Financhill
Sell
15

GO Quote, Financials, Valuation and Earnings

Last price:
$11.10
Seasonality move :
-9.73%
Day range:
$11.05 - $11.42
52-week range:
$10.21 - $19.97
Dividend yield:
0%
P/E ratio:
164.31x
P/S ratio:
0.24x
P/B ratio:
0.93x
Volume:
1.8M
Avg. volume:
2.9M
1-year change:
-41.14%
Market cap:
$1.1B
Revenue:
$4.4B
EPS (TTM):
-$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $3.1B $3.6B $4B $4.4B
Revenue Growth (YoY) 22.47% -1.76% 16.19% 10.94% 10.13%
 
Cost of Revenues $2.2B $2.2B $2.6B $2.7B $3B
Gross Profit $917.9M $880.4M $1B $1.2B $1.3B
Gross Profit Margin 29.28% 28.59% 28.42% 31.28% 30.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $810.5M $791.3M $921.9M $1.1B $1.2B
Other Inc / (Exp) -$198K $4M -$1.3M -$5.3M --
Operating Expenses $810.5M $791.3M $921.9M $1.1B $1.2B
Operating Income $107.4M $89.1M $95M $126.2M $102.8M
 
Net Interest Expenses $21.8M $16.8M $21.3M $24M $28.9M
EBT. Incl. Unusual Items $87.1M $77.5M $75.7M $104.1M $56.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.6M $15.2M $10.7M $24.6M $16.7M
Net Income to Company $106.7M $62.3M $65.1M $79.4M $39.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.7M $62.3M $65.1M $79.4M $39.5M
 
Basic EPS (Cont. Ops) $1.16 $0.65 $0.67 $0.80 $0.40
Diluted EPS (Cont. Ops) $1.08 $0.63 $0.65 $0.79 $0.40
Weighted Average Basic Share $91.8M $95.7M $96.8M $98.7M $98.7M
Weighted Average Diluted Share $98.5M $99.4M $100.2M $100.8M $99.6M
 
EBITDA $165.4M $160.2M $173.2M $214.2M $211.1M
EBIT $107.4M $89.1M $95M $126.2M $102.8M
 
Revenue (Reported) $3.1B $3.1B $3.6B $4B $4.4B
Operating Income (Reported) $107.4M $89.1M $95M $126.2M $102.8M
Operating Income (Adjusted) $107.4M $89.1M $95M $126.2M $102.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $768.9M $918.2M $1B $1.1B $1.2B
Revenue Growth (YoY) 0.63% 19.42% 9.34% 10.39% 5.41%
 
Cost of Revenues $549.3M $657M $688.2M $763.3M $813M
Gross Profit $219.6M $261.2M $315.7M $344.9M $355.1M
Gross Profit Margin 28.56% 28.45% 31.45% 31.12% 30.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $193.5M $236.5M $278.1M $304.6M $331M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $193.5M $236.5M $278.1M $303.9M $321.8M
Operating Income $26.1M $24.7M $37.6M $41M $33.3M
 
Net Interest Expenses $4.2M $5.6M $6.2M $7.8M $7.9M
EBT. Incl. Unusual Items $22.2M $19.9M $33.3M $33.8M $16.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $2.4M $6.2M $9.7M $4.5M
Net Income to Company $17.1M $17.5M $27.1M $24.2M $11.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.1M $17.5M $27.1M $24.2M $11.6M
 
Basic EPS (Cont. Ops) $0.18 $0.18 $0.27 $0.25 $0.12
Diluted EPS (Cont. Ops) $0.17 $0.17 $0.27 $0.24 $0.12
Weighted Average Basic Share $96M $97.1M $99.1M $98.4M $98.2M
Weighted Average Diluted Share $99.2M $100.5M $101M $98.9M $98.7M
 
EBITDA $44.4M $44.8M $59.4M $68.8M $66.7M
EBIT $26.1M $24.7M $37.6M $41M $33.3M
 
Revenue (Reported) $768.9M $918.2M $1B $1.1B $1.2B
Operating Income (Reported) $26.1M $24.7M $37.6M $41M $33.3M
Operating Income (Adjusted) $26.1M $24.7M $37.6M $41M $33.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3.4B $3.9B $4.3B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $2.7B $3B $3.2B
Gross Profit $886M $978.1M $1.2B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $784.5M $891.6M $1.1B $1.2B $1.3B
Other Inc / (Exp) $4M -$1.3M -$5.3M -- --
Operating Expenses $784.5M $891.6M $1.1B $1.2B $1.3B
Operating Income $101.5M $86.5M $130.8M $86.6M $96M
 
Net Interest Expenses $17.1M $18.5M $27M $24.6M $31.7M
EBT. Incl. Unusual Items $89.6M $69M $105M $69.3M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $13.2M $23.7M $18M $2.2M
Net Income to Company $79.9M $55.8M $81.2M $51.3M -$4.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $79.9M $55.8M $81.2M $51.3M -$4.4M
 
Basic EPS (Cont. Ops) $0.84 $0.58 $0.83 $0.52 -$0.05
Diluted EPS (Cont. Ops) $0.80 $0.56 $0.81 $0.51 -$0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $169.3M $163.5M $214.1M $190.1M $219.6M
EBIT $101.5M $86.5M $130.8M $86.6M $96M
 
Revenue (Reported) $3.1B $3.4B $3.9B $4.3B $4.6B
Operating Income (Reported) $101.5M $86.5M $130.8M $86.6M $96M
Operating Income (Adjusted) $101.5M $86.5M $130.8M $86.6M $96M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.6B $3B $3.3B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2B $2.3B $2.4B
Gross Profit $656.8M $754.5M $942.8M $998.1M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $583.2M $683.5M $835.9M $931.1M $998.9M
Other Inc / (Exp) $4M -$1.3M -$5.3M -- -$45M
Operating Expenses $583.2M $683.5M $835.9M $930.4M $974M
Operating Income $73.7M $71M $106.9M $67.7M $84.3M
 
Net Interest Expenses $12.6M $14.3M $19.9M $20.6M $23.4M
EBT. Incl. Unusual Items $65.9M $57.4M $86.6M $51.8M -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.2M $8.2M $21.3M $14.6M $70K
Net Income to Company $55.7M $49.2M $65.3M $37.2M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.7M $49.2M $65.3M $37.2M -$6.8M
 
Basic EPS (Cont. Ops) $0.58 $0.51 $0.66 $0.38 -$0.07
Diluted EPS (Cont. Ops) $0.56 $0.49 $0.65 $0.37 -$0.07
Weighted Average Basic Share $286.9M $289.8M $295.5M $297.4M $293.8M
Weighted Average Diluted Share $298.3M $300.1M $302.2M $298.8M $294.7M
 
EBITDA $125.7M $129.7M $170.5M $146.9M $178.9M
EBIT $73.7M $71M $106.9M $67.7M $84.3M
 
Revenue (Reported) $2.3B $2.6B $3B $3.3B $3.5B
Operating Income (Reported) $73.7M $71M $106.9M $67.7M $84.3M
Operating Income (Adjusted) $73.7M $71M $106.9M $67.7M $84.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $105.3M $140.1M $102.7M $115M $62.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11M $9.9M $14.3M $17.3M $17.2M
Inventory $245.2M $275.5M $334.3M $350M $394.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.1M $16.8M $15.1M $32.4M $26.7M
Total Current Assets $382M $442.7M $467.4M $516.6M $503.9M
 
Property Plant And Equipment $1.3B $1.4B $1.5B $1.6B $1.8B
Long-Term Investments $27.4M $21.5M $22.5M $28.1M $36.4M
Goodwill $747.9M $747.9M $747.9M $747.9M $782.7M
Other Intangibles $48.2M $51.9M $64M $78.6M $78.8M
Other Long-Term Assets $7.5M $8.1M $7.7M $10.2M $6.9M
Total Assets $2.5B $3B $3.1B $3.3B $3.6B
 
Accounts Payable $114.3M $122.1M $137.6M $209.4M $175.9M
Accrued Expenses $35.7M $49M $53.2M $66.7M $55.2M
Current Portion Of Long-Term Debt -- -- -- $5.6M $15M
Current Portion Of Capital Lease Obligations $48.7M $51.1M $54.6M $63.8M $72.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $232.6M $237.9M $280.5M $384M $349.6M
 
Long-Term Debt $1.3B $1.4B $1.4B $1.3B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $2B $2B $2.1B $2.4B
 
Common Stock $95K $96K $98K $99K $97K
Other Common Equity Adj -- -- -- -- --
Common Equity $922.3M $1B $1.1B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $922.3M $1B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.5B $3B $3.1B $3.3B $3.6B
Cash and Short Terms $105.3M $140.1M $102.7M $115M $62.8M
Total Debt $1.3B $1.4B $1.4B $1.3B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $156M $107.3M $155.7M $68.7M $52.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.3M $11.4M $21.7M $15.1M $15.6M
Inventory $245.8M $331.9M $308.6M $396.9M $417.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19M $17.2M $27.1M $30.7M --
Total Current Assets $430.4M $468.6M $514.5M $514M $517.5M
 
Property Plant And Equipment $1.4B $1.4B $1.6B $1.7B $1.9B
Long-Term Investments $21.2M $21.9M $26M $32.9M $41.2M
Goodwill $747.9M $747.9M $747.9M $776.6M --
Other Intangibles $49.2M $60.7M $77M $77.3M --
Other Long-Term Assets $8.5M $7.1M $10.6M $9.5M --
Total Assets $2.6B $2.8B $2.9B $3.1B $3.4B
 
Accounts Payable $122.1M $143M $184M $197.2M $196.7M
Accrued Expenses $45.7M $57.5M $87.9M $52.1M --
Current Portion Of Long-Term Debt -- -- $5.6M $9.4M --
Current Portion Of Capital Lease Obligations $46M $55.7M $63.3M $66.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $228.5M $287.4M $383.7M $352.3M $398.7M
 
Long-Term Debt $1.4B $1.4B $1.3B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.7B $1.9B $2.2B
 
Common Stock $96K $97K $99K $99K $98K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $994M $1.1B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $2.6B $2.8B $2.9B $3.1B $3.4B
Cash and Short Terms $156M $107.3M $155.7M $68.7M $52.1M
Total Debt $1.4B $1.4B $1.3B $1.5B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.7M $62.3M $65.1M $79.4M $39.5M
Depreciation & Amoritzation $58.1M $71.1M $78.3M $88M $108.2M
Stock-Based Compensation $38.1M $17.6M $32.6M $31.1M $10.5M
Change in Accounts Receivable -$4.9M -$21K -$7.2M -$11M -$7.5M
Change in Inventories -$25.7M -$30.3M -$58.8M -$15.7M -$30M
Cash From Operations $181.2M $165.6M $185.5M $303.4M $112M
 
Capital Expenditures $130.8M $133.2M $147.1M $192M $206.9M
Cash Acquisitions -- -- -- -- $60.5M
Cash From Investing -$133.8M -$136.7M -$149.9M -$194.2M -$274M
 
Dividends Paid (Ex Special Dividend) $434K $186K $105K $15K --
Special Dividend Paid
Long-Term Debt Issued $90M -- -- $325M $190M
Long-Term Debt Repaid -$91.2M -$1.2M -$76.3M -$417M -$7.6M
Repurchase of Common Stock $483K -- $3.5M $5.9M $81.4M
Other Financing Activities -$1.2M -- -- -$5.1M --
Cash From Financing $29.8M $5.9M -$72.9M -$97M $109.9M
 
Beginning Cash (CF) $105.3M $140.1M $102.7M $115M $62.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.2M $34.8M -$37.4M $12.3M -$52.2M
Ending Cash (CF) $182.6M $174.8M $65.4M $127.2M $10.7M
 
Levered Free Cash Flow $50.5M $32.4M $38.4M $111.5M -$95M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.1M $17.5M $27.1M $24.2M $11.6M
Depreciation & Amoritzation $18.2M $20.2M $21.9M $27.8M $33.4M
Stock-Based Compensation $1.9M $9.1M $7.5M $1.7M -$10K
Change in Accounts Receivable -$985K -$895K -$10.5M -$3M -$727K
Change in Inventories $2.3M -$13.5M $11.7M -$29.6M -$19.6M
Cash From Operations $56.6M $55.1M $119.1M $23M $17.3M
 
Capital Expenditures $26.5M $33.4M $52.4M $49.1M $44.4M
Cash Acquisitions -- -- -- -$248K --
Cash From Investing -$28.1M -$33.8M -$52.9M -$50.4M -$46.4M
 
Dividends Paid (Ex Special Dividend) $39K -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $50M --
Long-Term Debt Repaid -$316K -$309K -$2.2M -$529K --
Repurchase of Common Stock -- -- -- $25M --
Other Financing Activities -- -- -$88K -- --
Cash From Financing $791K $1.7M $1.9M $29M $26.1M
 
Beginning Cash (CF) $156M $107.3M $155.7M $68.7M $52.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.4M $23M $68.1M $1.6M -$3.1M
Ending Cash (CF) $185.3M $130.3M $223.8M $70.2M $49.1M
 
Levered Free Cash Flow $30.1M $21.7M $66.7M -$26.1M -$27.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $79.9M $55.8M $81.2M $51.3M -$4.4M
Depreciation & Amoritzation $67.8M $77.8M $83.2M $103.6M $123.6M
Stock-Based Compensation $13.8M $31.9M $33.7M $22.4M $1.1M
Change in Accounts Receivable -$250K -$4.4M -$17.6M $862K -$10.8M
Change in Inventories $6.9M -$86M $23.3M -$74.1M -$21M
Cash From Operations $223.7M $163.7M $321.9M $99.7M $189.3M
 
Capital Expenditures $135.2M $136.7M $180.1M $202M $241M
Cash Acquisitions -- -- -- $60.5M --
Cash From Investing -$137.2M -$139.7M -$181.7M -$268.8M -$250.9M
 
Dividends Paid (Ex Special Dividend) $165K $83K $81K $6K --
Special Dividend Paid
Long-Term Debt Issued -- -- $325M $140M --
Long-Term Debt Repaid -$1.1M -$76.3M -$415.1M -$7.3M --
Repurchase of Common Stock $483K $3.5M $3.3M $58.9M $25M
Other Financing Activities -- -- -- -- --
Cash From Financing $10.3M -$72.7M -$91.7M $82.1M $45.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.9M -$48.7M $48.4M -$87M -$16.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $88.5M $26.9M $141.7M -$102.3M -$51.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $55.7M $49.2M $65.3M $37.2M -$6.8M
Depreciation & Amoritzation $52M $58.7M $63.7M $79.2M $94.6M
Stock-Based Compensation $10.1M $24.4M $25.5M $16.8M $7.4M
Change in Accounts Receivable $884K -$3.5M -$13.9M -$2M -$5.3M
Change in Inventories -$687K -$56.4M $25.7M -$32.7M -$23.7M
Cash From Operations $141.8M $139.9M $276.2M $72.5M $149.8M
 
Capital Expenditures $94.1M $97.7M $130.8M $140.8M $174.9M
Cash Acquisitions -- -- -- $60.5M --
Cash From Investing -$96.3M -$99.2M -$131M -$205.7M -$182.6M
 
Dividends Paid (Ex Special Dividend) $136K $33K $9K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $325M $140M $20M
Long-Term Debt Repaid -$834K -$76M -$414.8M -$5.1M -$24.4M
Repurchase of Common Stock -- $3.5M $3.3M $56.3M --
Other Financing Activities -- -- -$5.1M -- --
Cash From Financing $5.2M -$73.4M -$92.3M $86.9M $22M
 
Beginning Cash (CF) $377.9M $329.5M $325.3M $202.6M $158.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.7M -$32.8M $52.9M -$46.3M -$10.7M
Ending Cash (CF) $428.5M $296.7M $378.3M $156.3M $147.5M
 
Levered Free Cash Flow $47.6M $42.1M $145.4M -$68.3M -$25M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.78% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 2.6% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is down 0.37% over the past day.

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

Show me the best stock