Financhill
Buy
60

GLRE Quote, Financials, Valuation and Earnings

Last price:
$14.66
Seasonality move :
-0.18%
Day range:
$14.57 - $14.75
52-week range:
$11.57 - $15.07
Dividend yield:
0%
P/E ratio:
10.91x
P/S ratio:
0.73x
P/B ratio:
0.76x
Volume:
71.6K
Avg. volume:
166.6K
1-year change:
6.16%
Market cap:
$499.2M
Revenue:
$668M
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $452.9M $551.8M $473.9M $624.3M $668M
Revenue Growth (YoY) -7.16% 21.85% -14.11% 31.72% 7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.1M $660K -- $265K $2.1M
Operating Expenses -$5.3M -$21.2M $19.2M -$54.7M -$24.7M
Operating Income $5.3M $21.2M -$19.2M $54.7M $24.7M
 
Net Interest Expenses $6.3M $17.9M $10.9M $8M $9.2M
EBT. Incl. Unusual Items -$984K $3.2M -$30.3M $58.2M $10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $424K $3.7M -$816K $100K $749K
Net Income to Company $3.9M $17.6M $25.3M $86.8M $42.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $17.6M $25.3M $86.8M $42.8M
 
Basic EPS (Cont. Ops) $0.11 $0.51 $0.75 $2.55 $1.26
Diluted EPS (Cont. Ops) $0.11 $0.51 $0.64 $2.50 $1.24
Weighted Average Basic Share $36.2M $34.2M $33.9M $34.1M $34.1M
Weighted Average Diluted Share $36.3M $34.4M $39.8M $34.8M $34.7M
 
EBITDA -- -- -- -- --
EBIT -$984K $3.2M -$30.3M $58.2M $10M
 
Revenue (Reported) $452.9M $551.8M $473.9M $624.3M $668M
Operating Income (Reported) $5.3M $21.2M -$19.2M $54.7M $24.7M
Operating Income (Adjusted) -$984K $3.2M -$30.3M $58.2M $10M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $136.2M $124.7M $173.3M $162.3M $175M
Revenue Growth (YoY) 16.03% -8.46% 39.01% -6.34% 7.8%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$342K -$6.8M $706K $2.2M --
Operating Expenses $6M $20.8M -$19.1M -$12.7M -$14M
Operating Income -$6M -$20.8M $19.1M $12.7M $14M
 
Net Interest Expenses $1.6M $7.2M $1.7M $2.4M $1.5M
EBT. Incl. Unusual Items -$7.6M -$27.8M $15.4M $16.1M $10.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$816K $29K $723K $526K
Net Income to Company -$13.9M -$18.5M $13.5M $35.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.9M -$18.5M $13.5M $35.2M -$4.4M
 
Basic EPS (Cont. Ops) -$0.42 -$0.56 $0.40 $1.03 -$0.13
Diluted EPS (Cont. Ops) -$0.42 -$0.56 $0.39 $1.01 -$0.13
Weighted Average Basic Share $32.9M $33.1M $34.1M $34.1M $33.8M
Weighted Average Diluted Share $32.9M $33.1M $34.8M $34.8M $33.8M
 
EBITDA -- -- -- -- --
EBIT -$7.6M -$27.8M $15.4M $16.1M $10.5M
 
Revenue (Reported) $136.2M $124.7M $173.3M $162.3M $175M
Operating Income (Reported) -$6M -$20.8M $19.1M $12.7M $14M
Operating Income (Adjusted) -$7.6M -$27.8M $15.4M $16.1M $10.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $542.2M $498.4M $597.1M $655.1M $693.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$469K -$11.6M $5.7M -$1.1M --
Operating Expenses -$11.7M $9.5M -$48M -$43.7M -$14.5M
Operating Income $11.7M -$9.5M $48M $43.7M $14.5M
 
Net Interest Expenses $6.3M $23M $4.8M $12.4M $5.6M
EBT. Incl. Unusual Items $4.7M -$32.7M $45.9M $46.2M $8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M -$810K $118K $1.7M $1.2M
Net Income to Company $35.3M $14.9M $104M $87.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.3M $14.9M $104M $87.8M -$1.9M
 
Basic EPS (Cont. Ops) $0.99 $0.42 $3.03 $2.55 -$0.04
Diluted EPS (Cont. Ops) $0.98 $0.35 $2.77 $2.52 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.7M -$32.7M $45.9M $46.2M $8.7M
 
Revenue (Reported) $542.2M $498.4M $597.1M $655.1M $693.3M
Operating Income (Reported) $11.7M -$9.5M $48M $43.7M $14.5M
Operating Income (Adjusted) $4.7M -$32.7M $45.9M $46.2M $8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $418.5M $361M $482.6M $508.5M $523.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1M -$13.4M $5.7M $4.3M --
Operating Expenses -$6.8M $24.8M -$42.5M -$34.2M -$24M
Operating Income $6.8M -$24.8M $42.5M $34.2M $24M
 
Net Interest Expenses $4.7M $9.8M $3.6M $8M $4.4M
EBT. Incl. Unusual Items $1.2M -$34.7M $41.5M $29.5M $28.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M -$823K $111K $1.7M $2.2M
Net Income to Company -$6.7M -$9.4M $69.2M $70.2M $30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M -$9.4M $69.2M $70.2M $25.6M
 
Basic EPS (Cont. Ops) -$0.21 -$0.29 $2.03 $2.05 $0.75
Diluted EPS (Cont. Ops) -$0.22 -$0.36 $1.84 $2.02 $0.74
Weighted Average Basic Share $102.1M $99.9M $102.2M $102.6M $101.7M
Weighted Average Diluted Share $102.4M $106.2M $111.3M $104.2M $102.6M
 
EBITDA -- -- -- -- --
EBIT $1.2M -$34.7M $41.5M $29.5M $28.2M
 
Revenue (Reported) $418.5M $361M $482.6M $508.5M $523.9M
Operating Income (Reported) $6.8M -$24.8M $42.5M $34.2M $24M
Operating Income (Adjusted) $1.2M -$34.7M $41.5M $29.5M $28.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $754.3M $711.1M $706.5M $655.7M $649.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $347.1M $416.5M $518.8M $645.1M $790.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $42K $18.2M $17.3M $29.5M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.1B $1.2B $1.3B $1.4B
 
Property Plant And Equipment $100K $2.4M $1.9M $1.4M $900K
Long-Term Investments $196.2M $231M $248.5M $332.2M $460.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.4B $1.5B $1.7B $1.9B
 
Accounts Payable $92.2M $91.2M $105.1M $69M $105.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $569.6M $604.1M $647.4M $704.9M $882M
 
Long-Term Debt $95.8M $99.9M $81.9M $74.1M $60.1M
Capital Leases -- -- -- -- --
Total Liabilities $875.9M $940.7M $1B $1.1B $1.3B
 
Common Stock $3.5M $3.4M $3.5M $3.5M $3.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $464.9M $475.7M $503.1M $596.1M $635.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $464.9M $475.7M $503.1M $596.1M $635.9M
 
Total Liabilities and Equity $1.3B $1.4B $1.5B $1.7B $1.9B
Cash and Short Terms $8.9M $76.3M $38.2M $51.1M $64.7M
Total Debt $95.8M $99.9M $81.9M $74.1M $60.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $729.9M $681.2M $663.9M $621.7M $655.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $393.5M $484.2M $668.6M $784.7M --
Inventory -- -- -- -- --
Prepaid Expenses $26K $13.7M $18.7M $35.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.2B $1.3B $1.3B $1.4B
 
Property Plant And Equipment $2.2M $2M -- -- --
Long-Term Investments $222.7M $260.3M $229M $397.9M $456.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4B $1.5B $1.7B $1.9B $2B
 
Accounts Payable $77.5M $108.8M $69.9M $88.2M $98M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $605.2M $639M $699.9M $833.4M $953.5M
 
Long-Term Debt $99.8M $95.4M $74.9M $62.6M $34.7M
Capital Leases -- -- -- -- --
Total Liabilities $949.9M $1B $1.1B $1.2B $1.4B
 
Common Stock $3.4M $3.5M $3.5M $3.5M $3.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $450.5M $467M $575.9M $663.4M $658.9M
 
Total Liabilities and Equity $1.4B $1.5B $1.7B $1.9B $2B
Cash and Short Terms $37.4M $32.3M $41.3M $54.6M --
Total Debt $99.8M $95.4M $74.9M $62.6M $34.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.9M $17.6M $25.3M $86.8M $42.8M
Depreciation & Amoritzation $21K $16K -- -- --
Stock-Based Compensation $2.5M $3.2M $4.7M $6.1M $4.5M
Change in Accounts Receivable -$89.3M -$69.4M -$102.3M -$126.3M -$145.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$91.3M -$56.3M -$31.8M $7.5M $111.5M
 
Capital Expenditures -- -- -- -- $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $95.6M $23.1M $47M -$53.1M -$96.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $75M --
Long-Term Debt Repaid -- -- -$19.8M -$80.3M -$13.8M
Repurchase of Common Stock $17.8M $10M $35K -- $7.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$17.8M -$10M -$19.8M -$5.3M -$21.2M
 
Beginning Cash (CF) $754.3M $711.1M $706.5M $655.7M $649.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.6M -$43.2M -$4.6M -$50.8M -$6.6M
Ending Cash (CF) $740.6M $667.9M $702.1M $605M $642.1M
 
Levered Free Cash Flow -$91.3M -$56.3M -$31.8M $7.5M $110.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.9M -$18.5M $13.5M $35.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $793K $1.2M $1.3M $1.6M $2M
Change in Accounts Receivable $13M -$43.1M -$30.3M -$39.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1M -$13.4M -$15.2M $41.3M $31.2M
 
Capital Expenditures -- -- -- -- $252K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.8M $3.6M -$15.5M -$27M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $74.1M -- --
Long-Term Debt Repaid -- -$6.4M -$62.3M -- --
Repurchase of Common Stock $3.3M $35K -- $7.5M $2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3M -$6.4M $11.8M -$7.5M -$25.4M
 
Beginning Cash (CF) $729.9M $681.2M $663.9M $621.7M $655.2M
Foreign Exchange Rate Adjustment -- -$202K -$503K $726K -$297K
Additions / Reductions -$15M -$16.4M -$19.4M $7.6M -$3.8M
Ending Cash (CF) $715M $664.5M $644M $630M $651.1M
 
Levered Free Cash Flow $1.1M -$13.4M -$15.2M $41.3M $30.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.3M $14.9M $104M $87.8M --
Depreciation & Amoritzation $16K -- -- -- --
Stock-Based Compensation $3.5M $4.1M $4.9M $7.2M $4.3M
Change in Accounts Receivable -$109.3M -$120.1M -$155.5M -$115.8M --
Change in Inventories -- -- -- -- --
Cash From Operations -$65.4M -$64.9M -$19M $104.1M $139.5M
 
Capital Expenditures -- -- -- -- $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $79.2M $22.9M $20.2M -$127.8M -$71.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$6.4M -$92.8M -$12.8M --
Repurchase of Common Stock $15.1M $35K -- $7.5M $14.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$15.1M -$6.4M -$18.7M -$19.4M -$34.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M -$48.7M -$17.2M -$42.2M $33.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$65.4M -$64.9M -$19M $104.1M $138.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.7M -$9.4M $69.2M $70.2M $30M
Depreciation & Amoritzation $16K -- -- -- --
Stock-Based Compensation $2.4M $3.3M $3.5M $4.6M $4.5M
Change in Accounts Receivable -$46.4M -$97.2M -$150.3M -$139.8M -$59M
Change in Inventories -- -- -- -- --
Cash From Operations -$18.8M -$27.4M -$14.6M $82M $110M
 
Capital Expenditures -- -- -- -- $252K
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.4M $4.2M -$22.5M -$97.2M -$72.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $74.1M -- --
Long-Term Debt Repaid -- -$6.4M -$79.3M -$11.9M -$1.9M
Repurchase of Common Stock $10M $35K -- $7.5M $7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$10M -$6.4M -$5.3M -$19.4M -$32.3M
 
Beginning Cash (CF) $2.2B $2.1B $2B $1.9B $2B
Foreign Exchange Rate Adjustment -- -$322K -$152K $619K $664K
Additions / Reductions -$24.4M -$29.9M -$42.6M -$34M $6.1M
Ending Cash (CF) $2.2B $2.1B $2B $1.8B $2B
 
Levered Free Cash Flow -$18.8M -$27.4M -$14.6M $82M $109.7M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 0.7% over the past day.

Buy
68
KOD alert for Dec 26

Kodiak Sciences, Inc. [KOD] is down 1.61% over the past day.

Buy
64
ZCSH alert for Dec 23

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0% over the past day.

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

Show me the best stock