Financhill
Buy
72

BGC Quote, Financials, Valuation and Earnings

Last price:
$9.28
Seasonality move :
-2.83%
Day range:
$9.18 - $9.40
52-week range:
$7.24 - $11.79
Dividend yield:
0.86%
P/E ratio:
34.37x
P/S ratio:
1.95x
P/B ratio:
4.70x
Volume:
2.3M
Avg. volume:
2.7M
1-year change:
8.41%
Market cap:
$4.5B
Revenue:
$2.2B
EPS (TTM):
$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2B $1.8B $2B $2.2B
Revenue Growth (YoY) -2.01% -2.5% -10.99% 11.59% 11.45%
 
Cost of Revenues $1.2B $1.4B $937.1M $1.1B $1.2B
Gross Profit $828.9M $633.3M $837.2M $893.2M $979.5M
Gross Profit Margin 40.54% 31.77% 47.18% 45.11% 44.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $610.3M $667.9M $634.6M $754.5M $794.4M
Other Inc / (Exp) -$82M $258.5M -$68.2M -$49.1M $22.9M
Operating Expenses $610.3M $667.9M $634.6M $754.5M $794.4M
Operating Income $218.5M -$34.6M $202.5M $138.7M $185.1M
 
Net Interest Expenses $64.3M $47.4M $36.9M $31.8M $34.9M
EBT. Incl. Unusual Items $72.2M $176.5M $97.5M $57.7M $173.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.3M $23M $38.6M $18.9M $49.9M
Net Income to Company $50.9M $153.5M $58.9M $38.8M $123.2M
 
Minority Interest in Earnings -$5.9M -$29.5M -$10.2M -$2.5M $3.8M
Net Income to Common Excl Extra Items $45.1M $124M $48.7M $36.3M $127M
 
Basic EPS (Cont. Ops) $0.12 $0.32 $0.13 $0.08 $0.26
Diluted EPS (Cont. Ops) $0.12 $0.32 $0.13 $0.07 $0.25
Weighted Average Basic Share $361.7M $379.2M $371.6M $426.4M $473.4M
Weighted Average Diluted Share $546.8M $540M $499.4M $490M $479.1M
 
EBITDA $234.3M $327.7M $230.4M $215.4M $345.7M
EBIT $148.8M $245.8M $155.4M $134.9M $264.2M
 
Revenue (Reported) $2B $2B $1.8B $2B $2.2B
Operating Income (Reported) $218.5M -$34.6M $202.5M $138.7M $185.1M
Operating Income (Adjusted) $148.8M $245.8M $155.4M $134.9M $264.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $564.5M $504M $527.6M $568.9M $652.6M
Revenue Growth (YoY) -5.75% -10.72% 4.67% 7.83% 14.73%
 
Cost of Revenues $331.7M $280.3M $290.9M $315.4M $367.5M
Gross Profit $232.9M $223.7M $236.6M $253.4M $285.1M
Gross Profit Margin 41.25% 44.38% 44.86% 44.55% 43.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $135.4M $151M $180.8M $197.9M $183.6M
Other Inc / (Exp) -$9.2M -$15.5M -$12.2M $26M -$8.5M
Operating Expenses $135.4M $151M $180.8M $197.9M $183.6M
Operating Income $97.5M $72.7M $55.8M $55.5M $101.5M
 
Net Interest Expenses $14.8M $11.9M $10.4M $10.4M $13M
EBT. Incl. Unusual Items $73.5M $45.4M $33.2M $71.1M $80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $14.7M $12.1M $22.1M $26.5M
Net Income to Company $58.6M $30.7M $21.2M $49M $53.4M
 
Minority Interest in Earnings -$15.9M -$4.7M -$2.2M $169K $1.7M
Net Income to Common Excl Extra Items $42.7M $26M $19M $49.2M $55.2M
 
Basic EPS (Cont. Ops) $0.11 $0.07 $0.05 $0.10 $0.11
Diluted EPS (Cont. Ops) $0.11 $0.07 $0.05 $0.10 $0.11
Weighted Average Basic Share $374.3M $368.3M $375.2M $470.5M $479.2M
Weighted Average Diluted Share $557.1M $502.9M $501.1M $478M $485.5M
 
EBITDA $113.2M $78.1M $68M $111.9M $126.5M
EBIT $91.4M $59.7M $49M $91.2M $104.6M
 
Revenue (Reported) $564.5M $504M $527.6M $568.9M $652.6M
Operating Income (Reported) $97.5M $72.7M $55.8M $55.5M $101.5M
Operating Income (Adjusted) $91.4M $59.7M $49M $91.2M $104.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $1.9B $1.8B $2B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $947.7M $1.1B $1.3B
Gross Profit $833.1M $624.1M $850.1M $910M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $582M $683.5M $664.4M $771.7M $780.1M
Other Inc / (Exp) -$68.6M $252.2M -$64.9M -$11M -$11.6M
Operating Expenses $582M $683.5M $664.4M $771.7M $780.1M
Operating Income $251.1M -$59.4M $185.7M $138.3M $231.1M
 
Net Interest Expenses $65.7M $44.4M $35.5M $31.8M $37.5M
EBT. Incl. Unusual Items $116.7M $148.3M $85.3M $95.6M $182M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.4M $22.7M $36M $28.9M $54.4M
Net Income to Company $89.3M $125.6M $49.3M $66.6M $127.6M
 
Minority Interest in Earnings -$15.9M -$18.4M -$7.6M -$149K $5.3M
Net Income to Common Excl Extra Items $75.5M $107.3M $41.7M $66.5M $132.9M
 
Basic EPS (Cont. Ops) $0.20 $0.29 $0.12 $0.12 $0.27
Diluted EPS (Cont. Ops) $0.19 $0.28 $0.11 $0.12 $0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $279M $292.5M $220.4M $259.2M $360.3M
EBIT $193.6M $214.1M $144.7M $177.2M $277.6M
 
Revenue (Reported) $2B $1.9B $1.8B $2B $2.3B
Operating Income (Reported) $251.1M -$59.4M $185.7M $138.3M $231.1M
Operating Income (Adjusted) $193.6M $214.1M $144.7M $177.2M $277.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $564.5M $504M $527.6M $568.9M $652.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $331.7M $280.3M $290.9M $315.4M $367.5M
Gross Profit $232.9M $223.7M $236.6M $253.4M $285.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $135.4M $151M $180.8M $197.9M $183.6M
Other Inc / (Exp) -$9.2M -$15.5M -$12.2M $26M -$8.5M
Operating Expenses $135.4M $151M $180.8M $197.9M $183.6M
Operating Income $97.5M $72.7M $55.8M $55.5M $101.5M
 
Net Interest Expenses $14.8M $11.9M $10.4M $10.4M $13M
EBT. Incl. Unusual Items $73.5M $45.4M $33.2M $71.1M $80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.9M $14.7M $12.1M $22.1M $26.5M
Net Income to Company $58.6M $30.7M $21.2M $49M $53.4M
 
Minority Interest in Earnings -$15.9M -$4.7M -$2.2M $169K $1.7M
Net Income to Common Excl Extra Items $42.7M $26M $19M $49.2M $55.2M
 
Basic EPS (Cont. Ops) $0.11 $0.07 $0.05 $0.10 $0.11
Diluted EPS (Cont. Ops) $0.11 $0.07 $0.05 $0.10 $0.11
Weighted Average Basic Share $374.3M $368.3M $375.2M $470.5M $479.2M
Weighted Average Diluted Share $557.1M $502.9M $501.1M $478M $485.5M
 
EBITDA $113.2M $78.1M $68M $111.9M $126.5M
EBIT $91.4M $59.7M $49M $91.2M $104.6M
 
Revenue (Reported) $564.5M $504M $527.6M $568.9M $652.6M
Operating Income (Reported) $97.5M $72.7M $55.8M $55.5M $101.5M
Operating Income (Adjusted) $91.4M $59.7M $49M $91.2M $104.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $596.3M $553.6M $485M $655.6M $711.6M
Short Term Investments $58.6M -- -- -- --
Accounts Receivable, Net $3M $5.5M -- -- $1.4M
Inventory -- -- -- -- --
Prepaid Expenses $51.6M $32.6M $34.7M $30.4M $32.5M
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2B $1.7B $1.7B $1.9B
 
Property Plant And Equipment $382M $326.4M $313.3M $302.5M $304.5M
Long-Term Investments $120.1M $156.4M $161.5M $169.7M $361.3M
Goodwill $556.2M $486.9M $486.6M $506.3M $540.3M
Other Intangibles $287.2M $207.7M $192.8M $211.3M $240.9M
Other Long-Term Assets $28.4M $21.9M $19.6M $20M $12.6M
Total Assets $4B $3.3B $3.1B $3.2B $3.6B
 
Accounts Payable -- -- $1.6M $76K --
Accrued Expenses $890.9M $203.9M $200M $182.4M $176.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.2B $900.1M $929.1M $973.7M
 
Long-Term Debt $1.3B $1.1B $1B $944.3M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $2.7B $2.3B $2.3B $2.5B
 
Common Stock $4.2M $4.8M $5.2M $5.1M $5.3M
Other Common Equity Adj -$28.9M -$40.5M -$45.4M -$38.6M -$59.8M
Common Equity $754.2M $619.8M $669.6M $885.1M $898.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.1M $43.6M $63.6M $13.1M $180.7M
Total Equity $811.3M $663.3M $733.2M $898.2M $1.1B
 
Total Liabilities and Equity $4B $3.3B $3.1B $3.2B $3.6B
Cash and Short Terms $654.9M $553.6M $485M $655.6M $711.6M
Total Debt $1.3B $1.1B $1.1B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $574.4M $509.2M $493.5M $566.8M $966.4M
Short Term Investments $59.5M $37.5M -- -- --
Accounts Receivable, Net $6.6M $9M $3.4M $5.3M $5.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4B $3.6B $3B $2.8B $3.1B
 
Property Plant And Equipment $211.2M $186.5M $181.1M $176.8M $189.5M
Long-Term Investments $40.3M $36.5M $80.1M $89.1M $221.4M
Goodwill $556.4M $487.8M $502M $506.5M $540.7M
Other Intangibles $281.6M $204.1M $204.6M $206.4M $236M
Other Long-Term Assets $485.8M $441.2M $467.2M $544.4M $619.9M
Total Assets $5.6B $4.9B $4.5B $4.4B $4.9B
 
Accounts Payable $1.4B $637.7M $688.8M $664.3M $696.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $275M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $2.9B $2.4B $2.3B $2.4B
 
Long-Term Debt $1.3B $1.1B $1B $945M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.2B $3.7B $3.5B $3.7B
 
Common Stock $4.3M $4.9M $5.3M $5.2M $5.4M
Other Common Equity Adj -$32.3M -$37.1M -$43.5M -$43.3M -$53.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.7M $59.9M $72.9M $12.8M $179.2M
Total Equity $870.4M $735.7M $801M $924.9M $1.1B
 
Total Liabilities and Equity $5.6B $4.9B $4.5B $4.4B $4.9B
Cash and Short Terms $633.9M $546.7M $493.5M $566.8M $966.4M
Total Debt $1.3B $1.1B $1.1B $1.2B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50.9M $153.5M $58.9M $38.8M $123.2M
Depreciation & Amoritzation $85.4M $81.9M $75.1M $80.4M $81.4M
Stock-Based Compensation $183.5M $256.2M $251.1M $355.4M $369.1M
Change in Accounts Receivable $147.2M -$614.2M $171.3M $127.9M -$66.3M
Change in Inventories -- -- -- -- --
Cash From Operations $302.6M $417.2M $224.4M $405.2M $315.4M
 
Capital Expenditures $85.2M $53.3M $58.8M $59.9M $72.1M
Cash Acquisitions -$5M $543.8M $6M -$30.3M -$11.2M
Cash From Investing -$77.9M $121.1M -$53.3M -$90.7M -$97M
 
Dividends Paid (Ex Special Dividend) -$60.4M -$15.1M -$14.9M -$17.4M -$34.2M
Special Dividend Paid
Long-Term Debt Issued $524.4M $298.4M -- $754.3M $1.2B
Long-Term Debt Repaid -$357.8M -$566.2M -$6.5M -$625.2M -$1.1B
Repurchase of Common Stock -$47.6M -$476M -$180.1M -$232.4M -$401.1M
Other Financing Activities -$71.6M -$60.7M -$31.8M -$26.2M $136.2M
Cash From Financing -$13.1M -$819.5M -$233.2M -$146.9M -$149M
 
Beginning Cash (CF) $640.8M $853.4M $566.8M $502M $672.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211.6M -$281.2M -$62.2M $167.6M $69.3M
Ending Cash (CF) $853.4M $566.8M $502M $672.9M $733.3M
 
Levered Free Cash Flow $217.4M $363.9M $165.6M $345.3M $243.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $58.6M $30.7M $21.2M $49M $53.4M
Depreciation & Amoritzation $21.9M $18.4M $19.1M $20.6M $21.9M
Stock-Based Compensation $33.5M $57.9M $81.4M $96.1M $75.3M
Change in Accounts Receivable -$1.7B -$1.7B -$1.4B -$1.2B -$1B
Change in Inventories -- -- -- -- --
Cash From Operations $44.2M -$9.9M $24.5M $28.1M $839K
 
Capital Expenditures $12.9M $12.1M $14.5M $15.2M $15.5M
Cash Acquisitions -$278K -$266K -$24.3M -- -$600K
Cash From Investing -$13.1M -$12.3M -$39M -$19.2M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$3.8M -$3.7M -$3.7M -$4.8M -$9.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $135M $275M $350M
Long-Term Debt Repaid -$3.6M -$1.6M -$61.6M -$240M --
Repurchase of Common Stock -$25.4M -$11.8M -$38.7M -$117M -$73.6M
Other Financing Activities -$15.5M -$6.9M -$14.3M -$7.8M -$470K
Cash From Financing -$48.3M -$24M $16.7M -$94.6M $266.1M
 
Beginning Cash (CF) $853.4M $566.8M $502M $672.9M $733.3M
Foreign Exchange Rate Adjustment -$1.6M $3M $5.7M -$2.1M $2.2M
Additions / Reductions -$17.2M -$46.2M $2.2M -$85.7M $250.3M
Ending Cash (CF) $834.7M $523.6M $509.9M $585.1M $985.8M
 
Levered Free Cash Flow $31.4M -$22M $10M $12.9M -$14.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $89.3M $125.6M $49.3M $66.6M $127.6M
Depreciation & Amoritzation $85.4M $78.4M $75.7M $82M $82.7M
Stock-Based Compensation $174.8M $280.5M $274.6M $370.1M $348.4M
Change in Accounts Receivable $325.3M -$609.7M $453.3M $256.8M $140.8M
Change in Inventories -- -- -- -- --
Cash From Operations $418.4M $363.1M $258.7M $408.8M $288.1M
 
Capital Expenditures $78.5M $52.5M $61.2M $60.6M $72.3M
Cash Acquisitions $2.9M $543.8M -$18M -$6M -$11.8M
Cash From Investing -$72.7M $121.9M -$80M -$70.9M -$94.4M
 
Dividends Paid (Ex Special Dividend) -$14.6M -$15M -$14.9M -$18.5M -$39.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $894.3M $1.3B
Long-Term Debt Repaid -$358M -$564.2M -$66.5M -$803.5M -$850M
Repurchase of Common Stock -$56.5M -$462.3M -$207M -$310.8M -$357.7M
Other Financing Activities -$53.6M -$52.1M -$39.2M -$19.7M $143.5M
Cash From Financing -$186.1M -$795.2M -$192.5M -$258.2M $211.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.6M -$310.2M -$13.8M $79.7M $405.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $340M $310.6M $197.5M $348.2M $215.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $58.6M $30.7M $21.2M $49M $53.4M
Depreciation & Amoritzation $21.9M $18.4M $19.1M $20.6M $21.9M
Stock-Based Compensation $33.5M $57.9M $81.4M $96.1M $75.3M
Change in Accounts Receivable -$1.7B -$1.7B -$1.4B -$1.2B -$1B
Change in Inventories -- -- -- -- --
Cash From Operations $44.2M -$9.9M $24.5M $28.1M $839K
 
Capital Expenditures $12.9M $12.1M $14.5M $15.2M $15.5M
Cash Acquisitions -$278K -$266K -$24.3M -- -$600K
Cash From Investing -$13.1M -$12.3M -$39M -$19.2M -$16.6M
 
Dividends Paid (Ex Special Dividend) -$3.8M -$3.7M -$3.7M -$4.8M -$9.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $135M $275M $350M
Long-Term Debt Repaid -$3.6M -$1.6M -$61.6M -$240M --
Repurchase of Common Stock -$25.4M -$11.8M -$38.7M -$117M -$73.6M
Other Financing Activities -$15.5M -$6.9M -$14.3M -$7.8M -$470K
Cash From Financing -$48.3M -$24M $16.7M -$94.6M $266.1M
 
Beginning Cash (CF) $853.4M $566.8M $502M $672.9M $733.3M
Foreign Exchange Rate Adjustment -$1.6M $3M $5.7M -$2.1M $2.2M
Additions / Reductions -$17.2M -$46.2M $2.2M -$85.7M $250.3M
Ending Cash (CF) $834.7M $523.6M $509.9M $585.1M $985.8M
 
Levered Free Cash Flow $31.4M -$22M $10M $12.9M -$14.7M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock