Financhill
Buy
62

GRBK Quote, Financials, Valuation and Earnings

Last price:
$59.58
Seasonality move :
4.05%
Day range:
$58.05 - $59.74
52-week range:
$51.76 - $84.66
Dividend yield:
0%
P/E ratio:
6.97x
P/S ratio:
1.26x
P/B ratio:
1.66x
Volume:
188.8K
Avg. volume:
354.2K
1-year change:
1.67%
Market cap:
$2.6B
Revenue:
$2.1B
EPS (TTM):
$8.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $976M $1.4B $1.8B $1.8B $2.1B
Revenue Growth (YoY) 23.29% 43.73% 25.3% 1.13% 18.07%
 
Cost of Revenues $741.4M $1B $1.2B $1.2B $1.4B
Gross Profit $234.6M $362.1M $523M $548.2M $703.5M
Gross Profit Margin 24.04% 25.81% 29.76% 30.84% 33.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112.1M $134.3M $163.9M $193M $226.6M
Other Inc / (Exp) $20.3M $29.2M $37.4M $36.1M $34.9M
Operating Expenses $112.1M $134.3M $163.9M $193M $226.6M
Operating Income $122.5M $227.8M $359.1M $355.2M $477M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $142.8M $257M $396.5M $391.3M $511.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $52.6M $82.5M $84.6M $94.7M
Net Income to Company $117.8M $204.4M $314M $306.7M $417.2M
 
Minority Interest in Earnings -$4.1M -$14.2M -$22.1M -$22M -$35.6M
Net Income to Common Excl Extra Items $113.7M $190.2M $291.9M $284.6M $381.6M
 
Basic EPS (Cont. Ops) $2.25 $3.75 $6.07 $6.20 $8.51
Diluted EPS (Cont. Ops) $2.24 $3.72 $6.02 $6.14 $8.45
Weighted Average Basic Share $50.6M $50.7M $47.6M $45.4M $44.5M
Weighted Average Diluted Share $50.8M $51.1M $48M $45.9M $44.8M
 
EBITDA $126.1M $230.5M $361.4M $358.8M $481.8M
EBIT $122.5M $227.8M $359.1M $355.2M $477M
 
Revenue (Reported) $976M $1.4B $1.8B $1.8B $2.1B
Operating Income (Reported) $122.5M $227.8M $359.1M $355.2M $477M
Operating Income (Adjusted) $122.5M $227.8M $359.1M $355.2M $477M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $254.1M $452.3M $431.1M $450.4M $567.3M
Revenue Growth (YoY) 10.42% 77.98% -4.68% 4.48% 25.96%
 
Cost of Revenues $190.2M $341.5M $318.6M $308.8M $373.3M
Gross Profit $63.9M $110.8M $112.5M $141.6M $194M
Gross Profit Margin 25.13% 24.49% 26.09% 31.45% 34.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.4M $37.1M $45M $51.2M $60.9M
Other Inc / (Exp) $4.5M $8.9M $10.1M $11.1M $4.7M
Operating Expenses $30.4M $37.1M $44.6M $50.9M $60.7M
Operating Income $33.4M $73.7M $67.8M $90.7M $133.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $37.9M $82.6M $78M $101.8M $138.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.7M $15.5M $16.8M $21.5M $22.9M
Net Income to Company $30.3M $67.1M $61.2M $80.4M $115.2M
 
Minority Interest in Earnings -$980K -$3.6M -$5.6M -$7.3M -$11.4M
Net Income to Common Excl Extra Items $29.3M $63.5M $55.5M $73M $103.8M
 
Basic EPS (Cont. Ops) $0.58 $1.25 $1.19 $1.60 $2.32
Diluted EPS (Cont. Ops) $0.58 $1.24 $1.18 $1.59 $2.31
Weighted Average Basic Share $50.6M $50.7M $46M $45.2M $44.2M
Weighted Average Diluted Share $51M $51.1M $46.3M $45.7M $44.3M
 
EBITDA $34.6M $74.3M $68.5M $91.8M $134.6M
EBIT $33.4M $73.7M $67.8M $90.7M $133.4M
 
Revenue (Reported) $254.1M $452.3M $431.1M $450.4M $567.3M
Operating Income (Reported) $33.4M $73.7M $67.8M $90.7M $133.4M
Operating Income (Adjusted) $33.4M $73.7M $67.8M $90.7M $133.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $976M $1.4B $1.8B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $741.4M $1B $1.2B $1.2B $1.4B
Gross Profit $234.6M $362.1M $523M $548.2M $703.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112.1M $134.3M $164M $193M $226.6M
Other Inc / (Exp) $20.3M $29.2M $37.4M $36.1M $34.9M
Operating Expenses $112.1M $134.3M $163.9M $193M $226.6M
Operating Income $122.5M $227.8M $359.1M $355.2M $477M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $142.8M $257M $396.5M $391.3M $511.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M $52.6M $82.5M $84.6M $94.7M
Net Income to Company $117.8M $204.4M $314M $306.7M $417.2M
 
Minority Interest in Earnings -$4.1M -$14.2M -$22.1M -$22M -$35.6M
Net Income to Common Excl Extra Items $113.7M $190.2M $291.9M $284.6M $381.6M
 
Basic EPS (Cont. Ops) $2.26 $3.75 $6.06 $6.20 $8.49
Diluted EPS (Cont. Ops) $2.23 $3.72 $6.03 $6.15 $8.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $126.1M $230.5M $361.4M $358.8M $481.8M
EBIT $122.5M $227.8M $359.1M $355.2M $477M
 
Revenue (Reported) $976M $1.4B $1.8B $1.8B $2.1B
Operating Income (Reported) $122.5M $227.8M $359.1M $355.2M $477M
Operating Income (Adjusted) $122.5M $227.8M $359.1M $355.2M $477M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.8B $1.8B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.2B $1.2B $1.4B --
Gross Profit $362.1M $523M $548.2M $703.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $317K $305K $224K --
Selling, General & Admin $134.3M $164M $193M $226.6M --
Other Inc / (Exp) $29.2M $37.4M $36.1M $34.9M --
Operating Expenses $134.3M $163.9M $193M $226.6M --
Operating Income $227.8M $359.1M $355.2M $477M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $257M $396.5M $391.3M $511.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.6M $82.5M $84.6M $94.7M --
Net Income to Company $204.4M $314M $306.7M $417.2M --
 
Minority Interest in Earnings -$14.2M -$22.1M -$22M -$35.6M --
Net Income to Common Excl Extra Items $190.2M $291.9M $284.6M $381.6M --
 
Basic EPS (Cont. Ops) $3.75 $6.06 $6.20 $8.49 --
Diluted EPS (Cont. Ops) $3.72 $6.03 $6.15 $8.43 --
Weighted Average Basic Share $202.8M $190.6M $181.8M $178.3M --
Weighted Average Diluted Share $204.2M $192M $183.6M $179.4M --
 
EBITDA $230.5M $361.4M $358.8M $481.8M --
EBIT $227.8M $359.1M $355.2M $477M --
 
Revenue (Reported) $1.4B $1.8B $1.8B $2.1B --
Operating Income (Reported) $227.8M $359.1M $355.2M $477M --
Operating Income (Adjusted) $227.8M $359.1M $355.2M $477M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.5M $77.2M $76.6M $179.8M $141.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.2M $6.9M $5.3M $10.6M $13.9M
Inventory $844.6M $1.2B $1.4B $1.5B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $883.5M $1.3B $1.5B $1.7B $2.1B
 
Property Plant And Equipment $6.1M $7.4M $6.4M $14.3M $13.8M
Long-Term Investments $46.4M $55.6M $74.2M $84.7M $60.6M
Goodwill $680K $680K $680K $680K $680K
Other Intangibles $622K $537K $452K $367K $282K
Other Long-Term Assets $13.9M $11.7M $12.3M $27.6M $35.8M
Total Assets $988.8M $1.4B $1.7B $1.9B $2.2B
 
Accounts Payable $24.5M $45.7M $51.8M $54.3M $59.7M
Accrued Expenses $40.4M $28.9M $26.6M $27M $30.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $209.8M $170.9M $189.6M $191.6M $229.5M
 
Long-Term Debt $113.2M $335.7M $350.4M $349.2M $314M
Capital Leases -- -- -- -- --
Total Liabilities $325.9M $511.3M $543.6M $548.7M $551.8M
 
Common Stock $511K $48.2M $48.2M $48.1M $48M
Other Common Equity Adj -- -- -- -- --
Common Equity $640.2M $826.9M $1B $1.3B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.7M $36M $50.1M $53.4M $72.7M
Total Equity $663M $910.6M $1.1B $1.4B $1.7B
 
Total Liabilities and Equity $988.8M $1.4B $1.7B $1.9B $2.2B
Cash and Short Terms $19.5M $77.2M $76.6M $179.8M $141.5M
Total Debt $219.9M $334.9M $367.8M $346.9M $336.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.5M $77.2M $76.6M $179.8M $141.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.2M $6.9M $5.3M $10.6M $13.9M
Inventory $844.6M $1.2B $1.4B $1.5B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $883.5M $1.3B $1.5B $1.7B $2.1B
 
Property Plant And Equipment $6.1M $7.4M $6.4M $14.3M $13.8M
Long-Term Investments $46.4M $55.6M $74.2M $84.7M $60.6M
Goodwill $680K $680K $680K $680K $680K
Other Intangibles $622K $537K $452K $367K $282K
Other Long-Term Assets $13.9M $11.7M $12.3M $27.6M $35.8M
Total Assets $988.8M $1.4B $1.7B $1.9B $2.2B
 
Accounts Payable $24.5M $45.7M $51.8M $54.3M $59.7M
Accrued Expenses $40.4M $28.9M $26.6M $27M $30.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $209.8M $170.9M $189.6M $191.6M $229.5M
 
Long-Term Debt $113.2M $335.7M $350.4M $349.2M $314M
Capital Leases -- -- -- -- --
Total Liabilities $325.9M $511.3M $543.6M $548.7M $551.8M
 
Common Stock $511K $48.2M $48.2M $48.1M $48M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $93K --
Minority Interest, Total $22.7M $36M $50.1M $53.4M $72.7M
Total Equity $663M $910.6M $1.1B $1.4B $1.7B
 
Total Liabilities and Equity $988.8M $1.4B $1.7B $1.9B $2.2B
Cash and Short Terms $19.5M $77.2M $76.6M $179.8M $141.5M
Total Debt $219.9M $334.9M $367.8M $346.9M $336.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $117.8M $204.4M $314M $306.7M $417.2M
Depreciation & Amoritzation $3.7M $2.7M $2.4M $3.5M $4.9M
Stock-Based Compensation $2.1M $3.1M $3.5M $6.8M $8.4M
Change in Accounts Receivable -$504K -$1.6M $1.6M -$5.3M -$3.2M
Change in Inventories -$90.3M -$358.3M -$217.6M -$109.2M -$403.3M
Cash From Operations $35.1M -$92.4M $90.7M $213.3M $25.9M
 
Capital Expenditures $2.9M $2M $2M $7.8M $4.4M
Cash Acquisitions -$10.4M -$8K -$4.5M -$5.5M $32.2M
Cash From Investing -$13.3M -$2M -$6.5M -$13.3M $27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.8M -$2.9M -$2.9M
Special Dividend Paid
Long-Term Debt Issued $402.7M $975M $434.5M $22.1M $120.9M
Long-Term Debt Repaid -$421.1M -$857.9M -$402.1M -$43.7M -$131.5M
Repurchase of Common Stock -- -- -$101.5M -$45.8M -$48.4M
Other Financing Activities -$7.5M -$10.4M -$12.6M -$23.5M -$101.9M
Cash From Financing -$25.9M $154.3M -$84.5M -$93.8M -$93.5M
 
Beginning Cash (CF) $37.7M $33.6M $93.6M $93.3M $199.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $59.9M -$284K $106.2M -$39.8M
Ending Cash (CF) $33.6M $93.6M $93.3M $199.5M $159.7M
 
Levered Free Cash Flow $32.2M -$94.4M $88.7M $205.5M $21.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.3M $67.1M $61.2M $80.4M $115.2M
Depreciation & Amoritzation $1.2M $669K $650K $1.1M $1.3M
Stock-Based Compensation $139K $161K $148K $420K $687K
Change in Accounts Receivable $427K $158K $2M -$677K -$2.5M
Change in Inventories -$65.1M -$33.2M $30.7M -$70.6M -$19.4M
Cash From Operations -$29M $22.1M $59.3M -$19.4M $28.9M
 
Capital Expenditures $1.2M $243K $663K $3M $883K
Cash Acquisitions -$84K -- -$868K -$337K -$5.9M
Cash From Investing -$1.2M -$243K -$1.5M -$3.4M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$720K -$719K -$719K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $137M $343.9M $65M -- $94.9M
Long-Term Debt Repaid -$123.5M -$365.9M -$90M -$17K -$55M
Repurchase of Common Stock -- -- -- -$17.7M -$393K
Other Financing Activities -$465K -$7M -$5.7M -$5.6M -$76.2M
Cash From Financing $13M $18.7M -$31.5M -$24M $32.9M
 
Beginning Cash (CF) $50.8M $53M $66.9M $246.2M $104.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17.2M $40.6M $26.3M -$46.7M $55M
Ending Cash (CF) $33.6M $93.6M $93.3M $199.5M $159.7M
 
Levered Free Cash Flow -$30.2M $21.9M $58.7M -$22.4M $28.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $117.8M $204.4M $314M $306.7M $417.2M
Depreciation & Amoritzation $3.7M $2.7M $2.4M $3.5M $4.9M
Stock-Based Compensation $2.1M $3.1M $3.5M $6.8M $8.4M
Change in Accounts Receivable -$504K -$1.6M $1.6M -$5.3M -$3.2M
Change in Inventories -$90.3M -$358.3M -$217.6M -$109.2M -$403.3M
Cash From Operations $35.1M -$92.4M $90.7M $213.3M $25.9M
 
Capital Expenditures $2.9M $2M $2M $7.8M $4.4M
Cash Acquisitions -$10.4M -$8K -$4.5M -$5.5M $32.2M
Cash From Investing -$13.3M -$2M -$6.5M -$13.3M $27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.8M -$2.9M -$2.9M
Special Dividend Paid
Long-Term Debt Issued $402.7M $975M $434.5M $22.1M $120.9M
Long-Term Debt Repaid -$421.1M -$857.9M -$402.1M -$43.7M -$131.5M
Repurchase of Common Stock -- -- -$101.5M -$45.8M -$48.4M
Other Financing Activities -$7.5M -$10.4M -$12.6M -$23.5M -$101.9M
Cash From Financing -$25.9M $154.3M -$84.5M -$93.8M -$93.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M $59.9M -$284K $106.2M -$39.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $32.2M -$94.4M $88.7M $205.5M $21.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $204.4M $314M $306.7M $417.2M --
Depreciation & Amoritzation $2.7M $2.4M $3.5M $4.9M --
Stock-Based Compensation $3.1M $3.5M $6.8M $8.4M --
Change in Accounts Receivable -$1.6M $1.6M -$5.3M -$3.2M --
Change in Inventories -$358.3M -$217.6M -$109.2M -$403.3M --
Cash From Operations -$92.4M $90.7M $213.3M $25.9M --
 
Capital Expenditures $2M $2M $7.8M $4.4M --
Cash Acquisitions -$8K -$4.5M -$5.5M $32.2M --
Cash From Investing -$2M -$6.5M -$13.3M $27.8M --
 
Dividends Paid (Ex Special Dividend) -- -$2.8M -$2.9M -$2.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $975M $434.5M $22.1M $120.9M --
Long-Term Debt Repaid -$857.9M -$402.1M -$43.7M -$131.5M --
Repurchase of Common Stock -- -$101.5M -$45.8M -$48.4M --
Other Financing Activities -$10.4M -$12.6M -$23.5M -$101.9M --
Cash From Financing $154.3M -$84.5M -$93.8M -$93.5M --
 
Beginning Cash (CF) $187.2M $330.4M $766.3M $672.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.9M -$284K $106.2M -$39.8M --
Ending Cash (CF) $247.1M $330.1M $872.5M $633M --
 
Levered Free Cash Flow -$94.4M $88.7M $205.5M $21.5M --

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

GET BETTER TRADE IDEAS

Popular

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
52
NUTX alert for Apr 2

Nutex Health [NUTX] is up 5.41% over the past day.

Buy
52
PVH alert for Apr 2

PVH [PVH] is up 1.81% over the past day.

Sell
15
PCVX alert for Apr 2

Vaxcyte [PCVX] is up 4.47% over the past day.

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

Show me the best stock