Financhill
Buy
70

TXRH Quote, Financials, Valuation and Earnings

Last price:
$172.56
Seasonality move :
6.13%
Day range:
$168.49 - $173.22
52-week range:
$146.75 - $206.04
Dividend yield:
1.42%
P/E ratio:
26.66x
P/S ratio:
2.15x
P/B ratio:
8.44x
Volume:
1.2M
Avg. volume:
1.4M
1-year change:
12.79%
Market cap:
$11.5B
Revenue:
$5.4B
EPS (TTM):
$6.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.5B $4B $4.6B $5.4B
Revenue Growth (YoY) -12.99% 44.44% 15.91% 15.36% 16.01%
 
Cost of Revenues $2.1B $2.9B $3.4B $3.9B $4.4B
Gross Profit $283.6M $606.5M $653.6M $735.1M $947.3M
Gross Profit Margin 11.83% 17.51% 16.28% 15.87% 17.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119.5M $157.5M $172.7M $198.4M $223.3M
Other Inc / (Exp) -$2.8M -$1.4M -$361K $1.1M -$29K
Operating Expenses $257.5M $308.6M $331.8M $380.8M $429.5M
Operating Income $26.1M $297.9M $321.8M $354.3M $517.7M
 
Net Interest Expenses $4.1M $3.7M $124K -- --
EBT. Incl. Unusual Items $19.3M $292.9M $321.3M $358.3M $524.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.7M $39.6M $43.7M $44.6M $80.1M
Net Income to Company $34.9M $253.3M $277.6M $313.7M $444.3M
 
Minority Interest in Earnings -$3.7M -$8M -$7.8M -$8.8M -$10.8M
Net Income to Common Excl Extra Items $31.3M $245.3M $269.8M $304.9M $433.6M
 
Basic EPS (Cont. Ops) $0.45 $3.52 $3.99 $4.56 $6.50
Diluted EPS (Cont. Ops) $0.45 $3.50 $3.97 $4.54 $6.47
Weighted Average Basic Share $69.4M $69.7M $67.6M $66.9M $66.8M
Weighted Average Diluted Share $69.9M $70.1M $67.9M $67.1M $67M
 
EBITDA $141.2M $424.7M $459M $507.5M $695.9M
EBIT $23.3M $297.9M $321.8M $354.3M $517.7M
 
Revenue (Reported) $2.4B $3.5B $4B $4.6B $5.4B
Operating Income (Reported) $26.1M $297.9M $321.8M $354.3M $517.7M
Operating Income (Adjusted) $23.3M $297.9M $321.8M $354.3M $517.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $638M $895.6M $1B $1.2B $1.4B
Revenue Growth (YoY) -12.03% 40.38% 12.72% 15.34% 23.49%
 
Cost of Revenues $549M $748.3M $857.2M $980.7M $1.2B
Gross Profit $89M $147.3M $152.3M $183.7M $251.8M
Gross Profit Margin 13.95% 16.45% 15.09% 15.78% 17.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $42.7M $40.4M $49.8M $57.4M
Other Inc / (Exp) -$1.3M -$1.1M -$893K $26K $328K
Operating Expenses $67.2M $82.3M $82.4M $99.8M $113.1M
Operating Income $21.8M $65M $69.9M $83.9M $138.6M
 
Net Interest Expenses $1.5M $624K -- -- --
EBT. Incl. Unusual Items $19M $63.3M $69.8M $84.2M $140.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7M $8.5M $8M $9.2M $22.2M
Net Income to Company $20.7M $54.7M $61.8M $75M $118.5M
 
Minority Interest in Earnings -$1.1M -$1.7M -$1.9M -$2.6M -$2.7M
Net Income to Common Excl Extra Items $19.5M $53.1M $59.9M $72.4M $115.8M
 
Basic EPS (Cont. Ops) $0.28 $0.76 $0.89 $1.08 $1.74
Diluted EPS (Cont. Ops) $0.28 $0.76 $0.89 $1.08 $1.73
Weighted Average Basic Share $69.5M $69.6M $66.9M $66.8M $66.7M
Weighted Average Diluted Share $70.1M $69.9M $67.3M $67.1M $67M
 
EBITDA $50.9M $97.9M $104.8M $124.4M $187.9M
EBIT $20.5M $65.3M $69.4M $83.9M $138.6M
 
Revenue (Reported) $638M $895.6M $1B $1.2B $1.4B
Operating Income (Reported) $21.8M $65M $69.9M $83.9M $138.6M
Operating Income (Adjusted) $20.5M $65.3M $69.4M $83.9M $138.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.5B $4B $4.6B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.9B $3.4B $3.9B $4.4B
Gross Profit $283.6M $606.5M $653.6M $735.1M $947.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119.5M $157.5M $172.7M $198.4M $223.3M
Other Inc / (Exp) -$2.8M -$1.4M -$5.7M -$4.6M -$6.2M
Operating Expenses $257.5M $308.6M $326.5M $375.1M $423.3M
Operating Income $26.1M $297.9M $327.1M $359.9M $523.9M
 
Net Interest Expenses $4.1M $3.7M $124K -- --
EBT. Incl. Unusual Items $19.3M $292.9M $321.3M $358.3M $524.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.7M $39.6M $43.7M $44.6M $80.1M
Net Income to Company $34.9M $253.3M $277.6M $313.7M $444.3M
 
Minority Interest in Earnings -$3.7M -$8M -$7.8M -$8.8M -$10.8M
Net Income to Common Excl Extra Items $31.3M $245.3M $269.8M $304.9M $433.6M
 
Basic EPS (Cont. Ops) $0.45 $3.51 $3.98 $4.56 $6.50
Diluted EPS (Cont. Ops) $0.45 $3.50 $3.97 $4.53 $6.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $141.2M $424.7M $464.2M $513.1M $702.1M
EBIT $23.3M $297.9M $327M $359.9M $523.9M
 
Revenue (Reported) $2.4B $3.5B $4B $4.6B $5.4B
Operating Income (Reported) $26.1M $297.9M $327.1M $359.9M $523.9M
Operating Income (Adjusted) $23.3M $297.9M $327M $359.9M $523.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.5B $4B $4.6B $5.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.4B $3.9B $4.4B --
Gross Profit $606.5M $653.6M $735.1M $947.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157.5M $172.7M $198.4M $223.3M --
Other Inc / (Exp) -$1.4M -$5.7M -$4.6M -$6.2M --
Operating Expenses $308.6M $326.5M $375.1M $423.3M --
Operating Income $297.9M $327.1M $359.9M $523.9M --
 
Net Interest Expenses $3.7M $877K -- -- --
EBT. Incl. Unusual Items $292.9M $321.3M $358.3M $524.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.6M $43.7M $44.6M $80.1M --
Net Income to Company $253.3M $277.6M $313.7M $444.3M --
 
Minority Interest in Earnings -$8M -$7.8M -$8.8M -$10.8M --
Net Income to Common Excl Extra Items $245.3M $269.8M $304.9M $433.6M --
 
Basic EPS (Cont. Ops) $3.51 $3.98 $4.56 $6.50 --
Diluted EPS (Cont. Ops) $3.50 $3.97 $4.53 $6.47 --
Weighted Average Basic Share $278.8M $270.6M $267.6M $267M --
Weighted Average Diluted Share $280.4M $271.7M $268.6M $268.1M --
 
EBITDA $424.7M $464.2M $513.1M $702.1M --
EBIT $297.9M $327M $359.9M $523.9M --
 
Revenue (Reported) $3.5B $4B $4.6B $5.4B --
Operating Income (Reported) $297.9M $327.1M $359.9M $523.9M --
Operating Income (Adjusted) $297.9M $327M $359.9M $523.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $363.2M $335.6M $173.9M $104.2M $245.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.4M $161.4M $150.3M $175.5M $193.2M
Inventory $22.4M $31.6M $38M $38.3M $40.8M
Prepaid Expenses $26.7M $34.9M $5.1M $3.3M --
Other Current Assets -- -- $29.6M $35.2M $37.4M
Total Current Assets $510.7M $563.5M $396.8M $356.5M $516.6M
 
Property Plant And Equipment $1.6B $1.7B $1.9B $2.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $127M $127M $148.7M $169.7M $169.7M
Other Intangibles $2.3M $1.5M $12M $12.9M $11.1M
Other Long-Term Assets $66M $79.1M $73.9M $95M $115.7M
Total Assets $2.3B $2.5B $2.5B $2.8B $3.2B
 
Accounts Payable $67M $95.2M $105.6M $131.6M $144.8M
Accrued Expenses $109.6M $150.8M $149.9M $169.6M $194.2M
Current Portion Of Long-Term Debt $50M -- -- -- --
Current Portion Of Capital Lease Obligations $19.3M $22M $25.5M $27.4M $28.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $506.3M $602.1M $652M $745.4M $828.1M
 
Long-Term Debt $190M $100M $50M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.5B $1.6B $1.8B
 
Common Stock $70K $69K $67K $67K $67K
Other Common Equity Adj -$106K -- -- -- --
Common Equity $927.5M $1.1B $1B $1.1B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.5M $15.4M $15M $15.8M $15.4M
Total Equity $943.1M $1.1B $1B $1.2B $1.4B
 
Total Liabilities and Equity $2.3B $2.5B $2.5B $2.8B $3.2B
Cash and Short Terms $363.2M $335.6M $173.9M $104.2M $245.2M
Total Debt $240M $100M $50M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $363.2M $335.6M $173.9M $104.2M $245.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $98.4M $161.4M $150.3M $175.5M $193.2M
Inventory $22.4M $31.6M $38M $38.3M $40.8M
Prepaid Expenses $26.7M $34.9M $5.1M $3.3M --
Other Current Assets -- -- $29.6M $35.2M $37.4M
Total Current Assets $510.7M $563.5M $396.8M $356.5M $516.6M
 
Property Plant And Equipment $1.6B $1.7B $1.9B $2.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $127M $127M $148.7M $169.7M $169.7M
Other Intangibles $2.3M $1.5M $12M $12.9M $11.1M
Other Long-Term Assets $66M $79.1M $73.9M $95M $115.7M
Total Assets $2.3B $2.5B $2.5B $2.8B $3.2B
 
Accounts Payable $67M $95.2M $105.6M $131.6M $144.8M
Accrued Expenses $109.6M $150.8M $149.9M $169.6M $194.2M
Current Portion Of Long-Term Debt $50M -- -- -- --
Current Portion Of Capital Lease Obligations $19.3M $22M $25.5M $27.4M $28.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $506.3M $602.1M $652M $745.4M $828.1M
 
Long-Term Debt $190M $100M $50M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.4B $1.5B $1.6B $1.8B
 
Common Stock $70K $69K $67K $67K $67K
Other Common Equity Adj -$106K -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.5M $15.4M $15M $15.8M $15.4M
Total Equity $943.1M $1.1B $1B $1.2B $1.4B
 
Total Liabilities and Equity $2.3B $2.5B $2.5B $2.8B $3.2B
Cash and Short Terms $363.2M $335.6M $173.9M $104.2M $245.2M
Total Debt $240M $100M $50M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $34.9M $253.3M $277.6M $313.7M $444.3M
Depreciation & Amoritzation $117.9M $126.8M $137.2M $153.2M $178.2M
Stock-Based Compensation $29.4M $38.1M $36.7M $34.2M $47.1M
Change in Accounts Receivable $1.1M -$62.4M $11.1M -$24.4M -$17.7M
Change in Inventories -$2M -$9.2M -$6.1M $105K -$2.4M
Cash From Operations $230.4M $468.8M $511.7M $565M $753.6M
 
Capital Expenditures $154.4M $200.7M $246.1M $347M $354.3M
Cash Acquisitions -$10.6M -- -$32.8M -$38.5M --
Cash From Investing -$161.1M -$195.1M -$263.7M -$367.2M -$336.9M
 
Dividends Paid (Ex Special Dividend) -$25M -$83.7M -$124.1M -$147.2M -$162.9M
Special Dividend Paid
Long-Term Debt Issued $240M -- -- -- --
Long-Term Debt Repaid -- -$140M -$50M -$50M --
Repurchase of Common Stock -$25.1M -$69.3M -$226.4M -$62.7M -$97.6M
Other Financing Activities -$3.9M -$8.9M -$9.5M -$8M -$15.6M
Cash From Financing $185.9M -$301.2M -$409.8M -$267.4M -$275.7M
 
Beginning Cash (CF) $107.9M $363.2M $335.6M $173.9M $104.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $255.3M -$27.5M -$161.8M -$69.6M $141M
Ending Cash (CF) $363.2M $335.6M $173.9M $104.2M $245.2M
 
Levered Free Cash Flow $76M $268.1M $265.6M $218M $399.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.7M $54.7M $61.8M $75M $118.5M
Depreciation & Amoritzation $30.4M $32.6M $35.5M $40.4M $49.2M
Stock-Based Compensation $7.4M $7.3M $8.5M $9M $13.9M
Change in Accounts Receivable -$66.2M -$108.8M -$112.5M -$126.5M -$140.8M
Change in Inventories -$2.4M -$3.8M -$5.1M -$1.7M -$914K
Cash From Operations $84.4M $120.1M $116.7M $174.2M $237.5M
 
Capital Expenditures $36.9M $61.7M $71.9M $103.1M $107.8M
Cash Acquisitions -- -- -- -$5K --
Cash From Investing -$45.8M -$61.7M -$68.1M -$93.6M -$99.7M
 
Dividends Paid (Ex Special Dividend) -- -$27.8M -$30.8M -$36.8M -$40.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$90M -$25M -- --
Repurchase of Common Stock -$2.9M -$39.7M -$2.5M -$6.9M -$38.9M
Other Financing Activities -$1.2M -$1.8M -$1.9M -$2M -$2.3M
Cash From Financing -$4.1M -$159.3M -$60M -$45.7M -$81.8M
 
Beginning Cash (CF) $328.6M $436.6M $185.3M $69.3M $189.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.5M -$100.9M -$11.5M $34.9M $56M
Ending Cash (CF) $363.2M $335.6M $173.9M $104.2M $245.2M
 
Levered Free Cash Flow $47.5M $58.4M $44.7M $71.1M $129.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $34.9M $253.3M $277.6M $313.7M $444.3M
Depreciation & Amoritzation $117.9M $126.8M $137.2M $153.2M $178.2M
Stock-Based Compensation $29.4M $38.1M $36.7M $34.2M $47.1M
Change in Accounts Receivable $1.1M -$62.4M $11.1M -$24.4M -$17.7M
Change in Inventories -$2M -$9.2M -$6.1M $105K -$2.4M
Cash From Operations $230.4M $468.8M $511.7M $565M $753.6M
 
Capital Expenditures $154.4M $200.7M $246.1M $347M $354.3M
Cash Acquisitions -- -- -$32.8M -$38.5M --
Cash From Investing -$161.1M -$195.1M -$263.7M -$367.2M -$336.9M
 
Dividends Paid (Ex Special Dividend) -$25M -$83.7M -$124.1M -$147.2M -$162.9M
Special Dividend Paid
Long-Term Debt Issued $240M -- -- -- --
Long-Term Debt Repaid -- -- -$50M -$50M --
Repurchase of Common Stock -$25.1M -$69.3M -$226.4M -$62.7M -$97.6M
Other Financing Activities -$3.9M -$8.9M -$9.5M -$8M -$15.6M
Cash From Financing $185.9M -$301.2M -$409.8M -$267.4M -$275.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $255.3M -$27.5M -$161.8M -$69.6M $141M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $76M $268.1M $265.6M $218M $399.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $253.3M $277.6M $313.7M $444.3M --
Depreciation & Amoritzation $126.8M $137.2M $153.2M $178.2M --
Stock-Based Compensation $38.1M $36.7M $34.2M $47.1M --
Change in Accounts Receivable -$62.4M $11.1M -$24.4M -$17.7M --
Change in Inventories -$9.2M -$6.1M $105K -$2.4M --
Cash From Operations $468.8M $511.7M $565M $753.6M --
 
Capital Expenditures $200.7M $246.1M $347M $354.3M --
Cash Acquisitions -- -$32.8M -$38.5M -- --
Cash From Investing -$195.1M -$263.7M -$367.2M -$336.9M --
 
Dividends Paid (Ex Special Dividend) -$83.7M -$124.1M -$147.2M -$162.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$140M -$50M -$50M -- --
Repurchase of Common Stock -$69.3M -$226.4M -$62.7M -$97.6M --
Other Financing Activities -$8.9M -$9.5M -$8M -$15.6M --
Cash From Financing -$301.2M -$409.8M -$267.4M -$275.7M --
 
Beginning Cash (CF) $1.8B $1B $506.7M $704.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.5M -$161.8M -$69.6M $141M --
Ending Cash (CF) $1.8B $865.3M $437M $845.3M --
 
Levered Free Cash Flow $268.1M $265.6M $218M $399.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock