Financhill
Buy
81

GDYN Quote, Financials, Valuation and Earnings

Last price:
$21.58
Seasonality move :
-11.8%
Day range:
$21.25 - $22.47
52-week range:
$9.07 - $24.16
Dividend yield:
0%
P/E ratio:
719.33x
P/S ratio:
5.05x
P/B ratio:
4.14x
Volume:
990.7K
Avg. volume:
1.2M
1-year change:
73.75%
Market cap:
$1.7B
Revenue:
$312.9M
EPS (TTM):
$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $118.3M $111.3M $211.3M $310.5M $312.9M
Revenue Growth (YoY) 28.8% -5.95% 89.86% 46.95% 0.78%
 
Cost of Revenues $70.1M $69.7M $123.6M $189.9M $199.8M
Gross Profit $48.2M $41.6M $87.7M $120.6M $113.1M
Gross Profit Margin 40.77% 37.4% 41.52% 38.84% 36.16%
 
R&D Expenses $4.3M $9.3M $8.5M $15.8M $14.7M
Selling, General & Admin $28.3M $47.8M $79.2M $125.8M $104M
Other Inc / (Exp) -$176K $236K -$2.5M $555K $10.4M
Operating Expenses $32.6M $57.1M $87.7M $141.6M $118.7M
Operating Income $15.6M -$15.4M $50K -$21M -$5.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.4M -$15.2M -$2.5M -$20.5M $4.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M -$2.6M $5.2M $8.8M $6.6M
Net Income to Company $10.8M -$12.6M -$7.7M -$29.2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.8M -$12.6M -$7.7M -$29.2M -$1.8M
 
Basic EPS (Cont. Ops) $0.49 -$0.28 -$0.13 -$0.42 -$0.02
Diluted EPS (Cont. Ops) $0.49 -$0.28 -$0.13 -$0.42 -$0.02
Weighted Average Basic Share $50.8M $44.7M $58.7M $69.2M $75.2M
Weighted Average Diluted Share $50.8M $44.7M $58.7M $69.2M $75.2M
 
EBITDA $17.9M -$12.8M $5.1M -$11.4M $6.5M
EBIT $15.6M -$15.4M $50K -$21M -$5.6M
 
Revenue (Reported) $118.3M $111.3M $211.3M $310.5M $312.9M
Operating Income (Reported) $15.6M -$15.4M $50K -$21M -$5.6M
Operating Income (Adjusted) $15.6M -$15.4M $50K -$21M -$5.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $26.3M $57.9M $81.2M $77.4M $87.4M
Revenue Growth (YoY) -16.2% 120.01% 40.1% -4.61% 12.94%
 
Cost of Revenues $15.2M $32.7M $48.5M $49.3M $54.7M
Gross Profit $11.2M $25.3M $32.7M $28.2M $32.7M
Gross Profit Margin 42.36% 43.61% 40.25% 36.36% 37.43%
 
R&D Expenses $2.1M $2.1M $4.1M $3.4M $4.4M
Selling, General & Admin $10.7M $21.2M $33.3M $24.6M $26.1M
Other Inc / (Exp) $455K $114K $1.5M $3.2M $3.5M
Operating Expenses $12.8M $23.3M $37.4M $28M $30.6M
Operating Income -$1.7M $2M -$4.8M $143K $2.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.2M $2.1M -$3.3M $3.3M $5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$99K $2.6M $3.4M $2.6M $1.3M
Net Income to Company -$1.1M -$549K -$6.7M $676K $4.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M -$549K -$6.7M $676K $4.3M
 
Basic EPS (Cont. Ops) -$0.02 -$0.01 -$0.10 $0.01 $0.06
Diluted EPS (Cont. Ops) -$0.02 -$0.01 -$0.10 $0.01 $0.05
Weighted Average Basic Share $49.7M $62.6M $68.6M $75.5M $76.7M
Weighted Average Diluted Share $49.7M $62.6M $68.6M $77.3M $78.8M
 
EBITDA -$1M $3.4M -$2.3M $3.5M $6.7M
EBIT -$1.7M $2M -$4.8M $143K $2.1M
 
Revenue (Reported) $26.3M $57.9M $81.2M $77.4M $87.4M
Operating Income (Reported) -$1.7M $2M -$4.8M $143K $2.1M
Operating Income (Adjusted) -$1.7M $2M -$4.8M $143K $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $113.2M $174.9M $296.4M $315.4M $328.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $71.1M $102.2M $180.8M $198.1M $210.3M
Gross Profit $42M $72.7M $115.6M $117.3M $118.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.3M $7.8M $13.8M $15.6M $16.8M
Selling, General & Admin $41.5M $66.8M $118.7M $111.9M $105.7M
Other Inc / (Exp) $415K -$1.2M -$1.4M $8.3M $11.2M
Operating Expenses $49.8M $74.6M $132.6M $127.4M $122.5M
Operating Income -$7.7M -$2M -$16.9M -$10.1M -$4.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.3M -$3.2M -$18.3M -$1.8M $6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $5.6M $7.8M $9.5M $4.4M
Net Income to Company -$5.8M -$8.8M -$26.1M -$11.4M $2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$8.8M -$26.1M -$11.4M $2.4M
 
Basic EPS (Cont. Ops) -$0.19 -$0.18 -$0.39 -$0.16 $0.04
Diluted EPS (Cont. Ops) -$0.19 -$0.18 -$0.39 -$0.16 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.2M $2.3M -$8.3M $945K $12M
EBIT -$7.7M -$2M -$16.9M -$10.1M -$4.4M
 
Revenue (Reported) $113.2M $174.9M $296.4M $315.4M $328.4M
Operating Income (Reported) -$7.7M -$2M -$16.9M -$10.1M -$4.4M
Operating Income (Adjusted) -$7.7M -$2M -$16.9M -$10.1M -$4.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $81.2M $144.7M $229.9M $234.8M $250.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $51.8M $84.3M $141.6M $149.8M $160.3M
Gross Profit $29.4M $60.4M $88.3M $85M $90M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $5.7M $11.1M $10.9M $12.9M
Selling, General & Admin $34.1M $53.1M $92.6M $78.7M $80.4M
Other Inc / (Exp) $419K -$1M $124K $7.8M $8.7M
Operating Expenses $41.3M $58.8M $103.7M $89.5M $93.3M
Operating Income -$11.9M $1.6M -$15.4M -$4.5M -$3.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.5M $561K -$15.3M $3.3M $5.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.6M $4.7M $7.2M $8M $5.8M
Net Income to Company -$7.9M -$4.1M -$22.5M -$4.7M -$483K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.9M -$4.1M -$22.5M -$4.7M -$483K
 
Basic EPS (Cont. Ops) -$0.22 -$0.08 -$0.34 -$0.07 -$0.00
Diluted EPS (Cont. Ops) -$0.22 -$0.08 -$0.34 -$0.07 -$0.01
Weighted Average Basic Share $128.9M $168.7M $202.7M $225.1M $229.5M
Weighted Average Diluted Share $128.9M $168.7M $202.7M $228.6M $231.6M
 
EBITDA -$10M $5.1M -$8.3M $4M $9.5M
EBIT -$11.9M $1.6M -$15.4M -$4.5M -$3.4M
 
Revenue (Reported) $81.2M $144.7M $229.9M $234.8M $250.3M
Operating Income (Reported) -$11.9M $1.6M -$15.4M -$4.5M -$3.4M
Operating Income (Adjusted) -$11.9M $1.6M -$15.4M -$4.5M -$3.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $42.2M $112.7M $144.4M $256.7M $257.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.9M $16.9M $38.8M $48.4M $49.8M
Inventory -- -- -- -- --
Prepaid Expenses $308K $1.9M $3.1M $4.3M $4M
Other Current Assets $2.7M $978K $1M $8.2M $9.2M
Total Current Assets $66M $134.6M $192.8M $323.1M $324M
 
Property Plant And Equipment $4M $4.1M $6.2M $15.9M $21.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $14.7M $36M $45.5M $53.9M
Other Intangibles $18K $8.1M $19.1M $20.4M $26.5M
Other Long-Term Assets -- -- -- $1.2M $2.5M
Total Assets $71.5M $167.1M $256.7M $411.1M $435.2M
 
Accounts Payable $768K $757K $2.1M $3.9M $3.6M
Accrued Expenses $1.2M $628K $741K $1.3M $2.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $2.5M $4.2M
Other Current Liabilities $138K $13K $594K $712K $1M
Total Current Liabilities $8.3M $13.3M $25.3M $38.7M $42.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $17.5M $15.4M $29.7M $48.1M $52.3M
 
Common Stock $2K $5K $7K $7K $8K
Other Common Equity Adj -- -$4K -$126K -$848K $1.3M
Common Equity $54M $151.7M $227.1M $363M $382.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $54M $151.7M $227.1M $363M $382.9M
 
Total Liabilities and Equity $71.5M $167.1M $256.7M $411.1M $435.2M
Cash and Short Terms $42.2M $112.7M $144.4M $256.7M $257.2M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $126.5M $199.3M $255.2M $253.7M $231.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.6M $30.8M $50M $46.6M $64.3M
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $694K $7.4M $14.5M $10.3M
Other Current Assets $2.5M $5.3M $1.4M $1.7M $11.4M
Total Current Assets $147.8M $240.9M $319.4M $326.1M $323M
 
Property Plant And Equipment $4M $5.4M $13.1M $20.9M $26.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $35.4M $36M $54.6M $73.9M
Other Intangibles -- $19.7M $17.2M $27.6M $42.5M
Other Long-Term Assets -- -- $1.2M $1.7M $4.1M
Total Assets $157.8M $304.7M $390.1M $435.8M $477.3M
 
Accounts Payable $518K $1.8M $4.5M $3.7M $3.7M
Accrued Expenses $334K $1.1M $1.8M $4.1M $6.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.8M $4.2M $5.2M
Other Current Liabilities $2K $2.1M $754K $1.1M $438K
Total Current Liabilities $7.8M $24.2M $31.6M $52.5M $54.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7.8M $29.1M $39.3M $62.8M $77M
 
Common Stock $5K $7K $7K $7K $8K
Other Common Equity Adj -- -$76K -$2.1M $489K $1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $150M $275.6M $350.8M $372.9M $400.2M
 
Total Liabilities and Equity $157.8M $304.7M $390.1M $435.8M $477.3M
Cash and Short Terms $126.5M $199.3M $255.2M $253.7M $231.3M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $10.8M -$12.6M -$7.7M -$29.2M -$1.8M
Depreciation & Amoritzation $2.3M $2.7M $5M $9.6M $12.1M
Stock-Based Compensation $2.4M $20M $33M $61M $35.5M
Change in Accounts Receivable -$1.6M $1.8M -$19.5M -$9.9M $2.1M
Change in Inventories -- -- -- -- --
Cash From Operations $12.5M $5.9M $18M $31.7M $41.1M
 
Capital Expenditures $2.8M $2.3M $4.7M $6.1M $7.9M
Cash Acquisitions -- -$16.1M -$30.7M -$9.3M -$17.8M
Cash From Investing -$2.8M -$18.3M -$35.4M -$16.3M -$26M
 
Dividends Paid (Ex Special Dividend) -$2M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $5M --
Long-Term Debt Repaid -- -- -- -$5M --
Repurchase of Common Stock -- -$123.9M -- -- --
Other Financing Activities -- $206.7M -$49.8M -$13.2M -$16.8M
Cash From Financing $14.6M $83M $49.1M $97.8M -$16.3M
 
Beginning Cash (CF) $17.9M $42.2M $112.7M $144.4M $256.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.3M $70.6M $31.7M $113.1M -$1.2M
Ending Cash (CF) $42.2M $112.7M $144.4M $256.7M $257.2M
 
Levered Free Cash Flow $9.7M $3.7M $13.3M $25.6M $33.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.1M -$549K -$6.7M $676K $4.3M
Depreciation & Amoritzation $662K $1.4M $2.4M $3.4M $4.6M
Stock-Based Compensation $5.1M $9.1M $17.6M $7.3M $7.1M
Change in Accounts Receivable -$2.1M -$2.7M -$5.7M $2M -$6.9M
Change in Inventories -- -- -- -- --
Cash From Operations $3.9M $8M $4.3M $11M $9.2M
 
Capital Expenditures $497K $1.1M $1.2M $1.8M $3.3M
Cash Acquisitions -- -- -- -- -$32.1M
Cash From Investing -$497K -$1.1M -$1.2M -$1.8M -$34.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.2M -$7.8M -$1.6M -$102K
Cash From Financing $19K $124.5M $102.9M -$1M $142K
 
Beginning Cash (CF) $123.1M $68M $150M $246.2M $256M
Foreign Exchange Rate Adjustment -- -$86K -$872K -$561K $335K
Additions / Reductions $3.4M $131.4M $106M $8.1M -$25.1M
Ending Cash (CF) $126.5M $199.3M $255.2M $253.7M $231.3M
 
Levered Free Cash Flow $3.4M $6.9M $3.1M $9.1M $5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.8M -$8.8M -$26.1M -$11.4M $2.4M
Depreciation & Amoritzation $2.5M $4.3M $8.7M $11.1M $16.4M
Stock-Based Compensation $14M $27.9M $54.2M $46M $33.8M
Change in Accounts Receivable $521K -$10.8M -$19M $3M -$9.2M
Change in Inventories -- -- -- -- --
Cash From Operations $4.7M $17.6M $23M $45.6M $30.7M
 
Capital Expenditures $2.3M $3.7M $6.1M $7.3M $11.4M
Cash Acquisitions -- -$46.7M -$65K -$27.1M -$32.1M
Cash From Investing -$2.3M -$50.3M -$7.1M -$34.4M -$43.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $5M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$123.9M -- -- -- --
Other Financing Activities -- -$21.5M -$40.5M -$16M -$10.5M
Cash From Financing $82.9M $105.6M $42.1M -$15.2M -$9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.3M $72.8M $57.9M -$4M -$22.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4M $13.9M $16.9M $38.3M $19.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$7.9M -$4.1M -$22.5M -$4.7M -$483K
Depreciation & Amoritzation $1.9M $3.5M $7.1M $8.6M $12.9M
Stock-Based Compensation $13.6M $21.5M $42.6M $27.7M $26M
Change in Accounts Receivable $834K -$11.8M -$11.3M $1.6M -$9.7M
Change in Inventories -- -- -- -- --
Cash From Operations $3M $14.7M $19.6M $33.5M $23.1M
 
Capital Expenditures $1.6M $3M $4.4M $5.6M $9.1M
Cash Acquisitions -- -$30.6M -- -$17.8M -$32.1M
Cash From Investing -$1.6M -$33.6M -$5.4M -$23.4M -$41.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5M -- --
Long-Term Debt Repaid -- -- -$5M -- --
Repurchase of Common Stock -$123.9M -- -- -- --
Other Financing Activities $206.7M -$21.5M -$12.2M -$15M -$8.6M
Cash From Financing $82.9M $105.6M $98.5M -$14.5M -$7.8M
 
Beginning Cash (CF) $286.8M $280.6M $447.7M $761.3M $762.7M
Foreign Exchange Rate Adjustment -- -$72K -$1.9M $1.3M -$14K
Additions / Reductions $84.3M $86.6M $112.8M -$4.4M -$26M
Ending Cash (CF) $371.1M $367.1M $558.5M $758.3M $736.7M
 
Levered Free Cash Flow $1.4M $11.6M $15.3M $27.9M $14M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock