic EPS (Cont. Ops) $0.27 $0.74 $1.48 $0.55 $0.44
Diluted EPS (Cont. Ops) $0.27 $0.74 $1.48 $0.55 $0.44
Weighted Average Basic Share $1.3B $1.3B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.3B $1.3B $1.4B $1.4B $1.4B
 
EBITDA $179.7M $462.5M $893.7M $353.2M $285.1M
EBIT $169.2M $449.9M $880.1M $339.1M $271.3M
 
Revenue (Reported) $895.5M $1.3B $2.1B $1.8B $1.9B
Operating Income (Reported) $125.7M $431.6M $801.2M $260.2M $220.3M
Operating Income (Adjusted) $169.2M $449.9M $880.1M $339.1M $271.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $342.5M $303.9M $307.6M $449.9M $264.9M
Short Term Investments $12.9M $100.2M $654.7M $621.6M $90.7M
Accounts Receivable, Net $178.8M $110.5M $217M $224.6M $243M
Inventory $99.6M $56.4M $84.5M $245.6M $352M
Prepaid Expenses $6.8M $9.5M $7M -- --
Other Current Assets $200.4M $5M $4M $21.9M $18.9M
Total Current Assets $841M $585.5M $1.3B $1.6B $969.5M
 
Property Plant And Equipment $660.5M $682.8M $732.8M $722.2M $757.6M
Long-Term Investments -- -- -- -- --
Goodwill $7.3M $7.1M $7.1M $6.5M $6.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.2M $14.8M $18.1M $17.2M $23.7M
Total Assets $1.9B $1.7B $2.5B $2.9B $2.5B
 
Accounts Payable $73.4M $48.8M $88.9M $123.9M $133.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.2M $29.8M $29.2M $37.7M $31.4M
Other Current Liabilities $6.5M $5.3M $5M $6.5M $11.1M
Total Current Liabilities $337.8M $271.1M $525M $684.9M $638M
 
Long-Term Debt $728.7K $419.5K $156.8K -- --
Capital Leases -- -- -- -- --
Total Liabilities $552.6M $498.2M $830.9M $1.1B $1.1B
 
Common Stock $82.9M $80.6M $80.6M $73.7M $73.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.2B $1.7B $1.8B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.8M $12.3M $13.6M $13.5M $8.2M
Total Equity $1.3B $1.2B $1.7B $1.9B $1.4B
 
Total Liabilities and Equity $1.9B $1.7B $2.5B $2.9B $2.5B
Cash and Short Terms $355.4M $404.1M $962.3M $1.1B $355.6M
Total Debt $11.7M $7.9M $415.8K $143.4K $4.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $361.1M $332.5M $351M $345.7M $299.6M
Short Term Investments $20M $20.5M $608.2M $96.7M $30.6M
Accounts Receivable, Net $92.2M $262M $282.9M $182.4M $293.1M
Inventory $90.8M $79M $182.4M $268.7M $315.3M
Prepaid Expenses $7M $6.8M $13.2M $13.9M --
Other Current Assets $56.2M $326.2M $6.8M $6.3M $34.6M
Total Current Assets $627.2M $1B $1.4B $913.7M $973.3M
 
Property Plant And Equipment $635.5M $695.9M $707.9M $726.1M $773.5M
Long-Term Investments -- -- -- -- --
Goodwill $6.8M $7M $6.7M $6.6M $6.7M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $14.2M $18.3M $18.3M $22.9M $27.8M
Total Assets $1.6B $2.2B $2.7B $2.3B $2.7B
 
Accounts Payable $73.7M $109.9M $143.3M $161.9M $230.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.3M $17.9M $21.7M $32M $32.2M
Other Current Liabilities $3.7M $3.9M $14.3M $8.9M $9.9M
Total Current Liabilities $293.5M $439.8M $643.2M $661.6M $834M
 
Long-Term Debt $655.7K $220.8K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $531M $770.6M $975.6M $1.1B $1.3B
 
Common Stock $77.2M $79.5M $76M $74.9M $76M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.2M $16.7M $20.3M $12.5M $8.7M
Total Equity $1.1B $1.5B $1.7B $1.3B $1.3B
 
Total Liabilities and Equity $1.6B $2.2B $2.7B $2.3B $2.7B
Cash and Short Terms $381M $353M $959.2M $442.3M $330.2M
Total Debt $8.3M $472K $211.2K -- $128.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $91.4M $50.1M $66.1M $60.9M $66.2M
Cash Acquisitions -$26.7M -$35.2M -$62.9M -- -$3.2M
Cash From Investing -$267.3M $7.8M -$685M -$87.2M $475.6M
 
Dividends Paid (Ex Special Dividend) -$266.1M -$251.8M -$58.2M -$532.7M -$824.6M
Special Dividend Paid
Long-Term Debt Issued $141.3K -- -- -- $4.5M
Long-Term Debt Repaid -$10.7M -$3.4M -$7.4M -$249.2K -$147K
Repurchase of Common Stock -- -$863.6K -- -- --
Other Financing Activities -- -- -- -- $606.3K
Cash From Financing -$143.6M -$281.6M -$63.5M -$583.9M -$868.4M
 
Beginning Cash (CF) $445.1M $2.8M $592.1K $4.8M -$650.5K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$107.5M -$31.4M $3.1M $172.7M -$189.1M
Ending Cash (CF) $336M $299.4M $305.9M $473.5M $271.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $12M $8.9M $6M $17.8M $29.7M
Cash Acquisitions $416.6K -$18.3M -- $77.6K -$714.1K
Cash From Investing -$71M -$132.3M -$144.5M -$2.1M -$28.9M
 
Dividends Paid (Ex Special Dividend) -$247.3M $2.5K $13.3M -$825.3M -$7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $127.4M
Long-Term Debt Repaid -$826.4K -$60.6K -$59.9K -$18K -$158.6M
Repurchase of Common Stock $20K -- -- -- --
Other Financing Activities -- -- -- $606.8K $205K
Cash From Financing -$244.7M $42.4M $6.7M -$832.2M -$45.6M
 
Beginning Cash (CF) $599.3M $171.5M $285.6M $1.1B $280.3M
Foreign Exchange Rate Adjustment $1.6M -$300.7M -$298.7M $4.4M -$12.5M
Additions / Reductions -$228.3M $163.5M $77.4M -$707.9M $13.6M
Ending Cash (CF) $365.1M $333.8M $355.7M $349.2M $287.7M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $66.4M $61.2M $36.7M $68.5M $121.1M
Cash Acquisitions -$35.2M -$71.5M -$9.2M -$3.2M -$29.7M
Cash From Investing $59M -$400M -$354.4M $430.5M -$82.8M
 
Dividends Paid (Ex Special Dividend) -$247.1M -$62.3M -$529.3M -$829M -$289.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -$8.2M -$283.4K -$213K -$162.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$248M -$64.3M -$580.8M -$887.2M -$192.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $79.5M -$38.7M $29.2M $71.1K -$45.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $45M $56.1M $26.7M $34.2M $89.1M
Cash Acquisitions -$17.4M -$53.7M -- -$3.2M -$29.7M
Cash From Investing $57M -$350.8M -$20.3M $497.5M -$60.9M
 
Dividends Paid (Ex Special Dividend) -$247.3M -$57.9M -$529M -$825.3M -$290.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $282.1M
Long-Term Debt Repaid -$2.6M -$7.3M -$183.3K -$147.1K -$162.8M
Repurchase of Common Stock -$848.2K -- -- -- --
Other Financing Activities -- -- -- $606.8K $8.5M
Cash From Financing -$258.9M -$41.6M -$558.9M -$862.2M -$186.6M
 
Beginning Cash (CF) $1.5B $787M $1B $1.9B $781.5M
Foreign Exchange Rate Adjustment $2.4M -$20.7K $2.6M $1.1M -$4.8M
Additions / Reductions $40.4M $33.1M $59.1M -$113.5M $30.2M
Ending Cash (CF) $1.5B $816.2M $1.1B $1.8B $805.1M
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.09% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.1% over the past day.

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

Show me the best stock