Financhill
Sell
40

GBTG Quote, Financials, Valuation and Earnings

Last price:
$6.00
Seasonality move :
-1.85%
Day range:
$5.97 - $6.10
52-week range:
$5.73 - $9.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.15x
P/B ratio:
2.56x
Volume:
1.2M
Avg. volume:
907.1K
1-year change:
3.1%
Market cap:
$2.9B
Revenue:
$2.4B
EPS (TTM):
-$0.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $793M $763M $1.9B $2.3B $2.4B
Revenue Growth (YoY) -62.58% -3.78% 142.6% 23.72% 5.81%
 
Cost of Revenues $529M $477M $832M $961M $967M
Gross Profit $264M $286M $1B $1.3B $1.5B
Gross Profit Margin 33.29% 37.48% 55.05% 58.04% 60.09%
 
R&D Expenses $277M $264M $388M $413M $442M
Selling, General & Admin $380M $414M $650M $688M $708M
Other Inc / (Exp) -$192M -$55M $12M -$39M -$90M
Operating Expenses $805M $832M $1.2B $1.3B $1.3B
Operating Income -$541M -$546M -$201M $34M $128M
 
Net Interest Expenses $26M $52M $98M $140M $109M
EBT. Incl. Unusual Items -$759M -$653M -$287M -$145M -$71M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$145M -$186M -$61M -$9M $66M
Net Income to Company -$619M -$475M -$229M -$136M -$134M
 
Minority Interest in Earnings $619M $475M $204M $73M -$4M
Net Income to Common Excl Extra Items -- -- -$25M -$63M -$138M
 
Basic EPS (Cont. Ops) -- -- -$0.50 -$0.25 -$0.30
Diluted EPS (Cont. Ops) -- -- -$0.51 -$0.30 -$0.30
Weighted Average Basic Share $56.9M $56.9M $51.3M $251.6M $462.7M
Weighted Average Diluted Share $56.9M $56.9M $445.7M $458.1M $462.7M
 
EBITDA -$584M -$446M -$7M $190M $222M
EBIT -$732M -$600M -$189M -$4M $44M
 
Revenue (Reported) $793M $763M $1.9B $2.3B $2.4B
Operating Income (Reported) -$541M -$546M -$201M $34M $128M
Operating Income (Adjusted) -$732M -$600M -$189M -$4M $44M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $350M $578M $610M $621M
Revenue Growth (YoY) -- -- 65.14% 5.54% 1.8%
 
Cost of Revenues -- $173M $242M $245M $231M
Gross Profit -- $177M $336M $365M $390M
Gross Profit Margin -- 50.57% 58.13% 59.84% 62.8%
 
R&D Expenses -- $90M $101M $108M $120M
Selling, General & Admin -- $137M $175M $185M $171M
Other Inc / (Exp) -- -$2M -$15M $16M $59M
Operating Expenses -- $271M $322M $340M $331M
Operating Income -- -$94M $14M $25M $59M
 
Net Interest Expenses -- $19M $34M $33M $22M
EBT. Incl. Unusual Items -- -$115M -$35M $8M $96M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$25M -$8M $27M $21M
Net Income to Company -- -$91M -$27M -$19M $75M
 
Minority Interest in Earnings -- $91M $25M -- --
Net Income to Common Excl Extra Items -- -- -$2M -$19M $75M
 
Basic EPS (Cont. Ops) -- -- -$0.03 -$0.04 $0.16
Diluted EPS (Cont. Ops) -- -- -$0.06 -$0.04 $0.16
Weighted Average Basic Share -- $56.9M $60.4M $461.4M $465.9M
Weighted Average Diluted Share -- $56.9M $454.8M $461.4M $478.7M
 
EBITDA -- -$52M $45M $88M $160M
EBIT -- -$96M -$1M $41M $120M
 
Revenue (Reported) -- $350M $578M $610M $621M
Operating Income (Reported) -- -$94M $14M $25M $59M
Operating Income (Adjusted) -- -$96M -$1M $41M $120M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $987M $2.1B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $568M $901M $964M $953M
Gross Profit -- $419M $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $297M $399M $420M $454M
Selling, General & Admin -- $469M $688M $698M $694M
Other Inc / (Exp) -- -$62M -$1M -$8M -$47M
Operating Expenses -- $930M $1.3B $1.3B $1.3B
Operating Income -- -$511M -$93M $45M $162M
 
Net Interest Expenses -- $60M $113M $139M $98M
EBT. Incl. Unusual Items -- -$633M -$207M -$102M $17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$189M -$44M $26M $60M
Net Income to Company -- -- -$165M -$128M -$40M
 
Minority Interest in Earnings -- $452M $138M $48M -$4M
Net Income to Common Excl Extra Items -- -- -$27M -$80M -$44M
 
Basic EPS (Cont. Ops) -- -- -$0.54 -$0.37 -$0.10
Diluted EPS (Cont. Ops) -- -- -$1.01 -$0.39 -$0.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$408M $90M $233M $294M
EBIT -- -$572M -$94M $38M $123M
 
Revenue (Reported) -- $987M $2.1B $2.3B $2.4B
Operating Income (Reported) -- -$511M -$93M $45M $162M
Operating Income (Adjusted) -- -$572M -$94M $38M $123M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $350M $578M $610M $621M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $173M $242M $245M $231M
Gross Profit -- $177M $336M $365M $390M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $90M $101M $108M $120M
Selling, General & Admin -- $137M $175M $185M $171M
Other Inc / (Exp) -- -$2M -$15M $16M $59M
Operating Expenses -- $271M $322M $340M $331M
Operating Income -- -$94M $14M $25M $59M
 
Net Interest Expenses -- $19M $34M $33M $22M
EBT. Incl. Unusual Items -- -$115M -$35M $8M $96M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$25M -$8M $27M $21M
Net Income to Company -- -$91M -$27M -$19M $75M
 
Minority Interest in Earnings -- $91M $25M -- --
Net Income to Common Excl Extra Items -- -- -$2M -$19M $75M
 
Basic EPS (Cont. Ops) -- -- -$0.03 -$0.04 $0.16
Diluted EPS (Cont. Ops) -- -- -$0.06 -$0.04 $0.16
Weighted Average Basic Share -- $56.9M $60.4M $461.4M $465.9M
Weighted Average Diluted Share -- $56.9M $454.8M $461.4M $478.7M
 
EBITDA -- -$52M $45M $88M $160M
EBIT -- -$96M -$1M $41M $120M
 
Revenue (Reported) -- $350M $578M $610M $621M
Operating Income (Reported) -- -$94M $14M $25M $59M
Operating Income (Adjusted) -- -$96M -$1M $41M $120M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $584M $516M $303M $476M $536M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $144M $381M $765M $726M $571M
Inventory -- -- -- -- --
Prepaid Expenses $44M $42M $43M $49M $59M
Other Current Assets -- -- -- -- $128M
Total Current Assets $869M $1.1B $1.2B $1.4B $1.3B
 
Property Plant And Equipment $249M $275M $276M $282M $291M
Long-Term Investments $23M $17M $14M $14M $14M
Goodwill $1B $1.4B $1.2B $1.2B $1.2B
Other Intangibles $348M $746M $636M $552M $480M
Other Long-Term Assets $24M $41M $37M $43M $62M
Total Assets $2.8B $3.8B $3.7B $3.8B $3.6B
 
Accounts Payable $96M $137M $253M $302M $263M
Accrued Expenses $343M $414M $354M $379M $352M
Current Portion Of Long-Term Debt $7M $3M $3M $7M $19M
Current Portion Of Capital Lease Obligations $20M $21M $17M $17M $15M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $570M $721M $773M $831M $780M
 
Long-Term Debt $617M $1B $1.2B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.3B $2.4B $2.5B $2.6B
 
Common Stock -- $160M -- -- --
Other Common Equity Adj -$179M -$162M -$7M -$103M -$146M
Common Equity $981M $1.3B $152M $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $1M $1.2B $4M $6M
Total Equity $984M $1.5B $1.4B $1.2B $1.1B
 
Total Liabilities and Equity $2.8B $3.8B $3.7B $3.8B $3.6B
Cash and Short Terms $584M $516M $303M $476M $536M
Total Debt $624M $1B $1.2B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $320M $475M $552M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $928M $812M $717M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $100M $92M $71M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $1.5B $1.5B $1.5B
 
Property Plant And Equipment -- -- $288M $284M $291M
Long-Term Investments -- -- $14M $13M $14M
Goodwill -- -- $1.2B $1.2B $1.2B
Other Intangibles -- -- $616M $528M $471M
Other Long-Term Assets -- -- $44M $64M $63M
Total Assets -- -- $3.9B $3.8B $3.8B
 
Accounts Payable -- -- $350M $386M $325M
Accrued Expenses -- -- $329M $394M $368M
Current Portion Of Long-Term Debt -- -- $4M $8M $19M
Current Portion Of Capital Lease Obligations -- -- $17M $18M $14M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $882M $982M $910M
 
Long-Term Debt -- -- $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.6B $2.7B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$7M -$124M -$132M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.2B $3M $6M
Total Equity -- -- $1.4B $1.2B $1.1B
 
Total Liabilities and Equity -- -- $3.9B $3.8B $3.8B
Cash and Short Terms -- $329M $320M $475M $552M
Total Debt -- -- $1.4B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$619M -$475M -$229M -$136M -$134M
Depreciation & Amoritzation $148M $154M $182M $194M $178M
Stock-Based Compensation $3M $3M $39M $75M $77M
Change in Accounts Receivable $525M -$88M -$445M $45M $118M
Change in Inventories -- -- -- -- --
Cash From Operations -$250M -$512M -$394M $162M $272M
 
Capital Expenditures $47M $44M $94M $113M $107M
Cash Acquisitions -- $20M -- -- --
Cash From Investing -$47M -$27M -$95M -$119M -$102M
 
Dividends Paid (Ex Special Dividend) -- -$1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $388M $935M $200M $131M $1.4B
Long-Term Debt Repaid -$4M -$553M -$3M -$3M -$1.4B
Repurchase of Common Stock -- -- -$168M -- -$55M
Other Financing Activities -- -$53M $263M -$15M -$84M
Cash From Financing $384M $478M $292M $120M -$85M
 
Beginning Cash (CF) $499M $593M $525M $316M $489M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87M -$61M -$197M $163M $85M
Ending Cash (CF) $593M $525M $316M $489M $561M
 
Levered Free Cash Flow -$297M -$556M -$488M $49M $165M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$91M -$27M -$19M $75M
Depreciation & Amoritzation -- $44M $46M $47M $40M
Stock-Based Compensation -- $3M $19M $18M $19M
Change in Accounts Receivable -- -$180M -$155M -$90M -$138M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$154M -$77M $49M $53M
 
Capital Expenditures -- $21M $32M $25M $27M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$21M -$32M -$25M -$18M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $131M -- $99M
Long-Term Debt Repaid -- -$3M -$3M -$1M -$103M
Repurchase of Common Stock -- -- -- -- -$1M
Other Financing Activities -- -$4M -$7M -$13M -$24M
Cash From Financing -- -$7M $122M -$10M -$25M
 
Beginning Cash (CF) -- $525M $316M $489M $561M
Foreign Exchange Rate Adjustment -- -$3M $4M -$5M $6M
Additions / Reductions -- -$182M $13M $14M $10M
Ending Cash (CF) -- $340M $333M $498M $577M
 
Levered Free Cash Flow -- -$175M -$109M $24M $26M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -$165M -$128M -$40M
Depreciation & Amoritzation -- -- $184M $195M $171M
Stock-Based Compensation -- $3M $55M $74M $78M
Change in Accounts Receivable -- -- -$420M $110M $70M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$317M $288M $276M
 
Capital Expenditures -- $21M $105M $106M $109M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$106M -$112M -$95M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $331M -- $1.5B
Long-Term Debt Repaid -- -- -$3M -$1M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $260M -$21M -$95M
Cash From Financing -- -- $421M -$12M -$100M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$2M $164M $81M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$422M $182M $167M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$91M -$27M -$19M $75M
Depreciation & Amoritzation -- $44M $46M $47M $40M
Stock-Based Compensation -- $3M $19M $18M $19M
Change in Accounts Receivable -- -$180M -$155M -$90M -$138M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$154M -$77M $49M $53M
 
Capital Expenditures -- $21M $32M $25M $27M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$21M -$32M -$25M -$18M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $131M -- $99M
Long-Term Debt Repaid -- -$3M -$3M -$1M -$103M
Repurchase of Common Stock -- -- -- -- -$1M
Other Financing Activities -- -$4M -$7M -$13M -$24M
Cash From Financing -- -$7M $122M -$10M -$25M
 
Beginning Cash (CF) -- $525M $316M $489M $561M
Foreign Exchange Rate Adjustment -- -$3M $4M -$5M $6M
Additions / Reductions -- -$182M $13M $14M $10M
Ending Cash (CF) -- $340M $333M $498M $577M
 
Levered Free Cash Flow -- -$175M -$109M $24M $26M

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

GET BETTER TRADE IDEAS

Popular

Cisco Stock Forecast: Is It Ready to Surprise Us?
Cisco Stock Forecast: Is It Ready to Surprise Us?

Let’s be real Cisco Systems (NASDAQ: CSCO) hasn’t exactly been…

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

If you’ve ever wondered what it’s like to invest in…

Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?
Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?

Rambus has flown under the radar, but the numbers tell…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
33
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Buy
60
MRUS alert for May 24

Merus NV [MRUS] is up 32.55% over the past day.

Buy
57
RGC alert for May 24

Regencell Bioscience Holdings [RGC] is up 28.43% over the past day.

Buy
90
OKLO alert for May 24

Oklo [OKLO] is up 23.11% over the past day.

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

Show me the best stock