Financhill
Buy
57

GDEN Quote, Financials, Valuation and Earnings

Last price:
$31.11
Seasonality move :
4.66%
Day range:
$30.26 - $31.55
52-week range:
$27.42 - $40.85
Dividend yield:
3.21%
P/E ratio:
24.93x
P/S ratio:
1.28x
P/B ratio:
1.67x
Volume:
950.5K
Avg. volume:
303.1K
1-year change:
-22.12%
Market cap:
$854.7M
Revenue:
$1.1B
EPS (TTM):
$1.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $973.4M $694.2M $1.1B $1.1B $1.1B
Revenue Growth (YoY) 14.28% -28.69% 57.97% 2.3% -6.11%
 
Cost of Revenues $557.2M $407.2M $583.4M $617.3M $577.6M
Gross Profit $416.2M $287M $513.2M $504.5M $475.6M
Gross Profit Margin 42.76% 41.34% 46.8% 44.97% 45.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $229.3M $183.1M $222M $235.4M $255.6M
Other Inc / (Exp) -$16.2M -$35.1M $57.5M -$2.7M $288.8M
Operating Expenses $367.3M $319.3M $345.6M $355.4M $366.9M
Operating Income $49M -$32.4M $167.5M $149M $108.6M
 
Net Interest Expenses $74.2M $69.1M $62.9M $63.5M $65.5M
EBT. Incl. Unusual Items -$41.4M -$136.6M $162.2M $82.9M $332M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.9M $61K $436K $521K $76.2M
Net Income to Company -$39.5M -$136.6M $161.8M $82.3M $255.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$39.5M -$136.6M $161.8M $82.3M $255.8M
 
Basic EPS (Cont. Ops) -$1.43 -$4.87 $5.64 $2.87 $8.93
Diluted EPS (Cont. Ops) -$1.43 -$4.87 $5.04 $2.61 $8.31
Weighted Average Basic Share $27.7M $28.1M $28.7M $28.7M $28.7M
Weighted Average Diluted Share $27.7M $28.1M $32.1M $31.5M $30.8M
 
EBITDA $149.4M $57M $331.8M $246.5M $486.4M
EBIT $32.8M -$67.4M $225.1M $146.4M $397.5M
 
Revenue (Reported) $973.4M $694.2M $1.1B $1.1B $1.1B
Operating Income (Reported) $49M -$32.4M $167.5M $149M $108.6M
Operating Income (Adjusted) $32.8M -$67.4M $225.1M $146.4M $397.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $205.4M $282.4M $279M $257.7M $161.2M
Revenue Growth (YoY) -15.58% 37.5% -1.21% -7.62% -37.44%
 
Cost of Revenues $109.9M $151.7M $155.5M $144.4M $70.6M
Gross Profit $95.5M $130.7M $123.5M $113.4M $90.7M
Gross Profit Margin 46.5% 46.29% 44.28% 43.98% 56.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.2M $54.5M $59.4M $67.7M $57.1M
Other Inc / (Exp) $401K -$690K -$426K $305.8M $22K
Operating Expenses $86.5M $85.6M $88.2M $95.4M $84M
Operating Income $9M $45.2M $35.3M $17.9M $6.7M
 
Net Interest Expenses $16.4M $15.5M $15.7M $15.3M $8M
EBT. Incl. Unusual Items -$7M $28.9M $19.2M $308.4M -$1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17K -$123K $5.2M $67.2M -$6.4M
Net Income to Company -$7M $29.1M $14M $241.2M $5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7M $29.1M $14M $241.2M $5.2M
 
Basic EPS (Cont. Ops) -$0.25 $1.00 $0.49 $8.37 $0.18
Diluted EPS (Cont. Ops) -$0.25 $0.91 $0.45 $7.83 $0.18
Weighted Average Basic Share $28.1M $29M $28.5M $28.8M $28.2M
Weighted Average Diluted Share $28.1M $31.9M $31.1M $30.8M $29.4M
 
EBITDA $41M $70.9M $59.2M $345.9M $29.4M
EBIT $9.4M $44.5M $34.9M $323.7M $6.7M
 
Revenue (Reported) $205.4M $282.4M $279M $257.7M $161.2M
Operating Income (Reported) $9M $45.2M $35.3M $17.9M $6.7M
Operating Income (Adjusted) $9.4M $44.5M $34.9M $323.7M $6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $730.7M $1B $1.1B $1.1B $733.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $426.9M $550.7M $614.6M $610.6M $342.5M
Gross Profit $303.7M $469.5M $509.4M $491.6M $390.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $191.4M $208.8M $238.2M $254.7M $231.8M
Other Inc / (Exp) -$29.7M $52.1M -$3.2M $304.7M $48.2M
Operating Expenses $329.9M $331.9M $360.9M $369.3M $337.3M
Operating Income -$26.2M $137.6M $148.5M $122.2M $53.5M
 
Net Interest Expenses $69.7M $65.3M $60.7M $70.3M $40.4M
EBT. Incl. Unusual Items -$125.7M $124.4M $84.7M $356.7M $61.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $186K -$5.7M $80.5M $22.9M
Net Income to Company -$125.8M $124.2M $90.4M $276.2M $38.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$125.8M $124.2M $90.4M $276.2M $38.4M
 
Basic EPS (Cont. Ops) -$4.50 $4.32 $3.13 $9.60 $1.34
Diluted EPS (Cont. Ops) -$4.50 $3.86 $2.83 $8.96 $1.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $68.5M $299.8M $247.6M $518.3M $190.9M
EBIT -$55.9M $189.7M $145.4M $426.9M $101.7M
 
Revenue (Reported) $730.7M $1B $1.1B $1.1B $733.3M
Operating Income (Reported) -$26.2M $137.6M $148.5M $122.2M $53.5M
Operating Income (Adjusted) -$55.9M $189.7M $145.4M $426.9M $101.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $488.5M $814.6M $842M $822.5M $502.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $286.4M $429.9M $461.2M $454.5M $219.4M
Gross Profit $202.1M $384.6M $380.9M $368M $283.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132.3M $161.3M $177.6M $196.9M $173.1M
Other Inc / (Exp) -$32.2M $58.3M -$2.4M $305M $64.4M
Operating Expenses $236.2M $252.1M $267.3M $281.3M $251.6M
Operating Income -$34.1M $132.5M $113.5M $86.7M $31.6M
 
Net Interest Expenses $51.6M $47.8M $45.6M $52.3M $27.3M
EBT. Incl. Unusual Items -$117.9M $143M $65.6M $339.3M $68.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $241K $366K -$5.7M $74.2M $21M
Net Income to Company -$118.1M $142.7M $71.3M $265.1M $47.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$118.1M $142.7M $71.3M $265.1M $47.8M
 
Basic EPS (Cont. Ops) -$4.22 $4.98 $2.47 $9.21 $1.66
Diluted EPS (Cont. Ops) -$4.22 $4.52 $2.24 $8.61 $1.57
Weighted Average Basic Share $84.1M $85.8M $86.3M $86M $85.7M
Weighted Average Diluted Share $84.1M $93.9M $94.9M $92.4M $90.3M
 
EBITDA $28.3M $271.1M $187M $458.9M $163.3M
EBIT -$66.3M $190.8M $111.1M $391.7M $96M
 
Revenue (Reported) $488.5M $814.6M $842M $822.5M $502.6M
Operating Income (Reported) -$34.1M $132.5M $113.5M $86.7M $31.6M
Operating Income (Adjusted) -$66.3M $190.8M $111.1M $391.7M $96M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $111.7M $103.6M $220.5M $136.9M $157.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.2M $13.7M $18.7M $20.5M $17M
Inventory $8.2M $5.6M $6.6M $8.1M $8.1M
Prepaid Expenses $19.9M $14.9M $15.1M $25.9M $22M
Other Current Assets $4.4M $2.9M $2.9M $13.6M $531K
Total Current Assets $160.4M $140.7M $263.9M $244.6M $409.4M
 
Property Plant And Equipment $1.3B $1.2B $1.1B $988.6M $865.5M
Long-Term Investments -- -- -- -- --
Goodwill $185.5M $158.4M $158.4M $158.4M $84.3M
Other Intangibles $134M $106.1M $98.1M $89.6M $53.9M
Other Long-Term Assets $10.9M $9.4M $11.7M $15.7M $9.5M
Total Assets $1.7B $1.6B $1.6B $1.5B $1.5B
 
Accounts Payable $30.1M $20.2M $19.1M $25.2M $18.7M
Accrued Expenses $52.7M $45.5M $57.6M $45.3M $43.1M
Current Portion Of Long-Term Debt $8.5M $11.1M $1.1M $555K $4.6M
Current Portion Of Capital Lease Obligations $33.9M $35.7M $40.2M $42.2M $13.7M
Other Current Liabilities -- -- -- $10.2M $39.2M
Total Current Liabilities $132.8M $118.7M $127M $132.7M $174.4M
 
Long-Term Debt $1.1B $1.1B $1B $900.5M $658.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.3B $1.2B $914.6M
 
Common Stock $279K $282K $288K $282K $287K
Other Common Equity Adj -- -- -- -- --
Common Equity $289.7M $161.3M $319.5M $352.9M $537.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $289.7M $161.3M $319.5M $352.9M $537.7M
 
Total Liabilities and Equity $1.7B $1.6B $1.6B $1.5B $1.5B
Cash and Short Terms $111.7M $103.6M $220.5M $136.9M $157.6M
Total Debt $1.1B $1.1B $1B $901M $663.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $100.4M $219.3M $170.5M $261.2M $68.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.3M $20.8M $21M $16.7M $13.5M
Inventory $6.1M $5.8M $6.7M $7.4M $7.6M
Prepaid Expenses $20.1M $20.3M $18.4M $17.3M $14.9M
Other Current Assets $3.7M $3.1M $8.3M $895K $925K
Total Current Assets $143.7M $269.2M $266M $507.6M $105.5M
 
Property Plant And Equipment $1.2B $1.1B $998.8M $883.3M $845.7M
Long-Term Investments -- -- -- -- --
Goodwill $160.2M $158.4M $158.4M $80.8M $88.3M
Other Intangibles $114.5M $100M $91.4M $49.1M $54.7M
Other Long-Term Assets $9.5M $10.4M $15.5M $9.1M $7.3M
Total Assets $1.6B $1.6B $1.5B $1.5B $1.1B
 
Accounts Payable $26.7M $16.7M $18.8M $22.2M $19.4M
Accrued Expenses $54.3M $72M $56.6M $49.7M $37.2M
Current Portion Of Long-Term Debt $10.2M $1.5M $558K $4.9M $5.3M
Current Portion Of Capital Lease Obligations $33.3M $41.1M $44M $13.2M $15M
Other Current Liabilities -- -- $10.3M $46.2M --
Total Current Liabilities $131.7M $139.8M $139.1M $204.5M $94.8M
 
Long-Term Debt $1.1B $1B $926.5M $716.5M $386.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.2B $999.1M $588.5M
 
Common Stock $282K $291K $285K $286K $276K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $178.6M $305.4M $352.2M $545.6M $513.1M
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.5B $1.1B
Cash and Short Terms $100.4M $219.3M $170.5M $261.2M $68.6M
Total Debt $1.1B $1B $927.1M $721.4M $391.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$39.5M -$136.6M $161.8M $82.3M $255.8M
Depreciation & Amoritzation $116.6M $124.4M $106.7M $100.1M $88.9M
Stock-Based Compensation $10M $9.5M $13.8M $12.9M $12.8M
Change in Accounts Receivable -$2.5M $1.6M -$5.6M -$4.9M -$128K
Change in Inventories -- -- -- -- --
Cash From Operations $113.9M $36.7M $295.8M $150.2M $119.2M
 
Capital Expenditures $107.3M $36.5M $29.3M $51.4M $85.9M
Cash Acquisitions -$149M -- -- -- $352.4M
Cash From Investing -$256.1M -$35.9M -$28.9M -$51.3M $266.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$57.7M
Special Dividend Paid
Long-Term Debt Issued $520M $200M -- -- $400M
Long-Term Debt Repaid -$370.6M -$207.6M -$131.9M -$115.6M -$638.6M
Repurchase of Common Stock -- -$950K -$10.6M -$51.2M -$9.1M
Other Financing Activities -$11.8M -$449K -$7.5M -$10.7M -$25.1M
Cash From Financing $137.8M -$9M -$149.9M -$177.4M -$330.6M
 
Beginning Cash (CF) $116.1M $111.7M $103.6M $220.5M $142M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$8.1M $117M -$78.5M $55.6M
Ending Cash (CF) $111.7M $103.6M $220.5M $142M $197.6M
 
Levered Free Cash Flow $6.6M $233K $266.5M $98.8M $33.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7M $29.1M $14M $241.2M $5.2M
Depreciation & Amoritzation $31.6M $26.5M $24.3M $22.2M $22.6M
Stock-Based Compensation $3.5M $3M $3.3M $3.4M $2.9M
Change in Accounts Receivable $471K $59.8M -$4.6M -$4.5M $3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $35.1M $129.9M $36.2M $27.5M $22.5M
 
Capital Expenditures $9.2M $9.4M $12.5M $17.8M $7.8M
Cash Acquisitions -- -- -- $365M --
Cash From Investing -$8.9M -$9.3M -$12.5M $347.3M -$7.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$57.7M -$7.1M
Special Dividend Paid -- -- -- $2M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$11.9M -$50.6M -$25.2M -$177.1M -$1.3M
Repurchase of Common Stock -- -- -- -$9.1M -$25.1M
Other Financing Activities -$21K -$3.3M -$111K -$442K -$1.2M
Cash From Financing -$11.9M -$53.9M -$25.3M -$244.4M -$34.8M
 
Beginning Cash (CF) $86.2M $152.5M $179.2M $165.5M $88.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.3M $66.8M -$1.5M $130.3M -$20.1M
Ending Cash (CF) $100.4M $219.3M $177.7M $295.9M $68.6M
 
Levered Free Cash Flow $25.9M $120.5M $23.8M $9.7M $14.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$125.8M $124.2M $90.4M $276.2M $38.4M
Depreciation & Amoritzation $124.4M $110.1M $102.2M $91.4M $89.1M
Stock-Based Compensation $8.6M $10.3M $15.4M $13.2M $11.1M
Change in Accounts Receivable $623K -$8.2M -$3.1M $25K $3.6M
Change in Inventories -- -- -- -- --
Cash From Operations $40.5M $261.4M $173.8M $151.2M $60.7M
 
Capital Expenditures $57.5M $25.9M $41.9M $89.7M $55.8M
Cash Acquisitions -$1K -- -- $365M $184.2M
Cash From Investing -$56.7M -$25.6M -$41.8M $275.7M $128.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$57.7M -$14.4M
Special Dividend Paid
Long-Term Debt Issued $200M -- -- -- --
Long-Term Debt Repaid -$206.7M -$109.3M -$114M -$604.8M -$342M
Repurchase of Common Stock -- -- -$48.3M -- --
Other Financing Activities -$449K -$6.8M -$11.3M -$23.6M -$8.6M
Cash From Financing -$7.2M -$117M -$173.6M -$308.7M -$416.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.4M $118.9M -$41.6M $118.2M -$227.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17M $235.5M $131.8M $61.6M $4.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$118.1M $142.7M $71.3M $265.1M $47.8M
Depreciation & Amoritzation $94.6M $80.3M $75.9M $67.2M $67.4M
Stock-Based Compensation $7.4M $8.2M $9.7M $10M $8.3M
Change in Accounts Receivable $2.5M -$7.3M -$4.8M $126K $3.9M
Change in Inventories -- -- -- -- --
Cash From Operations $24.6M $249.3M $127.3M $128.3M $69.8M
 
Capital Expenditures $31.4M $20.8M $33.5M $71.7M $41.7M
Cash Acquisitions -- -- -- $365M $196.8M
Cash From Investing -$30.8M -$20.5M -$33.4M $293.6M $155.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$57.7M -$14.4M
Special Dividend Paid -- -- -- $2M --
Long-Term Debt Issued $200M -- -- $400M --
Long-Term Debt Repaid -$204.6M -$106.3M -$88.4M -$577.6M -$281M
Repurchase of Common Stock -- -- -$37.7M -$9.1M -$54.6M
Other Financing Activities -$449K -$6.8M -$10.7M -$23.6M -$7.2M
Cash From Financing -$5.1M -$113.1M -$136.8M -$268.1M -$354M
 
Beginning Cash (CF) $499.6M $401.5M $602M $463.8M $690.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M $115.7M -$42.9M $153.8M -$129M
Ending Cash (CF) $488.4M $517.2M $559.1M $617.6M $561.5M
 
Levered Free Cash Flow -$6.8M $228.5M $93.8M $56.6M $28.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.8% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.65% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.96% over the past day.

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

Show me the best stock