Financhill
Buy
63

GRFS Quote, Financials, Valuation and Earnings

Last price:
$8.86
Seasonality move :
3.84%
Day range:
$8.85 - $8.98
52-week range:
$6.19 - $11.14
Dividend yield:
1.96%
P/E ratio:
14.41x
P/S ratio:
0.72x
P/B ratio:
2.61x
Volume:
214.3K
Avg. volume:
723.3K
1-year change:
25%
Market cap:
$6B
Revenue:
$7.8B
EPS (TTM):
$0.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $5.8B $6.4B $7.1B $7.8B
Revenue Growth (YoY) 6.67% -4.22% 9.3% 11.83% 9.47%
 
Cost of Revenues $3.7B $3.7B $4.2B $4.6B $5B
Gross Profit $2.4B $2.1B $2.2B $2.5B $2.8B
Gross Profit Margin 39.92% 36.78% 34.62% 35.07% 36.46%
 
R&D Expenses $298M $354.1M $333M $357.4M $357.7M
Selling, General & Admin $1.1B $1.3B $1.3B $1.5B $1.4B
Other Inc / (Exp) $165.5M $52.2M $128.4M $51.8M -$10.9M
Operating Expenses $1.3B $1.5B $1.5B $1.8B $1.6B
Operating Income $1.1B $659.2M $720.6M $746.6M $1.2B
 
Net Interest Expenses $284.6M $328.6M $521.8M $645.3M $773.2M
EBT. Incl. Unusual Items $909.3M $336.5M $272.5M $155.9M $440.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $193.4M $100.6M $94.7M $46.9M $250.1M
Net Income to Company $1B $414.2M $379.7M $223.8M $480.3M
 
Minority Interest in Earnings $103.1M $90.5M $66.1M $131.2M $60.5M
Net Income to Common Excl Extra Items $808.2M $313.6M $285M $176.9M $230.2M
 
Basic EPS (Cont. Ops) $1.03 $0.33 $0.32 $0.07 $0.25
Diluted EPS (Cont. Ops) $1.03 $0.33 $0.32 $0.07 $0.25
Weighted Average Basic Share $684.5M $678.5M $678.4M $679.1M $680.4M
Weighted Average Diluted Share $684.5M $678.5M $678.4M $679.1M $680.4M
 
EBITDA $1.5B $1.1B $1.1B $1.2B $1.7B
EBIT $1.1B $659.2M $720.6M $746.6M $1.2B
 
Revenue (Reported) $6.1B $5.8B $6.4B $7.1B $7.8B
Operating Income (Reported) $1.1B $659.2M $720.6M $746.6M $1.2B
Operating Income (Adjusted) $1.1B $659.2M $720.6M $746.6M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.6B $1.7B $2B $2.2B
Revenue Growth (YoY) -- -0.55% 11.33% 13.34% 10.67%
 
Cost of Revenues -- $988.5M $1.1B $1.2B $1.3B
Gross Profit -- $564M $685M $798.4M $857.4M
Gross Profit Margin -- 36.33% 39.42% 40.53% 39.33%
 
R&D Expenses -- $94.3M $96.2M $96.5M $113.4M
Selling, General & Admin -- $295M $326.7M $350.9M $333M
Other Inc / (Exp) -- $13.3M -$5.1M -$2.7M --
Operating Expenses -- $374.5M $424.5M $447.4M $446.4M
Operating Income -- $189.5M $260.4M $350.9M $411M
 
Net Interest Expenses -- $115.7M $164.2M $217.1M $182.4M
EBT. Incl. Unusual Items -- $87.1M $96.2M $133.8M $229.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $27.5M $6.1M $41.1M $63.9M
Net Income to Company -- -- -$21.1M -$28M $150M
 
Minority Interest in Earnings -- -$14.7M $37.5M $33.3M $19.2M
Net Income to Common Excl Extra Items -- $44.9M $98.3M $90.1M $167.6M
 
