Financhill
Sell
24

TBNK Quote, Financials, Valuation and Earnings

Last price:
$9.30
Seasonality move :
-4.19%
Day range:
$9.24 - $9.48
52-week range:
$6.92 - $11.60
Dividend yield:
0.86%
P/E ratio:
30.60x
P/S ratio:
2.20x
P/B ratio:
0.30x
Volume:
13.8K
Avg. volume:
18.4K
1-year change:
-15.64%
Market cap:
$73.9M
Revenue:
$45.1M
EPS (TTM):
-$0.26
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $66.4M $64.4M $60.5M $59.7M $45.1M
Revenue Growth (YoY) 5.46% -3.02% -6.02% -1.32% -24.45%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.4M $26.1M $27.3M $27.1M $26.2M
Other Inc / (Exp) $2.9M $1.3M $1.8M -- --
Operating Expenses $27.4M $26.1M $27.3M $27.1M $26.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.3M $25.3M $23.8M $21.5M $6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.3M $6.7M $6.4M $5.3M $1.8M
Net Income to Company $22M $18.6M $17.4M $16.2M $5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22M $18.6M $17.4M $16.2M $5M
 
Basic EPS (Cont. Ops) $2.38 $2.03 $1.92 $1.81 $0.58
Diluted EPS (Cont. Ops) $2.34 $2.01 $1.90 $1.80 $0.57
Weighted Average Basic Share $9.2M $9.1M $9.1M $8.9M $8.6M
Weighted Average Diluted Share $9.3M $9.2M $9.1M $8.9M $8.7M
 
EBITDA -- -- -- -- --
EBIT $45.3M $37.5M $30.1M $28.7M $33.3M
 
Revenue (Reported) $66.4M $64.4M $60.5M $59.7M $45.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $45.3M $37.5M $30.1M $28.7M $33.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16M $15.1M $15M $10.6M $8.1M
Revenue Growth (YoY) -3.68% -5.95% -0.86% -28.97% -23.75%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.5M $6.8M $6.8M $6.6M $6.9M
Other Inc / (Exp) $261K $403K -- -- --
Operating Expenses $6.5M $6.8M $6.8M $6.6M $6.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6M $5.7M $5.3M $1.2M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $1.5M $1.4M $335K -$611K
Net Income to Company $4.3M $4.2M $3.9M $880K -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3M $4.2M $3.9M $880K -$1.3M
 
Basic EPS (Cont. Ops) $0.47 $0.46 $0.44 $0.10 -$0.15
Diluted EPS (Cont. Ops) $0.47 $0.46 $0.44 $0.10 -$0.15
Weighted Average Basic Share $9.1M $9M $8.8M $8.6M $8.6M
Weighted Average Diluted Share $9.1M $9.1M $8.8M $8.6M $8.6M
 
EBITDA -- -- -- -- --
EBIT $8.6M $7.1M $7.1M $8.6M $8.9M
 
Revenue (Reported) $16M $15.1M $15M $10.6M $8.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.6M $7.1M $7.1M $8.6M $8.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $63.6M $61.6M $60.4M $49.5M $36.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.2M $27.2M $27M $26.6M $27.2M
Other Inc / (Exp) $858K $2.3M -- -- --
Operating Expenses $26.2M $27.2M $27M $26.6M $27.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.1M $25.5M $22.7M $11M -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $6.7M $5.8M $2.8M -$1.1M
Net Income to Company $18.1M $18.8M $16.9M $8.1M -$2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.1M $18.8M $16.9M $8.1M -$2.2M
 
Basic EPS (Cont. Ops) $1.96 $2.05 $1.88 $0.92 -$0.26
Diluted EPS (Cont. Ops) $1.96 $2.05 $1.88 $0.92 -$0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $38.4M $32.7M $28.2M $32.1M $34.9M
 
Revenue (Reported) $63.6M $61.6M $60.4M $49.5M $36.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $38.4M $32.7M $28.2M $32.1M $34.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.1M $45.3M $45.3M $35.1M $26.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.5M $20.6M $20.2M $19.7M $20.7M
Other Inc / (Exp) $858K $1.8M -- -- --
Operating Expenses $19.5M $20.6M $20.2M $19.7M $20.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $17.9M $18.1M $16.9M $6.4M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $4.8M $4.2M $1.7M -$1.1M
Net Income to Company $13.1M $13.2M $12.7M $4.7M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.1M $13.2M $12.7M $4.7M -$2.6M
 
