Financhill
Buy
56

BGC Quote, Financials, Valuation and Earnings

Last price:
$9.50
Seasonality move :
8.35%
Day range:
$9.34 - $9.60
52-week range:
$6.58 - $11.79
Dividend yield:
0.74%
P/E ratio:
38.00x
P/S ratio:
2.12x
P/B ratio:
5.30x
Volume:
2.6M
Avg. volume:
3.2M
1-year change:
40.53%
Market cap:
$4.6B
Revenue:
$2B
EPS (TTM):
$0.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $2B $2B $1.8B $2B
Revenue Growth (YoY) 8.47% -2.01% -2.5% -10.99% 11.59%
 
Cost of Revenues $1.2B $1.2B $1.4B $937.1M $1.1B
Gross Profit $875.9M $828.9M $633.3M $837.2M $893.2M
Gross Profit Margin 41.98% 40.54% 31.77% 47.18% 45.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $651.7M $610.3M $667.9M $634.6M $754.5M
Other Inc / (Exp) -$65.6M -$82M $258.5M -$68.2M -$49.1M
Operating Expenses $651.7M $610.3M $667.9M $634.6M $754.5M
Operating Income $224.2M $218.5M -$34.6M $202.5M $138.7M
 
Net Interest Expenses $41.9M $64.3M $47.4M $36.9M $31.8M
EBT. Incl. Unusual Items $116.6M $72.2M $176.5M $97.5M $57.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.8M $21.3M $23M $38.6M $18.9M
Net Income to Company $66.8M $50.9M $153.5M $58.9M $38.8M
 
Minority Interest in Earnings -$22.9M -$5.9M -$29.5M -$10.2M -$2.5M
Net Income to Common Excl Extra Items $43.9M $45.1M $124M $48.7M $36.3M
 
Basic EPS (Cont. Ops) $0.13 $0.12 $0.32 $0.13 $0.07
Diluted EPS (Cont. Ops) $0.12 $0.12 $0.32 $0.13 $0.07
Weighted Average Basic Share $344.3M $361.7M $379.2M $371.6M $426.4M
Weighted Average Diluted Share $472.2M $546.8M $540M $499.4M $490M
 
EBITDA $258.7M $234.3M $327.7M $230.4M $215.4M
EBIT $176.9M $148.8M $245.8M $155.4M $134.9M
 
Revenue (Reported) $2.1B $2B $2B $1.8B $2B
Operating Income (Reported) $224.2M $218.5M -$34.6M $202.5M $138.7M
Operating Income (Adjusted) $176.9M $148.8M $245.8M $155.4M $134.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $452.6M $470.7M $412.5M $472.5M $544.2M
Revenue Growth (YoY) -12.48% 4% -12.38% 14.57% 15.16%
 
Cost of Revenues $265.3M $279.2M $222M $254.9M $297.1M
Gross Profit $187.3M $191.5M $190.4M $217.7M $247.1M
Gross Profit Margin 41.38% 40.69% 46.17% 46.06% 45.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130.7M $180.3M $149.7M $167.2M $198.9M
Other Inc / (Exp) -$22.1M -$18.2M -$11.4M -$16M -$20.3M
Operating Expenses $130.7M $180.3M $149.7M $167.2M $198.9M
Operating Income $56.6M $11.3M $40.8M $50.5M $48.2M
 
Net Interest Expenses $17.2M $13.7M $10.4M $10.6M $8.2M
EBT. Incl. Unusual Items $17.3M -$20.6M $19M $23.9M $19.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.6M -$6.7M $10.8M $5.3M $6M
Net Income to Company $6.7M -$13.9M $8.2M $18.6M $13.7M
 
Minority Interest in Earnings $135K $2.5M -$2.5M -$1.5M $1M
Net Income to Common Excl Extra Items $8.9M -$11.4M $5.8M $17M $14.7M
 
Basic EPS (Cont. Ops) $0.02 -$0.03 $0.02 $0.03 $0.03
Diluted EPS (Cont. Ops) $0.02 -$0.03 $0.01 $0.03 $0.03
Weighted Average Basic Share $363.2M $387.1M $371.1M $468.5M $473.4M
Weighted Average Diluted Share $364.6M $387.1M $497M $477.5M $478.7M
 
EBITDA $59.2M $16.3M $52.2M $66.5M $64.7M
EBIT $36.9M -$3.9M $33.5M $44.6M $44.8M
 
Revenue (Reported) $452.6M $470.7M $412.5M $472.5M $544.2M
Operating Income (Reported) $56.6M $11.3M $40.8M $50.5M $48.2M
Operating Income (Adjusted) $36.9M -$3.9M $33.5M $44.6M $44.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2B $1.8B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.2B $1B $1.2B
Gross Profit $821.5M $838.7M $606.1M $894.8M $963.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $629.7M $664.4M $627.5M $767.6M $746.1M
Other Inc / (Exp) -$85.9M -$66.1M $261.2M -$62.9M -$12.3M
Operating Expenses $629.7M $664.4M $627.5M $767.6M $746.1M
Operating Income $191.8M $174.2M -$21.4M $127.3M $217.3M
 
Net Interest Expenses $55.6M $58.3M $39.3M $36.9M $27.2M
EBT. Incl. Unusual Items $50.2M $49.8M $200.6M $27.4M $177.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8M $327K $56.5M $6.3M $56.7M
Net Income to Company $21.5M $49.5M $144.1M $21.1M $121.2M
 
Minority Interest in Earnings -$1.1M -$5.9M -$21.1M -$2.6M $538K
Net Income to Common Excl Extra Items $22.4M $43.5M $122.9M $18.5M $121.7M
 
Basic EPS (Cont. Ops) $0.09 $0.11 $0.34 $0.04 $0.25
Diluted EPS (Cont. Ops) $0.08 $0.11 $0.32 $0.04 $0.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $209.1M $209.8M $333.9M $178M $346.5M
EBIT $121.8M $124.9M $259.8M $98.7M $265.5M
 
Revenue (Reported) $2B $2B $1.8B $1.9B $2.1B
Operating Income (Reported) $191.8M $174.2M -$21.4M $127.3M $217.3M
Operating Income (Adjusted) $121.8M $124.9M $259.8M $98.7M $265.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.5B $1.3B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $937.3M $900.3M $734.5M $813.3M $910M
Gross Profit $626.9M $636M $608.8M $666.5M $736.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $425.2M $480.5M $440.1M $573.1M $564.6M
Other Inc / (Exp) -$63.8M -$48M -$45.2M -$40M -$3.1M
Operating Expenses $425.2M $480.5M $440.1M $573.1M $564.6M
Operating Income $201.7M $155.5M $168.7M $93.4M $172M
 
Net Interest Expenses $41.7M $35.7M $27.6M $27.6M $23M
EBT. Incl. Unusual Items $96.2M $71.8M $95.8M $25.8M $146M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28M $7.1M $40.6M $8.3M $46M
Net Income to Company $66.2M $64.7M $55.3M $17.5M $99.9M
 
Minority Interest in Earnings -$17.7M -$17.1M -$8.8M -$1.2M $1.9M
Net Income to Common Excl Extra Items $50.4M $47.6M $46.5M $16.3M $101.8M
 
Basic EPS (Cont. Ops) $0.14 $0.12 $0.13 $0.03 $0.21
Diluted EPS (Cont. Ops) $0.13 $0.12 $0.12 $0.03 $0.21
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.2B $1.4B
Weighted Average Diluted Share $1.4B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $215.1M $188.6M $194.8M $142.4M $273.5M
EBIT $151M $125M $139M $82.3M $212.8M
 
Revenue (Reported) $1.6B $1.5B $1.3B $1.5B $1.6B
Operating Income (Reported) $201.7M $155.5M $168.7M $93.4M $172M
Operating Income (Adjusted) $151M $125M $139M $82.3M $212.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $415.4M $596.3M $553.6M $485M $655.6M
Short Term Investments $57.5M $58.6M -- -- --
Accounts Receivable, Net $1.9M $3M $5.5M -- --
Inventory -- -- -- -- --
Prepaid Expenses $40.4M $51.6M $32.6M $34.7M $30.4M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $2.5B $2B $1.7B $1.7B
 
Property Plant And Equipment $373.9M $382M $326.4M $313.3M $302.5M
Long-Term Investments $138.2M $120.1M $156.4M $161.5M $169.7M
Goodwill $553.7M $556.2M $486.9M $486.6M $506.3M
Other Intangibles $303.2M $287.2M $207.7M $192.8M $211.3M
Other Long-Term Assets $40.1M $28.4M $21.9M $19.6M $20M
Total Assets $3.9B $4B $3.3B $3.1B $3.2B
 
Accounts Payable -- -- -- $1.6M $76K
Accrued Expenses $890.7M $890.9M $203.9M $200M $182.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.4B $1.2B $900.1M $929.1M
 
Long-Term Debt $1.1B $1.3B $1.1B $1B $944.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.1B $2.7B $2.3B $2.3B
 
Common Stock $4M $4.2M $4.8M $5.2M $5.1M
Other Common Equity Adj -$33.1M -$28.9M -$40.5M -$45.4M -$38.6M
Common Equity $674.6M $754.2M $619.8M $669.6M $885.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.3M $57.1M $43.6M $63.6M $13.1M
Total Equity $725M $811.3M $663.3M $733.2M $898.2M
 
Total Liabilities and Equity $3.9B $4B $3.3B $3.1B $3.2B
Cash and Short Terms $472.9M $654.9M $553.6M $485M $655.6M
Total Debt $1.2B $1.3B $1.1B $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $492.3M $450.8M $473.3M $559.6M $563.5M
Short Term Investments $58.5M $37.4M -- -- --
Accounts Receivable, Net $3.4M $4.2M $6.4M $7.4M $3.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $4B $3.3B $2.4B $2.7B
 
Property Plant And Equipment $218.7M $199.3M $182.1M $176.4M $188.2M
Long-Term Investments $40.5M $31.1M $74.7M $81.2M $254.2M
Goodwill $553.7M $486.9M $487M $500.8M $505.6M
Other Intangibles $291.3M $212M $196.6M $196.5M $197.4M
Other Long-Term Assets $450M $452.8M $431.6M $477M $564.3M
Total Assets $4.6B $5.4B $4.7B $3.9B $4.4B
 
Accounts Payable $1.2B $628M $619.4M $627.2M $694.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $799.4M -- -- --
Total Current Liabilities $2.2B $3.5B $2.7B $1.9B $1.7B
 
Long-Term Debt $1.3B $1.1B $1.1B $944.6M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.8B $4.7B $4B $3B $3.3B
 
Common Stock $4.1M $4.7M $5.1M $5.1M $5.3M
Other Common Equity Adj -$39.4M -$36.2M -$53.1M -$45.8M -$45.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $73.2M $54.3M $59.3M $11.5M $183M
Total Equity $802.6M $685.2M $711.3M $855.7M $1B
 
Total Liabilities and Equity $4.6B $5.4B $4.7B $3.9B $4.4B
Cash and Short Terms $550.9M $488.3M $473.3M $559.6M $563.5M
Total Debt $1.3B $1.4B $1.1B $1.2B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $66.8M $50.9M $153.5M $58.9M $38.8M
Depreciation & Amoritzation $81.9M $85.4M $81.9M $75.1M $80.4M
Stock-Based Compensation $170.6M $183.5M $256.2M $251.1M $355.4M
Change in Accounts Receivable $243.1M $147.2M -$614.2M $171.3M $127.9M
Change in Inventories -- -- -- -- --
Cash From Operations $241.1M $302.6M $417.2M $224.4M $405.2M
 
Capital Expenditures $97.5M $85.2M $53.3M $58.8M $59.9M
Cash Acquisitions $30.3M -$5M $543.8M $6M -$30.3M
Cash From Investing -$42.6M -$77.9M $121.1M -$53.3M -$90.7M
 
Dividends Paid (Ex Special Dividend) -$192.4M -$60.4M -$15.1M -$14.9M -$17.4M
Special Dividend Paid
Long-Term Debt Issued $709.8M $524.4M $298.4M -- $754.3M
Long-Term Debt Repaid -$332.4M -$357.8M -$566.2M -$6.5M -$625.2M
Repurchase of Common Stock -$44.5M -$47.6M -$476M -$180.1M -$232.4M
Other Financing Activities -$122.3M -$71.6M -$60.7M -$31.8M -$26.2M
Cash From Financing $18.2M -$13.1M -$819.5M -$233.2M -$146.9M
 
Beginning Cash (CF) $421.5M $640.8M $853.4M $566.8M $502M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $216.8M $211.6M -$281.2M -$62.2M $167.6M
Ending Cash (CF) $640.8M $853.4M $566.8M $502M $672.9M
 
Levered Free Cash Flow $143.6M $217.4M $363.9M $165.6M $345.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.7M -$13.9M $8.2M $18.6M $13.7M
Depreciation & Amoritzation $22.2M $20.2M $18.6M $21.9M $19.9M
Stock-Based Compensation $33M $78.5M $57.7M $69.3M $85.7M
Change in Accounts Receivable -$64.6M -$298.1M $155.5M $64.2M -$120.9M
Change in Inventories -- -- -- -- --
Cash From Operations $66.5M $107.8M $78M $312.9M $88.3M
 
Capital Expenditures $21.3M $9.9M $15.6M $11.5M $20.6M
Cash Acquisitions -$490K $4.4M $4.5M $6.4M --
Cash From Investing -$21.8M -$5.6M -$11.6M -$5.2M $9.3M
 
Dividends Paid (Ex Special Dividend) -$3.6M -$3.8M -$3.7M -$4.7M -$9.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $296.7M $108M -- $238.6M -$496K
Long-Term Debt Repaid -$272.5M -$1.6M -$1.6M -$450M --
Repurchase of Common Stock -$5.3M -$159.2M -$72.4M -$41.1M -$92M
Other Financing Activities -$20.5M -$20.3M -$8.6M -$5.2M --
Cash From Financing -$5.2M -$76.9M -$86.4M -$262.4M -$102.2M
 
Beginning Cash (CF) $687M $463.3M $509.1M $542.6M $586.1M
Foreign Exchange Rate Adjustment $8.1M -$6M -$3.3M -$11.9M $1.9M
Additions / Reductions $39.5M $12.6M -$20M $45.3M -$4.6M
Ending Cash (CF) $739.3M $469.9M $485.9M $576M $583.5M
 
Levered Free Cash Flow $45.2M $97.8M $62.3M $301.4M $67.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.5M $49.5M $144.1M $21.1M $121.2M
Depreciation & Amoritzation $87.2M $84.9M $74.1M $79.4M $81M
Stock-Based Compensation $177.4M $250.8M $247.6M $366.6M $326.1M
Change in Accounts Receivable $2.2B -$835.9M -$468.7M $951.4M -$110.2M
Change in Inventories -- -- -- -- --
Cash From Operations $247.1M $469.2M $243M $324.1M $237M
 
Capital Expenditures $100.5M $55.3M $55M $60.3M $71.6M
Cash Acquisitions -$5.9M $11.4M $540.3M -$16.5M -$11.5M
Cash From Investing -$94.2M -$43.9M $115.4M -$77.4M -$237.3M
 
Dividends Paid (Ex Special Dividend) -$118.2M -$15.1M -$14.8M -$16M -$29.6M
Special Dividend Paid
Long-Term Debt Issued $564.1M -- -- -- $1B
Long-Term Debt Repaid -$357.8M -$268.1M -$306.4M -$626.8M -$790M
Repurchase of Common Stock -$32.4M -$341.9M -$295.3M -$243.5M -$352.9M
Other Financing Activities -$111.1M -$54.2M -$35.2M -$29.3M $136.2M
Cash From Financing -$55.4M -$381M -$651.7M -$160.4M $7.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $97.5M -$271.1M $22.1M $86.3M $6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $146.5M $413.9M $188M $263.8M $165.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $66.2M $64.7M $55.3M $17.5M $99.9M
Depreciation & Amoritzation $64.1M $63.6M $55.8M $60.1M $60.7M
Stock-Based Compensation $103M $170.3M $161.7M $277.3M $248M
Change in Accounts Receivable -$636.2M -$1.6B -$1.5B -$693.7M -$931.8M
Change in Inventories -- -- -- -- --
Cash From Operations $139.6M $306.1M $131.9M $231.7M $63.5M
 
Capital Expenditures $69.7M $39.8M $41.5M $43M $54.7M
Cash Acquisitions -$7.3M $9.1M $5.5M -$17M $1.8M
Cash From Investing -$64.7M -$30.7M -$36.4M -$60.5M -$207.1M
 
Dividends Paid (Ex Special Dividend) -$56.8M -$11.4M -$11.1M -$12.3M -$24.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $524.6M $298.4M -- $755.2M $1B
Long-Term Debt Repaid -$354.4M -$264.7M -$4.8M -$625.2M -$790M
Repurchase of Common Stock -$11.9M -$306.2M -$125.6M -$189M -$309.5M
Other Financing Activities -$71.6M -$54.2M -$28.7M -$26.2M $136.2M
Cash From Financing $29.8M -$338.1M -$170.3M -$97.5M $56.7M
 
Beginning Cash (CF) $2B $2.2B $1.6B $1.6B $1.8B
Foreign Exchange Rate Adjustment -$6.2M -$5.5M -$6.2M $223K -$2.5M
Additions / Reductions $104.6M -$378M -$74.7M $73.8M -$86.9M
Ending Cash (CF) $2.1B $1.8B $1.5B $1.6B $1.8B
 
Levered Free Cash Flow $69.9M $266.4M $90.4M $188.7M $8.7M

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

GET BETTER TRADE IDEAS

Popular

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Why Buy Domino’s Pizza Stock?
Why Buy Domino’s Pizza Stock?

When you think of growth stocks, you probably imagine technology…

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock