Financhill
Buy
65

GABC Quote, Financials, Valuation and Earnings

Last price:
$44.10
Seasonality move :
-2.36%
Day range:
$43.89 - $44.53
52-week range:
$32.75 - $45.00
Dividend yield:
2.63%
P/E ratio:
14.57x
P/S ratio:
3.33x
P/B ratio:
1.42x
Volume:
113.1K
Avg. volume:
139.2K
1-year change:
9.35%
Market cap:
$1.7B
Revenue:
$487.4M
EPS (TTM):
$3.03
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $228.7M $277.7M $316.6M $353.1M $487.4M
Revenue Growth (YoY) 0.06% 21.4% 14.02% 11.52% 38.05%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.2M $562K $40K -$34.8M --
Operating Expenses -$102.8M -$99.2M -$103.6M -$104.1M -$140.1M
Operating Income $102.8M $99.2M $103.6M $104.1M $140.1M
 
Net Interest Expenses $4.6M $4.8M $9.3M $9.8M $10.9M
EBT. Incl. Unusual Items $102.8M $99.2M $103.6M $104.1M $140.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.6M $17.4M $17.8M $20.3M $27.4M
Net Income to Company $84.1M $81.8M $85.9M $83.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $84.1M $81.8M $85.9M $83.8M $112.6M
 
Basic EPS (Cont. Ops) $3.17 $2.78 $2.91 $2.83 $3.06
Diluted EPS (Cont. Ops) $3.17 $2.78 $2.91 $2.83 $3.06
Weighted Average Basic Share $26.5M $29.5M $29.6M $29.7M $36.8M
Weighted Average Diluted Share $26.5M $29.5M $29.6M $29.7M $36.8M
 
EBITDA $121.1M $127.6M $179.4M $213.8M --
EBIT $112.3M $117.5M $169.9M $204.6M $266M
 
Revenue (Reported) $228.7M $277.7M $316.6M $353.1M $487.4M
Operating Income (Reported) $102.8M $99.2M $103.6M $104.1M $140.1M
Operating Income (Adjusted) $112.3M $117.5M $169.9M $204.6M $266M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $57.5M $74.6M $82.6M $90.2M $126.7M
Revenue Growth (YoY) -3.2% 29.72% 10.8% 9.14% 40.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $754K $89K -- -- --
Operating Expenses -$22.4M -$29.9M -$25.5M -$28.7M -$43.8M
Operating Income $22.4M $29.9M $25.5M $28.7M $43.8M
 
Net Interest Expenses $1.1M $1.4M $2.4M $2.7M $2.6M
EBT. Incl. Unusual Items $22.4M $29.9M $25.5M $28.7M $43.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $5.5M $4M $5.5M $8.1M
Net Income to Company $19.3M $24.4M $21.5M $23.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.3M $24.4M $21.5M $23.2M $35.7M
 
Basic EPS (Cont. Ops) $0.73 $0.83 $0.73 $0.78 $0.95
Diluted EPS (Cont. Ops) $0.73 $0.83 $0.73 $0.78 $0.95
Weighted Average Basic Share $26.5M $29.5M $29.6M $29.7M $37.5M
Weighted Average Diluted Share $26.5M $29.5M $29.6M $29.7M $37.5M
 
EBITDA -- -- -- -- --
EBIT $24.7M $38.4M $46.9M $54.2M $74.5M
 
Revenue (Reported) $57.5M $74.6M $82.6M $90.2M $126.7M
Operating Income (Reported) $22.4M $29.9M $25.5M $28.7M $43.8M
Operating Income (Adjusted) $24.7M $38.4M $46.9M $54.2M $74.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $228.5M $277.7M $316.8M $353.1M $487.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.2M $562K $40K -$34.8M --
Operating Expenses -$102.8M -$99.2M -$103.6M -$104.1M -$140.1M
Operating Income $102.8M $99.2M $103.6M $104.1M $140.1M
 
Net Interest Expenses $4.6M $4.8M $9.3M $9.8M $10.9M
EBT. Incl. Unusual Items $102.8M $99.2M $103.6M $104.1M $140.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.6M $17.4M $17.8M $20.3M $27.4M
Net Income to Company $84.1M $81.8M $85.9M $83.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $84.1M $81.8M $85.9M $83.8M $112.6M
 