Basic EPS (Cont. Ops) $1.42 $1.45 $1.42 $0.53 -$0.30
Diluted EPS (Cont. Ops) $1.42 $1.45 $1.42 $0.53 -$0.30
Weighted Average Basic Share $27.4M $27.3M $26.7M $26M $25.8M
Weighted Average Diluted Share $27.6M $27.4M $26.8M $26.1M $25.9M
 
EBITDA -- -- -- -- --
EBIT $27.9M $23M $21.2M $24.6M $26.2M
 
Revenue (Reported) $48.1M $45.3M $45.3M $35.1M $26.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $27.9M $23M $21.2M $24.6M $26.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $44.8M $363.5M $99.9M $40.6M $126.7M
Short Term Investments $8.6M $3.6M -- $20.8M $20.2M
Accounts Receivable, Net $5.4M $6.5M $5.8M $6.1M $6.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $58.8M $373.6M $105.6M $67.5M $153.3M
 
Property Plant And Equipment $16M $17.2M $14M $22.1M $19.6M
Long-Term Investments $372.5M $251.2M $636.4M $738.6M $705.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.1B $2.1B $2.2B $2.2B
 
Accounts Payable $23M $29.2M $22.6M $24.2M $23.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.3M $41.4M $34.5M $35M $33.3M
 
Long-Term Debt $156M $141M $141M $141M $242M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $1.9B $1.9B $2B
 
Common Stock $97K $95K $93K $91K $88K
Other Common Equity Adj -- -- -- -- --
Common Equity $243.9M $248.7M $256.3M $256.6M $251.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $243.9M $248.7M $256.3M $256.6M $251.1M
 
Total Liabilities and Equity $2.1B $2.1B $2.1B $2.2B $2.2B
Cash and Short Terms $53.4M $367.1M $99.9M $61.4M $146.8M
Total Debt $156M $141M $141M $141M $242M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $237.5M $101.4M $36.3M $89.1M $143.1M
Short Term Investments $4M -- $21.1M $19.1M $19.9M
Accounts Receivable, Net $7.2M $6.1M $6.1M $6.1M $6.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $248.7M $107.5M $63.5M $114.4M $170.9M
 
Property Plant And Equipment $18.3M $17.6M $20.8M $20.3M $18.9M
Long-Term Investments $296.5M $621.4M $738.6M $714.8M $674.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.1B $2.1B $2.2B $2.2B $2.2B
 
Accounts Payable $25.3M $29.4M $24.1M $24.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37.7M $41.6M $36.8M $34.8M $32.2M
 
Long-Term Debt $141M $141M $141M $256M $177M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.9B $1.9B $2B $1.9B
 
Common Stock $95K $93K $91K $88K $88K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $246.7M $251.7M $256.7M $248.8M $248.7M
 
Total Liabilities and Equity $2.1B $2.1B $2.2B $2.2B $2.2B
Cash and Short Terms $241.5M $101.4M $57.4M $108.3M $163M
Total Debt $141M $141M $141M $256M $177M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $22M $18.6M $17.4M $16.2M $5M
Depreciation & Amoritzation $3.9M $4.5M $4.2M $4.1M $3.9M
Stock-Based Compensation $2M $1.8M $1.6M $1.6M $869K
Change in Accounts Receivable -$135K -$1.1M $729K -$329K -$34K
Change in Inventories -- -- -- -- --
Cash From Operations $22.3M $21M $12.5M $16.7M $8.3M
 
Capital Expenditures $718K $1.8M $363K $4.7M $685K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6M $298.3M -$283M -$95.3M $16.9M
 
Dividends Paid (Ex Special Dividend) -$13.7M -$8.4M -$10.2M -$9.1M -$6.4M
Special Dividend Paid
Long-Term Debt Issued $557.2M -- -- $22M $146M
Long-Term Debt Repaid -$543.4M -$15M -- -$22M -$45M
Repurchase of Common Stock -$1.6M -$5M -$5M -$6M -$4.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$18.5M -$533K $6.8M $19.3M $61M
 