Basic EPS (Cont. Ops) -- $0.07 $0.09 $0.08 $0.22
Diluted EPS (Cont. Ops) -- $0.07 $0.09 $0.08 $0.22
Weighted Average Basic Share -- $678.9M $678.7M $679.1M $679.7M
Weighted Average Diluted Share -- $678.9M $678.7M $679.1M $679.7M
 
EBITDA -- $202.8M $378M $470M $531.1M
EBIT -- $202.8M $260.4M $350.9M $411M
 
Revenue (Reported) -- $1.6B $1.7B $2B $2.2B
Operating Income (Reported) -- $189.5M $260.4M $350.9M $411M
Operating Income (Adjusted) -- $202.8M $260.4M $350.9M $411M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $6.3B $6.6B $7.6B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3.7B $4.1B $4.7B $5.1B
Gross Profit -- $2.5B $2.5B $2.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $376M $376.6M $390.8M $430.9M
Selling, General & Admin -- $1.2B $1.3B $1.1B $1.3B
Other Inc / (Exp) -- $155.7M $42.8M $54.9M --
Operating Expenses -- $1.6B $1.6B $1.8B $1.7B
Operating Income -- $927.4M $915.2M $1.1B $1.5B
 
Net Interest Expenses -- $385M $522M $786M $696.8M
EBT. Incl. Unusual Items -- $698.2M $384.1M $286.9M $808.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $151.5M $96.2M $143.2M $282.3M
Net Income to Company -- -- -- $333.2M $730.7M
 
Minority Interest in Earnings -- -$84M $129.1M $68.3M $93.6M
Net Income to Common Excl Extra Items -- $462.7M $376.6M $225.1M $511.2M
 
Basic EPS (Cont. Ops) -- $0.68 $0.36 $0.23 $0.61
Diluted EPS (Cont. Ops) -- $0.68 $0.36 $0.23 $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $1.2B $1.4B $1.6B $2B
EBIT -- $1B $915.2M $1.1B $1.5B
 
Revenue (Reported) -- $6.3B $6.6B $7.6B $8.3B
Operating Income (Reported) -- $927.4M $915.2M $1.1B $1.5B
Operating Income (Adjusted) -- $1B $915.2M $1.1B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3.2B $5.2B $5.7B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2B $3.3B $3.5B $3.8B
Gross Profit $1.3B $1.2B $1.9B $2.2B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $191M $185M $290.1M $268.7M $308.2M
Selling, General & Admin $610.9M $623.6M $976.7M $703.3M $1B
Other Inc / (Exp) $57.4M $98.3M -$967.2K $45.1M -$10.6M
Operating Expenses $801.9M $792.8M $1.2B $1.3B $1.3B
Operating Income $540.5M $386.8M $669M $841.2M $1.1B
 
Net Interest Expenses $142.1M $242.8M $451.3M $625.4M $524.7M
EBT. Incl. Unusual Items $403.8M $242.3M $208.6M $203.8M $572.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.1M $60.3M $50.8M $113.5M $147.1M
Net Income to Company $156.5M -- -$21.1M $95.3M $342.3M
 
Minority Interest in Earnings $7.6M -$40.9M $103.8M $44.9M $77.8M
Net Income to Common Excl Extra Items $346.8M $141.1M $194.7M $140.9M $421.8M
 
Basic EPS (Cont. Ops) $0.47 $0.21 $0.13 $0.14 $0.51
Diluted EPS (Cont. Ops) $0.47 $0.21 $0.13 $0.14 $0.51
Weighted Average Basic Share $1.4B $1.4B $2B $2B $2B
Weighted Average Diluted Share $1.4B $1.4B $2B $2B $2B
 
EBITDA $738.6M $485.2M $1B $1.2B $1.4B
EBIT $537.7M $485.2M $669M $841.2M $1.1B
 
Revenue (Reported) $3.1B $3.2B $5.2B $5.7B $6.2B
Operating Income (Reported) $540.5M $386.8M $669M $841.2M $1.1B
Operating Income (Adjusted) $537.7M $485.2M $669M $841.2M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $709.2M $745.4M $584.8M $585M $1B
Short Term Investments $13.4M $2.3B $33.3M $16.5M $22M
Accounts Receivable, Net $468.9M $493.7M $687.1M $765.4M $767.8M
Inventory $2.4B $2.6B $3.4B $3.8B $3.7B
Prepaid Expenses $19.6M $7.1M $20.3M $4.6M $5.8M
Other Current Assets $63.7M $72.6M $88.7M $81.7M $75.5M
Total Current Assets $3.9B $6.3B $5B $6.8B $5.9B
 
Property Plant And Equipment $3.7B $3.8B $4.4B $4.6B $4.5B
Long-Term Investments $2.5B $2.7B $2.7B $651.3M $569.7M
Goodwill $6.6B $7.1B $7.5B $7.5B $7.7B
Other Intangibles $1.9B $1.9B $3.2B $3.1B $3B
Other Long-Term Assets -- -- $133.2M $149.9M $142.7M
Total Assets $18.7B $22B $23.1B $23.2B $22.2B
 
Accounts Payable $736.1M $715.3M $781.1M $909.1M $882.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $340.6M $2.7B -- $973.6M $544.4M
Current Portion Of Capital Lease Obligations $52.4M $55M -- $118.4M $121.3M
Other Current Liabilities $129.2M $49.9M $1.1B $47.3M $45.1M
Total Current Liabilities $1.6B $4B $2.1B $2.6B $2.2B
 
Long-Term Debt $8.1B $7.9B $9.7B $10.2B $9B
Capital Leases -- -- -- -- --
Total Liabilities $10.4B $13.6B $14.1B $14.9B $13.3B
 
Common Stock $146.3M $136M $127.6M $132.1M $123.8M
Other Common Equity Adj $4.6B $4.7B $4.3B $4.5B $4.2B
Common Equity $2.4B $2.4B $6.5B $2.2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2B $2.5B $2.4B $2.8B
Total Equity $8.2B $8.3B $9B $8.3B $8.9B
 
Total Liabilities and Equity $18.7B $21.9B $23.1B $23.2B $22.2B
Cash and Short Terms $709.2M $745.4M $584.8M $585M $1B
Total Debt $8.4B $10.6B $10B $10.5B $9.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $512.7M $719.8M $729.6M
Short Term Investments -- -- $62.9M $180.7M --
Accounts Receivable, Net -- -- $961.4M $1.1B $1.3B
Inventory -- -- $3.7B $3.9B $3.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $81.5M $59.8M --
Total Current Assets -- -- $5.3B $5.9B $6.3B
 
Property Plant And Equipment -- -- $3.5B $3.5B $3.7B
Long-Term Investments -- -- $2.7B $770.2M $583.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $314.3M $506.5M --
Total Assets -- -- $23.4B $22.6B $23.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.3B $2.6B --
Total Current Liabilities -- -- $2.1B $2.6B $2.5B
 
Long-Term Debt -- -- $10.9B $9.9B $10.7B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $14.3B $13.7B $14.5B
 
Common Stock -- -- $126.6M $133.5M $140.5M
Other Common Equity Adj -- -- $5.6B $4.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2.6B $3B $2.8B
Total Equity -- -- $9.1B $8.9B $8.9B
 
Total Liabilities and Equity -- -- $23.4B $22.6B $23.3B
Cash and Short Terms -- -- $512.7M $719.8M $729.6M
Total Debt -- -- $10.9B $9.9B $10.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $414.2M $379.7M $223.8M $480.3M
Depreciation & Amoritzation $366.5M $425.2M $428.7M $482.6M $473.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$40.4M -$19.9M -$84.3M -$74.4M -$45.3M
Change in Inventories $187.7M -$186.1M -$630.8M -$444.8M $27.9M
Cash From Operations $1.3B $719.1M -$157.6K $236.4M $975.9M
 
Capital Expenditures $413.3M $372.4M $394.7M $335.5M $401.7M
Cash Acquisitions $534.2M $613.6M $1.6B $31.9M $309.2M
Cash From Investing -$978.2M -$1B -$2.1B -$426.7M $959.1M
 
Dividends Paid (Ex Special Dividend) $129.1M $306.1M $622.2K -- $1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$90.3M -$97.8M -$110M -$126M -$120.7M
Repurchase of Common Stock -- $148.6M $3.6M -- --
Other Financing Activities -$185.2M $3.3B -$59.7M $311.7M -$1.3B
Cash From Financing -$415.6M $2.7B -$193.6M $185.4M -$1.5B
 
Beginning Cash (CF) $709.2M $745.4M $584.8M $585M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$185.1M $2.5B -$2.2B -$21.2M $487M
Ending Cash (CF) $455.6M $3.3B -$1.6B $547.5M $1.5B
 
Levered Free Cash Flow $864M $346.7M -$394.9M -$99.1M $574.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$21.1M -$28M $150M
Depreciation & Amoritzation -- -- $118.6M $118M $124.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $87M -$7.6M -$19.7M
Change in Inventories -- -- -$150M $63.6M -$33.2M
Cash From Operations -- -- $161.9M $326M $378.1M
 
Capital Expenditures -- -- $72.1M $91.7M $127.3M
Cash Acquisitions -- -- $53M -$150.5M $4M
Cash From Investing -- -- -$130M -$210.1M -$150.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $115.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$88.4M -$1.7B -$168.8M
 
Beginning Cash (CF) -- -- $512.7M $719.8M $729.6M
Foreign Exchange Rate Adjustment -- -- $8.1M -$16.3M -$5.5M
Additions / Reductions -- -- -$48.3M -$1.6B $53.5M
Ending Cash (CF) -- -- $472.5M -$884.7M $777.6M
 
Levered Free Cash Flow -- -- $89.9M $234.4M $250.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $333.2M $730.7M
Depreciation & Amoritzation -- -- -- $468.5M $484.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$101.6M -$75.5M
Change in Inventories -- -- -- -$169.2M -$24.3M
Cash From Operations -- -- -- $580.2M $1.3B
 
Capital Expenditures -- $159.8M $144.1M $356.8M $482.3M
Cash Acquisitions -- -- -- -$21.3M $426.6M
Cash From Investing -- -- -- $1B -$670.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $116.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$1.4B -$548.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $161.2M -$39.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $223.3M $774.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $156.5M -- -$21.1M $95.3M $342.3M
Depreciation & Amoritzation $98.5M -- $118.6M $355.3M $362.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $50.9M -- $87M -$118.3M -$148.2M
Change in Inventories -$80.6M -- -$150M -$80.2M -$132.6M
Cash From Operations $214M -- $161.9M $420.1M $694.3M
 
Capital Expenditures $159.8M -- $72.1M $247.8M $325.5M
Cash Acquisitions $607.8M -- $53M -$0 $115.2M
Cash From Investing -$682.9M -- -$130M $1.2B -$482M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $115.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $28.3M -- -- -- --
Other Financing Activities $566.1M -- -- -- --
Cash From Financing $203.4M -- -$88.4M -$1.4B -$511.5M
 
Beginning Cash (CF) $447.8M -- $1.5B $3.5B $2.2B
Foreign Exchange Rate Adjustment $26.2M -- $8.1M -$6.1M -$105.3M
Additions / Reductions -$239.3M -- -$48.3M $125.1M -$404.5M
Ending Cash (CF) $234.7M -- $472.5M $3.6B $1.7B
 
Levered Free Cash Flow $249M -- $89.9M $172.3M $368.8M

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

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock