Financhill
Sell
50

GH Quote, Financials, Valuation and Earnings

Last price:
$42.08
Seasonality move :
20.08%
Day range:
$42.69 - $45.65
52-week range:
$15.81 - $50.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.17x
P/B ratio:
32.59x
Volume:
1.2M
Avg. volume:
2.3M
1-year change:
109.11%
Market cap:
$5.3B
Revenue:
$739M
EPS (TTM):
-$3.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $286.7M $373.7M $449.5M $563.9M $739M
Revenue Growth (YoY) 33.75% 30.32% 20.31% 25.45% 31.04%
 
Cost of Revenues $92.5M $122.9M $156.3M $227.1M $289.8M
Gross Profit $194.2M $250.7M $293.2M $336.9M $449.2M
Gross Profit Margin 67.73% 67.11% 65.23% 59.74% 60.79%
 
R&D Expenses $149.9M $263.2M $373.8M $367.2M $347.8M
Selling, General & Admin $299.3M $398.5M $463.8M $451M $545.1M
Other Inc / (Exp) $3.6M $25.2M -$112.6M $53.2M -$42.6M
Operating Expenses $449.1M $661.7M $837.6M $901.6M $892.8M
Operating Income -$255M -$411M -$544.4M -$564.7M -$443.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$245.9M -$384.5M -$653.4M -$478.8M -$435.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $379K $300K $1.1M $685K $1.3M
Net Income to Company -$246.3M -$384.8M -$654.6M -$479.4M -$436.4M
 
Minority Interest in Earnings -$7.5M -$20.9M -- -- --
Net Income to Common Excl Extra Items -$253.8M -$405.7M -$654.6M -$479.4M -$436.4M
 
Basic EPS (Cont. Ops) -$2.60 -$4.00 -$6.41 -$4.28 -$3.56
Diluted EPS (Cont. Ops) -$2.60 -$4.00 -$6.41 -$4.28 -$3.56
Weighted Average Basic Share $97.5M $101.3M $102.2M $112M $122.7M
Weighted Average Diluted Share $97.5M $101.3M $102.2M $112M $122.7M
 
EBITDA -$225.1M -$359.6M -$614.9M -$433.3M -$390.1M
EBIT -$241.1M -$381.9M -$650.9M -$476.2M -$432.5M
 
Revenue (Reported) $286.7M $373.7M $449.5M $563.9M $739M
Operating Income (Reported) -$255M -$411M -$544.4M -$564.7M -$443.6M
Operating Income (Adjusted) -$241.1M -$381.9M -$650.9M -$476.2M -$432.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $78.3M $108.1M $126.9M $155.1M $201.8M
Revenue Growth (YoY) 24.52% 38.04% 17.37% 22.2% 30.16%
 
Cost of Revenues $28.4M $33.4M $47.1M $62.5M $77.6M
Gross Profit $49.9M $74.7M $79.8M $92.5M $124.2M
Gross Profit Margin 63.73% 69.09% 62.87% 59.68% 61.55%
 
R&D Expenses $40.3M $73M $106.6M $89.9M $93.5M
Selling, General & Admin $100.8M $99.9M $119.3M $116.8M $156.6M
Other Inc / (Exp) $1.2M $25.9M $5.3M -$3.3M $4.7M
Operating Expenses $141.1M $172.9M $225.9M $290M $250.2M
Operating Income -$91.2M -$98.2M -$146.1M -$197.5M -$126M
 
Net Interest Expenses $2.8M -- -- -- --
EBT. Incl. Unusual Items -$92.8M -$72.3M -$139.3M -$187.6M -$110.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $263K $11K $602K -$541K $716K
Net Income to Company -$93M -$72.3M -$139.9M -$187M -$111M
 
Minority Interest in Earnings -$700K -$18.6M -- -- --
Net Income to Common Excl Extra Items -$93.7M -$90.9M -$139.9M -$187M -$111M
 
Basic EPS (Cont. Ops) -$0.94 -$0.89 -$1.36 -$1.58 -$0.90
Diluted EPS (Cont. Ops) -$0.94 -$0.89 -$1.36 -$1.58 -$0.90
Weighted Average Basic Share $100M $101.7M $102.5M $118.6M $123.8M
Weighted Average Diluted Share $100M $101.7M $102.5M $118.6M $123.8M
 
EBITDA -$83.4M -$65.6M -$128.5M -$176.1M -$99.2M
EBIT -$88M -$71.7M -$138.7M -$186.9M -$109.6M
 
Revenue (Reported) $78.3M $108.1M $126.9M $155.1M $201.8M
Operating Income (Reported) -$91.2M -$98.2M -$146.1M -$197.5M -$126M
Operating Income (Adjusted) -$88M -$71.7M -$138.7M -$186.9M -$109.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $286.7M $373.7M $449.5M $563.9M $739M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $92.5M $122.9M $156.3M $227.1M $289.8M
Gross Profit $194.2M $250.7M $293.2M $336.9M $449.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $149.9M $263.2M $373.8M $367.2M $347.8M
Selling, General & Admin $299.3M $398.5M $463.8M $451M $545.1M
Other Inc / (Exp) $3.6M $25.2M -$112.6M $53.2M -$42.6M
Operating Expenses $449.1M $661.7M $837.6M $901.6M $892.8M
Operating Income -$255M -$411M -$544.4M -$564.7M -$443.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$245.9M -$384.5M -$653.4M -$478.8M -$435.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $379K $300K $1.1M $685K $1.3M
Net Income to Company -$246.3M -$384.8M -$654.6M -$479.4M -$436.4M
 
Minority Interest in Earnings -$7.5M -$20.9M -- -- --
Net Income to Common Excl Extra Items -$253.8M -$405.7M -$654.6M -$479.4M -$436.4M
 
Basic EPS (Cont. Ops) -$2.58 -$4.00 -$6.40 -$4.28 -$3.56
Diluted EPS (Cont. Ops) -$2.58 -$4.00 -$6.40 -$4.28 -$3.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$225.1M -$359.6M -$614.9M -$433.3M -$390.1M
EBIT -$241.1M -$381.9M -$650.9M -$476.2M -$432.5M
 
Revenue (Reported) $286.7M $373.7M $449.5M $563.9M $739M
Operating Income (Reported) -$255M -$411M -$544.4M -$564.7M -$443.6M
Operating Income (Adjusted) -$241.1M -$381.9M -$650.9M -$476.2M -$432.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $373.7M $449.5M $563.9M $739M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $122.9M $156.3M $227.1M $289.8M --
Gross Profit $250.7M $293.2M $336.9M $449.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $263.2M $373.8M $367.2M $347.8M --
Selling, General & Admin $398.5M $463.8M $451M $545.1M --
Other Inc / (Exp) $25.2M -$112.6M $53.2M -$42.6M --
Operating Expenses $661.7M $837.6M $901.6M $892.8M --
Operating Income -$411M -$544.4M -$564.7M -$443.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$384.5M -$653.4M -$478.8M -$435.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300K $1.1M $685K $1.3M --
Net Income to Company -$384.8M -$654.6M -$479.4M -$436.4M --
 
Minority Interest in Earnings -$20.9M -- -- -- --
Net Income to Common Excl Extra Items -$405.7M -$654.6M -$479.4M -$436.4M --
 
Basic EPS (Cont. Ops) -$4.00 -$6.40 -$4.28 -$3.56 --
Diluted EPS (Cont. Ops) -$4.00 -$6.40 -$4.28 -$3.56 --
Weighted Average Basic Share $405.3M $408.7M $447.8M $491M --
Weighted Average Diluted Share $405.3M $408.7M $447.8M $491M --
 
EBITDA -$359.6M -$614.9M -$433.3M -$390.1M --
EBIT -$381.9M -$650.9M -$476.2M -$432.5M --
 
Revenue (Reported) $373.7M $449.5M $563.9M $739M --
Operating Income (Reported) -$411M -$544.4M -$564.7M -$443.6M --
Operating Income (Adjusted) -$381.9M -$650.9M -$476.2M -$432.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $833M $492.2M $141.6M $1.1B $525.5M
Short Term Investments $961.9M $440.5M $869.6M $35.1M $314.4M
Accounts Receivable, Net $53.3M $97.7M $97.3M $83.9M $106.9M
Inventory $22.7M $30.7M $51.6M $61.9M $71.1M
Prepaid Expenses $17.5M -- -- -- --
Other Current Assets -- $53.1M $31.5M $27.7M $33.8M
Total Current Assets $1.9B $1.1B $1.2B $1.3B $1.1B
 
Property Plant And Equipment $100.1M $313.9M $341.9M $302.7M $279.1M
Long-Term Investments $246.6M $698M -- -- --
Goodwill $3.3M $3.3M $3.3M $3.3M $3.3M
Other Intangibles $16.2M $14.2M $11.7M $9M $6.8M
Other Long-Term Assets $17.3M $60.9M $61.5M $124.3M $141.4M
Total Assets $2.3B $2.2B $1.6B $1.8B $1.5B
 
Accounts Payable $7.3M $38.5M $68.9M $51.7M $38.6M
Accrued Expenses $11.4M $11.5M $29.2M $35.5M $39.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.6M $12.9M $21.9M $28M $29.2M
Other Current Liabilities -- $78M -- -- --
Total Current Liabilities $66.8M $194.7M $193.2M $205.9M $225.6M
 
Long-Term Debt $806.3M $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $916.2M $1.6B $1.5B $1.6B $1.6B
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $2.7M -$4.8M -$19.5M -$3.7M -$5.2M
Common Equity $1.3B $645M $60.2M $158.7M -$139.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.1M -- -- -- --
Total Equity $1.4B $645M $60.2M $158.7M -$139.6M
 
Total Liabilities and Equity $2.3B $2.2B $1.6B $1.8B $1.5B
Cash and Short Terms $1.8B $932.7M $1B $1.2B $840M
Total Debt $806.3M $1.1B $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $833M $492.2M $141.6M $1.1B $525.5M
Short Term Investments $961.9M $440.5M $869.6M $35.1M $314.4M
Accounts Receivable, Net $53.3M $97.7M $97.3M $83.9M $106.9M
Inventory $22.7M $30.7M $51.6M $61.9M $71.1M
Prepaid Expenses $17.5M -- -- -- --
Other Current Assets -- $53.1M $31.5M $27.7M $33.8M
Total Current Assets $1.9B $1.1B $1.2B $1.3B $1.1B
 
Property Plant And Equipment $100.1M $313.9M $341.9M $302.7M $279.1M
Long-Term Investments $246.6M $698M -- -- --
Goodwill $3.3M $3.3M $3.3M $3.3M $3.3M
Other Intangibles $16.2M $14.2M $11.7M $9M $6.8M
Other Long-Term Assets $17.3M $60.9M $61.5M $124.3M $141.4M
Total Assets $2.3B $2.2B $1.6B $1.8B $1.5B
 
Accounts Payable $7.3M $38.5M $68.9M $51.7M $38.6M
Accrued Expenses $11.4M $11.5M $29.2M $35.5M $39.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.6M $12.9M $21.9M $28M $29.2M
Other Current Liabilities -- $78M -- -- --
Total Current Liabilities $66.8M $194.7M $193.2M $205.9M $225.6M
 
Long-Term Debt $806.3M $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $916.2M $1.6B $1.5B $1.6B $1.6B
 
Common Stock $1K $1K $1K $1K $1K
Other Common Equity Adj $2.7M -$4.8M -$19.5M -$3.7M -$5.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $57.1M -- -- -- --
Total Equity $1.4B $645M $60.2M $158.7M -$139.6M
 
Total Liabilities and Equity $2.3B $2.2B $1.6B $1.8B $1.5B
Cash and Short Terms $1.8B $932.7M $1B $1.2B $840M
Total Debt $806.3M $1.1B $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$246.3M -$384.8M -$654.6M -$479.4M -$436.4M
Depreciation & Amoritzation $16.1M $22.3M $36M $42.9M $42.4M
Stock-Based Compensation $144.1M $151.4M $94.7M $90.8M $140.4M
Change in Accounts Receivable -$5.5M -$44.4M $375K $8.4M -$21.4M
Change in Inventories -$7.5M -$8M -$20.9M -$10.4M -$9.1M
Cash From Operations -$103.9M -$209M -$309.5M -$325M -$239.9M
 
Capital Expenditures $54.1M $75M $77.5M $20.5M $35.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$617.1M -$63.2M $149.8M $840.3M -$261.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$174K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$94.6M -$84.7M -$201M -$26.3M -$15.8M
Cash From Financing $1.4B -$66.8M -$189.1M $477.4M -$996K
 
Beginning Cash (CF) $143.2M $833M $492.3M $141.9M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $689.3M -$339M -$348.7M $992.7M -$502.2M
Ending Cash (CF) $833M $492.3M $141.9M $1.1B $629.8M
 
Levered Free Cash Flow -$158M -$284.1M -$386.9M -$345.5M -$274.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$93M -$72.3M -$139.9M -$187M -$111M
Depreciation & Amoritzation $4.6M $6.1M $10.2M $10.9M $10.5M
Stock-Based Compensation $56.8M $26.9M $23.7M $24.3M $36.4M
Change in Accounts Receivable -$17M -$36.9M -$11.1M $18K -$21.7M
Change in Inventories $5M -$5.9M $11.4M $15.1M $1.2M
Cash From Operations -$59.2M -$77M -$90.7M -$78.7M -$64.5M
 
Capital Expenditures $7.3M $24.6M $10M $4.1M $18.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$297.7M -$266.7M $70.6M $663.5M $10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$49K $129K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$91.2M -$1.7M -$1.4M -$3.6M -$8M
Cash From Financing $1B $3.8M $2.3M $90.6M -$2.9M
 
Beginning Cash (CF) $142.9M $832.7M $158.6M $457.4M $688.4M
Foreign Exchange Rate Adjustment $216K -$500K $1.1M $1M -$1.7M
Additions / Reductions $689.8M -$339.9M -$17.8M $675.3M -$56.9M
Ending Cash (CF) $833M $492.3M $141.9M $1.1B $629.8M
 
Levered Free Cash Flow -$66.5M -$101.6M -$100.8M -$82.8M -$83.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$246.3M -$384.8M -$654.6M -$479.4M -$436.4M
Depreciation & Amoritzation $16.1M $22.3M $36M $42.9M $42.4M
Stock-Based Compensation $144.1M $151.4M $94.7M $90.8M $140.4M
Change in Accounts Receivable -$5.5M -$44.4M $375K $8.4M -$21.4M
Change in Inventories -$7.5M -$8M -$20.9M -$10.4M -$9.1M
Cash From Operations -$103.9M -$209M -$309.5M -$325M -$239.9M
 
Capital Expenditures $54.1M $75M $77.5M $20.5M $35.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$617.1M -$63.2M $149.8M $840.3M -$261.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$174K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$84.7M -$201M -$26.3M -$15.8M
Cash From Financing $1.4B -$66.8M -$189.1M $477.4M -$996K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $689.3M -$339M -$348.7M $992.7M -$502.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$158M -$284.1M -$386.9M -$345.5M -$274.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$384.8M -$654.6M -$479.4M -$436.4M --
Depreciation & Amoritzation $22.3M $36M $42.9M $42.4M --
Stock-Based Compensation $151.4M $94.7M $90.8M $140.4M --
Change in Accounts Receivable -$44.4M $375K $8.4M -$21.4M --
Change in Inventories -$8M -$20.9M -$10.4M -$9.1M --
Cash From Operations -$209M -$309.5M -$325M -$239.9M --
 
Capital Expenditures $75M $77.5M $20.5M $35.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$63.2M $149.8M $840.3M -$261.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $0 -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$84.7M -$201M -$26.3M -$15.8M --
Cash From Financing -$66.8M -$189.1M $477.4M -$996K --
 
Beginning Cash (CF) $3.5B $1.4B $1.1B $4B --
Foreign Exchange Rate Adjustment -$1.7M -$1.6M -$911K -$1.8M --
Additions / Reductions -$339M -$348.7M $992.7M -$502.2M --
Ending Cash (CF) $3.1B $1.1B $2.1B $3.5B --
 
Levered Free Cash Flow -$284.1M -$386.9M -$345.5M -$274.9M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.4% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 6.72% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 2.26% over the past day.

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

Show me the best stock