Financhill
Sell
43

GOCO Quote, Financials, Valuation and Earnings

Last price:
$2.97
Seasonality move :
39.19%
Day range:
$2.90 - $3.06
52-week range:
$2.17 - $21.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.05x
P/B ratio:
0.72x
Volume:
24.8K
Avg. volume:
42.7K
1-year change:
-71.68%
Market cap:
$48.8M
Revenue:
$798.9M
EPS (TTM):
-$15.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $877.4M $1.1B $631.7M $734.7M $798.9M
Revenue Growth (YoY) 62.62% 21.09% -40.54% 16.31% 8.74%
 
Cost of Revenues $297.8M $346.8M $294.7M $264.7M $236.5M
Gross Profit $579.6M $715.6M $337M $470M $562.4M
Gross Profit Margin 66.06% 67.35% 53.35% 63.97% 70.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$19.3M -$398.9M -$37.4M -$12.7M $74.9M
Operating Expenses $624.4M $818.5M $618.1M $537M $567M
Operating Income -$44.8M -$102.9M -$281.1M -$67.1M -$4.6M
 
Net Interest Expenses $33M $33.5M $57.1M $69.5M $72.9M
EBT. Incl. Unusual Items -$97.2M -$534.2M -$375.6M -$151.1M -$5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43K -$24K $764K $154K $2.3M
Net Income to Company -$97.2M -$534.2M -$376.4M -$151.3M -$7.3M
 
Minority Interest in Earnings -$52.9M -$344.8M -$227.7M -$88M -$4.4M
Net Income to Common Excl Extra Items -$71.7M -$534.2M -$376.4M -$151.3M -$7.3M
 
Basic EPS (Cont. Ops) -$3.35 -$26.80 -$17.61 -$7.19 -$0.66
Diluted EPS (Cont. Ops) -$3.35 -$26.80 -$17.61 -$7.19 -$0.66
Weighted Average Basic Share $5.6M $7.1M $8.4M $9.3M $10M
Weighted Average Diluted Share $5.6M $7.1M $8.4M $9.3M $10M
 
EBITDA $53.7M $4.6M -$174.1M $38.7M $101.3M
EBIT -$44.8M -$102.9M -$281.1M -$67.1M -$4.6M
 
Revenue (Reported) $877.4M $1.1B $631.7M $734.7M $798.9M
Operating Income (Reported) -$44.8M -$102.9M -$281.1M -$67.1M -$4.6M
Operating Income (Adjusted) -$44.8M -$102.9M -$281.1M -$67.1M -$4.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $211.7M $133.1M $132M $118.3M $34.2M
Revenue Growth (YoY) 29.61% -37.16% -0.76% -10.41% -71.1%
 
Cost of Revenues $79.7M $76.1M $62.3M $46.1M $47.1M
Gross Profit $132M $56.9M $69.8M $72.2M -$12.9M
Gross Profit Margin 62.36% 42.8% 52.85% 61.03% -37.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1M -$10M -$771K $77.1M --
Operating Expenses $179.7M $105.9M $107.8M $114.9M $68.8M
Operating Income -$47.6M -$49M -$38M -$42.7M -$81.8M
 
Net Interest Expenses $6.9M $15.6M $17.6M $19.1M $24.8M
EBT. Incl. Unusual Items -$55.6M -$74.7M -$56.3M $15.4M -$314.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79K -- -$108K -$11K -$486K
Net Income to Company -$55.5M -$74.7M -$56.2M $15.4M -$313.9M
 
Minority Interest in Earnings -$35.3M -$44.6M -$32.3M $8.6M -$148.1M
Net Income to Common Excl Extra Items -$55.5M -$74.7M -$56.2M $15.4M -$313.9M
 
Basic EPS (Cont. Ops) -$2.66 -$3.40 -$2.61 $0.58 -$11.80
Diluted EPS (Cont. Ops) -$2.66 -$3.40 -$2.61 $0.46 -$11.80
Weighted Average Basic Share $7.6M $8.8M $9.5M $10.1M $14.1M
Weighted Average Diluted Share $7.6M $8.8M $9.5M $14.6M $14.1M
 
EBITDA -$21.6M -$20.9M -$11.7M -$16.3M -$54.7M
EBIT -$47.6M -$49M -$38M -$42.7M -$81.8M
 
Revenue (Reported) $211.7M $133.1M $132M $118.3M $34.2M
Operating Income (Reported) -$47.6M -$49M -$38M -$42.7M -$81.8M
Operating Income (Adjusted) -$47.6M -$49M -$38M -$42.7M -$81.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1B $527.4M $686.5M $738.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $336.4M $377.7M $244M $225.3M $250.6M
Gross Profit $722.3M $634.2M $283.4M $461.2M $487.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$13.2M -$420.9M -$3.7M $67.8M --
Operating Expenses $645.7M $821.3M $510.3M $523.4M $528.1M
Operating Income $76.6M -$187.1M -$226.9M -$62.3M -$40.4M
 
Net Interest Expenses $32.5M $49.4M $69M $72.9M $75.4M
EBT. Incl. Unusual Items $31M -$657.4M -$299.6M -$67.3M -$379.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$137K $590K $67K $257K $2.7M
Net Income to Company $31.1M -$657.8M -$299.7M -$67.6M -$381.7M
 
Minority Interest in Earnings $29.5M -$415.6M -$176.3M -$37.9M -$182.7M
Net Income to Common Excl Extra Items $31.1M -$658M -$299.7M -$67.6M -$381.7M
 
Basic EPS (Cont. Ops) $1.64 -$30.57 -$13.91 -$3.38 -$15.00
Diluted EPS (Cont. Ops) $1.45 -$30.57 -$13.91 -$3.49 -$15.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $178.9M -$76.3M -$121.4M $43.6M $66.2M
EBIT $76.6M -$187.1M -$226.9M -$62.3M -$40.4M
 
Revenue (Reported) $1.1B $1B $527.4M $686.5M $738.3M
Operating Income (Reported) $76.6M -$187.1M -$226.9M -$62.3M -$40.4M
Operating Income (Adjusted) $76.6M -$187.1M -$226.9M -$62.3M -$40.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $612.8M $562.3M $458M $409.8M $349.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $216.6M $247.5M $196.8M $157.3M $171.5M
Gross Profit $396.2M $314.8M $261.2M $252.4M $177.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$13M -$35.1M -$3.4M $77M -$53.2M
Operating Expenses $461.4M $465.2M $355.3M $339.7M $298.4M
Operating Income -$65.2M -$150.3M -$94.1M -$87.3M -$120.7M
 
Net Interest Expenses $23.9M $39.8M $51.7M $55.1M $57.7M
EBT. Incl. Unusual Items -$102.1M -$225.2M -$149.2M -$65.4M -$439.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$142K $472K -$225K -$122K $263K
Net Income to Company -$102M -$225.6M -$149M -$65.3M -$439.7M
 
Minority Interest in Earnings -$67.7M -$138.3M -$86.9M -$36.9M -$215.2M
Net Income to Common Excl Extra Items -$102M -$225.6M -$149M -$65.3M -$439.7M
 
Basic EPS (Cont. Ops) -$4.76 -$10.42 -$7.01 -$3.16 -$17.42
Diluted EPS (Cont. Ops) -$4.76 -$10.42 -$7.01 -$3.27 -$17.42
Weighted Average Basic Share $20.6M $24.9M $27.6M $29.8M $35.3M
Weighted Average Diluted Share $20.6M $24.9M $27.6M $34.3M $35.3M
 
EBITDA $11.9M -$69.9M -$15.2M -$8.4M -$41M
EBIT -$65.2M -$150.3M -$94.1M -$87.3M -$120.7M
 
Revenue (Reported) $612.8M $562.3M $458M $409.8M $349.2M
Operating Income (Reported) -$65.2M -$150.3M -$94.1M -$87.3M -$120.7M
Operating Income (Adjusted) -$65.2M -$150.3M -$94.1M -$87.3M -$120.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $144.2M $84.4M $16.5M $90.8M $40.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $202.3M $285.9M $340.5M $336.5M $324.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.9M $58.7M $57.6M $49.2M $34.6M
Total Current Assets $391.8M $429M $414.6M $476.4M $400.4M
 
Property Plant And Equipment $17.4M $47.7M $46.8M $48.8M $48.6M
Long-Term Investments -- -- -- -- --
Goodwill $386.6M -- -- -- --
Other Intangibles $688.7M $594.7M $500.6M $396.6M $302.5M
Other Long-Term Assets $2.1M $3.6M $1.7M $2.3M $3.7M
Total Assets $2.1B $2.1B $1.7B $1.5B $1.5B
 
Accounts Payable $87.2M $144M $137.2M $145M $113.4M
Accrued Expenses $26.9M $52.8M $53.3M $86.3M $121.3M
Current Portion Of Long-Term Debt $4.2M $5.3M $5.3M $75M $39.5M
Current Portion Of Capital Lease Obligations -- $6.1M $9M $5.8M $5.7M
Other Current Liabilities $8.3M $8.3M $10.1M $5.6M $4.4M
Total Current Liabilities $127.4M $217.1M $265.5M $370M $338.1M
 
Long-Term Debt $396.4M $685M $592.5M $511.6M $535.7M
Capital Leases -- -- -- -- --
Total Liabilities $709.6M $1.2B $1.1B $1.1B $1.1B
 
Common Stock $32K $32K $2K $2K $2K
Other Common Equity Adj -- -$59K -$144K -$127K -$151K
Common Equity $380.4M $353.1M $268.8M $231M $241.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $539.4M $273.6M $174.6M $163.6M
Total Equity $1.4B $892.5M $542.4M $405.7M $405.4M
 
Total Liabilities and Equity $2.1B $2.1B $1.7B $1.5B $1.5B
Cash and Short Terms $144.2M $84.4M $16.5M $90.8M $40.9M
Total Debt $400.6M $690.3M $597.7M $586.6M $575.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $85.2M $215.4M $26.4M $35.5M $32.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $142M $222.8M $298.3M $6.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.3M $30M $21.6M $21.3M --
Total Current Assets $256.5M $468.1M $346.3M $334M $287.5M
 
Property Plant And Equipment $27.4M $48.4M $48.3M $50.9M $15.7M
Long-Term Investments -- -- -- -- --
Goodwill $386.6M -- -- -- --
Other Intangibles $618.2M $524.1M $430.1M $326M --
Other Long-Term Assets $4M $1.9M $2.9M $2.9M --
Total Assets $2.1B $2B $1.4B $1.3B $1B
 
Accounts Payable $84.6M $78.9M $109.9M $96.2M --
Accrued Expenses $32.7M $32.3M $46.7M $49.5M --
Current Portion Of Long-Term Debt $4.3M $5.3M -- $65M --
Current Portion Of Capital Lease Obligations -- $9.4M $5.8M $5.5M --
Other Current Liabilities $10.8M $15.4M $12.7M $23.1M --
Total Current Liabilities $132.9M $255.4M $217.8M $282M $175.7M
 
Long-Term Debt $439.2M $747.5M $587.1M $504.5M $667.7M
Capital Leases -- -- -- -- --
Total Liabilities $812.8M $1.3B $1B $995.9M $1B
 
Common Stock $32K $33K $2K $2K $2K
Other Common Equity Adj -- -- -- -$141K --
Common Equity -- -- -- -- --
Total Preferred Equity -- $50M -- -- --
Minority Interest, Total $820.4M $364.3M $176.7M $133.2M -$75.1M
Total Equity $1.3B $689.2M $404.6M $345.3M -$6.9M
 
Total Liabilities and Equity $2.1B $2B $1.4B $1.3B $1B
Cash and Short Terms $85.2M $215.4M $26.4M $35.5M $32.1M
Total Debt $443.5M $752.8M $587.1M $569.5M $667.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$97.2M -$534.2M -$376.4M -$151.3M -$7.3M
Depreciation & Amoritzation $98.6M $107.5M $107M $105.7M $105.9M
Stock-Based Compensation $216.2M $27.3M $27.1M $19.5M $11.3M
Change in Accounts Receivable -$429.1M -$455.7M $243.8M $125.1M -$53.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$114.2M -$299M $58.2M $109.1M -$54.7M
 
Capital Expenditures $14.5M $19.8M $13.5M $13.7M $13.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$522.8M -$19.8M -$13.5M -$13.7M $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- $3.6M --
Special Dividend Paid
Long-Term Debt Issued $117M $565M -- -- $558.3M
Long-Term Debt Repaid -$4.2M -$299.3M -$160.4M -$15.3M -$556M
Repurchase of Common Stock -- -- -- -- $1.5M
Other Financing Activities -$614.6M -$6.6M -$4.3M -- -$33.1M
Cash From Financing $769M $259.1M -$112.4M -$21.1M $1.1M
 
Beginning Cash (CF) $144.2M $84.4M $16.5M $90.8M $40.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $132M -$59.9M -$67.9M $74.3M -$49.9M
Ending Cash (CF) $276.2M $24.3M -$51.7M $165.2M -$9M
 
Levered Free Cash Flow -$128.7M -$318.8M $44.7M $95.4M -$68.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$55.5M -$74.7M -$56.2M $15.4M -$313.9M
Depreciation & Amoritzation $26.1M $28.1M $26.3M $26.4M $27M
Stock-Based Compensation $7.4M $5.5M $2.2M $2.9M $3.5M
Change in Accounts Receivable -$88.4M $17.6M $39.8M $16.5M $32.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$40.2M $94.5M $6.5M -$16.8M -$40.6M
 
Capital Expenditures $11.4M $2.4M $3.4M $4.3M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.4M -$2.4M -$3.4M $13.3M -$2.4M
 
Dividends Paid (Ex Special Dividend) -- -- $892K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- -- $25M --
Long-Term Debt Repaid -$1.1M -$1.3M $66K -- --
Repurchase of Common Stock -- -- $1.4M $149K $102K
Other Financing Activities -- -$2.7M -- -$4.5M --
Cash From Financing $23.9M $47M -$2.2M $24.9M $39.4M
 
Beginning Cash (CF) $85.2M $215.4M $26.4M $35.5M $32.1M
Foreign Exchange Rate Adjustment $32K $156K $143K $20K $88K
Additions / Reductions -$27.6M $139.2M $1M $21.4M -$3.5M
Ending Cash (CF) $57.6M $354.8M $27.6M $57M $28.7M
 
Levered Free Cash Flow -$51.5M $92.1M $3.1M -$21M -$43M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $31.1M -$657.8M -$299.7M -$67.6M -$381.7M
Depreciation & Amoritzation $102.3M $110.8M $105.5M $105.8M $106.6M
Stock-Based Compensation $23.2M $30M $19.7M $10.8M $10.9M
Change in Accounts Receivable -$483.6M -$202.5M $274.1M $96.5M -$59.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$217.1M -$125.8M -$3.1M $21.5M -$96.2M
 
Capital Expenditures $21.8M $12.6M $9.5M $17.2M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.8M -$12.6M -$9.5M $380K -$10.5M
 
Dividends Paid (Ex Special Dividend) -- -- $2.7M $891K --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$299.3M -$5.2M -$171.7M -$50M --
Repurchase of Common Stock -- -- $2.1M -$594K $5.2M
Other Financing Activities -$7.9M -$6.9M -- -- --
Cash From Financing $29.4M $269M -$176.7M -$12.6M $103.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$209.4M $130.2M -$189M $9.1M -$3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$238.8M -$138.5M -$12.6M $4.4M -$106.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$102M -$225.6M -$149M -$65.3M -$439.7M
Depreciation & Amoritzation $77.2M $80.4M $78.9M $79M $79.7M
Stock-Based Compensation $20.1M $22.8M $15.3M $6.5M $6.2M
Change in Accounts Receivable -$154.8M $98.4M $128.6M $100M $94M
Change in Inventories -- -- -- -- --
Cash From Operations -$74M $99.1M $37.8M -$49.8M -$91.3M
 
Capital Expenditures $19.3M $12.1M $8.1M $11.5M $8.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.3M -$12.1M -$8.1M $6M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- $2.7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $335M -- -- $40M $58.5M
Long-Term Debt Repaid -$298.1M -$4.1M -$15.3M -$50M -$2.4M
Repurchase of Common Stock -- -- $2.1M $1.5M $5.1M
Other Financing Activities -$4.1M -$4.4M -- -$13.6M -$431K
Cash From Financing $34.4M $44.3M -$20M -$11.5M $90.5M
 
Beginning Cash (CF) $372.1M $421.2M $84.1M $147.5M $89.8M
Foreign Exchange Rate Adjustment -$68K -$305K $189K -$32K $189K
Additions / Reductions -$59M $131M $9.9M -$55.3M -$8.8M
Ending Cash (CF) $313M $551.9M $94.2M $92.2M $81.2M
 
Levered Free Cash Flow -$93.3M $87M $29.8M -$61.3M -$99.5M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 21.86% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 39.76% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 7.15% over the past day.

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

Show me the best stock