Beginning Cash (CF) $47.1M $44.8M $363.5M $99.9M $40.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M $318.7M -$263.7M -$59.3M $86.1M
Ending Cash (CF) $44.8M $363.5M $99.9M $40.6M $126.7M
 
Levered Free Cash Flow $21.6M $19.2M $12.2M $12M $7.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.5M $4.2M $3.4M $334K --
Depreciation & Amoritzation $1.4M $1M $1M $950K --
Stock-Based Compensation $370K $422K $481K $191K --
Change in Accounts Receivable $699K $284K -$54K $28K --
Change in Inventories -- -- -- -- --
Cash From Operations $8.8M $3.7M $5.3M $2.7M --
 
Capital Expenditures $296K $84K $1.8M $93K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $122.2M -$18.7M -$1.5M $13.7M --
 
Dividends Paid (Ex Special Dividend) -$2M -$3M -$2.9M -$424K --
Special Dividend Paid -- $100K $100K -- --
Long-Term Debt Issued -- -- $22M -- --
Long-Term Debt Repaid -- -- -$22M -$14M --
Repurchase of Common Stock -- -$453K -$974K -$39K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.9M $13.5M $432K $21.1M --
 
Beginning Cash (CF) $237.5M $101.4M $36.3M $89.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126M -$1.5M $4.3M $37.5M --
Ending Cash (CF) $363.5M $99.9M $40.6M $126.7M --
 
Levered Free Cash Flow $8.5M $3.7M $3.5M $2.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.1M $18.8M $16.9M $8.1M -$2.2M
Depreciation & Amoritzation $4.1M $4.6M $4.1M $4M $3.8M
Stock-Based Compensation $1.9M $1.6M $1.5M $1.2M $751K
Change in Accounts Receivable -$1.7M $1.1M $9K -$116K $7K
Change in Inventories -- -- -- -- --
Cash From Operations $22.8M $17.6M $15.1M $10.9M -$4.2M
 
Capital Expenditures $1.8M $575K $3M $2.3M $876K
Cash Acquisitions -- -- -- -- --
Cash From Investing $188.8M -$142.1M -$112.5M $1.7M $69M
 
Dividends Paid (Ex Special Dividend) -$13.1M -$9.3M -$9.1M -$8.9M -$1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $168M --
Long-Term Debt Repaid -- -- -- -$53M -$79M
Repurchase of Common Stock -$5M -$4.5M -$5.5M -$5M -$39K
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.5M -$11.6M $32.3M $40.3M -$10.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $208.1M -$136.1M -$65.1M $52.8M $54M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21M $17M $12.1M $8.5M -$5.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.6M $17.4M $16.2M $5M -$2.6M
Depreciation & Amoritzation $4.5M $4.2M $4.1M $3.9M $2.8M
Stock-Based Compensation $1.8M $1.6M $1.6M $869K $560K
Change in Accounts Receivable -$1.1M $729K -$329K -$34K -$21K
Change in Inventories -- -- -- -- --
Cash From Operations $21M $12.5M $16.7M $8.3M -$6.9M
 
Capital Expenditures $1.8M $363K $4.7M $685K $783K
Cash Acquisitions -- -- -- -- --
Cash From Investing $298.3M -$283M -$95.3M $16.9M $55.3M
 
Dividends Paid (Ex Special Dividend) -$8.4M -$10.2M -$9.1M -$6.4M -$617K
Special Dividend Paid -- $200K $100K -- --
Long-Term Debt Issued -- -- $22M $146M --
Long-Term Debt Repaid -$15M -- -$22M -$45M -$65M
Repurchase of Common Stock -$5M -$5M -$6M -$4.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$533K $6.8M $19.3M $61M -$31.9M
 
Beginning Cash (CF) $504.2M $993.3M $272.5M $302.2M $299.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $318.7M -$263.7M -$59.3M $86.1M $16.5M
Ending Cash (CF) $823M $729.6M $213.2M $388.3M $316M
 
Levered Free Cash Flow $19.2M $12.2M $12M $7.6M -$7.6M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock