Financhill
Sell
28

GO Quote, Financials, Valuation and Earnings

Last price:
$15.45
Seasonality move :
-0.69%
Day range:
$15.41 - $16.01
52-week range:
$13.60 - $29.19
Dividend yield:
0%
P/E ratio:
31.33x
P/S ratio:
0.37x
P/B ratio:
1.27x
Volume:
939.4K
Avg. volume:
1.7M
1-year change:
-41.34%
Market cap:
$1.6B
Revenue:
$4B
EPS (TTM):
$0.51
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.6B $3.1B $3.1B $3.6B $4B
Revenue Growth (YoY) 11.89% 22.47% -1.76% 16.19% 10.94%
 
Cost of Revenues $1.8B $2.2B $2.1B $2.5B $2.7B
Gross Profit $787.1M $973.3M $948.8M $1.1B $1.2B
Gross Profit Margin 30.75% 31.05% 30.81% 30.52% 31.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $670.9M $810.5M $859.7M $997.1M $1.1B
Other Inc / (Exp) -$5.6M -$198K $4M -$1.3M -$5.3M
Operating Expenses $718.8M $866M $859.7M $997.1M $1.1B
Operating Income $68.3M $107.4M $89.1M $95M $125.8M
 
Net Interest Expenses $45.9M $20M $15.6M $18M $16.4M
EBT. Incl. Unusual Items $16.8M $87.1M $77.5M $75.7M $104.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4M -$19.6M $15.2M $10.7M $24.6M
Net Income to Company $15.4M $106.7M $62.3M $65.1M $79.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.4M $106.7M $62.3M $65.1M $79.4M
 
Basic EPS (Cont. Ops) $0.20 $1.16 $0.65 $0.67 $0.80
Diluted EPS (Cont. Ops) $0.19 $1.08 $0.63 $0.65 $0.79
Weighted Average Basic Share $79M $91.8M $95.7M $96.8M $98.7M
Weighted Average Diluted Share $81.9M $98.5M $99.4M $100.2M $100.8M
 
EBITDA $112.3M $164.5M $163M $173.1M $215M
EBIT $62.2M $106.5M $91.9M $94.8M $127M
 
Revenue (Reported) $2.6B $3.1B $3.1B $3.6B $4B
Operating Income (Reported) $68.3M $107.4M $89.1M $95M $125.8M
Operating Income (Adjusted) $62.2M $106.5M $91.9M $94.8M $127M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $764.1M $768.9M $918.2M $1B $1.1B
Revenue Growth (YoY) 17.09% 0.63% 19.42% 9.34% 10.39%
 
Cost of Revenues $525.9M $531.8M $637.6M $688.2M $763.3M
Gross Profit $238.2M $237.1M $280.6M $315.7M $344.9M
Gross Profit Margin 31.17% 30.84% 30.56% 31.45% 31.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $193.7M $193.5M $255.9M $278.1M $304.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $207.9M $211M $255.9M $278.1M $304.6M
Operating Income $30.3M $26.1M $24.7M $37.6M $40.3M
 
Net Interest Expenses $4.8M $4M $4.8M $4.2M $6.4M
EBT. Incl. Unusual Items $25.5M $22.2M $19.9M $33.3M $33.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15M $5.1M $2.4M $6.2M $9.7M
Net Income to Company $40.5M $17.1M $17.5M $27.1M $24.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.5M $17.1M $17.5M $27.1M $24.2M
 
Basic EPS (Cont. Ops) $0.44 $0.18 $0.18 $0.27 $0.25
Diluted EPS (Cont. Ops) $0.41 $0.17 $0.17 $0.27 $0.24
Weighted Average Basic Share $92.5M $96M $97.1M $99.1M $98.4M
Weighted Average Diluted Share $99.3M $99.2M $100.5M $101M $98.9M
 
EBITDA $44.9M $44M $45.1M $61.2M $69.3M
EBIT $30.1M $25.8M $25M $39.3M $41.4M
 
Revenue (Reported) $764.1M $768.9M $918.2M $1B $1.1B
Operating Income (Reported) $30.3M $26.1M $24.7M $37.6M $40.3M
Operating Income (Adjusted) $30.1M $25.8M $25M $39.3M $41.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.1B $3.4B $3.9B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2.4B $2.7B $3B
Gross Profit $929.2M $951.2M $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $782.6M $784.5M $1B $1.1B $1.2B
Other Inc / (Exp) -$198K $4M -$1.3M -$5.3M --
Operating Expenses $832.7M $849.7M $966.4M $1.1B $1.2B
Operating Income $96.6M $101.5M $86.5M $130.8M $85.9M
 
Net Interest Expenses $22.6M $15.9M $16.1M $20.5M $16.6M
EBT. Incl. Unusual Items $73.7M $89.6M $69M $105M $69.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.6M $9.6M $13.2M $23.7M $18M
Net Income to Company $92.3M $79.9M $55.8M $81.2M $51.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.3M $79.9M $55.8M $81.2M $51.3M
 
Basic EPS (Cont. Ops) $1.01 $0.85 $0.58 $0.82 $0.52
Diluted EPS (Cont. Ops) $0.95 $0.80 $0.56 $0.81 $0.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $148.6M $172M $163M $213.8M $196.5M
EBIT $96M $104.1M $85.3M $130.5M $93M
 
Revenue (Reported) $3B $3.1B $3.4B $3.9B $4.3B
Operating Income (Reported) $96.6M $101.5M $86.5M $130.8M $85.9M
Operating Income (Adjusted) $96M $104.1M $85.3M $130.5M $93M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $2.3B $2.6B $3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.6B $1.8B $2B $2.3B
Gross Profit $729M $706.8M $810.9M $942.8M $998.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $609.1M $583.2M $739.9M $835.9M $931.1M
Other Inc / (Exp) -$198K $4M -$1.3M -$5.3M --
Operating Expenses $649.4M $633.2M $739.9M $835.9M $931.1M
Operating Income $79.5M $73.7M $71M $106.9M $67M
 
Net Interest Expenses $15.9M $11.8M $12.4M $14.9M $15.2M
EBT. Incl. Unusual Items $63.4M $65.9M $57.4M $86.6M $51.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M $10.2M $8.2M $21.3M $14.6M
Net Income to Company $82.4M $55.7M $49.2M $65.3M $37.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.4M $55.7M $49.2M $65.3M $37.2M
 
Basic EPS (Cont. Ops) $0.90 $0.59 $0.51 $0.66 $0.38
Diluted EPS (Cont. Ops) $0.84 $0.56 $0.49 $0.65 $0.37
Weighted Average Basic Share $272.8M $286.9M $289.8M $295.5M $297.4M
Weighted Average Diluted Share $292.8M $298.3M $300.1M $302.2M $298.8M
 
EBITDA $121.2M $128.7M $128.7M $169.4M $150.9M
EBIT $79M $76.6M $70M $105.7M $71.7M
 
Revenue (Reported) $2.3B $2.3B $2.6B $3B $3.3B
Operating Income (Reported) $79.5M $73.7M $71M $106.9M $67M
Operating Income (Adjusted) $79M $76.6M $70M $105.7M $71.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $28.1M $105.3M $140.1M $102.7M $115M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $5.4M $7.2M $10.8M $14.9M
Inventory $219.4M $245.2M $275.5M $334.3M $350M
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.5M $20.1M $16.8M $15.1M $32.4M
Total Current Assets $270.8M $382M $442.7M $467.4M $516.6M
 
Property Plant And Equipment $1.1B $1.3B $1.4B $1.5B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $747.9M $747.9M $747.9M $747.9M $747.9M
Other Intangibles $47.8M $48.2M $51.9M $64M $78.6M
Other Long-Term Assets $7.7M $7.5M $8.1M $7.7M $10.2M
Total Assets $2.2B $2.5B $2.7B $2.8B $3B
 
Accounts Payable $119.2M $114.3M $122.1M $137.6M $209.4M
Accrued Expenses $31.4M $35.7M $49M $53.2M $66.7M
Current Portion Of Long-Term Debt -- -- -- -- $5.6M
Current Portion Of Capital Lease Obligations $38.2M $48.7M $51.1M $54.6M $63.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $208.6M $232.6M $237.9M $280.5M $384M
 
Long-Term Debt $447.7M $449.2M $451.5M $379.7M $287.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.7B $1.7B $1.8B
 
Common Stock $89K $95K $96K $98K $99K
Other Common Equity Adj -- -- -- -- --
Common Equity $745.4M $922.3M $1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $745.4M $922.3M $1B $1.1B $1.2B
 
Total Liabilities and Equity $2.2B $2.5B $2.7B $2.8B $3B
Cash and Short Terms $28.1M $105.3M $140.1M $102.7M $115M
Total Debt $448M $449.2M $451.5M $379.7M $292.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $59.1M $156M $107.3M $155.7M $68.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $6M $9.1M $9.3M $13.5M
Inventory $252.8M $245.8M $331.9M $308.6M $396.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $21M $19M $17.2M $27.1M $30.7M
Total Current Assets $344.7M $430.4M $468.6M $514.5M $514M
 
Property Plant And Equipment $1.2B $1.4B $1.4B $1.6B $1.7B
Long-Term Investments -- -- -- -- --
Goodwill $747.9M $747.9M $747.9M $747.9M $776.6M
Other Intangibles $46.7M $49.2M $60.7M $77M $77.3M
Other Long-Term Assets $7.8M $8.5M $7.1M $10.6M $9.5M
Total Assets $2.4B $2.6B $2.8B $2.9B $3.1B
 
Accounts Payable $90.2M $122.1M $143M $184M $197.2M
Accrued Expenses $33.3M $45.7M $57.5M $87.9M $52.1M
Current Portion Of Long-Term Debt -- -- -- $5.6M $9.4M
Current Portion Of Capital Lease Obligations $45.8M $46M $55.7M $63.3M $66.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $196M $228.5M $287.4M $383.7M $352.3M
 
Long-Term Debt $448.6M $450.9M $379.3M $288.9M $419.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.6B $1.7B $1.7B $1.9B
 
Common Stock $94K $96K $97K $99K $99K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $888.8M $994M $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.4B $2.6B $2.8B $2.9B $3.1B
Cash and Short Terms $59.1M $156M $107.3M $155.7M $68.7M
Total Debt $448.7M $450.9M $379.3M $294.5M $429.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $15.4M $106.7M $62.3M $65.1M $79.4M
Depreciation & Amoritzation $50.1M $58.1M $71.1M $78.3M $88M
Stock-Based Compensation $31.4M $38.1M $17.6M $32.6M $31.1M
Change in Accounts Receivable -$3.6M -$4.9M -$21K -$7.2M -$11M
Change in Inventories -$21.1M -$25.7M -$30.3M -$58.8M -$15.7M
Cash From Operations $132.8M $181.2M $165.6M $185.5M $303.4M
 
Capital Expenditures $100.3M $130.8M $133.2M $147.1M $192M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$108M -$133.8M -$136.7M -$149.9M -$194.2M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$434K -$186K -$105K -$15K
Special Dividend Paid
Long-Term Debt Issued -- $90M -- -- $325M
Long-Term Debt Repaid -$415.7M -$91.2M -$1.2M -$76.3M -$417M
Repurchase of Common Stock -- -- -- -$3.5M -$5.9M
Other Financing Activities -$7.8M -$1.2M -- -- -$5.1M
Cash From Financing -$17.8M $29.8M $5.9M -$72.9M -$97M
 
Beginning Cash (CF) $21.1M $28.1M $105.3M $140.1M $102.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7M $77.2M $34.8M -$37.4M $12.3M
Ending Cash (CF) $28.1M $105.3M $140.1M $102.7M $115M
 
Levered Free Cash Flow $32.6M $50.5M $32.4M $38.4M $111.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $40.5M $17.1M $17.5M $27.1M $24.2M
Depreciation & Amoritzation $14.8M $18.2M $20.2M $21.9M $27.8M
Stock-Based Compensation $3.9M $1.9M $9.1M $7.5M $1.7M
Change in Accounts Receivable $3.4M -$985K -$895K -$10.5M -$3M
Change in Inventories -$23.5M $2.3M -$13.5M $11.7M -$29.6M
Cash From Operations $9.2M $56.6M $55.1M $119.1M $23M
 
Capital Expenditures $37.3M $26.5M $33.4M $52.4M $49.1M
Cash Acquisitions -- -- -- -- $248K
Cash From Investing -$40.7M -$28.1M -$33.8M -$52.9M -$50.4M
 
Dividends Paid (Ex Special Dividend) -$161K -$39K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $50M
Long-Term Debt Repaid -$283K -$316K -$309K -$2.2M -$529K
Repurchase of Common Stock -- -- -- -- -$25M
Other Financing Activities -- -- -- -$88K --
Cash From Financing $10.8M $791K $1.7M $1.9M $29M
 
Beginning Cash (CF) $79.8M $126.6M $84.3M $87.6M $67.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.7M $29.4M $23M $68.1M $1.6M
Ending Cash (CF) $59.1M $156M $107.3M $155.7M $68.7M
 
Levered Free Cash Flow -$28.1M $30.1M $21.7M $66.7M -$26.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $92.3M $79.9M $55.8M $81.2M $51.3M
Depreciation & Amoritzation $52.6M $67.8M $77.8M $83.2M $103.6M
Stock-Based Compensation $39.9M $13.8M $31.9M $33.7M $22.4M
Change in Accounts Receivable -$10.3M -$250K -$4.4M -$17.6M $862K
Change in Inventories -$46.4M $6.9M -$86M $23.3M -$74.1M
Cash From Operations $127.6M $223.7M $163.7M $321.9M $99.7M
 
Capital Expenditures $115.6M $135.2M $136.7M $180.1M $202M
Cash Acquisitions -- -- -- -- -$60.5M
Cash From Investing -$121M -$137.2M -$139.7M -$181.7M -$268.8M
 
Dividends Paid (Ex Special Dividend) -$3.7M -$165K -$83K -$81K -$6K
Special Dividend Paid
Long-Term Debt Issued $90M -- -- $325M $140M
Long-Term Debt Repaid -$106.2M -$1.1M -$76.3M -$415.1M -$7.3M
Repurchase of Common Stock -- -- -$3.5M -$3.3M -$58.9M
Other Financing Activities -$705K -- -- -- --
Cash From Financing $8.4M $10.3M -$72.7M -$91.7M $82.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.1M $96.9M -$48.7M $48.4M -$87M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12M $88.5M $26.9M $141.7M -$102.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.4M $55.7M $49.2M $65.3M $37.2M
Depreciation & Amoritzation $42.3M $52M $58.7M $63.7M $79.2M
Stock-Based Compensation $34.3M $10.1M $24.4M $25.5M $16.8M
Change in Accounts Receivable -$3.8M $884K -$3.5M -$13.9M -$2M
Change in Inventories -$33.4M -$687K -$56.4M $25.7M -$32.7M
Cash From Operations $99.3M $141.8M $139.9M $276.2M $72.5M
 
Capital Expenditures $89.7M $94.1M $97.7M $130.8M $140.8M
Cash Acquisitions -- -- -- -- -$60.5M
Cash From Investing -$92.9M -$96.3M -$99.2M -$131M -$205.7M
 
Dividends Paid (Ex Special Dividend) -$405K -$136K -$33K -$9K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $90M -- -- $325M $140M
Long-Term Debt Repaid -$90.9M -$834K -$76M -$414.8M -$5.1M
Repurchase of Common Stock -- -- -$3.5M -$3.3M -$56.3M
Other Financing Activities -$701K -- -- -$5.1M --
Cash From Financing $24.6M $5.2M -$73.4M -$92.3M $86.9M
 
Beginning Cash (CF) $268.8M $327.2M $362.3M $272.4M $248.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $31M $50.7M -$32.8M $52.9M -$46.3M
Ending Cash (CF) $299.8M $377.9M $329.5M $325.3M $202.6M
 
Levered Free Cash Flow $9.6M $47.6M $42.1M $145.4M -$68.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock