Financhill
Buy
59

GRRLF Quote, Financials, Valuation and Earnings

Last price:
$0.14
Seasonality move :
-5.32%
Day range:
$0.14 - $0.14
52-week range:
$0.09 - $0.26
Dividend yield:
12.11%
P/E ratio:
4.15x
P/S ratio:
0.47x
P/B ratio:
0.24x
Volume:
--
Avg. volume:
3.4K
1-year change:
-51.93%
Market cap:
$158.6M
Revenue:
$343.6M
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $347.3M $587M $412.9M $408.1M $343.6M
Revenue Growth (YoY) 36.19% 69% -29.65% -1.17% -15.82%
 
Cost of Revenues $189.7M $239.5M $214.3M $225.2M $265.1M
Gross Profit $157.7M $347.5M $198.6M $182.9M $78.5M
Gross Profit Margin 45.4% 59.19% 48.1% 44.82% 22.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $2.2M $2.4M $2.4M $2.6M
Other Inc / (Exp) $17.3M $21.5M $5.3M $3.4M $4M
Operating Expenses $19.1M $26.1M $35.4M $50.5M $38.3M
Operating Income $138.5M $321.3M $163.2M $132.4M $40.2M
 
Net Interest Expenses $11.5M -- -- -- --
EBT. Incl. Unusual Items $144.3M $346.1M $172.8M $142.8M $53.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.9M $104.6M $53.5M $43.1M $14.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $686.2K $484.4K -- -- --
Net Income to Common Excl Extra Items $141.1M $242M $119.3M $99.7M $38.6M
 
Basic EPS (Cont. Ops) $0.12 $0.21 $0.10 $0.09 $0.03
Diluted EPS (Cont. Ops) $0.12 $0.21 $0.10 $0.09 $0.03
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $173.3M $360.5M $192.2M $182.3M $87.6M
EBIT $158.8M $346.8M $174.5M $145.4M $55.6M
 
Revenue (Reported) $347.3M $587M $412.9M $408.1M $343.6M
Operating Income (Reported) $138.5M $321.3M $163.2M $132.4M $40.2M
Operating Income (Adjusted) $158.8M $346.8M $174.5M $145.4M $55.6M
Period Ending 2021-05-02 2022-05-02 2023-05-02 2024-05-02
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $349.6M $587.9M $410M $404.9M $341.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $191.1M $239M $211.1M $223.5M $263.2M
Gross Profit $158.5M $348.9M $198.9M $181.5M $77.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $2.2M $2.4M $2.4M $2.6M
Other Inc / (Exp) $18.2M $21.4M $5.8M $3.5M $4.1M
Operating Expenses $19.3M $25.8M $34.5M $50M $38M
Operating Income $139.2M $323.1M $164.4M $131.4M $39.8M
 
Net Interest Expenses $10.9M -- -- -- --
EBT. Incl. Unusual Items $146.5M $347.8M $174.4M $141.7M $53M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $105.1M $54M $42.8M $14.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $144.4M $243.2M $120.3M $98.9M $38.3M
 
Basic EPS (Cont. Ops) $0.12 $0.21 $0.10 $0.09 $0.03
Diluted EPS (Cont. Ops) $0.12 $0.21 $0.10 $0.09 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $175.1M $362.1M $193.4M $180.8M $87M
EBIT $160.4M $348.5M $176M $144.4M $55.1M
 
Revenue (Reported) $349.6M $587.9M $410M $404.9M $341.1M
Operating Income (Reported) $139.2M $323.1M $164.4M $131.4M $39.8M
Operating Income (Adjusted) $160.4M $348.5M $176M $144.4M $55.1M
Period Ending 2022-05-02 2023-05-02 2024-05-02 2025-05-02 2026-05-02
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $141M $321.8M $73.8M $74.7M $44.6M
Short Term Investments $15M $14.2M $130.7M $117.8M $140.9M
Accounts Receivable, Net $61M $13.6M $33.1M $39.3M $467.6K
Inventory $94.6M $117.4M $110.8M $122.5M $140.4M
Prepaid Expenses $810.4K $361K $849.7K $1.1M $390.5K
Other Current Assets -- -- -- -- --
Total Current Assets $323.2M $471.8M $355.1M $367.3M $335.7M
 
Property Plant And Equipment $296.5M $303.1M $384.9M $472.6M $466.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $671.8M $812.1M $747.1M $847.6M $809.2M
 
Accounts Payable $26.2M $26.5M $30.6M $26.1M $23.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.8M -- -- -- --
Current Portion Of Capital Lease Obligations $852.7K $12.3M $2.9M $982.4K $787.2K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.2M $116M $64M $52.7M $42.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $124.3M $180.5M $132M $145M $149.3M
 
Common Stock $254.9M $240.3M $225.5M $225.9M $206.1M
Other Common Equity Adj -- -$1.6M -$1.5M -$1.3M -$1M
Common Equity $548.4M $631.6M $615.1M $702.6M $659.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$898.8K -- -- -- --
Total Equity $547.5M $631.6M $615.1M $702.6M $659.9M
 
Total Liabilities and Equity $671.8M $812.1M $747.1M $847.6M $809.2M
Cash and Short Terms $156M $336M $204.5M $192.5M $185.5M
Total Debt $10.8M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $141M $321.8M $73.8M $74.7M $44.6M
Short Term Investments $15M $14.2M $130.7M $117.8M $140.9M
Accounts Receivable, Net $61M $13.6M $33.1M $39.3M $467.6K
Inventory $94.6M $117.4M $110.8M $122.5M $140.4M
Prepaid Expenses $810.4K $361K $849.7K $1.1M $390.5K
Other Current Assets -- -- -- -- --
Total Current Assets $323.2M $471.8M $355.1M $367.3M $335.7M
 
Property Plant And Equipment $296.5M $303.1M $384.9M $472.6M $466.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $671.8M $812.1M $747.1M $847.6M $809.2M
 
Accounts Payable $26.2M $26.5M $30.6M $26.1M $23.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.8M -- -- -- --
Current Portion Of Capital Lease Obligations $852.7K $12.3M $2.9M $982.4K $787.2K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.2M $116M $64M $52.7M $42.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $124.3M $180.5M $132M $145M $149.3M
 
Common Stock $254.9M $240.3M $225.5M $225.9M $206.1M
Other Common Equity Adj -- -$1.6M -$1.5M -$1.3M -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$898.8K -- -- -- --
Total Equity $547.5M $631.6M $615.1M $702.6M $659.9M
 
Total Liabilities and Equity $671.8M $812.1M $747.1M $847.6M $809.2M
Cash and Short Terms $156M $336M $204.5M $192.5M $185.5M
Total Debt $10.8M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $88.3M $60.1M $156M $171.4M $131.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$86.5M -$59.8M -$275.2M -$160.6M -$167.1M
 
Dividends Paid (Ex Special Dividend) -$16M -$121.7M -$96.5M -$15.4M -$19.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$4.8M -$9.3M -$2.7M -$1.2M
Cash From Financing -$18.6M -$124.1M -$101.1M -$16.7M -$20.3M
 
Beginning Cash (CF) $98.2M $137.7M $308.3M $72M $72.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.9M $190.2M -$239.5M $13.9K -$29.1M
Ending Cash (CF) $126.7M $333.3M $75.3M $72.8M $47.1M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $87.6M $60.2M $151.5M $170.2M $130.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$85.9M -$59.9M -$267.2M -$158.8M -$165.7M
 
Dividends Paid (Ex Special Dividend) -$16.1M -$119M -$97.8M -$15.5M -$19M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$4.7M -$9M -$2.7M -$1.2M
Cash From Financing -$18.5M -$121.3M -$102.4M -$16.8M -$20.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.4M $194.2M -$232.8M -$1.2M -$26.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is up 20.58% over the past day.

Sell
36
WGS alert for May 2

GeneDx Holdings [WGS] is down 6.85% over the past day.

Sell
42
VICR alert for May 2

Vicor [VICR] is down 1.28% over the past day.

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

Show me the best stock