Basic EPS (Cont. Ops) $3.17 $2.78 $2.91 $2.83 $3.03
Diluted EPS (Cont. Ops) $3.17 $2.78 $2.91 $2.83 $3.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $112.3M $117.5M $169.9M $204.6M $266M
 
Revenue (Reported) $228.5M $277.7M $316.8M $353.1M $487.2M
Operating Income (Reported) $102.8M $99.2M $103.6M $104.1M $140.1M
Operating Income (Adjusted) $112.3M $117.5M $169.9M $204.6M $266M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $277.7M $316.8M $353.1M $487.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $562K $40K -$34.8M -- --
Operating Expenses -$99.2M -$103.6M -$104.1M -$140.1M --
Operating Income $99.2M $103.6M $104.1M $140.1M --
 
Net Interest Expenses $4.8M $9.3M $9.8M $10.9M --
EBT. Incl. Unusual Items $99.2M $103.6M $104.1M $140.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.4M $17.8M $20.3M $27.4M --
Net Income to Company $81.8M $85.9M $83.8M $41.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.8M $85.9M $83.8M $112.6M --
 
Basic EPS (Cont. Ops) $2.78 $2.91 $2.83 $3.03 --
Diluted EPS (Cont. Ops) $2.78 $2.91 $2.83 $3.03 --
Weighted Average Basic Share $117.9M $118.2M $118.6M $147.1M --
Weighted Average Diluted Share $117.9M $118.2M $118.6M $147.1M --
 
EBITDA $14.8M $39.2M $48.8M $46.7M --
EBIT $117.5M $169.9M $204.6M $266M --
 
Revenue (Reported) $277.7M $316.8M $353.1M $487.2M --
Operating Income (Reported) $99.2M $103.6M $104.1M $140.1M --
Operating Income (Adjusted) $117.5M $169.9M $204.6M $266M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $47.2M $77.2M $78.8M $69.2M $71.4M
Short Term Investments $1.9B $1.8B $1.6B $1.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $417.9M $147.3M $146.4M $220.6M $119M
 
Property Plant And Equipment $88.9M $112.2M $106.8M $104M $139M
Long-Term Investments $28.9M $34M $27.9M $29.6M $73M
Goodwill $121.8M $180.4M $180.4M $179M --
Other Intangibles $5.8M $9.4M $6.3M $4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.6B $6.2B $6.2B $6.3B $8.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $25M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $2.3B $2.3B $1.9B
 
Long-Term Debt $88.3M $107.2M $106.5M $156.1M $182.7M
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $5.6B $5.5B $5.6B $7.2B
 
Common Stock $26.6M $29.5M $29.6M $29.7M $744.3M
Other Common Equity Adj $15.5M -$263.4M -$217.1M -$220.5M --
Common Equity $668.5M $558.4M $663.6M $715.1M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $668.5M $558.4M $663.6M $715.1M $1.2B
 
Total Liabilities and Equity $5.6B $6.2B $6.2B $6.3B $8.4B
Cash and Short Terms $1.9B $1.8B $1.7B $1.1B --
Total Debt $88.9M $107.7M $132.1M $156.6M $182.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $47.2M $77.2M $78.8M $69.2M $71.4M
Short Term Investments $1.9B $1.8B $1.6B $1.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $417.9M $147.3M $146.4M $220.6M $119M
 
Property Plant And Equipment $88.9M $112.2M $106.8M $104M $139M
Long-Term Investments $28.9M $34M $27.9M $29.6M $73M
Goodwill $121.8M $180.4M $180.4M $179M --
Other Intangibles $5.8M $9.4M $6.3M $4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.6B $6.2B $6.2B $6.3B $8.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $25M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $2.3B $2.3B $1.9B
 
Long-Term Debt $88.3M $107.2M $106.5M $156.1M $182.7M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.6B $5.5B $5.6B $7.2B
 
Common Stock $26.6M $29.5M $29.6M $29.7M $744.3M
Other Common Equity Adj $15.5M -$263.4M -$217.1M -$220.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $668.5M $558.4M $663.6M $715.1M $1.2B
 
Total Liabilities and Equity $5.6B $6.2B $6.2B $6.3B $8.4B
Cash and Short Terms $1.9B $1.8B $1.7B $1.1B --
Total Debt $88.9M $107.7M $132.1M $156.6M $182.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $62.2M $84.1M $81.8M $85.9M $83.8M
Depreciation & Amoritzation $9.4M $8.8M $10.1M $9.6M $9.3M
Stock-Based Compensation $1.1M $1.7M $2.3M $2.3M $2.9M
Change in Accounts Receivable -$2.9M $2.7M -$1.1M $3.7M $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $82.3M $86M $101.4M $101.5M $95.7M
 
Capital Expenditures $7.1M $4.7M $7.9M $5.7M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$335.9M -$625.4M -$15.5M $33M -$82.3M
 
Dividends Paid (Ex Special Dividend) $20.1M $22.2M $27M $29.4M $31.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25M $75M
Long-Term Debt Repaid -$40.6M -$58.1M -$41.7M -$132K -$50.2M
Repurchase of Common Stock $5.8M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $495.5M $590.6M -$363.7M -$136.5M $60.1M
 
Beginning Cash (CF) $103.9M $345.7M $395.2M $117.4M $115.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $241.9M $51.1M -$277.8M -$2.1M $73.5M
Ending Cash (CF) $345.7M $396.9M $117.4M $115.3M $188.8M
 
Levered Free Cash Flow $75.2M $81.3M $93.6M $95.7M $90.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.3M $24.4M $21.5M $23.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $383K $415K $466K $681K --
Change in Accounts Receivable $368K -$1M $8.9M -$592K --
Change in Inventories -- -- -- -- --
Cash From Operations $20.3M $25.2M $27.2M $27M --
 
Capital Expenditures $1.9M $1.6M $248K $656K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$183.7M -$105.9M -$60M -$89.5M --
 
Dividends Paid (Ex Special Dividend) $5.6M $6.8M $7.4M $8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50M -$30K -$35K -$43K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $111.5M -$173.2M $17.4M $55.7M --
 
Beginning Cash (CF) $448.7M $373M $132.4M $195.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$51.9M -$254M -$15.4M -$6.8M --
Ending Cash (CF) $396.9M $117.4M $115.3M $188.8M --
 
Levered Free Cash Flow $18.4M $23.6M $26.9M $26.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $84.1M $81.8M $85.9M $83.8M --
Depreciation & Amoritzation $8.8M $10.1M $9.6M $9.3M --
Stock-Based Compensation $1.7M $2.3M $2.3M $2.9M --
Change in Accounts Receivable $2.7M -$1.1M $3.7M $1.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $86M $101.4M $101.5M $95.7M --
 
Capital Expenditures $4.7M $7.9M $5.7M $5M $3.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$625.4M -$15.5M $33M -$82.3M --
 
Dividends Paid (Ex Special Dividend) $22.2M $27M $29.4M $31.8M --
Special Dividend Paid
Long-Term Debt Issued -- -- $25M $75M --
Long-Term Debt Repaid -$58.1M -$41.7M -$132K -$50.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $590.6M -$363.7M -$136.5M $60.1M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51.1M -$277.8M -$2.1M $73.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $81.3M $93.6M $95.7M $90.6M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $81.8M $85.9M $83.8M $41.9M --
Depreciation & Amoritzation $2.7M $2.4M $2.3M $8.6M --
Stock-Based Compensation $2.3M $2.3M $2.9M $2.1M --
Change in Accounts Receivable -$1.1M $3.7M $1.7M $2M --
Change in Inventories -- -- -- -- --
Cash From Operations $101.4M $101.5M $95.7M $114.4M --
 
Capital Expenditures $7.9M $5.7M $5M $3.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.5M $33M -$82.3M $57.5M --
 
Dividends Paid (Ex Special Dividend) $27M $29.4M $31.8M $32.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M $75M -- --
Long-Term Debt Repaid -$41.7M -$132K -$50.2M -$81K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$363.7M -$136.5M $60.1M -$105.1M --
 
Beginning Cash (CF) $2B $472.5M $763.7M $631.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$277.8M -$2.1M $73.5M $66.9M --
Ending Cash (CF) $1.7B $468.7M $837.1M $642.4M --
 
Levered Free Cash Flow $93.6M $95.7M $90.6M $110.8M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock