Financhill
Buy
66

GRC Quote, Financials, Valuation and Earnings

Last price:
$38.10
Seasonality move :
1.89%
Day range:
$38.20 - $38.77
52-week range:
$30.47 - $43.79
Dividend yield:
1.87%
P/E ratio:
26.70x
P/S ratio:
1.54x
P/B ratio:
2.76x
Volume:
34.9K
Avg. volume:
66.6K
1-year change:
6.4%
Market cap:
$1B
Revenue:
$659.5M
EPS (TTM):
$1.45
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $398.2M $349M $378.3M $521M $659.5M
Revenue Growth (YoY) -3.9% -12.36% 8.41% 37.72% 26.58%
 
Cost of Revenues $295.5M $259.4M $282.4M $390.1M $463.3M
Gross Profit $102.7M $89.6M $95.9M $130.9M $196.3M
Gross Profit Margin 25.79% 25.66% 25.35% 25.13% 29.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.8M $52.7M $56M $83.1M $96.7M
Other Inc / (Exp) $1.3M -$4.5M -$2.1M -$7.1M -$1.8M
Operating Expenses $58.8M $53.8M $56.5M $90.8M $109.2M
Operating Income $43.8M $35.8M $39.4M $40.2M $87M
 
Net Interest Expenses -- -- -- $19.2M $41.3M
EBT. Incl. Unusual Items $45.2M $31.2M $37.2M $13.9M $44M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.4M $6.1M $7.4M $2.7M $9M
Net Income to Company $35.8M $25.2M $29.9M $11.2M $35M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.8M $25.2M $29.9M $11.2M $35M
 
Basic EPS (Cont. Ops) $1.37 $0.97 $1.14 $0.43 $1.34
Diluted EPS (Cont. Ops) $1.37 $0.97 $1.14 $0.43 $1.34
Weighted Average Basic Share $26.1M $26.1M $26.1M $26.1M $26.2M
Weighted Average Diluted Share $26.1M $26.1M $26.1M $26.1M $26.2M
 
EBITDA $57.6M $43.9M $49.2M $54.3M $113.7M
EBIT $43.8M $31.2M $37.2M $33.1M $85.2M
 
Revenue (Reported) $398.2M $349M $378.3M $521M $659.5M
Operating Income (Reported) $43.8M $35.8M $39.4M $40.2M $87M
Operating Income (Adjusted) $43.8M $31.2M $37.2M $33.1M $85.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $89M $102.1M $153.8M $167.5M $168.2M
Revenue Growth (YoY) -10.39% 14.75% 50.61% 8.89% 0.43%
 
Cost of Revenues $66M $76.3M $113.2M $119.3M $115.5M
Gross Profit $23M $25.8M $40.6M $48.1M $52.7M
Gross Profit Margin 25.82% 25.3% 26.38% 28.74% 31.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.2M $14.2M $22.1M $23.2M $25.7M
Other Inc / (Exp) -$744K -$486K -$5.3M -$416K -$59K
Operating Expenses $13.2M $14.3M $25.3M $26.3M $28.8M
Operating Income $9.7M $11.5M $15.3M $21.9M $23.9M
 
Net Interest Expenses -- -- $7.6M $10.5M $7.8M
EBT. Incl. Unusual Items $9M $11.1M $2.4M $11M $16.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $2.3M $211K $2M $3.1M
Net Income to Company $7.3M $8.8M $2.2M $9M $12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.3M $8.8M $2.2M $9M $12.9M
 
Basic EPS (Cont. Ops) $0.28 $0.34 $0.09 $0.34 $0.49
Diluted EPS (Cont. Ops) $0.28 $0.34 $0.09 $0.34 $0.49
Weighted Average Basic Share $26.1M $26.1M $26.1M $26.2M $26.2M
Weighted Average Diluted Share $26.1M $26.1M $26.1M $26.2M $26.2M
 
EBITDA $13.1M $14M $16.9M $28.5M $30.7M
EBIT $9.7M $11.1M $10M $21.5M $23.8M
 
Revenue (Reported) $89M $102.1M $153.8M $167.5M $168.2M
Operating Income (Reported) $9.7M $11.5M $15.3M $21.9M $23.9M
Operating Income (Adjusted) $9.7M $11.1M $10M $21.5M $23.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $360.2M $366.7M $469.2M $644.9M $657.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $266.5M $271.8M $352.5M $463M $451.5M
Gross Profit $93.6M $94.8M $116.6M $182M $206.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.3M $53.9M $76M $91.7M $101.5M
Other Inc / (Exp) -$3.8M -$2M -$7.3M -$1.4M -$7.1M
Operating Expenses $56.3M $55.3M $80.7M $104.2M $113.9M
Operating Income $37.4M $39.6M $35.9M $77.8M $92.2M
 
Net Interest Expenses -- -- $9.9M $40.5M $37M
EBT. Incl. Unusual Items $33.5M $37.6M $18.7M $35.9M $48.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $7.5M $3.4M $7.5M $9.9M
Net Income to Company $26.7M $30.1M $15.3M $28.4M $38.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.7M $30.1M $15.3M $28.4M $38.1M
 
Basic EPS (Cont. Ops) $1.03 $1.15 $0.59 $1.08 $1.45
Diluted EPS (Cont. Ops) $1.03 $1.15 $0.59 $1.08 $1.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $50.2M $44.8M $45.7M $104.6M $113.3M
EBIT $37.4M $32.9M $28.6M $76.4M $85.1M
 
Revenue (Reported) $360.2M $366.7M $469.2M $644.9M $657.5M
Operating Income (Reported) $37.4M $39.6M $35.9M $77.8M $92.2M
Operating Income (Adjusted) $37.4M $32.9M $28.6M $76.4M $85.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $266.5M $284.2M $375M $498.9M $497M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $198.2M $210.6M $280.7M $353.6M $341.8M
Gross Profit $68.3M $73.5M $94.3M $145.3M $155.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41M $42.1M $62.1M $70.7M $75.5M
Other Inc / (Exp) -$4.4M -$1.8M -$7.1M -$1.4M -$6.7M
Operating Expenses $41M $42.4M $66.6M $80.1M $84.8M
Operating Income $27.3M $31.1M $27.7M $65.3M $70.4M
 
Net Interest Expenses -- -- $9.9M $31.1M $26.9M
EBT. Incl. Unusual Items $23M $29.3M $10.7M $32.7M $36.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $6M $2M $6.7M $7.7M
Net Income to Company $18.4M $23.3M $8.8M $26M $29.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.4M $23.3M $8.8M $26M $29.1M
 
Basic EPS (Cont. Ops) $0.71 $0.89 $0.34 $0.99 $1.11
Diluted EPS (Cont. Ops) $0.71 $0.89 $0.34 $0.99 $1.11
Weighted Average Basic Share $78.3M $78.4M $78.3M $78.5M $78.6M
Weighted Average Diluted Share $78.3M $78.4M $78.3M $78.5M $78.6M
 
EBITDA $37M $37.8M $34.8M $85.1M $84.7M
EBIT $27.3M $28.9M $20.6M $63.9M $63.7M
 
Revenue (Reported) $266.5M $284.2M $375M $498.9M $497M
Operating Income (Reported) $27.3M $31.1M $27.7M $65.3M $70.4M
Operating Income (Adjusted) $27.3M $28.9M $20.6M $63.9M $63.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $80.6M $108.2M $125.2M $6.8M $30.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.4M $50.8M $58.5M $93.1M $89.6M
Inventory $76M $82.7M $85.6M $111.1M $104.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.7M $5.2M $7.8M $14.6M $11.8M
Total Current Assets $227.7M $246.8M $277.2M $225.5M $236.1M
 
Property Plant And Equipment $111.8M $108.7M $104.3M $128.6M $134.9M
Long-Term Investments -- -- -- -- --
Goodwill $27.2M $27.5M $27.2M $257.7M $257.7M
Other Intangibles $7.8M $6.6M $5.8M $249.4M $236.8M
Other Long-Term Assets $8.3M $4.8M $6.2M $11.6M $24.8M
Total Assets $382.8M $394.5M $420.8M $872.8M $890.4M
 
Accounts Payable $16M $9.5M $17.6M $24.7M $23.3M
Accrued Expenses $17.5M $15.4M $17.4M $26.2M $32.7M
Current Portion Of Long-Term Debt -- -- -- $17.5M $21.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $45.5M $38.5M $52.4M $85.2M $100.7M
 
Long-Term Debt -- -- -- $419.3M $382.6M
Capital Leases -- -- -- -- --
Total Liabilities $74.9M $78.9M $90.8M $541.6M $540.9M
 
Common Stock $5.1M $5.1M $5.1M $5.1M $5.1M
Other Common Equity Adj -$28.5M -$30.4M -$30.3M -$24.5M -$24.9M
Common Equity $307.9M $315.5M $330M $331.2M $349.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $307.9M $315.5M $330M $331.2M $349.5M
 
Total Liabilities and Equity $382.8M $394.5M $420.8M $872.8M $890.4M
Cash and Short Terms $80.6M $108.2M $125.2M $6.8M $30.5M
Total Debt -- -- -- $436.8M $404.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $93.7M $131.1M $10.3M $18.2M $39.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $59.9M $58.8M $91.3M $99.4M $88.4M
Inventory $82.5M $81.4M $105.9M $103.5M $101.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $7.2M $18.1M $12M $10.8M
Total Current Assets $241.4M $278.5M $225.6M $233.1M $240.6M
 
Property Plant And Equipment $109.4M $104.8M $127.8M $135.6M $133.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $255.5M $257.6M $257.8M
Other Intangibles -- -- $252.5M $240M $227.5M
Other Long-Term Assets $8.5M $5.1M $9.4M $25.1M $23.9M
Total Assets $393.4M $421.9M $870.8M $891.4M $883.5M
 
Accounts Payable $14.1M $15.8M $29.4M $24.7M $26.2M
Accrued Expenses $21.8M $22.9M $33.6M $39.7M $39.7M
Current Portion Of Long-Term Debt -- -- $17.5M $19.7M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46M $54.8M $94.9M $102.4M $100.5M
 
Long-Term Debt -- -- $411.1M $390.5M $362.5M
Capital Leases -- -- -- -- --
Total Liabilities $73.8M $92.4M $543.8M $544.6M $516.1M
 
Common Stock $5.1M $5.1M $5.1M $5.1M $5.1M
Other Common Equity Adj -$23.3M -$29.1M -$30M -$22.4M -$24.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319.6M $329.5M $327M $346.8M $367.3M
 
Total Liabilities and Equity $393.4M $421.9M $870.8M $891.4M $883.5M
Cash and Short Terms $93.7M $131.1M $10.3M $18.2M $39.7M
Total Debt -- -- $428.6M $410.2M $381M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $35.8M $25.2M $29.9M $11.2M $35M
Depreciation & Amoritzation $13.7M $12.7M $11.9M $21.2M $28.5M
Stock-Based Compensation $1M $42K $2.4M $3M $3.3M
Change in Accounts Receivable $2.2M $15.2M -$8.7M -$14M $3.8M
Change in Inventories $11.5M -$6.3M -$11M -$32.8M $559K
Cash From Operations $62.2M $51.2M $45.4M $13.7M $98.2M
 
Capital Expenditures $10.9M $8M $9.8M $18M $20.8M
Cash Acquisitions -- -- -- -$528M --
Cash From Investing -$10.8M -$7.7M -$9.2M -$545.7M -$20.2M
 
Dividends Paid (Ex Special Dividend) -$14.4M -$15.4M -$16.6M -$17.9M -$18.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $457M $5M
Long-Term Debt Repaid -- -- -- -$8.8M -$39.5M
Repurchase of Common Stock -$2.6M -$361K -$1.2M -$918K -$1M
Other Financing Activities -$383K -$381K -$722K -$15.3M -$551K
Cash From Financing -$17.4M -$16.1M -$18.6M $414.1M -$54.5M
 
Beginning Cash (CF) $46.5M $80.6M $108.2M $125.2M $6.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34M $27.3M $17.7M -$117.9M $23.5M
Ending Cash (CF) $80.6M $108.2M $125.2M $6.8M $30.5M
 
Levered Free Cash Flow $51.3M $43.2M $35.7M -$4.3M $77.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.3M $8.8M $2.2M $9M $12.9M
Depreciation & Amoritzation $3.3M $3M $7M $7M $6.9M
Stock-Based Compensation -$96K $489K $694K $729K $1.1M
Change in Accounts Receivable $891K -$615K -$1.8M $2.1M $9.1M
Change in Inventories $902K -$335K -$10.1M $9.6M -$495K
Cash From Operations $14.4M $13.4M $5.8M $33.8M $27.2M
 
Capital Expenditures $2.6M $2.1M $2.8M $3.6M $3.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$2.1M -$2.7M -$3.4M -$3.1M
 
Dividends Paid (Ex Special Dividend) -$3.8M -$4.1M -$4.4M -$4.6M -$4.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$4.4M -$19.4M -$14.6M
Repurchase of Common Stock -- -- -- $1K --
Other Financing Activities $42K -$31K -$84K $15K -$52K
Cash From Financing -$3.7M -$4.1M -$8.9M -$23.9M -$19.4M
 
Beginning Cash (CF) $85.8M $124.3M $16.8M $12.2M $34.2M
Foreign Exchange Rate Adjustment -$166K -$443K -$756K -$438K $749K
Additions / Reductions $8M $7.3M -$5.8M $6.5M $4.7M
Ending Cash (CF) $93.7M $131.1M $10.3M $18.2M $39.7M
 
Levered Free Cash Flow $11.8M $11.4M $3M $30.2M $24M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $26.7M $30.1M $15.3M $28.4M $38.1M
Depreciation & Amoritzation $12.8M $12M $17.2M $28.2M $28.3M
Stock-Based Compensation $408K $2M $2.7M $3.2M $3.9M
Change in Accounts Receivable $4M $1.1M -$13.6M -$7M $11.7M
Change in Inventories -$8.2M $418K -$32.1M -$11.4M -$1M
Cash From Operations $35.3M $61.3M $16.4M $72.8M $87.1M
 
Capital Expenditures $9.2M $7.4M $15.4M $23.6M $14.2M
Cash Acquisitions -- -- -$526.3M -$1.7M --
Cash From Investing -$8.9M -$6.7M -$541.4M -$24.7M -$11.9M
 
Dividends Paid (Ex Special Dividend) -$15.1M -$16.2M -$17.7M -$18.3M -$18.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $445M $17M $400M
Long-Term Debt Repaid -- -- -$4.4M -$37.5M -$434.8M
Repurchase of Common Stock -$3M -$231K -$1.9M -$1M -$268K
Other Financing Activities -$144K -$827K -$15.3M -$552K -$864K
Cash From Financing -$18.3M -$17.2M $405.6M -$40.4M -$54.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.1M $37.3M -$119.4M $7.7M $20.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $26.1M $53.9M $1M $49.2M $72.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $18.4M $23.3M $8.8M $26M $29.1M
Depreciation & Amoritzation $9.6M $8.9M $14.2M $21.2M $21M
Stock-Based Compensation -$191K $1.8M $2.1M $2.3M $3M
Change in Accounts Receivable $5.5M -$8.6M -$13.5M -$6.5M $1.4M
Change in Inventories -$6.4M $342K -$20.8M $656K -$921K
Cash From Operations $31.4M $41.5M $12.5M $71.7M $60.6M
 
Capital Expenditures $6.3M $5.6M $11.3M $16.9M $10.3M
Cash Acquisitions -- -- -$526.3M -- --
Cash From Investing -$6M -$5M -$537.2M -$16.3M -$8M
 
Dividends Paid (Ex Special Dividend) -$11.3M -$12.1M -$13.3M -$13.7M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $445M $5M $400M
Long-Term Debt Repaid -- -- -$4.4M -$33.1M -$428.4M
Repurchase of Common Stock -$361K -$231K -$918K -$1M -$267K
Other Financing Activities -$243K -$689K -$15.3M -$519K -$832K
Cash From Financing -$12M -$13.1M $411.1M -$43.4M -$43.6M
 
Beginning Cash (CF) $248.8M $349M $264.7M $31.2M $92.5M
Foreign Exchange Rate Adjustment -$345K -$508K -$1.3M -$540K $271K
Additions / Reductions $13.5M $23.4M -$113.6M $11.9M $8.9M
Ending Cash (CF) $261.9M $371.9M $149.8M $42.6M $101.7M
 
Levered Free Cash Flow $25.2M $35.9M $1.2M $54.7M $50.3M

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