Financhill
Buy
66

GCMG Quote, Financials, Valuation and Earnings

Last price:
$11.46
Seasonality move :
4.52%
Day range:
$11.45 - $11.60
52-week range:
$10.23 - $14.48
Dividend yield:
3.93%
P/E ratio:
41.49x
P/S ratio:
4.13x
P/B ratio:
--
Volume:
355.4K
Avg. volume:
904.2K
1-year change:
-6.61%
Market cap:
$717.4M
Revenue:
$503.5M
EPS (TTM):
$0.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $434.2M $538.6M $452M $436.1M $503.5M
Revenue Growth (YoY) 4.24% 24.04% -16.08% -3.51% 15.45%
 
Cost of Revenues -- -- $3.9M $356M $336.2M
Gross Profit -- -- $448.1M -- --
Gross Profit Margin -- -- 99.15% -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$22.9M $11.2M $22M $2.4M -$14.7M
Operating Expenses $60.8M -$126.2M $336.3M $19.3M -$46.9M
Operating Income -$60.8M $126.2M $111.8M -$19.3M $46.9M
 
Net Interest Expenses $27.7M $27.1M $28.8M $14.9M $13.7M
EBT. Incl. Unusual Items -$78.7M $153.1M $89.1M -$21.5M $50.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.5M $11M $9.6M $7.7M $13.6M
Net Income to Company -$83.2M $142.1M $79.5M -$29.2M $36.6M
 
Minority Interest in Earnings -$87.3M $120.6M $59.7M -$42M $17.9M
Net Income to Common Excl Extra Items -$83.2M $142.1M $79.5M -$29.2M $36.6M
 
Basic EPS (Cont. Ops) $0.10 $0.49 $0.45 $0.30 $0.42
Diluted EPS (Cont. Ops) -$0.58 $0.28 $0.28 -$0.28 $0.03
Weighted Average Basic Share $40M $43.8M $43.9M $43.2M $44.7M
Weighted Average Diluted Share $184.2M $189.1M $188.6M $187.4M $190.6M
 
EBITDA -$51M $130.2M $119.5M -$16.6M $50.2M
EBIT -$60.8M $126.2M $111.8M -$19.3M $46.9M
 
Revenue (Reported) $434.2M $538.6M $452M $436.1M $503.5M
Operating Income (Reported) -$60.8M $126.2M $111.8M -$19.3M $46.9M
Operating Income (Adjusted) -$60.8M $126.2M $111.8M -$19.3M $46.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $120.1M $138.6M $119.1M $120.1M $133M
Revenue Growth (YoY) -- 15.4% -14.1% 0.91% 10.72%
 
Cost of Revenues -- -- $73M $69.4M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$8.2M -$3.7M $87K -$6.4M --
Operating Expenses -$17.5M -$26.3M -$20.9M -$15.2M -$44.1M
Operating Income $17.5M $26.3M $20.9M $15.2M $44.1M
 
Net Interest Expenses $7.5M $7.2M $3M $3.1M $3.6M
EBT. Incl. Unusual Items $25.2M $17M $21M $15.3M $48.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $2.8M $3.3M $3.2M $3.6M
Net Income to Company $22.7M $14.2M $104.2M $12.1M $45.1M
 
Minority Interest in Earnings $18.7M $11.1M $11.7M $8M $34.6M
Net Income to Common Excl Extra Items $22.7M $14.2M $17.6M $12.1M $45.1M
 
Basic EPS (Cont. Ops) $0.09 $0.07 $0.14 $0.09 $0.20
Diluted EPS (Cont. Ops) $0.03 $0.02 $0.04 $0.03 $0.16
Weighted Average Basic Share $44.4M $43.5M $43.5M $45.2M $53.6M
Weighted Average Diluted Share $188.9M $187.9M $188M $190.6M $197.5M
 
EBITDA $18.5M $27.3M $23.4M $16.3M $45.2M
EBIT $17.5M $26.3M $20.9M $15.2M $44.1M
 
Revenue (Reported) $120.1M $138.6M $119.1M $120.1M $133M
Operating Income (Reported) $17.5M $26.3M $20.9M $15.2M $44.1M
Operating Income (Adjusted) $17.5M $26.3M $20.9M $15.2M $44.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $501.5M $544.5M $422.6M $454.4M $537.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $434.1M $315.6M $307.9M $317.8M --
Gross Profit -- -- $99.2M -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$12.1M $29.1M $8M -$9.3M --
Operating Expenses $39M -$168.4M $111.1M -$21.9M -$120M
Operating Income -$39M $168.4M -$11.9M $21.9M $120M
 
Net Interest Expenses $25.4M $29.4M $19M $12.7M $15.3M
EBT. Incl. Unusual Items -$13.6M $159.7M -$14.1M $20.2M $127.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $14.1M $8.3M $9.4M $13M
Net Income to Company -$18.3M $145.6M $64.2M -$75.8M $114.3M
 
Minority Interest in Earnings -$31.7M $115.9M -$36.3M -$3.6M $80.3M
Net Income to Common Excl Extra Items -$20.4M $145.6M -$22.4M $10.8M $114.3M
 
Basic EPS (Cont. Ops) $0.27 $0.67 $0.32 $0.32 $0.68
Diluted EPS (Cont. Ops) -$0.02 $0.49 -$0.23 -$0.06 $0.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$33.6M $172.3M -$217K $24.8M $124.3M
EBIT -$39M $168.4M -$11.9M $21.9M $120M
 
Revenue (Reported) $501.5M $544.5M $422.6M $454.4M $537.7M
Operating Income (Reported) -$39M $168.4M -$11.9M $21.9M $120M
Operating Income (Adjusted) -$39M $168.4M -$11.9M $21.9M $120M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $346M $351.8M $322.4M $340.5M $374.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $244.5M $206.2M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $154K $18M $3.9M -$7.8M $12.6M
Operating Expenses -$47.3M -$89.5M $28.7M -$12.4M -$85.4M
Operating Income $47.3M $89.5M -$28.7M $12.4M $85.4M
 
Net Interest Expenses $19.5M $21.8M $12M $9.8M $11.3M
EBT. Incl. Unusual Items $68.5M $75.2M -$28M $13.7M $90.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $7.1M $5.8M $7.5M $7M
Net Income to Company $64.5M $68.1M $52.8M $6.2M $83.9M
 
Minority Interest in Earnings $57.3M $52.6M -$43.3M -$4.9M $57.5M
Net Income to Common Excl Extra Items $64.5M $68.1M -$33.8M $6.2M $83.9M
 
Basic EPS (Cont. Ops) $0.17 $0.35 $0.22 $0.25 $0.51
Diluted EPS (Cont. Ops) -$0.04 $0.24 -$0.28 -$0.06 $0.19
Weighted Average Basic Share $131M $133.2M $129.6M $133.8M $150.3M
Weighted Average Diluted Share $566.5M $566.9M $562.6M $568.7M $583.7M
 
EBITDA $50.4M $92.5M -$21.8M $14.7M $88.7M
EBIT $47.3M $89.5M -$28.7M $12.4M $85.4M
 
Revenue (Reported) $346M $351.8M $322.4M $340.5M $374.7M
Operating Income (Reported) $47.3M $89.5M -$28.7M $12.4M $85.4M
Operating Income (Adjusted) $47.3M $89.5M -$28.7M $12.4M $85.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $198.1M $96.2M $85.2M $44.4M $89.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $83.9M $113.3M $35.2M $52.4M $86.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $293.4M $221.3M $133.5M $110.3M $188.9M
 
Property Plant And Equipment $7.9M $5.4M $17.1M $45.9M $63.8M
Long-Term Investments $166.3M $226.3M $224M $240.2M $257.8M
Goodwill $29M $29M $29M $29M $29M
Other Intangibles $8.6M $6.3M $3.9M $2.6M $1.3M
Other Long-Term Assets $53M $24.9M $21.2M $18.6M $20.8M
Total Assets $632.5M $581.6M $489.1M $504.9M $612.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $3.1M $1.5M $250K $332K $338K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $155.4M $172.9M $121.6M $169.8M $186M
 
Long-Term Debt $335.2M $390.5M $399.1M $417.9M $474M
Capital Leases -- -- -- -- --
Total Liabilities $599.6M $637.4M $583.1M $616.2M $693.3M
 
Common Stock $18K $18K $18K $18K $18K
Other Common Equity Adj -$2.2M -$1M $4.1M $2.6M $1.7M
Common Equity -$29.3M -$25.7M -$19.8M -$27.6M -$27.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $62.3M -$30.1M -$74.2M -$83.6M -$62.7M
Total Equity $32.9M -$55.8M -$94M -$111.2M -$90.3M
 
Total Liabilities and Equity $632.5M $581.6M $489.1M $504.9M $603M
Cash and Short Terms $198.1M $96.2M $85.2M $44.4M $89.5M
Total Debt $335.2M $390.5M $403.1M $421.9M $478.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $120M $101.6M $55.4M $98.4M $182.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.3M $44.5M $43.1M $47M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $174.7M $158M $111M $152.8M $238.8M
 
Property Plant And Equipment $5.6M $17.7M $45.2M $64.1M $64.6M
Long-Term Investments $204M $224M $239.9M $250.9M $268.9M
Goodwill $29M $29M $29M $29M --
Other Intangibles $6.8M $4.5M $3M $1.6M --
Other Long-Term Assets $20.8M $54.1M $19.2M $23M --
Total Assets $512.9M $549.1M $504.7M $575M $685.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $27M $22.4M $26.7M $45.6M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $163.3M $151.2M $135.1M $185.9M $148.3M
 
Long-Term Debt $390.2M $403M $427.2M $486.4M $480.4M
Capital Leases -- -- -- -- --
Total Liabilities $623M $596M $598.4M $688.1M $682.1M
 
Common Stock $18K $18K $18K $18K $19K
Other Common Equity Adj -$1.8M $5M $4.7M $156K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$72.5M -$28.1M -$69M -$81.2M $11.2M
Total Equity -$110.2M -$47M -$93.7M -$113M $3.8M
 
Total Liabilities and Equity $512.9M $549.1M $504.7M $575M $685.9M
Cash and Short Terms $120M $101.6M $55.4M $98.4M $182.7M
Total Debt $391.2M $404M $428.2M $487.5M $481.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$83.2M $142.1M $79.5M -$29.2M $36.6M
Depreciation & Amoritzation $9.8M $4M $7.7M $2.7M $3.3M
Stock-Based Compensation -- $43.8M $25.4M $21.6M $31.4M
Change in Accounts Receivable -$50.3M -$29.8M $76.6M -$17.6M -$33.5M
Change in Inventories -- -- -- -- --
Cash From Operations $68.2M $175.7M $216.5M $92.1M $148.8M
 
Capital Expenditures $1.3M $577K $782K $3.8M $16.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.2M -$183.8M -$167.3M -$90.3M -$112M
 
Dividends Paid (Ex Special Dividend) -- $14.5M $18.4M $20.3M $20.5M
Special Dividend Paid
Long-Term Debt Issued $20M $110M -- -- $50M
Long-Term Debt Repaid -$136.2M -$53.3M -$4M -$4M -$3.2M
Repurchase of Common Stock -- $2.2M $29M $4.5M --
Other Financing Activities $164.2M -$308.9M -$157.2M -$74.6M -$83.9M
Cash From Financing $70.4M -$92.5M -$57.8M -$42.2M $9.8M
 
Beginning Cash (CF) $198.1M $96.2M $85.2M $44.4M $89.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118.3M -$102M -$11M -$40.8M $45.1M
Ending Cash (CF) $317.3M -$7.2M $71.7M $3.2M $133.1M
 
Levered Free Cash Flow $66.9M $175.1M $215.7M $88.3M $132M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.7M $14.2M $104.2M $12.1M $45.1M
Depreciation & Amoritzation $991K $961K $2.5M $1M $1.2M
Stock-Based Compensation $5.8M $5.4M $4.8M $3.5M $5.8M
Change in Accounts Receivable $12.4M -$15.7M -$17M -$3.2M $1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $80.8M $72.5M $43.6M $69M $79.8M
 
Capital Expenditures $162K $724K $536K $6.7M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$63.3M -$27.9M -$24.7M -$34.9M -$24.1M
 
Dividends Paid (Ex Special Dividend) $4.2M $5.1M $6.3M $5.3M $5.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1M -$1M -$1.1M --
Repurchase of Common Stock $450K $8M -- -- --
Other Financing Activities -$208.3M -$22.3M -$21.1M -$28.4M --
Cash From Financing -$163M -$20M -$13.7M -$10.9M -$9M
 
Beginning Cash (CF) $120M $101.6M $55.4M $98.4M $182.7M
Foreign Exchange Rate Adjustment -$374K -$1.5M -$611K $1.3M -$334K
Additions / Reductions -$145.8M $23.1M $4.6M $24.5M $46.4M
Ending Cash (CF) -$26.2M $123.1M $59.3M $124.3M $228.8M
 
Levered Free Cash Flow $80.7M $71.8M $43M $62.2M $78.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.3M $145.6M $64.2M -$75.8M $114.3M
Depreciation & Amoritzation $5.5M $3.9M $11.7M -$1.9M $4.3M
Stock-Based Compensation $38.1M $25.5M $25.7M $31M $37.2M
Change in Accounts Receivable -$19.8M -$2M $885K $1.4M -$1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $212.2M $193.9M $122M $137.4M $193.2M
 
Capital Expenditures $1.7M $1.6M $701K $18.1M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$228.4M -$154.6M -$123.7M -$96.1M -$114.3M
 
Dividends Paid (Ex Special Dividend) $10.1M $18.2M $20.2M $20.3M $22.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94.3M -$4M -$4M -$3.1M --
Repurchase of Common Stock $450K $24.8M $10.4M -- --
Other Financing Activities -$222.5M -$128.1M -$111M -$78.1M --
Cash From Financing $56.2M -$53.5M -$44.8M $892K $6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.9M -$18.4M -$46.2M $43.1M $84.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $210.5M $192.4M $121.3M $119.3M $188.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $64.5M $68.1M $52.8M $6.2M $83.9M
Depreciation & Amoritzation $3M $2.9M $6.9M $2.3M $3.3M
Stock-Based Compensation $38.1M $19.9M $20.1M $29.5M $35.3M
Change in Accounts Receivable $40.6M $68.4M -$7.3M $11.6M $43.5M
Change in Inventories -- -- -- -- --
Cash From Operations $141.7M $159.9M $65.4M $110.7M $155.1M
 
Capital Expenditures $392K $1.4M $1.3M $15.6M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$133.5M -$104.3M -$60.7M -$66.4M -$68.8M
 
Dividends Paid (Ex Special Dividend) $10.1M $13.8M $15.6M $15.6M $18M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110M -- -- $50M --
Long-Term Debt Repaid -$52.3M -$3M -$3M -$2.1M -$2.2M
Repurchase of Common Stock $450K $23.1M $4.5M -- --
Other Financing Activities -$274.7M -$93.9M -$47.7M -$51.1M -$44.9M
Cash From Financing -$85.4M -$46.3M -$33.3M $9.8M $6.1M
 
Beginning Cash (CF) $542.1M $256.6M $168M $214.2M $413.6M
Foreign Exchange Rate Adjustment -$1M -$4M -$1.2M $55K $988K
Additions / Reductions -$78.2M $5.4M -$29.8M $54.1M $93.3M
Ending Cash (CF) $462.9M $258M $137M $268.4M $507.9M
 
Levered Free Cash Flow $141.3M $158.5M $64.1M $95.1M $151.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock