Financhill
Sell
45

TNK Quote, Financials, Valuation and Earnings

Last price:
$45.30
Seasonality move :
-1.75%
Day range:
$43.93 - $45.48
52-week range:
$33.35 - $74.20
Dividend yield:
2.21%
P/E ratio:
4.00x
P/S ratio:
1.28x
P/B ratio:
0.89x
Volume:
518K
Avg. volume:
611.2K
1-year change:
-34.63%
Market cap:
$1.6B
Revenue:
$1.2B
EPS (TTM):
$11.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $886.4M $542.4M $1.2B $1.5B $1.2B
Revenue Growth (YoY) -6.09% -38.82% 117.19% 25.11% -16.58%
 
Cost of Revenues $635M $600.4M $872M $892M $835M
Gross Profit $251.4M -$58M $306M $581.7M $394.3M
Gross Profit Margin 28.36% -10.7% 25.98% 39.47% 32.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $43.7M $41.1M $43.7M $46.6M
Other Inc / (Exp) -$67.5M -$107.7M $7.1M $11.2M $39.8M
Operating Expenses $39M $43.7M $41.1M $43.7M $46.6M
Operating Income $212.4M -$101.7M $264.9M $538M $347.7M
 
Net Interest Expenses $50.3M $34.9M $34.3M $16.8M --
EBT. Incl. Unusual Items $94.6M -$244.3M $237.7M $532.5M $404.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M -$1.9M $2.2M $12.6M $405K
Net Income to Company $87.3M -$242.4M $235.4M $519.9M $403.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.3M -$242.4M $235.4M $519.9M $403.7M
 
Basic EPS (Cont. Ops) $2.59 -$7.16 $6.92 $15.22 $11.73
Diluted EPS (Cont. Ops) $2.57 -$7.16 $6.87 $15.04 $11.63
Weighted Average Basic Share $33.7M $33.9M $34M $34.2M $34.4M
Weighted Average Diluted Share $33.9M $33.9M $34.3M $34.6M $34.7M
 
EBITDA $263.3M -$103.2M $372.4M $657.7M $505.1M
EBIT $146.1M -$209.3M $273.4M $560.2M $411.5M
 
Revenue (Reported) $886.4M $542.4M $1.2B $1.5B $1.2B
Operating Income (Reported) $212.4M -$101.7M $264.9M $538M $347.7M
Operating Income (Adjusted) $146.1M -$209.3M $273.4M $560.2M $411.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $127.8M $160.3M $482.2M $422.5M $351.1M
Revenue Growth (YoY) -58.95% 25.44% 200.77% -12.37% -16.9%
 
Cost of Revenues $135.8M $167.9M $300.2M $300.2M $283.7M
Gross Profit -$8M -$7.6M $181.9M $122.3M $67.4M
Gross Profit Margin -6.27% -4.73% 37.74% 28.95% 19.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $9.5M $10.3M $8.6M $7.9M
Other Inc / (Exp) -$25.9M -$15.4M -$7.6M $9.2M $30.3M
Operating Expenses $10M $9.5M $10.3M $8.6M $7.9M
Operating Income -$18.1M -$17.1M $171.7M $113.8M $59.5M
 
Net Interest Expenses $10.3M $7M $8.6M $316K --
EBT. Incl. Unusual Items -$54.3M -$39.5M $155.4M $122.6M $96.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M $291K $2.6M $4.7M $3M
Net Income to Company -$73.3M -$39.8M $152.8M $117.9M $93.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$73.3M -$39.8M $152.8M $117.9M $93.1M
 
Basic EPS (Cont. Ops) -$2.17 -$1.17 $4.30 $3.27 $2.38
Diluted EPS (Cont. Ops) -$2.17 -$1.17 $4.25 $3.23 $2.37
Weighted Average Basic Share $33.7M $33.9M $34.1M $34.2M $34.5M
Weighted Average Diluted Share $33.7M $33.9M $34.5M $34.6M $34.7M
 
EBITDA -$15.9M -$5.8M $189.5M $151.4M $121.4M
EBIT -$43.9M -$32.4M $165.1M $126.8M $97M
 
Revenue (Reported) $127.8M $160.3M $482.2M $422.5M $351.1M
Operating Income (Reported) -$18.1M -$17.1M $171.7M $113.8M $59.5M
Operating Income (Adjusted) -$43.9M -$32.4M $165.1M $126.8M $97M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $886.4M $542.4M $1.2B $1.5B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $635M $600.4M $872M $892M $835M
Gross Profit $251.4M -$58M $306M $581.7M $394.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $43.7M $41.1M $43.7M $46.6M
Other Inc / (Exp) -$67.5M -$107.7M $7.1M $11.2M $39.8M
Operating Expenses $39M $43.7M $41.1M $43.7M $46.6M
Operating Income $212.4M -$101.7M $264.9M $538M $347.7M
 
Net Interest Expenses $50.3M $34.9M $34.3M $16.8M --
EBT. Incl. Unusual Items $94.6M -$244.3M $237.7M $532.5M $404.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M -$1.9M $2.2M $12.6M $405K
Net Income to Company $87.3M -$242.4M $235.4M $519.9M $403.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.3M -$242.4M $235.4M $519.9M $403.7M
 
Basic EPS (Cont. Ops) $2.59 -$7.17 $6.73 $15.05 $11.42
Diluted EPS (Cont. Ops) $2.55 -$7.17 $6.65 $14.86 $11.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $263.3M -$103.2M $372.4M $657.7M $505.1M
EBIT $146.1M -$209.3M $273.4M $560.2M $411.5M
 
Revenue (Reported) $886.4M $542.4M $1.2B $1.5B $1.2B
Operating Income (Reported) $212.4M -$101.7M $264.9M $538M $347.7M
Operating Income (Adjusted) $146.1M -$209.3M $273.4M $560.2M $411.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $542.4M $1.2B $1.5B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $600.4M $872M $892M $835M --
Gross Profit -$58M $306M $581.7M $394.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.7M $41.1M $43.7M $46.6M --
Other Inc / (Exp) -$107.7M $7.1M $11.2M $39.8M --
Operating Expenses $43.7M $41.1M $43.7M $46.6M --
Operating Income -$101.7M $264.9M $538M $347.7M --
 
Net Interest Expenses $34.9M $34.3M $16.8M -- --
EBT. Incl. Unusual Items -$244.3M $237.7M $532.5M $404.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $2.2M $12.6M $405K --
Net Income to Company -$242.4M $235.4M $519.9M $403.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$242.4M $235.4M $519.9M $403.7M --
 
Basic EPS (Cont. Ops) -$7.17 $6.73 $15.05 $11.42 --
Diluted EPS (Cont. Ops) -$7.17 $6.65 $14.86 $11.32 --
Weighted Average Basic Share $135.3M $136M $136.6M $137.6M --
Weighted Average Diluted Share $135.3M $137M $138.3M $138.8M --
 
EBITDA -$103.2M $372.4M $657.7M $505.1M --
EBIT -$209.3M $273.4M $560.2M $411.5M --
 
Revenue (Reported) $542.4M $1.2B $1.5B $1.2B --
Operating Income (Reported) -$101.7M $264.9M $538M $347.7M --
Operating Income (Adjusted) -$209.3M $273.4M $560.2M $411.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $97.2M $50.6M $180.5M $391.5M $511.9M
Short Term Investments -- -- -- -- $22.4M
Accounts Receivable, Net $36.2M $41.1M $116.7M $114.6M $82.4M
Inventory $34.6M $49M $60.8M $53.2M $46M
Prepaid Expenses $9.7M $10.2M $10.2M $15.1M $12.8M
Other Current Assets -- -- -- -- $5.9M
Total Current Assets $245.4M $245.4M $459.5M $667M $747.9M
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.2B $1.2B
Long-Term Investments $28.6M $13M $16.2M $15.7M $16M
Goodwill $2.4M $2.4M $2.4M $2.4M $2.4M
Other Intangibles $2M $1.5M $1.1M $658K $307K
Other Long-Term Assets $4M $4.6M $6.6M $21.4M $23M
Total Assets $1.8B $1.6B $1.8B $1.9B $2B
 
Accounts Payable $31.1M $34.8M $42.4M $33.9M $25.6M
Accrued Expenses $55.1M $32.6M $47.5M $71.7M $75.7M
Current Portion Of Long-Term Debt $10.9M $15.5M -- -- --
Current Portion Of Capital Lease Obligations $82.2M $36.4M $76.7M $56.4M $24.9M
Other Current Liabilities $4.9M $1.8M $2.5M $5.9M $5.8M
Total Current Liabilities $197.1M $157.1M $170.2M $168M $132M
 
Long-Term Debt $232.1M $304.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $761.3M $780.3M $713.6M $391.5M $217.4M
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $838.4M $1.1B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $838.4M $1.1B $1.6B $1.8B
 
Total Liabilities and Equity $1.8B $1.6B $1.8B $1.9B $2B
Cash and Short Terms $97.2M $50.6M $180.5M $391.5M $534.3M
Total Debt $253M $345.3M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $97.2M $50.6M $180.5M $391.5M $511.9M
Short Term Investments -- -- -- -- $22.4M
Accounts Receivable, Net $36.2M $41.1M $116.7M $114.6M $82.4M
Inventory $34.6M $49M $60.8M $53.2M $46M
Prepaid Expenses $9.7M $10.2M $10.2M $15.1M $12.8M
Other Current Assets -- -- -- -- $5.9M
Total Current Assets $245.4M $245.4M $459.5M $667M $747.9M
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.2B $1.2B
Long-Term Investments $28.6M $13M $16.2M $15.7M $16M
Goodwill $2.4M $2.4M $2.4M $2.4M $2.4M
Other Intangibles $2M $1.5M $1.1M $658K $307K
Other Long-Term Assets $4M $4.6M $6.6M $21.4M $23M
Total Assets $1.8B $1.6B $1.8B $1.9B $2B
 
Accounts Payable $31.1M $34.8M $42.4M $33.9M $25.6M
Accrued Expenses $55.1M $32.6M $47.5M $71.7M $75.7M
Current Portion Of Long-Term Debt $10.9M $15.5M -- -- --
Current Portion Of Capital Lease Obligations $82.2M $36.4M $76.7M $56.4M $24.9M
Other Current Liabilities $4.9M $1.8M $2.5M $5.9M $5.8M
Total Current Liabilities $197.1M $157.1M $170.2M $168M $132M
 
Long-Term Debt $232.1M $304.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $761.3M $780.3M $713.6M $391.5M $217.4M
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $838.4M $1.1B $1.6B $1.8B
 
Total Liabilities and Equity $1.8B $1.6B $1.8B $1.9B $2B
Cash and Short Terms $97.2M $50.6M $180.5M $391.5M $534.3M
Total Debt $253M $345.3M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $87.3M -$242.4M $235.4M $519.9M $403.7M
Depreciation & Amoritzation $117.2M $106.1M $99M $97.6M $93.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $135.8M -$21.7M -$108.1M $33M $50.1M
Change in Inventories $13.6M -$17.6M -$11.8M $6.2M $6.1M
Cash From Operations $347.9M -$107.3M $199.7M $631.2M $471.9M
 
Capital Expenditures $16M $21.4M $15.4M $10.2M $75.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $74.5M $38.1M $51.2M $17.3M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$59.5M -$102.8M
Special Dividend Paid
Long-Term Debt Issued $809.9M $411.4M $422.1M $51M --
Long-Term Debt Repaid -$1.2B -$389.2M -$534.1M -$449.3M -$142.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$562K -$225K -$1M -$12.3M -$101.3M
Cash From Financing -$416.1M $22M -$113M -$470.1M -$343.4M
 
Beginning Cash (CF) $96.8M $103.1M $75.9M $213.8M $392.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M -$47.2M $137.9M $178.4M $123.4M
Ending Cash (CF) $103.1M $55.9M $213.8M $392.2M $515.6M
 
Levered Free Cash Flow $331.9M -$128.8M $184.3M $621M $396.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21.4M -$13.9M $169.4M $144.8M --
Depreciation & Amoritzation $26.7M $25.1M $24M $23.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.4M -$14.7M $167.3M $129.7M --
 
Capital Expenditures $913K $4.1M $442K $570K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $31.8M $11.9M -$442K $22.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$8.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $198.3M $25M -- --
Long-Term Debt Repaid -$23.9M -$227.5M -$202.6M -$142.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42K -$305K -- -$90K --
Cash From Financing -$13.9M -$29.5M -$177.6M -$148M --
 
Beginning Cash (CF) $103.1M $55.9M $187.4M $365.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.6M -$32.2M -$10.8M $4.5M --
Ending Cash (CF) $93.5M $23.7M $176.6M $370.4M --
 
Levered Free Cash Flow -$28.4M -$18.7M $166.9M $129.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $87.3M -$242.4M $235.4M $519.9M $403.7M
Depreciation & Amoritzation $117.2M $106.1M $99M $97.6M $93.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $347.9M -$107.3M $199.7M $631.2M $471.9M
 
Capital Expenditures $16M $21.4M $15.4M $10.2M $75.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $74.5M $38.1M $51.2M $17.3M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$59.5M -$102.8M
Special Dividend Paid
Long-Term Debt Issued $809.9M $411.4M $422.1M $51M --
Long-Term Debt Repaid -$1.2B -$389.2M -$534.1M -$449.3M -$142.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$225K -$1M -- -$101.3M
Cash From Financing -$416.1M $22M -$113M -$470.1M -$343.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M -$47.2M $137.9M $178.4M $123.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $331.9M -$128.8M $184.3M $621M $396.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21.4M -$13.9M $169.4M $144.8M --
Depreciation & Amoritzation $26.7M $25.1M $24M $23.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.4M -$14.7M $167.3M $129.7M --
 
Capital Expenditures $913K $4.1M $442K $570K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $31.8M $11.9M -$442K $22.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$8.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M $198.3M $25M -- --
Long-Term Debt Repaid -$23.9M -$227.5M -$202.6M -$142.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42K -$305K -- -$90K --
Cash From Financing -$13.9M -$29.5M -$177.6M -$148M --
 
Beginning Cash (CF) $103.1M $55.9M $187.4M $365.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.6M -$32.2M -$10.8M $4.5M --
Ending Cash (CF) $93.5M $23.7M $176.6M $370.4M --
 
Levered Free Cash Flow -$28.4M -$18.7M $166.9M $129.1M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock