Financhill
Buy
76

GPRE Quote, Financials, Valuation and Earnings

Last price:
$13.95
Seasonality move :
1.68%
Day range:
$14.78 - $15.61
52-week range:
$3.14 - $15.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.51x
P/B ratio:
1.41x
Volume:
2.6M
Avg. volume:
1.5M
1-year change:
150%
Market cap:
$1.1B
Revenue:
$2.1B
EPS (TTM):
-$1.90
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $3.7B $3.3B $2.4B $2.1B
Revenue Growth (YoY) 59.75% 18.92% -10.06% -25.69% -14.6%
 
Cost of Revenues $2.8B $3.6B $3.2B $2.4B $2.1B
Gross Profit $287.5M $93.4M $50.8M $58.9M $38.5M
Gross Profit Margin 9.33% 2.55% 1.54% 2.41% 1.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.1M $118.9M $133.4M $118M $122.7M
Other Inc / (Exp) $27.7M $27.6M $10.5M $32.4M --
Operating Expenses $91.1M $118.9M $133.4M $118M $122.7M
Operating Income $196.3M -$25.5M -$82.6M -$59.1M -$84.2M
 
Net Interest Expenses $34.5M $32.2M $37.7M $31.3M $76.7M
EBT. Incl. Unusual Items -$43M -$98.7M -$82.3M -$71.3M -$143.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $4.7M -$5.6M $6.2M -$51.7M
Net Income to Company -$44.1M -$103.4M -$76.3M -$81.2M -$121M
 
Minority Interest in Earnings $21.8M $23.8M $17.1M $1.3M $278K
Net Income to Common Excl Extra Items -$44.1M -$103.4M -$76.3M -$81.2M -$121M
 
Basic EPS (Cont. Ops) -$1.41 -$2.29 -$1.59 -$1.29 -$1.80
Diluted EPS (Cont. Ops) -$1.41 -$2.29 -$1.59 -$1.29 -$1.80
Weighted Average Basic Share $46.7M $55.5M $58.8M $63.8M $67.5M
Weighted Average Diluted Share $46.7M $55.5M $58.8M $63.8M $67.5M
 
EBITDA $288.3M $67.2M $15.7M $31.5M $14.2M
EBIT $196.3M -$25.5M -$82.6M -$59.1M -$84.2M
 
Revenue (Reported) $3.1B $3.7B $3.3B $2.4B $2.1B
Operating Income (Reported) $196.3M -$25.5M -$82.6M -$59.1M -$84.2M
Operating Income (Adjusted) $196.3M -$25.5M -$82.6M -$59.1M -$84.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $966.9M $921.6M $736.4M $608.5M $437.9M
Revenue Growth (YoY) 92.78% -4.68% -20.1% -17.37% -28.03%
 
Cost of Revenues $784.6M $895.8M $666.6M $600.5M $424.1M
Gross Profit $182.3M $25.8M $69.8M $8.1M $13.8M
Gross Profit Margin 18.85% 2.8% 9.48% 1.32% 3.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $28.9M $32.8M $25.6M $22.9M
Other Inc / (Exp) -$1.9M -$782K $529K $424K --
Operating Expenses $18.2M $28.9M $32.8M $25.6M $20.3M
Operating Income $164.1M -$3.1M $36.9M -$17.6M -$6.6M
 
Net Interest Expenses $6.9M $6.5M $8.7M $6M $4.8M
EBT. Incl. Unusual Items $703K -$27.6M $11.8M -$46.4M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $4.9M -$264K $7M -$28.5M
Net Income to Company -$3.9M -$32.3M $12M -$54.7M $12.9M
 
Minority Interest in Earnings $5.7M $6.3M $4.7M $269K $954K
Net Income to Common Excl Extra Items -$3.9M -$32.3M $12M -$54.7M $12.9M
 
Basic EPS (Cont. Ops) -$0.18 -$0.66 $0.12 -$0.86 $0.17
Diluted EPS (Cont. Ops) -$0.18 -$0.66 $0.12 -$0.86 $0.17
Weighted Average Basic Share $52.8M $58.5M $58.9M $64M $69.5M
Weighted Average Diluted Share $52.8M $58.5M $58.9M $64M $69.5M
 
EBITDA $186.5M $23.6M $61.3M $3.9M $17M
EBIT $164.1M -$3.1M $36.9M -$17.6M -$6.6M
 
Revenue (Reported) $966.9M $921.6M $736.4M $608.5M $437.9M
Operating Income (Reported) $164.1M -$3.1M $36.9M -$17.6M -$6.6M
Operating Income (Adjusted) $164.1M -$3.1M $36.9M -$17.6M -$6.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $3.7B $3.3B $2.5B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.6B $3.2B $2.4B $2.1B
Gross Profit $321.4M $80.3M $56.8M $63.3M $45.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.1M $118.9M $133.4M $118M $122.7M
Other Inc / (Exp) $27.7M $27.6M $10.5M $32.4M --
Operating Expenses $91.1M $118.9M $133.4M $118M $104.1M
Operating Income $230.3M -$38.6M -$76.5M -$54.8M -$58.9M
 
Net Interest Expenses $45M $32.6M $37.7M $31.3M $75.4M
EBT. Incl. Unusual Items -$43M -$98.7M -$82.3M -$71.3M -$143.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $4.7M -$5.6M $6.2M -$51.7M
Net Income to Company -$44.1M -$103.4M -$76.3M -$81.2M -$121M
 
Minority Interest in Earnings $21.8M $23.8M $17.1M $1.3M $278K
Net Income to Common Excl Extra Items -$44.1M -$103.4M -$76.3M -$81.2M -$121M
 
Basic EPS (Cont. Ops) -$1.32 -$2.22 -$1.59 -$1.30 -$1.88
Diluted EPS (Cont. Ops) -$1.37 -$2.40 -$1.62 -$1.38 -$1.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $322.3M $54.1M $21.7M $35.8M $39.6M
EBIT $230.3M -$38.6M -$76.5M -$54.8M -$58.9M
 
Revenue (Reported) $3.1B $3.7B $3.3B $2.5B $2.1B
Operating Income (Reported) $230.3M -$38.6M -$76.5M -$54.8M -$58.9M
Operating Income (Adjusted) $230.3M -$38.6M -$76.5M -$54.8M -$58.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $3.7B $3.3B $2.5B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.2B $2.4B $2.1B --
Gross Profit $80.3M $56.8M $63.3M $45.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118.9M $133.4M $118M $122.7M --
Other Inc / (Exp) $27.6M $10.5M $32.4M -$16.3M --
Operating Expenses $118.9M $133.4M $118M $104.1M --
Operating Income -$38.6M -$76.5M -$54.8M -$58.9M --
 
Net Interest Expenses $32.6M $37.7M $31.3M $75.4M --
EBT. Incl. Unusual Items -$98.7M -$82.3M -$71.3M -$143.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M -$5.6M $6.2M -$51.7M --
Net Income to Company -$103.4M -$76.3M -$81.2M -$121M --
 
Minority Interest in Earnings $23.8M $17.1M $1.3M $278K --
Net Income to Common Excl Extra Items -$103.4M -$76.3M -$81.2M -$121M --
 
Basic EPS (Cont. Ops) -$2.22 -$1.59 -$1.30 -$1.88 --
Diluted EPS (Cont. Ops) -$2.40 -$1.62 -$1.38 -$1.90 --
Weighted Average Basic Share $222.1M $235.2M $255.2M $269.9M --
Weighted Average Diluted Share $235.9M $243.7M $262.9M $277.9M --
 
EBITDA $54.1M $21.7M $35.8M $39.6M --
EBIT -$38.6M -$76.5M -$54.8M -$58.9M --
 
Revenue (Reported) $3.7B $3.3B $2.5B $2.1B --
Operating Income (Reported) -$38.6M -$76.5M -$54.8M -$58.9M --
Operating Income (Adjusted) -$38.6M -$76.5M -$54.8M -$58.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $685.8M $500.3M $378.8M $209.4M $230.1M
Short Term Investments $124.9M -- -- -- --
Accounts Receivable, Net $120M $108.6M $94.4M $94.9M $74.4M
Inventory $267.8M $279M $215.8M $227.4M $148.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.5M $19.8M $23.9M $27.1M --
Total Current Assets $1.1B $928.8M $732.7M $569M $482.2M
 
Property Plant And Equipment $957.6M $1.1B $1.1B $1.1B $1B
Long-Term Investments $7.2M $17.3M $41.7M $51.6M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $84.4M $91.8M $110.7M $98.5M --
Total Assets $2.3B $2.2B $2.1B $1.9B $1.6B
 
Accounts Payable $146.1M $234.3M $186.6M $154.8M $134.9M
Accrued Expenses $57M $44.4M $57M $53.7M --
Current Portion Of Long-Term Debt $208.7M $139.5M $107.8M $142.9M --
Current Portion Of Capital Lease Obligations $16.8M $20.7M $22.9M $24.7M --
Other Current Liabilities $43.2M $47.9M $10.6M $9.5M --
Total Current Liabilities $471.8M $486.9M $385M $385.7M $268.7M
 
Long-Term Debt $563.8M $550.8M $545.8M $481.7M $405.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1B $806.4M
 
Common Stock $62K $62K $62K $68K --
Other Common Equity Adj -$12.3M -$26.6M -$3.2M $973K --
Common Equity $950.5M $910M $843.7M $865.2M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $151.5M $151M $146.3M $9.3M $5.7M
Total Equity $1.1B $1.1B $990.1M $874.5M $772M
 
Total Liabilities and Equity $2.3B $2.2B $2.1B $1.9B $1.6B
Cash and Short Terms $685.8M $500.3M $378.8M $209.4M $230.1M
Total Debt $599.1M $552.6M $547.6M $483.8M $409.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $685.8M $500.3M $378.8M $209.4M $230.1M
Short Term Investments $124.9M -- -- -- --
Accounts Receivable, Net $120M $108.6M $94.4M $94.9M $74.4M
Inventory $267.8M $279M $215.8M $227.4M $148.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $16.5M $19.8M $23.9M $27.1M --
Total Current Assets $1.1B $928.8M $732.7M $569M $482.2M
 
Property Plant And Equipment $957.6M $1.1B $1.1B $1.1B $1B
Long-Term Investments $7.2M $17.3M $41.7M $51.6M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $84.4M $91.8M $110.7M $98.5M --
Total Assets $2.3B $2.2B $2.1B $1.9B $1.7B
 
Accounts Payable $146.1M $234.3M $186.6M $154.8M $134.9M
Accrued Expenses $57M $44.4M $57M $53.7M --
Current Portion Of Long-Term Debt $208.7M $139.5M $107.8M $142.9M --
Current Portion Of Capital Lease Obligations $16.8M $20.7M $22.9M $24.7M --
Other Current Liabilities $43.2M $47.9M $10.6M $9.5M --
Total Current Liabilities $471.8M $486.9M $385M $385.7M $268.7M
 
Long-Term Debt $563.8M $550.8M $545.8M $481.7M $405.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1B $915.3M
 
Common Stock $62K $62K $62K $68K $76K
Other Common Equity Adj -$12.3M -$26.6M -$3.2M $973K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $151.5M $151M $146.3M $9.3M $5.7M
Total Equity $1.1B $1.1B $990.1M $874.5M $772M
 
Total Liabilities and Equity $2.3B $2.2B $2.1B $1.9B $1.7B
Cash and Short Terms $685.8M $500.3M $378.8M $209.4M $230.1M
Total Debt $599.1M $552.6M $547.6M $483.8M $409.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$44.1M -$103.4M -$76.3M -$81.2M -$121M
Depreciation & Amoritzation $92M $92.7M $98.2M $90.6M $98.4M
Stock-Based Compensation $6.1M $9.1M $13M $8.3M $17.1M
Change in Accounts Receivable -$64.1M $8.5M $14.2M -$455K --
Change in Inventories -$20.5M -$23.4M $53.5M -$12.7M --
Cash From Operations $4.2M $69.7M $56.3M -$31.5M $110.9M
 
Capital Expenditures $187.2M $212.4M $108.1M $95.1M $37.2M
Cash Acquisitions -- -- -- $29.2M --
Cash From Investing -$236.3M -$105.3M -$106.9M -$91.2M $162.1M
 
Dividends Paid (Ex Special Dividend) $9.3M $22.6M $22.7M -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.9B $1.2B $758.1M --
Long-Term Debt Repaid -$3.6B -$1.9B -$1.2B -$785.8M --
Repurchase of Common Stock -- -- -- -- $30M
Other Financing Activities -$35.4M -$10.7M -$10.6M -$44.5M --
Cash From Financing $518.2M -$25.1M -$71M -$46.6M -$252.3M
 
Beginning Cash (CF) $561M $500.3M $378.8M $209.4M $230.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $286.1M -$60.7M -$121.5M -$169.4M $20.7M
Ending Cash (CF) $847.1M $439.6M $257.2M $40M $250.9M
 
Levered Free Cash Flow -$182.9M -$142.7M -$51.7M -$126.6M $73.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$3.9M -$32.3M $12M -$54.7M $12.9M
Depreciation & Amoritzation $22.5M $26.7M $24.3M $21.4M $23.5M
Stock-Based Compensation $2.1M $2.4M $3.6M -$1.9M $3.4M
Change in Accounts Receivable -$30.3M $9.6M $48.3M -$19.6M $9.3M
Change in Inventories -$24.6M -$21.2M -$12M -$25.6M -$23.2M
Cash From Operations $32.1M $104.2M $111.7M -$28.5M $58.1M
 
Capital Expenditures $63.5M $29.1M $30.2M $27.3M $5.3M
Cash Acquisitions -- -- -- $29.2M --
Cash From Investing -$192.8M -$15M -$37.8M -$56.6M -$8.8M
 
Dividends Paid (Ex Special Dividend) $5.1M $6.1M $5.3M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $213.5M $163.7M $213.6M --
Long-Term Debt Repaid -$992.2M -$280.8M -$218.1M -$196.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$25.1M -$3M -$1.6M -$95K --
Cash From Financing $761K -$76.4M -$61.3M $42.6M -$30.8M
 
Beginning Cash (CF) $561M $500.3M $378.8M $209.4M $230.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$159.9M $12.8M $12.6M -$42.6M $18.5M
Ending Cash (CF) $401M $513.1M $391.4M $166.8M $248.6M
 
Levered Free Cash Flow -$31.4M $75M $81.5M -$55.8M $52.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$44.1M -$103.4M -$76.3M -$81.2M -$121M
Depreciation & Amoritzation $92M $92.7M $98.2M $90.6M $98.4M
Stock-Based Compensation $6.1M $9.1M $13M $8.3M $17.1M
Change in Accounts Receivable -$64.1M $8.5M $14.2M -$455K $19.3M
Change in Inventories -$20.5M -$23.4M $53.5M -$12.7M $66.7M
Cash From Operations $4.2M $69.7M $56.3M -$31.5M $101.6M
 
Capital Expenditures $187.2M $212.4M $108.1M $95.1M $37.2M
Cash Acquisitions -- -- -- $29.2M --
Cash From Investing -$236.3M -$105.3M -$106.9M -$91.2M $162.1M
 
Dividends Paid (Ex Special Dividend) $9.3M $22.6M $22.7M -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $1.9B $1.2B $758.1M --
Long-Term Debt Repaid -$3.6B -$1.9B -$1.2B -$785.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$35.4M -$10.7M -$10.6M -$44.5M --
Cash From Financing $518.2M -$25.1M -$71M -$46.6M -$243M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $286.1M -$60.7M -$121.5M -$169.4M $20.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$182.9M -$142.7M -$51.7M -$126.6M $64.4M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$103.4M -$76.3M -$81.2M -$121M --
Depreciation & Amoritzation $92.7M $98.2M $90.6M $98.4M --
Stock-Based Compensation $9.1M $13M $8.3M $17.1M --
Change in Accounts Receivable $8.5M $14.2M -$455K $19.3M --
Change in Inventories -$23.4M $53.5M -$12.7M $66.7M --
Cash From Operations $69.7M $56.3M -$31.5M $101.6M --
 
Capital Expenditures $212.4M $108.1M $95.1M $37.2M --
Cash Acquisitions -- -- $29.2M -- --
Cash From Investing -$105.3M -$106.9M -$91.2M $162.1M --
 
Dividends Paid (Ex Special Dividend) $22.6M $22.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.2B $758.1M $301.8M --
Long-Term Debt Repaid -$1.9B -$1.2B -$785.8M -$363.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.7M -$10.6M -$44.5M $33.8M --
Cash From Financing -$25.1M -$71M -$46.6M -$243M --
 
Beginning Cash (CF) $2.2B $1.5B $963.8M $721.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.7M -$121.5M -$169.4M $20.7M --
Ending Cash (CF) $2.1B $1.4B $794.5M $741.8M --
 
Levered Free Cash Flow -$142.7M -$51.7M -$126.6M $64.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 10.82% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.42% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.75% over the past day.

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

Show me the best stock