Financhill
Sell
27

GWRS Quote, Financials, Valuation and Earnings

Last price:
$11.40
Seasonality move :
-3.22%
Day range:
$11.26 - $11.80
52-week range:
$11.26 - $13.98
Dividend yield:
2.66%
P/E ratio:
41.93x
P/S ratio:
5.30x
P/B ratio:
5.61x
Volume:
45.9K
Avg. volume:
31.8K
1-year change:
-12.92%
Market cap:
$274.2M
Revenue:
$53M
EPS (TTM):
$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $35.5M $38.6M $41.9M $44.7M $53M
Revenue Growth (YoY) -0.12% 8.9% 8.51% 6.71% 18.56%
 
Cost of Revenues $8.9M $9.5M $10.3M $10.9M $12.7M
Gross Profit $26.6M $29.1M $31.6M $33.8M $40.4M
Gross Profit Margin 74.87% 75.31% 75.43% 75.66% 76.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.2M $12.7M $15.1M $16.1M $16.6M
Other Inc / (Exp) $1.6M -$175K $3M $3.3M $3.4M
Operating Expenses $19.6M $21.8M $24.6M $26M $28.1M
Operating Income $7M $7.3M $7M $7.8M $12.3M
 
Net Interest Expenses $5.2M $5.3M $5.2M $4.7M $4.8M
EBT. Incl. Unusual Items $3.4M $1.9M $4.8M $6.4M $10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $771K $1.2M $934K $2.9M
Net Income to Company $2.2M $1.1M $3.6M $5.5M $8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2M $1.1M $3.6M $5.5M $8M
 
Basic EPS (Cont. Ops) $0.10 $0.05 $0.16 $0.24 $0.33
Diluted EPS (Cont. Ops) $0.10 $0.05 $0.16 $0.24 $0.33
Weighted Average Basic Share $21.5M $22.5M $22.6M $23.2M $24M
Weighted Average Diluted Share $21.5M $22.6M $22.9M $23.3M $24.1M
 
EBITDA $17.1M $16.3M $19.5M $21.3M $27.5M
EBIT $8.8M $7.3M $10M $11.2M $15.7M
 
Revenue (Reported) $35.5M $38.6M $41.9M $44.7M $53M
Operating Income (Reported) $7M $7.3M $7M $7.8M $12.3M
Operating Income (Adjusted) $8.8M $7.3M $10M $11.2M $15.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.8M $11.4M $11.9M $14.5M $14.3M
Revenue Growth (YoY) 8.2% 6.02% 4.29% 22.19% -1.45%
 
Cost of Revenues $2.6M $2.7M $2.8M $3.6M $3.4M
Gross Profit $8.2M $8.7M $9.1M $10.9M $10.9M
Gross Profit Margin 75.98% 76.53% 76.67% 75.32% 75.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $4.1M $3.9M $3.9M $4M
Other Inc / (Exp) $70K $803K $625K $941K $1.3M
Operating Expenses $5.3M $6.4M $6.4M $7.1M $6.9M
Operating Income $2.9M $2.3M $2.8M $3.8M $4M
 
Net Interest Expenses $1.3M $1.3M $1.1M $1.3M $1.3M
EBT. Incl. Unusual Items $1.6M $1.8M $2.3M $3.5M $4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $498K $323K $612K $888K $1.1M
Net Income to Company $1.1M $1.5M $1.7M $2.6M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $1.5M $1.7M $2.6M $2.9M
 
Basic EPS (Cont. Ops) $0.05 $0.07 $0.07 $0.11 $0.12
Diluted EPS (Cont. Ops) $0.05 $0.07 $0.07 $0.11 $0.12
Weighted Average Basic Share $22.6M $22.6M $23.5M $24.2M $24.2M
Weighted Average Diluted Share $22.6M $22.9M $23.6M $24.2M $24.3M
 
EBITDA $5.3M $5.5M $5.9M $8M $8.5M
EBIT $3M $3.1M $3.4M $4.8M $5.5M
 
Revenue (Reported) $10.8M $11.4M $11.9M $14.5M $14.3M
Operating Income (Reported) $2.9M $2.3M $2.8M $3.8M $4M
Operating Income (Adjusted) $3M $3.1M $3.4M $4.8M $5.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $37.6M $41.4M $43.9M $51.8M $51.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.4M $10M $10.9M $12.2M $13.3M
Gross Profit $28.2M $31.3M $33M $39.6M $38.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $15.3M $15.4M $16.5M $17M
Other Inc / (Exp) -$182K $2.6M $2.8M $3.5M $4M
Operating Expenses $20.8M $24.7M $25.1M $27.7M $28.8M
Operating Income $7.4M $6.6M $7.9M $11.9M $9.7M
 
Net Interest Expenses $5.3M $5.3M $4.6M $5M $5M
EBT. Incl. Unusual Items $1.9M $4M $6.1M $10.3M $8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $817K $949K $1M $2.6M $2.3M
Net Income to Company $1.1M $3M $5M $7.7M $6.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $3M $5M $7.7M $6.5M
 
Basic EPS (Cont. Ops) $0.05 $0.14 $0.22 $0.32 $0.27
Diluted EPS (Cont. Ops) $0.05 $0.14 $0.22 $0.32 $0.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $16.3M $18.6M $20.5M $26.9M $26.7M
EBIT $7.3M $9.2M $10.7M $15.4M $14.5M
 
Revenue (Reported) $37.6M $41.4M $43.9M $51.8M $51.8M
Operating Income (Reported) $7.4M $6.6M $7.9M $11.9M $9.7M
Operating Income (Adjusted) $7.3M $9.2M $10.7M $15.4M $14.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28.9M $31.6M $33.6M $40.7M $39.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2M $7.7M $8.3M $9.6M $10.2M
Gross Profit $21.7M $24M $25.4M $31.1M $29.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.7M $11.3M $11.6M $11.9M $12.3M
Other Inc / (Exp) -$361K $2.4M $2.3M $2.4M $3M
Operating Expenses $15.3M $18.3M $18.8M $20.5M $21.2M
Operating Income $6.4M $5.7M $6.6M $10.6M $8M
 
Net Interest Expenses $4M $3.9M $3.4M $3.7M $3.8M
EBT. Incl. Unusual Items $2.1M $4.2M $5.5M $9.3M $7.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $741K $919K $805K $2.5M $1.9M
Net Income to Company $1.4M $3.3M $4.7M $6.8M $5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4M $3.3M $4.7M $6.8M $5.3M
 
Basic EPS (Cont. Ops) $0.06 $0.15 $0.20 $0.28 $0.22
Diluted EPS (Cont. Ops) $0.06 $0.15 $0.20 $0.28 $0.22
Weighted Average Basic Share $67.5M $67.8M $68.8M $72M $72.6M
Weighted Average Diluted Share $67.6M $68.4M $69.4M $72.3M $72.9M
 
EBITDA $12.8M $15.1M $16.1M $21.8M $21M
EBIT $6.1M $8.1M $8.8M $13M $11.8M
 
Revenue (Reported) $28.9M $31.6M $33.6M $40.7M $39.4M
Operating Income (Reported) $6.4M $5.7M $6.6M $10.6M $8M
Operating Income (Adjusted) $6.1M $8.1M $8.8M $13M $11.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.5M $18M $12.6M $6.6M $3.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $2.5M $2.2M $2.6M $3.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $675K $665K $1.6M -- --
Total Current Assets $12.3M $23.5M $19M $14.2M $11.7M
 
Property Plant And Equipment $233.6M $238.9M $255.9M $289.6M $325.1M
Long-Term Investments -- -- -- -- --
Goodwill $4.4M $4.6M $5.7M $5M $10.8M
Other Intangibles $12.6M $11.2M $10.3M $10.1M $8.8M
Other Long-Term Assets $1.6M $3.3M $816K $1M $1.8M
Total Assets $266.1M $283.4M $294.1M $323.1M $361.1M
 
Accounts Payable $992K $531K $2.1M $2.2M $1M
Accrued Expenses $2.9M $4.1M $5.1M $4.2M $3.5M
Current Portion Of Long-Term Debt $7K $1.9M $3.8M $3.8M $3.9M
Current Portion Of Capital Lease Obligations $110K $115K $142K $505K $553K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.1M $12.4M $16.9M $16.2M $14.2M
 
Long-Term Debt $114.4M $112.5M $108.7M $104.9M $103.7M
Capital Leases -- -- -- -- --
Total Liabilities $241.4M $251.3M $264M $278.7M $312.5M
 
Common Stock $216K $227K $228K $239K $240K
Other Common Equity Adj -- -- -- -- --
Common Equity $24.7M $32.2M $30M $44.4M $48.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $24.7M $32.2M $30M $44.4M $48.6M
 
Total Liabilities and Equity $266.1M $283.4M $294.1M $323.1M $361.1M
Cash and Short Terms $7.5M $18M $12.6M $6.6M $3.1M
Total Debt $114.4M $114.4M $112.6M $108.8M $107.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18.1M $21.2M $15.6M $5.3M $18.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $2.2M $2.8M $3.6M $3.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.3M $1.8M -- --
Total Current Assets $24.1M $27.5M $23M $14M $28.1M
 
Property Plant And Equipment $236.4M $249.7M $282.6M $319.3M $348.6M
Long-Term Investments -- -- -- -- --
Goodwill $4.4M $4.6M $5.1M $10.9M $9.5M
Other Intangibles $11.7M $10.5M $10.3M $8.8M $8.6M
Other Long-Term Assets $2.3M $852K $1M $2.4M $4M
Total Assets $280.9M $295.5M $325.2M $358.5M $402.9M
 
Accounts Payable $195K $474K $4.1M $661K $1.3M
Accrued Expenses $4.3M $5.3M $6.2M $4.9M $7.4M
Current Portion Of Long-Term Debt $4K $3.8M $3.8M $3.9M $3.9M
Current Portion Of Capital Lease Obligations $114K $152K $612K $523K $766K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.5M $16M $19.8M $16.4M $17.3M
 
Long-Term Debt $114.4M $110.6M $106.9M $103.3M $120.4M
Capital Leases -- -- -- -- --
Total Liabilities $247.1M $264.6M $280.2M $309.4M $354.1M
 
Common Stock $227K $228K $239K $240K $240K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.8M $30.9M $45M $49.1M $48.8M
 
Total Liabilities and Equity $280.9M $295.5M $325.2M $358.5M $402.9M
Cash and Short Terms $18.1M $21.2M $15.6M $5.3M $18.1M
Total Debt $114.4M $114.5M $110.7M $107.2M $124.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.2M $1.1M $3.6M $5.5M $8M
Depreciation & Amoritzation $8.4M $9M $9.5M $10.1M $11.8M
Stock-Based Compensation $2.1M $3.3M $2.9M $1.5M $1.3M
Change in Accounts Receivable -$193K -$641K $82K -$248K -$702K
Change in Inventories -- -- -- -- --
Cash From Operations $11.6M $14.6M $20.4M $23.3M $25.4M
 
Capital Expenditures $11.2M $9.1M $18.3M $34M $22.3M
Cash Acquisitions $1M -$302K -$2.1M -$180K -$6.2M
Cash From Investing -$10.1M -$9.4M -$20.3M -$34.2M -$28.6M
 
Dividends Paid (Ex Special Dividend) -$6.2M -$6.5M -$6.6M -$6.9M -$7.2M
Special Dividend Paid
Long-Term Debt Issued $35K -- -- $259K $2.6M
Long-Term Debt Repaid -$103K -$131K -$2.1M -$3.8M -$4.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $207K $2M $744K $619K $6.6M
Cash From Financing -$5.6M $7.1M -$7.9M $5M $406K
 
Beginning Cash (CF) $13.2M $9.1M $21.3M $13.4M $7.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $12.2M -$7.9M -$5.9M -$2.8M
Ending Cash (CF) $9.1M $21.3M $13.4M $7.6M $4.8M
 
Levered Free Cash Flow $379K $5.4M $2.1M -$10.6M $3.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1M $1.5M $1.7M $2.6M $2.9M
Depreciation & Amoritzation $2.3M $2.4M $2.5M $3.2M $3M
Stock-Based Compensation $639K $833K $249K -$36K $278K
Change in Accounts Receivable -$78K -$41K -$58K -$53K -$458K
Change in Inventories -- -- -- -- --
Cash From Operations $6.6M $7.9M $7.9M $10M $2.2M
 
Capital Expenditures $2.1M $5.4M $10.7M $4.9M $7M
Cash Acquisitions -- -- $36K -- --
Cash From Investing -$2.1M -$5.4M -$10.7M -$4.9M -$7M
 
Dividends Paid (Ex Special Dividend) -$1.6M -$1.6M -$1.7M -$1.8M -$1.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.8M $2.1M
Long-Term Debt Repaid -$29K -$42K $158K -$9.7M -$85K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $135K $625K -$658K $6.9M $6.9M
Cash From Financing -$1.5M -$1.1M $12.7M -$1.8M $7.1M
 
Beginning Cash (CF) $17.4M $20.7M $6.7M $4.4M $19.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $1.4M $9.9M $3.3M $2.4M
Ending Cash (CF) $20.4M $22.1M $16.6M $7.7M $22.1M
 
Levered Free Cash Flow $4.5M $2.5M -$2.8M $5.1M -$4.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1M $3M $5M $7.7M $6.5M
Depreciation & Amoritzation $9M $9.4M $9.8M $11.6M $12.1M
Stock-Based Compensation $2.3M $4.1M $1.1M $1.4M $1.5M
Change in Accounts Receivable -$482K $145K -$522K -$753K -$260K
Change in Inventories -- -- -- -- --
Cash From Operations $12.1M $18.1M $24.9M $26.3M $18.5M
 
Capital Expenditures $10.9M $13.4M $31.8M $27.2M $22.9M
Cash Acquisitions -- -$307K -$2.1M -$6.3M --
Cash From Investing -$9.8M -$13.7M -$34M -$33.6M -$22.9M
 
Dividends Paid (Ex Special Dividend) -$6.4M -$6.6M -$6.7M -$7.2M -$7.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $21.6M $3.4M
Long-Term Debt Repaid -$125K -$139K -$4M -$25.2M $14.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $749K $4.1M -$614K $6.5M $8.2M
Cash From Financing $5.9M -$2.7M $3.6M -$1.6M $18.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M $1.7M -$5.5M -$8.9M $14.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2M $4.7M -$6.9M -$978K -$4.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4M $3.3M $4.7M $6.8M $5.3M
Depreciation & Amoritzation $6.6M $7M $7.3M $8.8M $9.2M
Stock-Based Compensation $1.7M $2.5M $786K $698K $873K
Change in Accounts Receivable -$615K $171K -$433K -$938K -$496K
Change in Inventories -- -- -- -- --
Cash From Operations $11.7M $15.2M $19.7M $22.7M $15.8M
 
Capital Expenditures $7.5M $11.8M $25.3M $18.6M $19.2M
Cash Acquisitions -- -$5K -$85K -$6.2M --
Cash From Investing -$7.5M -$11.8M -$25.4M -$24.8M -$19.2M
 
Dividends Paid (Ex Special Dividend) -$4.9M -$5M -$5.1M -$5.4M -$5.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $21.3M $22.1M
Long-Term Debt Repaid -$101K -$109K -$2M -$23.3M -$4.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $342K $2.4M $1M $6.9M $8.5M
Cash From Financing $7.1M -$2.7M $8.8M $2.3M $20.7M
 
Beginning Cash (CF) $45.4M $64.1M $32.1M $15M $47.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3M $779K $3.1M $103K $17.3M
Ending Cash (CF) $56.6M $64.9M $35.2M $15.1M $64.6M
 
Levered Free Cash Flow $4.2M $3.4M -$5.6M $4.1M -$3.4M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
40
MSTR alert for Dec 24

MicroStrategy [MSTR] is up 8.07% over the past day.

Sell
26
NUTX alert for Dec 24

Nutex Health [NUTX] is down 1.39% over the past day.

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

Show me the best stock