Financhill
Buy
62

GOOD Quote, Financials, Valuation and Earnings

Last price:
$14.25
Seasonality move :
0.98%
Day range:
$14.12 - $14.34
52-week range:
$12.67 - $17.88
Dividend yield:
8.52%
P/E ratio:
46.93x
P/S ratio:
4.00x
P/B ratio:
3.56x
Volume:
516.2K
Avg. volume:
359.7K
1-year change:
-4.22%
Market cap:
$651.7M
Revenue:
$149.4M
EPS (TTM):
$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $133.2M $137.7M $149M $147.6M $149.4M
Revenue Growth (YoY) 16.41% 3.41% 8.2% -0.94% 1.22%
 
Cost of Revenues $31.7M $33M $33.2M $32.2M $31.5M
Gross Profit $101.5M $104.7M $115.8M $115.3M $117.9M
Gross Profit Margin 76.23% 76.05% 77.74% 78.16% 78.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $4.7M $5.6M $6.7M $6.4M
Other Inc / (Exp) $4.9M $1.7M -$1.6M -$8.5M $10.3M
Operating Expenses $64.6M $68.7M $71M $64.6M $66.7M
Operating Income $36.9M $36M $44.8M $50.8M $51.1M
 
Net Interest Expenses $26.8M $26.9M $32.5M $37.3M $37.4M
EBT. Incl. Unusual Items $15M $10.9M $10.8M $4.9M $24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $15M $10.9M $10.8M $4.9M $24M
 
Minority Interest in Earnings -$47K $40K $23K $63K -$42K
Net Income to Common Excl Extra Items $14.9M $10.9M $10.8M $5M $24M
 
Basic EPS (Cont. Ops) $0.09 -$0.09 -$0.04 -$0.19 $0.27
Diluted EPS (Cont. Ops) $0.09 -$0.09 -$0.04 -$0.19 $0.27
Weighted Average Basic Share $34M $36.5M $39M $39.9M $41.8M
Weighted Average Diluted Share $34M $36.5M $39M $39.9M $41.8M
 
EBITDA $97.3M $97M $103.4M $100.1M $117.2M
EBIT $41.8M $37.8M $43.2M $42.3M $61.4M
 
Revenue (Reported) $133.2M $137.7M $149M $147.6M $149.4M
Operating Income (Reported) $36.9M $36M $44.8M $50.8M $51.1M
Operating Income (Adjusted) $41.8M $37.8M $43.2M $42.3M $61.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $34.7M $35.5M $36.6M $35.7M $37.5M
Revenue Growth (YoY) 3.15% 2.46% 2.88% -2.28% 4.98%
 
Cost of Revenues $8M $8.2M $8.3M $7.4M $8.5M
Gross Profit $26.7M $27.4M $28.2M $28.3M $29M
Gross Profit Margin 76.92% 77.01% 77.21% 79.23% 77.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $953K $1.5M $1.6M $1.7M $1.5M
Other Inc / (Exp) -$571K $104K $105K $895K $631K
Operating Expenses $18.9M $17.5M $16.3M $16.2M $15.4M
Operating Income $7.8M $9.9M $11.9M $12.1M $13.6M
 
Net Interest Expenses $7.2M $6.6M $8.8M $9.5M $9.1M
EBT. Incl. Unusual Items $38K $3.4M $3.2M $3.5M $5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $38K $3.4M $3.2M $3.5M $5.1M
 
Minority Interest in Earnings $41K -$2K $7K -$2K -$2K
Net Income to Common Excl Extra Items $79K $3.4M $3.2M $3.5M $5.1M
 
Basic EPS (Cont. Ops) -$0.08 $0.01 $0.00 $0.01 $0.04
Diluted EPS (Cont. Ops) -$0.08 $0.01 $0.00 $0.01 $0.04
Weighted Average Basic Share $35.7M $37.9M $39.9M $40M $44.6M
Weighted Average Diluted Share $35.7M $37.9M $39.9M $40M $44.6M
 
EBITDA $23.9M $24.7M $26.7M $26.4M $27.5M
EBIT $7.2M $10M $12M $13M $14.3M
 
Revenue (Reported) $34.7M $35.5M $36.6M $35.7M $37.5M
Operating Income (Reported) $7.8M $9.9M $11.9M $12.1M $13.6M
Operating Income (Adjusted) $7.2M $10M $12M $13M $14.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $134.2M $138.5M $150M $146.8M $151.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32M $33.1M $33.3M $31.3M $32.6M
Gross Profit $102.2M $105.4M $116.7M $115.4M $118.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5M $5.2M $5.7M $6.8M $6.3M
Other Inc / (Exp) $4.3M $2.4M -$1.6M -$7.7M $10M
Operating Expenses $67M $67.3M $69.9M $64.4M $65.9M
Operating Income $35.2M $38.1M $46.8M $51M $52.7M
 
Net Interest Expenses $26.7M $26.3M $34.7M $38M $37M
EBT. Incl. Unusual Items $12.8M $14.2M $10.5M $5.3M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $12.8M $14.2M $10.6M $5.3M $25.7M
 
Minority Interest in Earnings -$15K -$4K $32K $53K -$42K
Net Income to Common Excl Extra Items $12.7M $14.2M $10.5M $5.3M $25.6M
 
Basic EPS (Cont. Ops) $0.03 $0.01 -$0.05 -$0.18 $0.30
Diluted EPS (Cont. Ops) $0.03 $0.01 -$0.05 -$0.18 $0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $97.6M $97.7M $105.4M $99.8M $118.4M
EBIT $39.5M $40.6M $45.2M $43.3M $62.7M
 
Revenue (Reported) $134.2M $138.5M $150M $146.8M $151.2M
Operating Income (Reported) $35.2M $38.1M $46.8M $51M $52.7M
Operating Income (Adjusted) $39.5M $40.6M $45.2M $43.3M $62.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $34.7M $35.5M $36.6M $35.7M $37.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8M $8.2M $8.3M $7.4M $8.5M
Gross Profit $26.7M $27.4M $28.2M $28.3M $29M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $953K $1.5M $1.6M $1.7M $1.5M
Other Inc / (Exp) -$571K $104K $105K $895K $631K
Operating Expenses $18.9M $17.5M $16.3M $16.2M $15.4M
Operating Income $7.8M $9.9M $11.9M $12.1M $13.6M
 
Net Interest Expenses $7.2M $6.6M $8.8M $9.5M $9.1M
EBT. Incl. Unusual Items $38K $3.4M $3.2M $3.5M $5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $38K $3.4M $3.2M $3.5M $5.1M
 
Minority Interest in Earnings $41K -$2K $7K -$2K -$2K
Net Income to Common Excl Extra Items $79K $3.4M $3.2M $3.5M $5.1M
 
Basic EPS (Cont. Ops) -$0.08 $0.01 $0.00 $0.01 $0.04
Diluted EPS (Cont. Ops) -$0.08 $0.01 $0.00 $0.01 $0.04
Weighted Average Basic Share $35.7M $37.9M $39.9M $40M $44.6M
Weighted Average Diluted Share $35.7M $37.9M $39.9M $40M $44.6M
 
EBITDA $23.9M $24.7M $26.7M $26.4M $27.5M
EBIT $7.2M $10M $12M $13M $14.3M
 
Revenue (Reported) $34.7M $35.5M $36.6M $35.7M $37.5M
Operating Income (Reported) $7.8M $9.9M $11.9M $12.1M $13.6M
Operating Income (Adjusted) $7.2M $10M $12M $13M $14.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11M $8M $11.7M $12M $11M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- $3.3M $27.5M $4.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $33.7M $20.5M $28.1M $52.4M $43.4M
 
Property Plant And Equipment $5.6M $5.4M $5.1M $4.9M $4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $117.4M $114.5M $111.6M $101M $95.1M
Other Long-Term Assets $4.5M $5.4M $17.7M $12.4M $14.4M
Total Assets $1.1B $1.1B $1.2B $1.1B $1.1B
 
Accounts Payable $4.5M $6.7M $9.6M $13.6M $13.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $676K --
Total Current Liabilities $81.4M $70.5M $76.2M $121.9M $39.6M
 
Long-Term Debt $615.4M $674M $726M $663.1M $691.5M
Capital Leases -- -- -- -- --
Total Liabilities $881.9M $940.8M $996.9M $979.2M $923M
 
Common Stock $36K $38K $41K $42K $46K
Other Common Equity Adj -$4.3M -$1.3M $11.6M $7.8M $10.6M
Common Equity $213.2M $201.3M $203.9M $153.3M $171.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9M $1.3M $1.8M $986K $130K
Total Equity $216M $202.6M $205.7M $154.3M $171.3M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.1B $1.1B
Cash and Short Terms $11M $8M $11.7M $12M $11M
Total Debt $668.7M $707.5M $749.2M $738.9M $693.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.9M $9.6M $14.3M $10.5M $10.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $22.5M $24.5M $29.4M $38.5M $43.8M
 
Property Plant And Equipment $5.5M $5.3M $5.1M $4.1M $6.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $114.1M $112.7M $107.8M $97.7M $102.7M
Other Long-Term Assets $5.8M $9.7M $13.9M $17M $11.5M
Total Assets $1.1B $1.2B $1.2B $1.1B $1.2B
 
Accounts Payable $5.4M $5.4M $9.8M $14.3M $15.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $676K --
Total Current Liabilities $28.8M $72.8M $77.3M $121.4M $92.7M
 
Long-Term Debt $663.1M $670.8M $721.3M $643.4M $689.4M
Capital Leases -- -- -- -- --
Total Liabilities $875.2M $939.8M $996M $956.9M $977.1M
 
Common Stock $37K $39K $42K $42K $47K
Other Common Equity Adj -$1.9M $2.9M $6M $13.3M $6.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -$55K -$103K -$58K -$581K
Minority Interest, Total $1.4M $1.3M $1.6M $938K $136K
Total Equity $213.2M $214.6M $190.6M $148.3M $183.4M
 
Total Liabilities and Equity $1.1B $1.2B $1.2B $1.1B $1.2B
Cash and Short Terms $9.9M $9.6M $14.3M $10.5M $10.4M
Total Debt $663.1M $705.4M $747.5M $719.4M $740.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15M $10.9M $10.8M $4.9M $24M
Depreciation & Amoritzation $55.5M $59.2M $60.2M $57.9M $55.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $65.5M $70.1M $69.2M $60.4M $57M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$300K -- -- -- --
Cash From Investing -$100.3M -$94.8M -$82.5M $1.1M -$1.7M
 
Dividends Paid (Ex Special Dividend) -$63.8M -$67.6M -$71.1M -$60.6M -$62.8M
Special Dividend Paid
Long-Term Debt Issued $233M $156.4M $324.7M $132.6M $173.6M
Long-Term Debt Repaid -$191.9M -$118.7M -$280.8M -$141.2M -$218.8M
Repurchase of Common Stock -- -$87.7M -$360K -$1.6M -$1.7M
Other Financing Activities -$1.6M -$5.3M -$5.9M -$834K -$2M
Cash From Financing $39.4M $21.8M $16.2M -$61.4M -$56.3M
 
Beginning Cash (CF) $11.5M $16.1M $13.2M $16M $16.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M -$2.9M $2.8M $143K -$1.1M
Ending Cash (CF) $16.1M $13.2M $16M $16.1M $15.1M
 
Levered Free Cash Flow $65.5M $70.1M $69.2M $60.4M $57M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $38K $3.4M $3.2M $3.5M $5.1M
Depreciation & Amoritzation $16.7M $14.7M $14.7M $13.3M $13.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16.9M $17.2M $14.9M $15M $17.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$509K -$709K -$250K -$500K
Cash From Investing -$6.5M -$17.6M $674K $18.5M -$75.6M
 
Dividends Paid (Ex Special Dividend) -$16.6M -$17.4M -$15.1M -$15.2M -$16.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $68.5M $23.1M $13M $19.9M $85.1M
Long-Term Debt Repaid -$74.4M -$25.6M -$15M -$39.5M -$38.1M
Repurchase of Common Stock -- -$55K -$158K -$58K -$581K
Other Financing Activities -$743K -$420K -$150K -$61K -$60K
Cash From Financing -$11.8M $1.9M -$12.8M -$34.7M $58.2M
 
Beginning Cash (CF) $16.1M $13.2M $16M $16.1M $15.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $1.5M $2.8M -$1.2M $287K
Ending Cash (CF) $14.6M $14.7M $18.8M $14.9M $15.4M
 
Levered Free Cash Flow $16.9M $17.2M $14.9M $15M $17.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $12.8M $14.2M $10.6M $5.3M $25.7M
Depreciation & Amoritzation $58.1M $57.2M $60.2M $56.5M $55.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $62M $70.4M $66.9M $60.5M $59.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$300K -$509K -$200K $459K -$250K
Cash From Investing -$38M -$105.8M -$64.3M $18.9M -$95.8M
 
Dividends Paid (Ex Special Dividend) -$64.7M -$68.3M -$68.8M -$60.7M -$64.1M
Special Dividend Paid
Long-Term Debt Issued $191M $111M $314.6M $139.5M $238.8M
Long-Term Debt Repaid -$195.4M -$69.9M -$270.2M -$165.7M -$217.4M
Repurchase of Common Stock -- -$87.8M -$463K -$1.5M -$2.2M
Other Financing Activities -$1.7M -$5M -$5.7M -$745K -$2M
Cash From Financing -$23.9M $35.4M $1.5M -$83.3M $36.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74K $55K $4.1M -$3.9M $443K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62M $70.4M $66.9M $60.5M $59.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $38K $3.4M $3.2M $3.5M $5.1M
Depreciation & Amoritzation $16.7M $14.7M $14.7M $13.3M $13.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16.9M $17.2M $14.9M $15M $17.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$509K -$709K -$250K -$500K
Cash From Investing -$6.5M -$17.6M $674K $18.5M -$75.6M
 
Dividends Paid (Ex Special Dividend) -$16.6M -$17.4M -$15.1M -$15.2M -$16.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $68.5M $23.1M $13M $19.9M $85.1M
Long-Term Debt Repaid -$74.4M -$25.6M -$15M -$39.5M -$38.1M
Repurchase of Common Stock -- -$55K -$158K -$58K -$581K
Other Financing Activities -$743K -$420K -$150K -$61K -$60K
Cash From Financing -$11.8M $1.9M -$12.8M -$34.7M $58.2M
 
Beginning Cash (CF) $16.1M $13.2M $16M $16.1M $15.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $1.5M $2.8M -$1.2M $287K
Ending Cash (CF) $14.6M $14.7M $18.8M $14.9M $15.4M
 
Levered Free Cash Flow $16.9M $17.2M $14.9M $15M $17.7M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock