Financhill
Sell
30

GBTG Quote, Financials, Valuation and Earnings

Last price:
$6.35
Seasonality move :
-6.52%
Day range:
$6.51 - $6.77
52-week range:
$5.30 - $9.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.26x
P/B ratio:
3.00x
Volume:
1M
Avg. volume:
860.1K
1-year change:
10.22%
Market cap:
$3.1B
Revenue:
$2.4B
EPS (TTM):
-$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $793M $763M $1.9B $2.3B $2.4B
Revenue Growth (YoY) -62.58% -3.78% 142.6% 23.72% 5.81%
 
Cost of Revenues $529M $477M $832M $961M $967M
Gross Profit $264M $286M $1B $1.3B $1.5B
Gross Profit Margin 33.29% 37.48% 55.05% 58.04% 60.09%
 
R&D Expenses $277M $264M $388M $413M $442M
Selling, General & Admin $380M $414M $650M $688M $708M
Other Inc / (Exp) -$192M -$55M $12M -$39M -$90M
Operating Expenses $805M $832M $1.2B $1.3B $1.3B
Operating Income -$541M -$546M -$201M $34M $128M
 
Net Interest Expenses $26M $52M $98M $140M $109M
EBT. Incl. Unusual Items -$759M -$653M -$287M -$145M -$71M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$145M -$186M -$61M -$9M $66M
Net Income to Company -$619M -$475M -$229M -$136M -$134M
 
Minority Interest in Earnings $619M $475M $204M $73M -$4M
Net Income to Common Excl Extra Items -- -- -$25M -$63M -$138M
 
Basic EPS (Cont. Ops) -- -- -$0.50 -$0.25 -$0.30
Diluted EPS (Cont. Ops) -- -- -$0.51 -$0.30 -$0.30
Weighted Average Basic Share $56.9M $56.9M $51.3M $251.6M $462.7M
Weighted Average Diluted Share $56.9M $56.9M $445.7M $458.1M $462.7M
 
EBITDA -$584M -$446M -$7M $190M $222M
EBIT -$732M -$600M -$189M -$4M $44M
 
Revenue (Reported) $793M $763M $1.9B $2.3B $2.4B
Operating Income (Reported) -$541M -$546M -$201M $34M $128M
Operating Income (Adjusted) -$732M -$600M -$189M -$4M $44M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $287M $527M $549M $591M
Revenue Growth (YoY) -- -- 83.62% 4.18% 7.65%
 
Cost of Revenues -- $173M $242M $238M $238M
Gross Profit -- $114M $285M $311M $353M
Gross Profit Margin -- 39.72% 54.08% 56.65% 59.73%
 
R&D Expenses -- $85M $99M $106M $110M
Selling, General & Admin -- $153M $174M $153M $170M
Other Inc / (Exp) -- -$65M -$20M -$11M -$19M
Operating Expenses -- $288M $321M $308M $320M
Operating Income -- -$174M -$36M $3M $33M
 
Net Interest Expenses -- $15M $29M $35M $20M
EBT. Incl. Unusual Items -- -$254M -$85M -$43M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$60M -$22M $3M $11M
Net Income to Company -- -- -$63M -$46M -$14M
 
Minority Interest in Earnings -- $200M $37M -$1M -$2M
Net Income to Common Excl Extra Items -- -- -$26M -$47M -$16M
 
Basic EPS (Cont. Ops) -- -- -$0.52 -$0.10 -$0.04
Diluted EPS (Cont. Ops) -- -- -$0.52 -$0.10 -$0.04
Weighted Average Basic Share -- $56.9M $58.5M $467.1M $462.5M
Weighted Average Diluted Share -- $56.9M $452.9M $467.1M $462.5M
 
EBITDA -- -$188M -$8M $42M $56M
EBIT -- -$238M -$56M -$7M $16M
 
Revenue (Reported) -- $287M $527M $549M $591M
Operating Income (Reported) -- -$174M -$36M $3M $33M
Operating Income (Adjusted) -- -$238M -$56M -$7M $16M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $1.9B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $832M $961M $967M
Gross Profit -- -- $1B $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $388M $413M $442M
Selling, General & Admin -- -- $650M $688M $708M
Other Inc / (Exp) -- -$60M $12M -$39M -$90M
Operating Expenses -- -- $1.2B $1.3B $1.3B
Operating Income -- -- -$201M $34M $128M
 
Net Interest Expenses -- $41M $98M $140M $109M
EBT. Incl. Unusual Items -- -- -$287M -$145M -$71M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$61M -$9M $66M
Net Income to Company -- -- -$229M -$136M -$134M
 
Minority Interest in Earnings -- $361M $204M $73M -$4M
Net Income to Common Excl Extra Items -- -- -$25M -$63M -$138M
 
Basic EPS (Cont. Ops) -- -- -$0.51 -$0.36 -$0.30
Diluted EPS (Cont. Ops) -- -- -$0.95 -$0.41 -$0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$7M $190M $222M
EBIT -- -- -$189M -$4M $44M
 
Revenue (Reported) -- -- $1.9B $2.3B $2.4B
Operating Income (Reported) -- -- -$201M $34M $128M
Operating Income (Adjusted) -- -- -$189M -$4M $44M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $637M $1.9B $2.3B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $395M $832M $961M $967M --
Gross Profit $242M $1B $1.3B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $207M $388M $413M $442M --
Selling, General & Admin $332M $650M $688M $708M --
Other Inc / (Exp) -$60M $12M -$39M -$90M --
Operating Expenses $659M $1.2B $1.3B $1.3B --
Operating Income -$417M -$201M $34M $128M --
 
Net Interest Expenses $41M $98M $140M $109M --
EBT. Incl. Unusual Items -$518M -$287M -$145M -$71M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$164M -$61M -$9M $66M --
Net Income to Company -- -$229M -$136M -$134M --
 
Minority Interest in Earnings $361M $204M $73M -$4M --
Net Income to Common Excl Extra Items -- -$25M -$63M -$138M --
 
Basic EPS (Cont. Ops) -- -$0.51 -$0.36 -$0.30 --
Diluted EPS (Cont. Ops) -- -$0.95 -$0.41 -$0.30 --
Weighted Average Basic Share $170.8M $213.1M $1B $1.9B --
Weighted Average Diluted Share $170.8M $1B $1.4B $1.9B --
 
EBITDA -$356M -$7M $190M $222M --
EBIT -$476M -$189M -$4M $44M --
 
Revenue (Reported) $637M $1.9B $2.3B $2.4B --
Operating Income (Reported) -$417M -$201M $34M $128M --
Operating Income (Adjusted) -$476M -$189M -$4M $44M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $584M $516M $303M $476M $536M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $144M $381M $765M $726M $571M
Inventory -- -- -- -- --
Prepaid Expenses $44M $42M $43M $49M $59M
Other Current Assets -- -- -- -- $128M
Total Current Assets $869M $1.1B $1.2B $1.4B $1.3B
 
Property Plant And Equipment $249M $275M $276M $282M $291M
Long-Term Investments $23M $17M $14M $14M $14M
Goodwill $1B $1.4B $1.2B $1.2B $1.2B
Other Intangibles $348M $746M $636M $552M $480M
Other Long-Term Assets $24M $41M $37M $43M $62M
Total Assets $2.8B $3.8B $3.7B $3.8B $3.6B
 
Accounts Payable $96M $137M $253M $302M $263M
Accrued Expenses $343M $414M $354M $379M $352M
Current Portion Of Long-Term Debt $7M $3M $3M $7M $19M
Current Portion Of Capital Lease Obligations $20M $21M $17M $17M $15M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $570M $721M $773M $831M $780M
 
Long-Term Debt $617M $1B $1.2B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.3B $2.4B $2.5B $2.6B
 
Common Stock -- $160M -- -- --
Other Common Equity Adj -$179M -$162M -$7M -$103M -$146M
Common Equity $981M $1.3B $152M $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $1M $1.2B $4M $6M
Total Equity $984M $1.5B $1.4B $1.2B $1.1B
 
Total Liabilities and Equity $2.8B $3.8B $3.7B $3.8B $3.6B
Cash and Short Terms $584M $516M $303M $476M $536M
Total Debt $624M $1B $1.2B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $516M $303M $476M $536M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $381M $765M $726M $571M
Inventory -- -- -- -- --
Prepaid Expenses -- $42M $43M $49M $59M
Other Current Assets -- -- -- -- $128M
Total Current Assets -- $1.1B $1.2B $1.4B $1.3B
 
Property Plant And Equipment -- $275M $276M $282M $291M
Long-Term Investments -- $17M $14M $14M $14M
Goodwill -- $1.4B $1.2B $1.2B $1.2B
Other Intangibles -- $746M $636M $552M $480M
Other Long-Term Assets -- $41M $37M $43M $62M
Total Assets -- $3.8B $3.7B $3.8B $3.6B
 
Accounts Payable -- $137M $253M $302M $263M
Accrued Expenses -- $414M $354M $379M $352M
Current Portion Of Long-Term Debt -- $3M $3M $7M $19M
Current Portion Of Capital Lease Obligations -- $21M $17M $17M $15M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $721M $773M $831M $780M
 
Long-Term Debt -- $1B $1.2B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.3B $2.4B $2.5B $2.6B
 
Common Stock -- $160M -- -- --
Other Common Equity Adj -- -$162M -$7M -$103M -$146M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1M $1.2B $4M $6M
Total Equity -- $1.5B $1.4B $1.2B $1.1B
 
Total Liabilities and Equity -- $3.8B $3.7B $3.8B $3.6B
Cash and Short Terms -- $516M $303M $476M $536M
Total Debt -- $1B $1.2B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$619M -$475M -$229M -$136M -$134M
Depreciation & Amoritzation $148M $154M $182M $194M $178M
Stock-Based Compensation $3M $3M $39M $75M $77M
Change in Accounts Receivable $525M -$88M -$445M $45M $118M
Change in Inventories -- -- -- -- --
Cash From Operations -$250M -$512M -$394M $162M $272M
 
Capital Expenditures $47M $44M $94M $113M $107M
Cash Acquisitions -- $20M -- -- --
Cash From Investing -$47M -$27M -$95M -$119M -$102M
 
Dividends Paid (Ex Special Dividend) -- -$1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $388M $935M $200M $131M $1.4B
Long-Term Debt Repaid -$4M -$553M -$3M -$3M -$1.4B
Repurchase of Common Stock -- -- -$168M -- -$55M
Other Financing Activities -- -$53M $263M -$15M -$84M
Cash From Financing $384M $478M $292M $120M -$85M
 
Beginning Cash (CF) $499M $593M $525M $316M $489M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87M -$61M -$197M $163M $85M
Ending Cash (CF) $593M $525M $316M $489M $561M
 
Levered Free Cash Flow -$297M -$556M -$488M $49M $165M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$63M -$46M -$14M
Depreciation & Amoritzation -- -- $48M $49M $40M
Stock-Based Compensation -- -- $16M $15M $19M
Change in Accounts Receivable -- -- $64M $156M $98M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$4M $58M $65M
 
Capital Expenditures -- -- $21M $26M $32M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$22M -$26M -$32M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- $1M -$1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2M -- -$8M
Cash From Financing -- -- -$1M -$1M -$6M
 
Beginning Cash (CF) -- -- $325M $445M $550M
Foreign Exchange Rate Adjustment -- -- $18M $13M -$16M
Additions / Reductions -- -- -$27M $31M $27M
Ending Cash (CF) -- -- $316M $489M $561M
 
Levered Free Cash Flow -- -- -$25M $32M $33M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$229M -$136M -$134M
Depreciation & Amoritzation -- -- $182M $194M $178M
Stock-Based Compensation -- -- $39M $75M $77M
Change in Accounts Receivable -- -- -$445M $45M $118M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$394M $162M $272M
 
Capital Expenditures -- -- $94M $113M $107M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$95M -$119M -$102M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $200M $131M $1.4B
Long-Term Debt Repaid -- -- -$3M -$3M -$1.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $263M -$15M -$84M
Cash From Financing -- -- $292M $120M -$85M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$197M $163M $85M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$488M $49M $165M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$229M -$136M -$134M --
Depreciation & Amoritzation -- $182M $194M $178M --
Stock-Based Compensation -- $39M $75M $77M --
Change in Accounts Receivable -- -$445M $45M $118M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$394M $162M $272M --
 
Capital Expenditures -- $94M $113M $107M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$95M -$119M -$102M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $200M $131M $1.4B --
Long-Term Debt Repaid -- -$3M -$3M -$1.4B --
Repurchase of Common Stock -- -$168M -- -$55M --
Other Financing Activities -- $263M -$15M -$84M --
Cash From Financing -- $292M $120M -$85M --
 
Beginning Cash (CF) -- $1.6B $1.4B $2.1B --
Foreign Exchange Rate Adjustment -- -$12M $10M -$13M --
Additions / Reductions -- -$197M $163M $85M --
Ending Cash (CF) -- $1.4B $1.6B $2.2B --
 
Levered Free Cash Flow -- -$488M $49M $165M --

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

GET BETTER TRADE IDEAS

Popular

Is Sweetgreen Stock Worth Holding For the Next Five Years?
Is Sweetgreen Stock Worth Holding For the Next Five Years?

Sweetgreen (NYSE:SG) is an up-and-coming quick service restaurant chain focused…

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
25
GDXU alert for Apr 7

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 1.69% over the past day.

Buy
76
SOXS alert for Apr 7

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is down 11.6% over the past day.

Sell
15
FAS alert for Apr 7

Direxion Daily Financial Bull 3x Shares [FAS] is up 1.54% over the past day.

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

Show me the best stock