Financhill
Buy
86

GMED Quote, Financials, Valuation and Earnings

Last price:
$91.11
Seasonality move :
6.9%
Day range:
$88.65 - $91.14
52-week range:
$51.79 - $94.93
Dividend yield:
0%
P/E ratio:
29.44x
P/S ratio:
4.53x
P/B ratio:
2.77x
Volume:
1.2M
Avg. volume:
2.1M
1-year change:
9.64%
Market cap:
$12.2B
Revenue:
$2.5B
EPS (TTM):
$3.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $789M $958.1M $1B $1.6B $2.5B
Revenue Growth (YoY) 0.47% 21.43% 6.76% 53.35% 60.62%
 
Cost of Revenues $234.3M $257.7M $281.5M $599.2M $1.2B
Gross Profit $554.7M $700.4M $741.4M $969.3M $1.4B
Gross Profit Margin 70.31% 73.1% 72.48% 61.8% 54.16%
 
R&D Expenses $60.1M $63M $72.9M $124M $151.1M
Selling, General & Admin $354.8M $408.1M $432.1M $643.4M $981M
Other Inc / (Exp) -$3.5M -$23.7M -$7.5M -$56.6M -$94.8M
Operating Expenses $414.9M $471.2M $505M $767.4M $1.1B
Operating Income $139.9M $229.2M $236.4M $201.9M $232.3M
 
Net Interest Expenses -- -- -- -- $4.2M
EBT. Incl. Unusual Items $125.9M $180.4M $243M $165.4M $120.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M $31.2M $52.9M $42.5M $17.7M
Net Income to Company $102.3M $149.2M $190.2M $122.9M $103M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.3M $149.2M $190.2M $122.9M $103M
 
Basic EPS (Cont. Ops) $1.04 $1.48 $1.89 $1.09 $0.76
Diluted EPS (Cont. Ops) $1.01 $1.44 $1.85 $1.07 $0.75
Weighted Average Basic Share $98.6M $100.7M $100.5M $113.1M $135.7M
Weighted Average Diluted Share $101M $103.6M $102.6M $114.6M $137.9M
 
EBITDA $202.8M $299M $304.7M $346.6M $486.3M
EBIT $139.9M $229.2M $236.4M $201.9M $232.3M
 
Revenue (Reported) $789M $958.1M $1B $1.6B $2.5B
Operating Income (Reported) $139.9M $229.2M $236.4M $201.9M $232.3M
Operating Income (Adjusted) $139.9M $229.2M $236.4M $201.9M $232.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $229.7M $254.1M $383.6M $625.7M $769M
Revenue Growth (YoY) 6.3% 10.63% 50.95% 63.1% 22.91%
 
Cost of Revenues $63.1M $69.8M $149.2M $300.6M $282.4M
Gross Profit $166.6M $184.3M $234.5M $325.1M $486.7M
Gross Profit Margin 72.52% 72.53% 61.12% 51.96% 63.28%
 
R&D Expenses $15.9M $18.7M $29.3M $35.4M $38.1M
Selling, General & Admin $96.4M $106.6M $156.2M $240.7M $313.6M
Other Inc / (Exp) -$2M -$1.5M -$54.3M $8.8M --
Operating Expenses $112.3M $125.3M $185.5M $276.1M $352M
Operating Income $54.3M $59.1M $49M $49M $134.7M
 
Net Interest Expenses -- -- -- $775K --
EBT. Incl. Unusual Items $54.5M $61.5M $2.5M $57M $144M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $14M $1.5M $5.2M $25M
Net Income to Company $47.2M $47.4M $998K $51.8M $119M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.2M $47.4M $998K $51.8M $119M
 
Basic EPS (Cont. Ops) $0.47 $0.48 $0.01 $0.38 $0.88
Diluted EPS (Cont. Ops) $0.45 $0.47 $0.01 $0.38 $0.88
Weighted Average Basic Share $101.1M $99.7M $113.5M $135.6M $134.5M
Weighted Average Diluted Share $104.4M $101.4M $115.2M $138.1M $135.4M
 
EBITDA $71M $76.6M $86.3M $115.9M $205.8M
EBIT $54.3M $59.1M $49M $49M $134.7M
 
Revenue (Reported) $229.7M $254.1M $383.6M $625.7M $769M
Operating Income (Reported) $54.3M $59.1M $49M $49M $134.7M
Operating Income (Adjusted) $54.3M $59.1M $49M $49M $134.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $941.5M $998.4M $1.2B $2.5B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $257M $272.7M $380.7M $1.2B $1.1B
Gross Profit $684.5M $725.7M $845.7M $1.3B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $61.6M $70.2M $91.1M $170M $131.6M
Selling, General & Admin $393.6M $420.6M $516.8M $972.3M $1.1B
Other Inc / (Exp) -$16.8M -$10.6M -$63.2M -$38.7M --
Operating Expenses $455.2M $490.8M $605.1M $1.1B $1.2B
Operating Income $229.3M $234.8M $240.6M $181.2M $448.8M
 
Net Interest Expenses -- -- -- $7.6M --
EBT. Incl. Unusual Items $222.8M $200.7M $202.5M $121.1M $460.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.8M $45.5M $44.6M $29.5M $36.7M
Net Income to Company $187M $155.2M $157.9M $91.5M $423.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187M $155.2M $157.9M $91.5M $423.8M
 
Basic EPS (Cont. Ops) $1.87 $1.54 $1.57 $0.67 $3.13
Diluted EPS (Cont. Ops) $1.82 $1.51 $1.55 $0.66 $3.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $299.2M $303M $331.1M $438.2M $724.9M
EBIT $229.3M $234.8M $240.6M $181.2M $448.8M
 
Revenue (Reported) $941.5M $998.4M $1.2B $2.5B $2.8B
Operating Income (Reported) $229.3M $234.8M $240.6M $181.2M $448.8M
Operating Income (Adjusted) $229.3M $234.8M $240.6M $181.2M $448.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $708.1M $748.3M $951.9M $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $191.4M $206.4M $305.6M $861.5M $785.5M
Gross Profit $516.7M $542M $646.3M $1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $46.3M $53.5M $71.8M $117.7M $110.8M
Selling, General & Admin $301.6M $314M $398.7M $727.6M $860M
Other Inc / (Exp) -$15.6M -$2.4M -$58.2M -$40.3M $68.6M
Operating Expenses $347.9M $367.6M $467.7M $845.3M $967.8M
Operating Income $168.8M $174.4M $178.6M $155.2M $359.1M
 
Net Interest Expenses -- -- -- $5M --
EBT. Incl. Unusual Items $160.6M $180.9M $140.4M $96.1M $435.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.5M $40.8M $32.6M $19.6M $38.6M
Net Income to Company $134.1M $140.1M $107.8M $76.5M $397.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $134.1M $140.1M $107.8M $76.5M $397.3M
 
Basic EPS (Cont. Ops) $1.33 $1.39 $1.07 $0.56 $2.94
Diluted EPS (Cont. Ops) $1.30 $1.36 $1.06 $0.55 $2.90
Weighted Average Basic Share $301.4M $301.9M $314.2M $406.2M $406.5M
Weighted Average Diluted Share $310.3M $308.4M $319.2M $410.4M $411.7M
 
EBITDA $221.8M $225.8M $252.2M $341M $567M
EBIT $168.8M $174.4M $178.6M $155.2M $359.1M
 
Revenue (Reported) $708.1M $748.3M $951.9M $1.9B $2.1B
Operating Income (Reported) $168.8M $174.4M $178.6M $155.2M $359.1M
Operating Income (Adjusted) $168.8M $174.4M $178.6M $155.2M $359.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $426.7M $443.4M $446.1M $517.8M $890.1M
Short Term Investments $187.3M $250.4M $295.6M $50.5M $105.6M
Accounts Receivable, Net $141.7M $164.4M $213.2M $503.2M $557.7M
Inventory $229.2M $237M $299M $848.1M $659.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.8M $18.4M $21M $44.6M $49.6M
Total Current Assets $821.8M $864.5M $983.3M $1.9B $2.2B
 
Property Plant And Equipment $221.6M $226.1M $243.7M $647.7M $612.1M
Long-Term Investments $358.5M $562.5M $495.9M $75.4M $66.1M
Goodwill $156.7M $179.7M $197.5M $1.4B $1.4B
Other Intangibles $86.9M $68.7M $63.6M $924.6M $795.1M
Other Long-Term Assets $32M $36.3M $37.3M $78.6M $75.1M
Total Assets $1.7B $2B $2.1B $5.1B $5.3B
 
Accounts Payable $18.2M $22M $36.1M $56.7M $75.1M
Accrued Expenses $28.4M $32.3M $28.8M $75.9M $74.7M
Current Portion Of Long-Term Debt -- -- -- -- $443.4M
Current Portion Of Capital Lease Obligations -- -- $2.5M $12M $10.2M
Other Current Liabilities $5.8M $11.8M $13.3M $61M $33.7M
Total Current Liabilities $120.8M $140.2M $159.2M $392.3M $855.9M
 
Long-Term Debt $2.9M $2.9M -- $508.8M $83.9M
Capital Leases -- -- -- -- --
Total Liabilities $173.2M $215.9M $229.8M $1.1B $1.1B
 
Common Stock $99K $101K $100K $136K $137K
Other Common Equity Adj $4M -$6.8M -$24.6M -$10.2M -$6.9M
Common Equity $1.5B $1.7B $1.8B $4B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.7B $1.8B $4B $4.2B
 
Total Liabilities and Equity $1.7B $2B $2.1B $5.1B $5.3B
Cash and Short Terms $426.7M $443.4M $446.1M $517.8M $890.1M
Total Debt $4.8M $2.9M -- $509.2M $527.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $553.2M $405.3M $468.9M $694.7M $390.5M
Short Term Investments $191.3M $271.1M $189.3M $71.9M --
Accounts Receivable, Net $159.6M $206.3M $494.1M $588M $619.1M
Inventory $234.4M $282.4M $905M $717.7M $771.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.2M $23.8M $47.6M $50.9M --
Total Current Assets $980.5M $920M $1.9B $2.1B $1.9B
 
Property Plant And Equipment $221.1M $236.3M $701.7M $622.3M $637.9M
Long-Term Investments $431.8M $504M $276M $12.3M $16.7M
Goodwill $166.6M $181.8M $1.1B $1.4B --
Other Intangibles $73.1M $54.1M $1.3B $842.8M --
Other Long-Term Assets $33.6M $35.7M $69.5M $76.6M --
Total Assets $1.9B $2B $5.4B $5.1B $5.1B
 
Accounts Payable $20.7M $32M $86.9M $57.5M $87.2M
Accrued Expenses $27.1M $27M $59.6M $74.3M --
Current Portion Of Long-Term Debt -- -- -- $437.1M --
Current Portion Of Capital Lease Obligations -- -- $13.4M $11M --
Other Current Liabilities $8.7M $11.3M $54.3M $32.1M --
Total Current Liabilities $122.5M $145.3M $428.7M $818.1M $466M
 
Long-Term Debt $3.3M -- $509.7M $87.1M $105.4M
Capital Leases -- -- -- -- --
Total Liabilities $192.3M $212.4M $1.2B $1B $696.8M
 
Common Stock $101K $99K $140K $135K $134K
Other Common Equity Adj -$3.1M -$32.2M -$18.7M -$7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.8B $4.2B $4.1B $4.4B
 
Total Liabilities and Equity $1.9B $2B $5.4B $5.1B $5.1B
Cash and Short Terms $553.2M $405.3M $468.9M $694.7M $390.5M
Total Debt $5.4M -- $509.7M $88.1M $105.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102.3M $149.2M $190.2M $122.9M $103M
Depreciation & Amoritzation $62.9M $69.9M $68.3M $144.7M $254M
Stock-Based Compensation $27.1M $30.6M $32.8M $52.7M $54.2M
Change in Accounts Receivable $10.7M -$25.9M -$50.8M -$49.9M -$78.1M
Change in Inventories -$50.1M -$12M -$61.7M -$70.3M -$29.9M
Cash From Operations $198.8M $276.3M $178.5M $243.5M $520.6M
 
Capital Expenditures $63.7M $56.9M $74M $78.3M $115.4M
Cash Acquisitions $33.5M $34.5M $31.4M $296M $17.6M
Cash From Investing -$117.3M -$375.9M -$110.4M $303M -$176.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $104.7M -- $144.5M $225.6M $85.8M
Other Financing Activities -$6.3M -$9.3M -$7.2M -$18.7M -$52.3M
Cash From Financing -$38.7M $54.1M -$110M -$231.8M -$27.7M
 
Beginning Cash (CF) $239.4M $193.1M $150.5M $467.3M $784.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.7M -$46.3M -$42.6M $316.8M $317.1M
Ending Cash (CF) $283.9M $145.9M $107.1M $786.3M $1.1B
 
Levered Free Cash Flow $135.1M $219.4M $104.4M $165.2M $405.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $47.2M $47.4M $998K $51.8M $119M
Depreciation & Amoritzation $16.8M $17.6M $37.4M $66.9M $71.1M
Stock-Based Compensation $7.5M $8.3M $22.8M $12.2M $11.5M
Change in Accounts Receivable $5.7M -$16M -$8.7M $23.7M -$8.4M
Change in Inventories -$3.1M -$17.2M -$20.3M $4.9M -$5.7M
Cash From Operations $77.3M $32.9M $50.5M $203.7M $249.7M
 
Capital Expenditures $17.8M $12M $21.5M $42M $40.5M
Cash Acquisitions -- -- $293.4M $100K --
Cash From Investing -$6.9M -$63.1M -$80.9M -$15M -$75.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $40M
Other Financing Activities -$1.7M -$1.7M -$1.9M -$3.9M --
Cash From Financing $22.7M $13.2M $1.4M $19.6M -$32M
 
Beginning Cash (CF) $361.9M $134.2M $279.6M $622.8M $371.8M
Foreign Exchange Rate Adjustment $38K $479K $2.1M $4.1M $512K
Additions / Reductions $93.1M -$16.5M -$26.8M $212.3M $142.3M
Ending Cash (CF) $455M $118.2M $254.9M $839.2M $514.6M
 
Levered Free Cash Flow $59.5M $20.9M $29M $161.7M $209.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $187M $155.2M $157.9M $91.5M $423.8M
Depreciation & Amoritzation $69.9M $68.2M $90.5M $257M $276.1M
Stock-Based Compensation $28.7M $32.1M $48.8M $54.7M $50.3M
Change in Accounts Receivable -$17.6M -$52.2M -$41.6M -$113.5M $34.5M
Change in Inventories -$12M -$51.5M -$72.1M -$29.3M -$29.3M
Cash From Operations $280.2M $190.7M $202.8M $415M $715.2M
 
Capital Expenditures $53.9M $72.8M $73.7M $121.2M $145.3M
Cash Acquisitions $33.5M $35.7M $326.3M $17.6M $252.5M
Cash From Investing -$251.2M -$293.7M -$78.1M $248.7M -$347.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $144.5M -- $310.3M $256.5M
Other Financing Activities -$5.8M -$9.9M -$7.8M -$56.5M --
Cash From Financing $82.4M -$124.6M $19M -$324.7M -$632.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $111.3M -$227.7M $145.4M $343.1M -$251M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $226.3M $118M $129.1M $293.8M $569.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $134.1M $140.1M $107.8M $76.5M $397.3M
Depreciation & Amoritzation $53M $51.3M $73.6M $185.8M $207.8M
Stock-Based Compensation $22.8M $24.3M $40.3M $42.3M $38.4M
Change in Accounts Receivable -$19.9M -$46.2M -$37M -$100.5M $12M
Change in Inventories -$9.2M -$48.7M -$59M -$18M -$17.4M
Cash From Operations $200M $114.5M $138.8M $310.3M $504.9M
 
Capital Expenditures $39.9M $55.7M $55.4M $98.3M $128.1M
Cash Acquisitions -- $1.2M $296M $17.6M $252.5M
Cash From Investing -$132.1M -$49.9M -$17.6M -$71.9M -$243.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$450M
Repurchase of Common Stock -- $144.5M -- $84.8M $255.5M
Other Financing Activities -$4.8M -$5.3M -$5.9M -$43.8M -$10.8M
Cash From Financing $55.2M -$123.6M $5.4M -$87.4M -$692.4M
 
Beginning Cash (CF) $815.5M $514.8M $803.8M $1.4B $1.1B
Foreign Exchange Rate Adjustment -$570K $92K $2.5M $4.5M $18.4M
Additions / Reductions $122.5M -$58.8M $129.2M $155.5M -$412.7M
Ending Cash (CF) $937.4M $456M $935.4M $1.5B $668.2M
 
Levered Free Cash Flow $160.2M $58.8M $83.4M $212M $376.7M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock