Financhill
Sell
28

GO Quote, Financials, Valuation and Earnings

Last price:
$11.99
Seasonality move :
2.74%
Day range:
$11.90 - $12.52
52-week range:
$10.26 - $29.13
Dividend yield:
0%
P/E ratio:
30.74x
P/S ratio:
0.27x
P/B ratio:
0.97x
Volume:
1.7M
Avg. volume:
3.2M
1-year change:
-55.09%
Market cap:
$1.2B
Revenue:
$4.4B
EPS (TTM):
$0.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.1B $3.6B $4B $4.4B
Revenue Growth (YoY) 22.47% -1.76% 16.19% 10.94% 10.13%
 
Cost of Revenues $2.2B $2.1B $2.5B $2.7B $3B
Gross Profit $973.3M $948.8M $1.1B $1.2B $1.3B
Gross Profit Margin 31.05% 30.81% 30.52% 31.28% 30.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $810.5M $859.7M $997.1M $1.1B $1.2B
Other Inc / (Exp) -$198K $4M -$1.3M -$5.3M --
Operating Expenses $866M $859.7M $997.1M $1.1B $1.2B
Operating Income $107.4M $89.1M $95M $125.8M $78.3M
 
Net Interest Expenses $20M $15.6M $18M $16.4M $22.2M
EBT. Incl. Unusual Items $87.1M $77.5M $75.7M $104.1M $56.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.6M $15.2M $10.7M $24.6M $16.7M
Net Income to Company $106.7M $62.3M $65.1M $79.4M $39.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.7M $62.3M $65.1M $79.4M $39.5M
 
Basic EPS (Cont. Ops) $1.16 $0.65 $0.67 $0.80 $0.40
Diluted EPS (Cont. Ops) $1.08 $0.63 $0.65 $0.79 $0.40
Weighted Average Basic Share $91.8M $95.7M $96.8M $98.7M $98.7M
Weighted Average Diluted Share $98.5M $99.4M $100.2M $100.8M $99.6M
 
EBITDA $164.5M $163M $173.1M $215M $192.3M
EBIT $106.5M $91.9M $94.8M $127M $84.1M
 
Revenue (Reported) $3.1B $3.1B $3.6B $4B $4.4B
Operating Income (Reported) $107.4M $89.1M $95M $125.8M $78.3M
Operating Income (Adjusted) $106.5M $91.9M $94.8M $127M $84.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $806.8M $782.7M $930.8M $989.8M $1.1B
Revenue Growth (YoY) 23.08% -2.99% 18.93% 6.34% 10.92%
 
Cost of Revenues $562.4M $540.8M $649.7M $690.9M $774M
Gross Profit $244.4M $241.9M $281.2M $298.9M $323.9M
Gross Profit Margin 30.29% 30.91% 30.21% 30.2% 29.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $201.4M $276.5M $257.2M $279.9M $312.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $216.6M $226.5M $257.2M $279.9M $312.5M
Operating Income $27.8M $15.4M $24M $18.9M $11.4M
 
Net Interest Expenses $4.1M $3.8M $5.6M $1.5M $7M
EBT. Incl. Unusual Items $23.7M $11.6M $18.4M $17.5M $4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$542K $5M $2.5M $3.4M $2.1M
Net Income to Company $24.3M $6.6M $15.9M $14.1M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.3M $6.6M $15.9M $14.1M $2.3M
 
Basic EPS (Cont. Ops) $0.26 $0.07 $0.16 $0.14 $0.02
Diluted EPS (Cont. Ops) $0.24 $0.07 $0.16 $0.14 $0.02
Weighted Average Basic Share $94.5M $96.1M $97.5M $99.3M $97.4M
Weighted Average Diluted Share $99.7M $99.2M $100.5M $101.1M $98M
 
EBITDA $43.3M $34.3M $44.4M $45.6M $41.4M
EBIT $27.5M $15.3M $24.8M $21.3M $12.5M
 
Revenue (Reported) $806.8M $782.7M $930.8M $989.8M $1.1B
Operating Income (Reported) $27.8M $15.4M $24M $18.9M $11.4M
Operating Income (Adjusted) $27.5M $15.3M $24.8M $21.3M $12.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.1B $3.6B $4B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.1B $2.5B $2.7B $3B
Gross Profit $973.3M $948.8M $1.1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $810.5M $859.7M $997.1M $1.1B $1.2B
Other Inc / (Exp) -$198K $4M -$1.3M -$5.3M --
Operating Expenses $866M $859.7M $997.1M $1.1B $1.2B
Operating Income $107.4M $89.1M $95M $125.8M $78.3M
 
Net Interest Expenses $20M $15.6M $18M $16.4M $22.2M
EBT. Incl. Unusual Items $87.1M $77.5M $75.7M $104.1M $56.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.6M $15.2M $10.7M $24.6M $16.7M
Net Income to Company $106.7M $62.3M $65.1M $79.4M $39.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.7M $62.3M $65.1M $79.4M $39.5M
 
Basic EPS (Cont. Ops) $1.16 $0.66 $0.67 $0.80 $0.40
Diluted EPS (Cont. Ops) $1.08 $0.63 $0.65 $0.79 $0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $164.6M $163M $173.1M $215M $192.3M
EBIT $106.5M $91.9M $94.8M $127M $84.1M
 
Revenue (Reported) $3.1B $3.1B $3.6B $4B $4.4B
Operating Income (Reported) $107.4M $89.1M $95M $125.8M $78.3M
Operating Income (Adjusted) $106.5M $91.9M $94.8M $127M $84.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $3.6B $4B $4.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.5B $2.7B $3B --
Gross Profit $948.8M $1.1B $1.2B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $859.7M $997.1M $1.1B $1.2B --
Other Inc / (Exp) $4M -$1.3M -$5.3M -- --
Operating Expenses $859.7M $997.1M $1.1B $1.2B --
Operating Income $89.1M $95M $125.8M $78.3M --
 
Net Interest Expenses $15.6M $18M $16.4M $22.2M --
EBT. Incl. Unusual Items $77.5M $75.7M $104.1M $56.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.2M $10.7M $24.6M $16.7M --
Net Income to Company $62.3M $65.1M $79.4M $39.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62.3M $65.1M $79.4M $39.5M --
 
Basic EPS (Cont. Ops) $0.66 $0.67 $0.80 $0.40 --
Diluted EPS (Cont. Ops) $0.63 $0.65 $0.79 $0.39 --
Weighted Average Basic Share $382.9M $387.3M $394.8M $394.8M --
Weighted Average Diluted Share $397.6M $400.6M $403.3M $396.8M --
 
EBITDA $163M $173.1M $215M $192.3M --
EBIT $91.9M $94.8M $127M $84.1M --
 
Revenue (Reported) $3.1B $3.6B $4B $4.4B --
Operating Income (Reported) $89.1M $95M $125.8M $78.3M --
Operating Income (Adjusted) $91.9M $94.8M $127M $84.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $105.3M $140.1M $102.7M $115M $62.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.4M $7.2M $10.8M $14.9M $16.1M
Inventory $245.2M $275.5M $334.3M $350M $394.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.1M $16.8M $15.1M $32.4M $26.7M
Total Current Assets $382M $442.7M $467.4M $516.6M $503.9M
 
Property Plant And Equipment $1.3B $1.4B $1.5B $1.6B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $747.9M $747.9M $747.9M $747.9M $782.7M
Other Intangibles $48.2M $51.9M $64M $78.6M $78.8M
Other Long-Term Assets $7.5M $8.1M $7.7M $10.2M $6.9M
Total Assets $2.5B $2.7B $2.8B $3B $3.2B
 
Accounts Payable $114.3M $122.1M $137.6M $209.4M $175.9M
Accrued Expenses $35.7M $49M $53.2M $66.7M $55.2M
Current Portion Of Long-Term Debt -- -- -- $5.6M $15M
Current Portion Of Capital Lease Obligations $48.7M $51.1M $54.6M $63.8M $72.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $232.6M $237.9M $280.5M $384M $349.6M
 
Long-Term Debt $449.2M $451.5M $379.7M $287.1M $462.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.7B $1.8B $2B
 
Common Stock $95K $96K $98K $99K $97K
Other Common Equity Adj -- -- -- -- --
Common Equity $922.3M $1B $1.1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $922.3M $1B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.5B $2.7B $2.8B $3B $3.2B
Cash and Short Terms $105.3M $140.1M $102.7M $115M $62.8M
Total Debt $449.2M $451.5M $379.7M $292.7M $477.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $105.3M $140.1M $102.7M $115M $62.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.4M $7.2M $10.8M $14.9M $16.1M
Inventory $245.2M $275.5M $334.3M $350M $394.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.1M $16.8M $15.1M $32.4M $26.7M
Total Current Assets $382M $442.7M $467.4M $516.6M $503.9M
 
Property Plant And Equipment $1.3B $1.4B $1.5B $1.6B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $747.9M $747.9M $747.9M $747.9M $782.7M
Other Intangibles $48.2M $51.9M $64M $78.6M $78.8M
Other Long-Term Assets $7.5M $8.1M $7.7M $10.2M $6.9M
Total Assets $2.5B $2.7B $2.8B $3B $3.2B
 
Accounts Payable $114.3M $122.1M $137.6M $209.4M $175.9M
Accrued Expenses $35.7M $49M $53.2M $66.7M $55.2M
Current Portion Of Long-Term Debt -- -- -- $5.6M $15M
Current Portion Of Capital Lease Obligations $48.7M $51.1M $54.6M $63.8M $72.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $232.6M $237.9M $280.5M $384M $349.6M
 
Long-Term Debt $449.2M $451.5M $379.7M $287.1M $462.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.7B $1.8B $2B
 
Common Stock $95K $96K $98K $99K $97K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $922.3M $1B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.5B $2.7B $2.8B $3B $3.2B
Cash and Short Terms $105.3M $140.1M $102.7M $115M $62.8M
Total Debt $449.2M $451.5M $379.7M $292.7M $477.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.7M $62.3M $65.1M $79.4M $39.5M
Depreciation & Amoritzation $58.1M $71.1M $78.3M $88M $108.2M
Stock-Based Compensation $38.1M $17.6M $32.6M $31.1M $10.5M
Change in Accounts Receivable -$4.9M -$21K -$7.2M -$11M -$7.5M
Change in Inventories -$25.7M -$30.3M -$58.8M -$15.7M -$30M
Cash From Operations $181.2M $165.6M $185.5M $303.4M $112M
 
Capital Expenditures $130.8M $133.2M $147.1M $192M $206.9M
Cash Acquisitions -- -- -- -- -$60.5M
Cash From Investing -$133.8M -$136.7M -$149.9M -$194.2M -$274M
 
Dividends Paid (Ex Special Dividend) -$434K -$186K -$105K -$15K --
Special Dividend Paid
Long-Term Debt Issued $90M -- -- $325M $190M
Long-Term Debt Repaid -$91.2M -$1.2M -$76.3M -$417M -$7.6M
Repurchase of Common Stock -- -- -$3.5M -$5.9M -$81.4M
Other Financing Activities -$1.2M -- -- -$5.1M --
Cash From Financing $29.8M $5.9M -$72.9M -$97M $109.9M
 
Beginning Cash (CF) $28.1M $105.3M $140.1M $102.7M $115M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.2M $34.8M -$37.4M $12.3M -$52.2M
Ending Cash (CF) $105.3M $140.1M $102.7M $115M $62.8M
 
Levered Free Cash Flow $50.5M $32.4M $38.4M $111.5M -$95M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.3M $6.6M $15.9M $14.1M $2.3M
Depreciation & Amoritzation $15.8M $19.1M $19.6M $24.3M $29M
Stock-Based Compensation $3.8M $7.6M $8.2M $5.6M -$6.3M
Change in Accounts Receivable -$1.1M -$905K -$3.7M $2.9M -$5.5M
Change in Inventories $7.6M -$29.7M -$2.4M -$41.4M $2.7M
Cash From Operations $82M $23.8M $45.7M $27.2M $39.5M
 
Capital Expenditures $41.1M $39M $49.3M $61.2M $66.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.9M -$40.4M -$50.7M -$63.1M -$68.4M
 
Dividends Paid (Ex Special Dividend) -$29K -$50K -$72K -$6K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $50M
Long-Term Debt Repaid -$295K -$321K -$316K -$2.3M -$2.5M
Repurchase of Common Stock -- -- -- -$2.6M -$25M
Other Financing Activities -$483K -- -- -- --
Cash From Financing $5.1M $717K $504K -$4.8M $23M
 
Beginning Cash (CF) $59.1M $156M $107.3M $155.7M $68.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.2M -$15.9M -$4.5M -$40.7M -$5.8M
Ending Cash (CF) $105.3M $140.1M $102.7M $115M $62.8M
 
Levered Free Cash Flow $40.9M -$15.2M -$3.7M -$34M -$26.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.7M $62.3M $65.1M $79.4M $39.5M
Depreciation & Amoritzation $58.1M $71.1M $78.3M $88M $108.2M
Stock-Based Compensation $38.1M $17.6M $32.6M $31.1M $10.5M
Change in Accounts Receivable -$4.9M -$21K -$7.2M -$11M -$7.5M
Change in Inventories -$25.7M -$30.3M -$58.8M -$15.7M -$30M
Cash From Operations $181.2M $165.6M $185.5M $303.4M $112M
 
Capital Expenditures $130.8M $133.2M $147.1M $192M $206.9M
Cash Acquisitions -- -- -- -- -$60.5M
Cash From Investing -$133.8M -$136.7M -$149.9M -$194.2M -$274M
 
Dividends Paid (Ex Special Dividend) -$434K -$186K -$105K -$15K --
Special Dividend Paid
Long-Term Debt Issued $90M -- -- $325M $190M
Long-Term Debt Repaid -$91.2M -$1.2M -$76.3M -$417M -$7.6M
Repurchase of Common Stock -- -- -$3.5M -$5.9M -$81.4M
Other Financing Activities -$1.2M -- -- -$5.1M --
Cash From Financing $29.8M $5.9M -$72.9M -$97M $109.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.2M $34.8M -$37.4M $12.3M -$52.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $50.5M $32.4M $38.4M $111.5M -$95M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $62.3M $65.1M $79.4M $39.5M --
Depreciation & Amoritzation $71.1M $78.3M $88M $108.2M --
Stock-Based Compensation $17.6M $32.6M $31.1M $10.5M --
Change in Accounts Receivable -$21K -$7.2M -$11M -$7.5M --
Change in Inventories -$30.3M -$58.8M -$15.7M -$30M --
Cash From Operations $165.6M $185.5M $303.4M $112M --
 
Capital Expenditures $133.2M $147.1M $192M $206.9M --
Cash Acquisitions -- -- -- -$60.5M --
Cash From Investing -$136.7M -$149.9M -$194.2M -$274M --
 
Dividends Paid (Ex Special Dividend) -$186K -$105K -$15K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $325M $190M --
Long-Term Debt Repaid -$1.2M -$76.3M -$417M -$7.6M --
Repurchase of Common Stock -- -$3.5M -$5.9M -$81.4M --
Other Financing Activities -- -- -$5.1M -- --
Cash From Financing $5.9M -$72.9M -$97M $109.9M --
 
Beginning Cash (CF) $483.2M $469.6M $428.1M $317.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.8M -$37.4M $12.3M -$52.2M --
Ending Cash (CF) $518M $432.3M $440.3M $265.4M --
 
Levered Free Cash Flow $32.4M $38.4M $111.5M -$95M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock