Financhill
Sell
39

THFF Quote, Financials, Valuation and Earnings

Last price:
$46.56
Seasonality move :
-1.77%
Day range:
$45.33 - $46.83
52-week range:
$34.58 - $51.87
Dividend yield:
3.86%
P/E ratio:
12.63x
P/S ratio:
2.66x
P/B ratio:
0.97x
Volume:
80.8K
Avg. volume:
53.2K
1-year change:
7.74%
Market cap:
$550.5M
Revenue:
$210M
EPS (TTM):
$3.69
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $170.1M $188.8M $185.5M $211.8M $210M
Revenue Growth (YoY) 9.9% 11% -1.77% 14.17% -0.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.5M $62.2M $65.8M $67.9M $71.4M
Other Inc / (Exp) $44K $233K $114K $3K -$1K
Operating Expenses $55.5M $62.2M $65.8M $67.9M $71.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $61M $65.5M $65.6M $87.8M $72.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $11.7M $12.6M $16.7M $11.8M
Net Income to Company $48.9M $53.8M $53M $71.1M $60.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $48.9M $53.8M $53M $71.1M $60.7M
 
Basic EPS (Cont. Ops) $3.80 $3.93 $4.02 $5.82 $5.08
Diluted EPS (Cont. Ops) $3.80 $3.93 $4.02 $5.82 $5.08
Weighted Average Basic Share $12.9M $13.7M $13.2M $12.2M $11.9M
Weighted Average Diluted Share $12.9M $13.7M $13.2M $12.2M $11.9M
 
EBITDA -- -- -- -- --
EBIT $78.5M $79.7M $74.4M $106M $133.6M
 
Revenue (Reported) $170.1M $188.8M $185.5M $211.8M $210M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $78.5M $79.7M $74.4M $106M $133.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.3M $47.1M $55.2M $52.8M $58.4M
Revenue Growth (YoY) 10.34% -2.38% 17.24% -4.47% 10.64%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $16.1M $16.5M $17.8M $19.1M
Other Inc / (Exp) $5K $5K -- -- $103K
Operating Expenses $15.6M $16.1M $16.5M $17.8M $19.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $16.7M $20.2M $22.7M $19.3M $10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.7M $4.1M $4.6M $3M $1.7M
Net Income to Company $14M $16.1M $18.1M $16.3M $8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14M $16.1M $18.1M $16.3M $8.7M
 
Basic EPS (Cont. Ops) $1.02 $1.24 $1.50 $1.37 $0.74
Diluted EPS (Cont. Ops) $1.02 $1.24 $1.50 $1.37 $0.74
Weighted Average Basic Share $13.7M $13M $12M $11.9M $11.8M
Weighted Average Diluted Share $13.7M $13M $12M $11.9M $11.8M
 
EBITDA -- -- -- -- --
EBIT $19.7M $22.3M $27.8M $36.9M $35M
 
Revenue (Reported) $48.3M $47.1M $55.2M $52.8M $58.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $19.7M $22.3M $27.8M $36.9M $35M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $188.2M $188.3M $205.1M $213.4M $206.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.4M $64.9M $67.9M $70.6M $73.1M
Other Inc / (Exp) $256K $114K $8K -$2K $102K
Operating Expenses $61.4M $64.9M $67.9M $70.6M $73.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $65.2M $75.8M $77.3M $77.4M $51.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $14.5M $15.4M $12.6M $7.8M
Net Income to Company $52.5M $61.3M $62M $64.8M $43.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.5M $61.3M $62M $64.8M $43.5M
 
Basic EPS (Cont. Ops) $3.84 $4.58 $5.04 $5.40 $3.69
Diluted EPS (Cont. Ops) $3.84 $4.58 $5.04 $5.40 $3.69
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $81.8M $85.4M $89M $127.9M $136.9M
 
Revenue (Reported) $188.2M $188.3M $205.1M $213.4M $206.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $81.8M $85.4M $89M $127.9M $136.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $138.4M $137.9M $157.5M $159.1M $155.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.7M $48.4M $50.5M $53.2M $55M
Other Inc / (Exp) $230K $111K $5K -- $103K
Operating Expenses $45.7M $48.4M $50.5M $53.2M $55M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $46.7M $57M $68.8M $58.4M $37.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M $11.4M $14.2M $10.1M $6.1M
Net Income to Company $38.1M $45.6M $54.6M $48.3M $31M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.1M $45.6M $54.6M $48.3M $31M
 
Basic EPS (Cont. Ops) $2.78 $3.43 $4.44 $4.03 $2.63
Diluted EPS (Cont. Ops) $2.78 $3.43 $4.44 $4.03 $2.63
Weighted Average Basic Share $41.2M $40M $36.8M $36M $35.4M
Weighted Average Diluted Share $41.2M $40M $36.8M $36M $35.4M
 
EBITDA -- -- -- -- --
EBIT $58.2M $63.8M $78.5M $100.4M $103.6M
 
Revenue (Reported) $138.4M $137.9M $157.5M $159.1M $155.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $58.2M $63.8M $78.5M $100.4M $103.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $127.4M $657.5M $688M $222.5M $76.8M
Short Term Investments $926.7M $1B $1.4B $1.3B $1.3B
Accounts Receivable, Net $18.5M $17M $16.9M $21.3M $24.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.7B $2.1B $1.6B $1.4B
 
Property Plant And Equipment $62.6M $62.1M $69.5M $66.1M $67.3M
Long-Term Investments $926.7M $1B $1.4B $1.3B $1.3B
Goodwill $78.6M $78.6M $86.1M $87M $87M
Other Intangibles $12.1M $10.6M $8M $6.7M $5.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $4B $4.6B $5.2B $5B $4.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $80.1M $116.1M $93.4M $70.9M $67.2M
 
Long-Term Debt $31M $5.9M $15.9M $9.6M $108.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $4B $4.6B $4.5B $4.3B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$7.5M $9.8M -$2.4M -$140M -$127.1M
Common Equity $557.6M $597M $582.6M $475.3M $528M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $557.6M $597M $582.6M $475.3M $528M
 
Total Liabilities and Equity $4B $4.6B $5.2B $5B $4.9B
Cash and Short Terms $1.1B $1.7B $2B $1.6B $1.3B
Total Debt $31M $5.9M $15.9M $9.6M $108.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $388.4M $758.1M $328.2M $74.7M $77.3M
Short Term Investments $956.2M $1.3B $1.3B $1.2B $1.3B
Accounts Receivable, Net $18.5M $16M $19.1M $22.5M $25.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $2.1B $1.7B $1.3B $1.4B
 
Property Plant And Equipment $63M $63.2M $68.1M $67.4M $82.2M
Long-Term Investments $956.2M $1.3B $1.3B $1.2B $1.3B
Goodwill $78.6M $78.6M $87M $87M $97.3M
Other Intangibles $9.4M $7.7M $7M $5.8M $23.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.4B $4.8B $5B $4.8B $5.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $95.2M $101.1M $89.3M $132.7M $84.4M
 
Long-Term Debt $10.8M $5.9M $9.6M $84.6M $30.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $4.2B $4.6B $4.3B $4.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $12.1M -$1.1M -$167.4M -$176M -$102.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $607.1M $594.9M $438.6M $470.2M $566M
 
Total Liabilities and Equity $4.4B $4.8B $5B $4.8B $5.5B
Cash and Short Terms $1.3B $2B $1.7B $1.3B $1.3B
Total Debt $10.8M $5.9M $9.6M $84.6M $30.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $48.9M $53.8M $53M $71.1M $60.7M
Depreciation & Amoritzation $4.8M $6.1M $6.2M $6.1M $6.5M
Stock-Based Compensation $2.1M $2.3M $2.2M $2.3M $2.4M
Change in Accounts Receivable -$903K $1.6M $982K -$4.3M -$3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $49.9M $77.4M $55.1M $78.8M $86.1M
 
Capital Expenditures $1.1M $3.9M $3.8M $1.4M $6.5M
Cash Acquisitions -$32.8M -- -$23.1M -- --
Cash From Investing -$32.9M -$16.2M -$312.2M -$433.7M -$22.1M
 
Dividends Paid (Ex Special Dividend) -$12.6M -$14.3M -$14.2M -$14.5M -$15.4M
Special Dividend Paid
Long-Term Debt Issued $217M $16.7M -- -- $2.1B
Long-Term Debt Repaid -$217M -$42M -$1M -$6.4M -$2B
Repurchase of Common Stock -$315K -$9.2M -$42.5M -$27.7M -$11.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $36M $468.9M $287.6M -$110.6M -$209.8M
 
Beginning Cash (CF) $74.4M $127.4M $657.5M $688M $222.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53M $530M $30.6M -$465.5M -$145.8M
Ending Cash (CF) $127.4M $657.5M $688M $222.5M $76.8M
 
Levered Free Cash Flow $48.8M $73.5M $51.2M $77.4M $79.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14M $16.1M $18.1M $16.3M $8.7M
Depreciation & Amoritzation $1.6M $1.5M $1.5M $1.7M $3.3M
Stock-Based Compensation $205K $217K $206K $224K $153K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.1M $15.4M $19.7M $28.5M $23.3M
 
Capital Expenditures $855K $433K $294K $1.7M $3.8M
Cash Acquisitions -- -- -- -- $28.2M
Cash From Investing -$23.6M $29.4M -$124.4M $40.7M $55.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$5.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M -- -- $750M $375M
Long-Term Debt Repaid -$20.9M -- -$6.4M -$800M -$454.9M
Repurchase of Common Stock -- -$7M -$417K -$8.4M --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.5M $35.4M $22.8M -$76.6M -$76.4M
 
Beginning Cash (CF) $386.5M $677.9M $415.4M $82.1M $75.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $80.3M -$81.9M -$7.4M $2.2M
Ending Cash (CF) $388.4M $758.1M $328.2M $74.7M $77.3M
 
Levered Free Cash Flow $12.2M $15M $19.4M $26.8M $19.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $52.5M $61.3M $62M $64.8M $43.5M
Depreciation & Amoritzation $6.2M $6.2M $6.1M $6.4M $8.2M
Stock-Based Compensation $2.1M $2.3M $2.2M $2.3M $2.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $63.6M $67.5M $64.5M $92.7M $64.4M
 
Capital Expenditures $3.2M $4.8M $1.5M $4.5M $6.3M
Cash Acquisitions -$20.2M -- -- -- $28.2M
Cash From Investing -$105.5M -$71.3M -$509.7M -$77.2M $4.7M
 
Dividends Paid (Ex Special Dividend) -$14.3M -$14.2M -$14.5M -$15.4M -$15.9M
Special Dividend Paid
Long-Term Debt Issued $16.7M -- -- $1.4B $2.2B
Long-Term Debt Repaid -$62M -$5M -$7.4M -$1.4B -$2.2B
Repurchase of Common Stock -$1.7M -$37.9M -$39.8M -$11.5M -$376K
Other Financing Activities -- -- -- -- --
Cash From Financing $350.2M $373.4M $20.6M -$274.2M -$66.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.2M $369.7M -$424.7M -$258.8M $2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $60.3M $62.8M $63M $88.2M $58.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $38.1M $45.6M $54.6M $48.3M $31M
Depreciation & Amoritzation $4.5M $4.7M $4.6M $4.9M $6.6M
Stock-Based Compensation $615K $638K $619K $672K $635K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $52.8M $42.9M $52.3M $66.2M $44.5M
 
Capital Expenditures $3.7M $4.5M $2.2M $5.3M $5.1M
Cash Acquisitions -- -- -- -- $28.2M
Cash From Investing -$100.5M -$155.6M -$353.1M $3.3M $30.1M
 
Dividends Paid (Ex Special Dividend) -$14.3M -$14.2M -$14.5M -$15.4M -$15.9M
Special Dividend Paid -- -- $100K $200K --
Long-Term Debt Issued $16.7M -- -- $1.4B $1.5B
Long-Term Debt Repaid -$37M -- -$6.4M -$1.4B -$1.6B
Repurchase of Common Stock -$1.7M -$30.4M -$27.7M -$11.5M -$376K
Other Financing Activities -- -- -- -- --
Cash From Financing $308.8M $213.3M -$53.8M -$217.4M -$74.1M
 
Beginning Cash (CF) $725M $2B $1.7B $387.2M $221.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $261M $100.7M -$354.6M -$147.8M $553K
Ending Cash (CF) $986M $2.1B $1.3B $239.4M $221.6M
 
Levered Free Cash Flow $49.1M $38.4M $50.1M $60.9M $39.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 2.13% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 2.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.16% over the past day.

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

Show me the best stock