Financhill
Sell
38

TMBBY Quote, Financials, Valuation and Earnings

Last price:
$9.05
Seasonality move :
0%
Day range:
$9.05 - $9.05
52-week range:
$9.05 - $9.05
Dividend yield:
9.68%
P/E ratio:
6.46x
P/S ratio:
1.79x
P/B ratio:
0.49x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$3.5B
Revenue:
$2B
EPS (TTM):
$1.40
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.3B $2.2B $2B $1.9B $2B
Revenue Growth (YoY) 13.86% 69.34% -7.21% -6.24% 8.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $311.6M $550.2M $517.6M $459.2M $481.8M
Other Inc / (Exp) $65.3M -$16.2M -$33.7M -$5.5M $12.6M
Operating Expenses $311.6M $550.2M $517.6M $459.2M $481.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $283.7M $394.4M $400.4M $501.5M $501.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.1M $71.1M $72.8M $95.8M -$28.1M
Net Income to Company $283.7M $394.4M $400.4M $501.5M $501.5M
 
Minority Interest in Earnings -$260 -$84K -$82.2K -$170 -$770
Net Income to Common Excl Extra Items $232.5M $323.3M $327.5M $405.7M $529.6M
 
Basic EPS (Cont. Ops) $1.20 $0.84 $0.85 $1.07 $1.36
Diluted EPS (Cont. Ops) $1.20 $0.84 $0.85 $1.07 $1.36
Weighted Average Basic Share $194.5M $385.5M $385.9M $386.7M $387.5M
Weighted Average Diluted Share $194.5M $386.2M $387M $388.4M $389.2M
 
EBITDA -- -- -- -- --
EBIT $701.3M $986.4M $814.4M $902M $1.1B
 
Revenue (Reported) $1.3B $2.2B $2B $1.9B $2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $701.3M $986.4M $814.4M $902M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $514.7M $476.8M $447.6M $507.7M $494.3M
Revenue Growth (YoY) 48.97% -7.37% -6.13% 13.45% -2.64%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.6M $115.7M $113.9M $119.6M $109.7M
Other Inc / (Exp) -$2.3M $10.3M $11.7M $11.1M $15M
Operating Expenses $124.6M $115.7M $113.9M $119.6M $109.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $61.3M $87M $124.7M $166.3M $148.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $15.4M $22.7M $32.1M -$1.8M
Net Income to Company $66.7M $76.9M $111.3M $158.8M $164.4M
 
Minority Interest in Earnings -$14.2K -$30.4K -$80 -$170 -$230
Net Income to Common Excl Extra Items $51.6M $71.5M $102M $134.2M $150.7M
 
Basic EPS (Cont. Ops) $0.13 $0.19 $0.26 $0.35 $0.36
Diluted EPS (Cont. Ops) $0.13 $0.19 $0.26 $0.35 $0.36
Weighted Average Basic Share $385.5M $385.7M $386.5M $387.4M $389.2M
Weighted Average Diluted Share $386.2M $387.4M $391.3M $389.3M $390.2M
 
EBITDA -- -- -- -- --
EBIT $196.8M $185.9M $222.1M $323.6M $339M
 
Revenue (Reported) $514.7M $476.8M $447.6M $507.7M $494.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $196.8M $185.9M $222.1M $323.6M $339M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.1B $1.8B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $505.8M $543M $463.5M $483.5M $446.4M
Other Inc / (Exp) -$5M -$28.8M -$32.1M -$2.6M $16.8M
Operating Expenses $505.8M $543M $463.5M $483.5M $446.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $410.4M $345M $473M $618.2M $440M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.3M $60.4M $90.6M $118.8M -$141.9M
Net Income to Company $408.2M $330.9M $468.4M $627.5M $458M
 
Minority Interest in Earnings -$63.1K -$103.6K -$500 -$700 -$1K
Net Income to Common Excl Extra Items $335.1M $284.4M $382.4M $499.4M $581.9M
 
Basic EPS (Cont. Ops) $0.90 $0.74 $0.99 $1.31 $1.47
Diluted EPS (Cont. Ops) $0.90 $0.74 $0.98 $1.31 $1.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1B $784.8M $866.6M $1.2B $1.2B
 
Revenue (Reported) $1.9B $2.1B $1.8B $2B $2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1B $784.8M $866.6M $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.5B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $402.9M $395.7M $340.2M $365.6M $329.8M
Other Inc / (Exp) -$9.7M $40M $37.7M $38.5M $41.6M
Operating Expenses $402.9M $395.7M $340.2M $365.6M $329.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $344.2M $296.2M $368.5M $486.6M $421.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62.4M $52M $69.9M $93.1M -$24.6M
Net Income to Company $346M $282.4M $350.4M $476.4M $433M
 
Minority Interest in Earnings -$62.8K -$82.5K $10 -$490 -$670
Net Income to Common Excl Extra Items $281.8M $244.1M $298.6M $393.5M $445.9M
 
Basic EPS (Cont. Ops) $0.73 $0.63 $0.77 $1.01 $1.12
Diluted EPS (Cont. Ops) $0.73 $0.63 $0.77 $1.01 $1.05
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $813.6M $614.4M $665.8M $946.1M $985.6M
 
Revenue (Reported) $1.6B $1.5B $1.4B $1.5B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $813.6M $614.4M $665.8M $946.1M $985.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.9B $5.7B $4.2B $4.4B $6.9B
Short Term Investments $5.3B $4.5B $5.4B $4.7B $3.4B
Accounts Receivable, Net $65.2M $252.2M $221.6M $226.2M $241.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $31B $31.6B $27.8B $26.8B $25.9B
 
Property Plant And Equipment $788.1M $803M $648.2M $572.1M $571.6M
Long-Term Investments $5.8B $4.9B $5.7B $6.4B $5.2B
Goodwill $467.2M $471.2M $422.8M $407.8M $386.5M
Other Intangibles $278.3M $282M $261.2M $254M $255.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $61.9B $60.4B $52.7B $52.8B $50B
 
Accounts Payable $79.9M $23.7M $10.6M $23.5M $4M
Accrued Expenses $253.1M $185.9M $182.2M $197.8M $241.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $696.3M $426.1M $394.4M $476.9M $428.2M
 
Long-Term Debt $6.5B $5.3B $4.1B $3.7B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $55.4B $53.6B $46.4B $46.5B $43.7B
 
Common Stock $3.1B $3.1B $2.8B $2.7B $2.5B
Other Common Equity Adj $313.4M $530.8M $457.5M $420.5M $433.7M
Common Equity $6.5B $6.8B $6.3B $6.3B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $1.2M $34.2K $33K $1.2K
Total Equity $6.5B $6.8B $6.3B $6.3B $6.3B
 
Total Liabilities and Equity $61.9B $60.4B $52.7B $52.8B $50B
Cash and Short Terms $9.2B $10.1B $9.6B $9.1B $10.2B
Total Debt $6.5B $5.3B $4.1B $3.7B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $598.4M $433.2M $400M $361.1M $384.7M
Short Term Investments $4.9B $4.7B $3.7B $3.4B $3.3B
Accounts Receivable, Net $291.2M $213M $198M $228.2M $258.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $25B $23.1B $21.2B $19.9B $20.4B
 
Property Plant And Equipment $766.1M $656.1M $532M $554.3M $506.9M
Long-Term Investments $5.9B $5.4B $5.3B $5.1B $5.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $58.2B $51.5B $48.1B $47.1B $53.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $137.7M $158.5M $141.8M $156.5M $113.9M
 
Long-Term Debt $5.3B $4.6B $4.5B $4.1B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $51.8B $45.4B $42.5B $41.2B $46.6B
 
Common Stock $2.9B $2.7B $2.4B $2.4B $2.9B
Other Common Equity Adj $507.8M $449.6M $367M $400.1M $486.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $517K $30K $30.5K $1.8K
Total Equity $6.4B $6.1B $5.7B $5.9B $7.2B
 
Total Liabilities and Equity $58.2B $51.5B $48.1B $47.1B $53.8B
Cash and Short Terms $5.5B $5.1B $4.1B $3.7B $3.7B
Total Debt $5.3B $4.6B $4.5B $4.1B $4.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $283.7M $394.4M $400.4M $501.5M $501.5M
Depreciation & Amoritzation $55.7M $137.8M $150.2M $118.5M $114.6M
Stock-Based Compensation -- $3.7M $8.2M $3.5M $3.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $628.1M -$82M $2.2B $1.4B -$586.6M
 
Capital Expenditures $77.9M $117.7M $108.8M $76M $73.6M
Cash Acquisitions -$5.4B -$27.5M -- -- --
Cash From Investing -$4.7B $814.5M -$1.5B -$921.7M $940M
 
Dividends Paid (Ex Special Dividend) -$167.6M -$31M -$136.3M -$160.1M -$286.4M
Special Dividend Paid
Long-Term Debt Issued $1.9B $478.2M $286.7M $628.7M $347M
Long-Term Debt Repaid -$632.2M -$1.2B -$992.6M -$900.8M -$350.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$16.5K -$548.9K -$58.4K -$64.7K
Cash From Financing $4B -$792.9M -$903.5M -$501M -$354M
 
Beginning Cash (CF) $776.1M $762.6M $686.2M $457.6M $444.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.8M -$60.4M -$184.8M -$16.1M -$525.6K
Ending Cash (CF) $768M $701.5M $500.7M $443.2M $444.2M
 
Levered Free Cash Flow $550.2M -$199.7M $2.1B $1.3B -$660.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $48.5M $117.9M $151.1M $25M --
Depreciation & Amoritzation $26.9M $39.6M $32.5M $31M --
Stock-Based Compensation $613.2K $1.3M $304.8K $1.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$452.2M $1.1B $945.8M $31M --
 
Capital Expenditures $44.5M $32.3M $28.7M $25.1M --
Cash Acquisitions -$58.5K -- -- -- --
Cash From Investing $728.2M -$681.5M -$571.3M $162.6M --
 
Dividends Paid (Ex Special Dividend) -$65.9K -$4.1M -$6.3M -$141M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M $122.9M $340.6M $199.7M --
Long-Term Debt Repaid -$164M -$522.5M -$673.3M -$177.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$40 -$532.1K -$21.6K -$26.9K --
Cash From Financing -$179M -$424M -$365.4M -$139.3M --
 
Beginning Cash (CF) $603.6M $446.2M $416M $384.6M --
Foreign Exchange Rate Adjustment -$665K -$1.3M $65.7K -- --
Additions / Reductions $96.9M $35.2M $9M $54.3M --
Ending Cash (CF) $701.5M $500.7M $443.2M $444.2M --
 
Levered Free Cash Flow -$496.7M $1.1B $917.1M $5.9M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $408.2M $330.9M $468.4M $627.5M $458M
Depreciation & Amoritzation $128.6M $137.5M $125.7M $116.1M $123M
Stock-Based Compensation $3.1M $7.5M $4.5M $3M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $637.2M $1.6B $328.3M $246.9M
 
Capital Expenditures $111.4M $120.9M $79.7M $77.2M $91.8M
Cash Acquisitions -$5.4B -$58.5K -- -- --
Cash From Investing -$5.5B -$101.8M -$1B $206.1M $570.7M
 
Dividends Paid (Ex Special Dividend) -$98.6M -$132.2M -$157.9M -$151.7M -$295.2M
Special Dividend Paid
Long-Term Debt Issued $1.4B $164.8M $411.1M $487.9M $965.8M
Long-Term Debt Repaid -$1.1B -$634.1M -$750M -$846.5M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$59.5K -$85.3K
Cash From Financing $3.1B -$658.5M -$559.6M -$580.1M -$850.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.8M -$123.1M $10M -$45.8M -$32.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $516.3M $1.5B $251.1M $155.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $394.4M $400.4M $501.5M $501.5M $433M
Depreciation & Amoritzation $137.8M $150.2M $118.5M $114.6M $92M
Stock-Based Compensation $3.7M $8.2M $3.5M $3.9M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$82M $2.2B $1.4B -$586.6M $215.9M
 
Capital Expenditures $117.7M $108.8M $76M $73.6M $66.7M
Cash Acquisitions -$27.5M -- -- -- --
Cash From Investing $814.5M -$1.5B -$921.7M $940M $408.1M
 
Dividends Paid (Ex Special Dividend) -$31M -$136.3M -$160.1M -$286.4M -$154.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $478.2M $286.7M $628.7M $347M $766.2M
Long-Term Debt Repaid -$1.2B -$992.6M -$900.8M -$350.4M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.5K -$548.9K -$58.4K -$64.7K -$58.5K
Cash From Financing -$792.9M -$903.5M -$501M -$354M -$711.1M
 
Beginning Cash (CF) $2.6B $2.3B $1.7B $1.7B $1.2B
Foreign Exchange Rate Adjustment -$665K -$634.5K $1.7M -- --
Additions / Reductions -$60.4M -$184.8M -$16.1M -$525.6K -$87.1M
Ending Cash (CF) $2.5B $2.1B $1.6B $1.6B $1.1B
 
Levered Free Cash Flow -$199.7M $2.1B $1.3B -$660.1M $149.2M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock