Financhill
Buy
59

GBTG Quote, Financials, Valuation and Earnings

Last price:
$9.37
Seasonality move :
-2.92%
Day range:
$9.35 - $9.56
52-week range:
$4.49 - $9.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.87x
P/B ratio:
4.09x
Volume:
414.4K
Avg. volume:
929K
1-year change:
47.53%
Market cap:
$4.5B
Revenue:
$2.3B
EPS (TTM):
-$0.36
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.1B $793M $763M $1.9B $2.3B
Revenue Growth (YoY) -- -62.58% -3.78% 142.6% 23.72%
 
Cost of Revenues $880M $529M $477M $832M $958M
Gross Profit $1.2B $264M $286M $1B $1.3B
Gross Profit Margin 58.47% 33.29% 37.48% 55.05% 58.17%
 
R&D Expenses $339M $277M $264M $388M $405M
Selling, General & Admin $541M $380M $414M $650M $699M
Other Inc / (Exp) -$15M -$192M -$55M $12M -$39M
Operating Expenses $1B $805M $832M $1.2B $1.3B
Operating Income $218M -$541M -$546M -$201M $34M
 
Net Interest Expenses $10M $26M $52M $98M $140M
EBT. Incl. Unusual Items $193M -$759M -$653M -$287M -$145M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60M -$145M -$186M -$61M -$9M
Net Income to Company $138M -$619M -$475M -$229M -$136M
 
Minority Interest in Earnings -$4M $619M $475M $204M $73M
Net Income to Common Excl Extra Items $134M -- -- -$25M -$63M
 
Basic EPS (Cont. Ops) $2.35 -- -- -$0.50 -$0.25
Diluted EPS (Cont. Ops) $2.35 -- -- -$0.51 -$0.30
Weighted Average Basic Share $56.9M $56.9M $56.9M $51.3M $251.6M
Weighted Average Diluted Share $56.9M $56.9M $56.9M $445.7M $458.1M
 
EBITDA $349M -$584M -$446M -$7M $190M
EBIT $208M -$732M -$600M -$189M -$4M
 
Revenue (Reported) $2.1B $793M $763M $1.9B $2.3B
Operating Income (Reported) $218M -$541M -$546M -$201M $34M
Operating Income (Adjusted) $208M -$732M -$600M -$189M -$4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $197M $488M $571M $597M
Revenue Growth (YoY) -- -- 147.72% 17.01% 4.55%
 
Cost of Revenues -- $127M $218M $238M $237M
Gross Profit -- $70M $270M $333M $360M
Gross Profit Margin -- 35.53% 55.33% 58.32% 60.3%
 
R&D Expenses -- $63M $102M $103M $112M
Selling, General & Admin -- $93M $170M $172M $174M
Other Inc / (Exp) -- -$4M -$9M $18M -$79M
Operating Expenses -- $190M $317M $325M $329M
Operating Income -- -$120M -$47M $8M $31M
 
Net Interest Expenses -- $13M $26M $36M $26M
EBT. Incl. Unusual Items -- -$137M -$82M -$10M -$74M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$31M -$10M -$2M $54M
Net Income to Company -- -- -$73M -$8M -$128M
 
Minority Interest in Earnings -- $106M $53M $8M -$1M
Net Income to Common Excl Extra Items -- -- -$20M -- -$129M
 
Basic EPS (Cont. Ops) -- -- -$0.43 -- -$0.28
Diluted EPS (Cont. Ops) -- -- -$0.43 -$0.02 -$0.28
Weighted Average Basic Share -- $56.9M $48.9M $419.2M $462.3M
Weighted Average Diluted Share -- $56.9M $48.9M $457.7M $462.3M
 
EBITDA -- -$90M -$11M $76M -$3M
EBIT -- -$124M -$56M $26M -$46M
 
Revenue (Reported) -- $197M $488M $571M $597M
Operating Income (Reported) -- -$120M -$47M $8M $31M
Operating Income (Adjusted) -- -$124M -$56M $26M -$46M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $1.6B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $763M $965M $964M
Gross Profit -- -- $848M $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $374M $406M $430M
Selling, General & Admin -- -- $629M $709M $702M
Other Inc / (Exp) -- $5M -$33M -$48M -$82M
Operating Expenses -- -- $1.2B $1.3B $1.3B
Operating Income -- -- -$339M -$5M $98M
 
Net Interest Expenses -- $26M $84M $134M $124M
EBT. Incl. Unusual Items -- -- -$456M -$187M -$108M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$99M -$34M $58M
Net Income to Company -- -- -- -$153M -$166M
 
Minority Interest in Earnings -- $161M $367M $111M -$3M
Net Income to Common Excl Extra Items -- -- $1M -$42M -$169M
 
Basic EPS (Cont. Ops) -- -- $0.01 -$0.78 -$0.36
Diluted EPS (Cont. Ops) -- -- -$0.43 -$0.83 -$0.36
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$187M $140M $208M
EBIT -- -- -$371M -$53M $21M
 
Revenue (Reported) -- -- $1.6B $2.3B $2.4B
Operating Income (Reported) -- -- -$339M -$5M $98M
Operating Income (Adjusted) -- -- -$371M -$53M $21M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $350M $1.3B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $222M $590M $723M $729M
Gross Profit -- $128M $734M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $122M $289M $307M $332M
Selling, General & Admin -- $179M $476M $535M $538M
Other Inc / (Exp) -- $5M $32M -$28M -$71M
Operating Expenses -- $371M $899M $987M $1B
Operating Income -- -$243M -$165M $31M $95M
 
Net Interest Expenses -- $26M $69M $105M $89M
EBT. Incl. Unusual Items -- -$264M -$202M -$102M -$65M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$104M -$39M -$12M $55M
Net Income to Company -- -- -$166M -$90M -$120M
 
Minority Interest in Earnings -- $161M $167M $74M -$2M
Net Income to Common Excl Extra Items -- -- $1M -$16M -$122M
 
Basic EPS (Cont. Ops) -- -- $0.01 -$0.26 -$0.26
Diluted EPS (Cont. Ops) -- -- -$0.43 -$0.31 -$0.26
Weighted Average Basic Share -- $113.9M $154.7M $541.4M $1.4B
Weighted Average Diluted Share -- $113.9M $550.1M $974.4M $1.4B
 
EBITDA -- -$168M $1M $148M $166M
EBIT -- -$238M -$133M $3M $28M
 
Revenue (Reported) -- $350M $1.3B $1.7B $1.8B
Operating Income (Reported) -- -$243M -$165M $31M $95M
Operating Income (Adjusted) -- -$238M -$133M $3M $28M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $584M $516M $303M $476M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $144M $381M $765M $726M
Inventory -- -- -- -- --
Prepaid Expenses -- $44M $42M $43M $49M
Other Current Assets -- -- -- -- --
Total Current Assets -- $869M $1.1B $1.2B $1.4B
 
Property Plant And Equipment -- $249M $275M $276M $282M
Long-Term Investments -- $23M $17M $14M $14M
Goodwill -- $1B $1.4B $1.2B $1.2B
Other Intangibles -- $348M $746M $636M $552M
Other Long-Term Assets -- $24M $41M $37M $43M
Total Assets -- $2.8B $3.8B $3.7B $3.8B
 
Accounts Payable -- $96M $137M $253M $302M
Accrued Expenses -- $343M $414M $354M $374M
Current Portion Of Long-Term Debt -- $7M $3M $3M $7M
Current Portion Of Capital Lease Obligations -- $20M $21M $17M $17M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $570M $721M $773M $831M
 
Long-Term Debt -- $617M $1B $1.2B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $1.8B $2.3B $2.4B $2.5B
 
Common Stock -- -- $160M -- --
Other Common Equity Adj -- -$179M -$162M -$7M -$103M
Common Equity -- $981M $1.3B $152M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3M $1M $1.2B $4M
Total Equity -- $984M $1.5B $1.4B $1.2B
 
Total Liabilities and Equity -- $2.8B $3.8B $3.7B $3.8B
Cash and Short Terms -- $584M $516M $303M $476M
Total Debt -- $624M $1B $1.2B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $312M $432M $524M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $781M $851M $691M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $76M $74M $79M
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $1.3B $1.5B $1.4B
 
Property Plant And Equipment -- -- $270M $278M $294M
Long-Term Investments -- -- $13M $13M $14M
Goodwill -- -- $1.1B $1.2B $1.2B
Other Intangibles -- -- $647M $570M $500M
Other Long-Term Assets -- -- $45M $61M $61M
Total Assets -- -- $3.7B $3.9B $3.8B
 
Accounts Payable -- -- $339M $385M $330M
Accrued Expenses -- -- $319M $363M $389M
Current Portion Of Long-Term Debt -- -- $3M $6M $16M
Current Portion Of Capital Lease Obligations -- -- $18M $17M $14M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $835M $923M $892M
 
Long-Term Debt -- -- $1.2B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.5B $2.6B $2.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$35M -$91M -$94M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1.1B $3M $5M
Total Equity -- -- $1.2B $1.3B $1.1B
 
Total Liabilities and Equity -- -- $3.7B $3.9B $3.8B
Cash and Short Terms -- -- $312M $432M $524M
Total Debt -- -- $1.2B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $138M -$619M -$475M -$229M -$136M
Depreciation & Amoritzation $141M $148M $154M $182M $194M
Stock-Based Compensation $6M $3M $3M $39M $75M
Change in Accounts Receivable -$39M $525M -$88M -$445M $45M
Change in Inventories -- -- -- -- --
Cash From Operations $227M -$250M -$512M -$394M $162M
 
Capital Expenditures $62M $47M $44M $94M $113M
Cash Acquisitions -$25M -- $20M -- --
Cash From Investing -$87M -$47M -$27M -$95M -$119M
 
Dividends Paid (Ex Special Dividend) -$58M -- -$1M -- --
Special Dividend Paid
Long-Term Debt Issued -- $388M $935M $200M $131M
Long-Term Debt Repaid -$3M -$4M -$553M -$5M -$5M
Repurchase of Common Stock -- -- -- -$168M --
Other Financing Activities -$4M -- -$53M $265M -$13M
Cash From Financing -$65M $384M $478M $292M $120M
 
Beginning Cash (CF) $423M $499M $593M $525M $316M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $75M $87M -$61M -$197M $163M
Ending Cash (CF) $499M $593M $525M $316M $489M
 
Levered Free Cash Flow $165M -$297M -$556M -$488M $49M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$73M -$8M -$128M
Depreciation & Amoritzation -- -- $45M $50M $43M
Stock-Based Compensation -- -- $15M $19M $20M
Change in Accounts Receivable -- -- -$148M $82M $40M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$81M $135M $85M
 
Capital Expenditures -- -- $31M $28M $26M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$31M -$29M -$26M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1.4B
Long-Term Debt Repaid -- -- -$1M $1M -$1.4B
Repurchase of Common Stock -- -- -- -- -$55M
Other Financing Activities -- -- -$4M -$8M -$56M
Cash From Financing -- -- -$5M -$2M -$62M
 
Beginning Cash (CF) -- -- $456M $348M $541M
Foreign Exchange Rate Adjustment -- -- -$14M -$7M $12M
Additions / Reductions -- -- -$117M $104M -$3M
Ending Cash (CF) -- -- $325M $445M $550M
 
Levered Free Cash Flow -- -- -$112M $107M $59M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$153M -$166M
Depreciation & Amoritzation -- -- -- $193M $187M
Stock-Based Compensation -- -- $23M $76M $73M
Change in Accounts Receivable -- -- -- -$47M $176M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $100M $265M
 
Capital Expenditures -- -- $73M $108M $101M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$115M -$96M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $131M $1.4B
Long-Term Debt Repaid -- -- -- -$3M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$15M -$74M
Cash From Financing -- -- -- $120M -$80M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $105M $89M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$8M $164M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$166M -$90M -$120M
Depreciation & Amoritzation -- -- $134M $145M $138M
Stock-Based Compensation -- -- $23M $60M $58M
Change in Accounts Receivable -- -- -$509M -$111M $20M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$390M $104M $207M
 
Capital Expenditures -- -- $73M $87M $75M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$73M -$93M -$70M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $200M $131M $1.4B
Long-Term Debt Repaid -- -- -$4M -$2M -$1.4B
Repurchase of Common Stock -- -- -$168M -- -$55M
Other Financing Activities -- -- $265M -$15M -$76M
Cash From Financing -- -- $293M $121M -$79M
 
Beginning Cash (CF) -- -- $1.3B $997M $1.5B
Foreign Exchange Rate Adjustment -- -- -$30M -$3M $3M
Additions / Reductions -- -- -$170M $132M $58M
Ending Cash (CF) -- -- $1.1B $1.1B $1.6B
 
Levered Free Cash Flow -- -- -$463M $17M $132M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock