Financhill
Sell
44

GSHD Quote, Financials, Valuation and Earnings

Last price:
$75.75
Seasonality move :
-0.84%
Day range:
$74.80 - $76.25
52-week range:
$64.41 - $127.99
Dividend yield:
0%
P/E ratio:
66.68x
P/S ratio:
7.55x
P/B ratio:
59.62x
Volume:
124.2K
Avg. volume:
304.3K
1-year change:
-27.75%
Market cap:
$1.9B
Revenue:
$314.5M
EPS (TTM):
$1.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $117M $151.3M $209.4M $261.3M $314.5M
Revenue Growth (YoY) 51.01% 29.31% 38.38% 24.78% 20.37%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $44.4M $67.5M $107.7M $143.8M $174.5M
Operating Expenses -$19.9M -$8.7M -$10.1M -$36.6M -$61.5M
Operating Income $19.9M $8.7M $10.1M $36.6M $61.5M
 
Net Interest Expenses $2.3M $2.9M $5M $6.6M $7.3M
EBT. Incl. Unusual Items $17.7M $6M $5.1M $26.4M $46.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$2.3M $2.5M $2.7M -$2.4M
Net Income to Company $18.8M $8.3M $2.6M $23.7M $49.1M
 
Minority Interest in Earnings $9.5M $2.9M $2.1M $9.6M $18.7M
Net Income to Common Excl Extra Items $18.8M $8.3M $2.6M $23.7M $49.1M
 
Basic EPS (Cont. Ops) $0.55 $0.28 $0.03 $0.59 $1.23
Diluted EPS (Cont. Ops) $0.51 $0.26 $0.03 $0.55 $1.16
Weighted Average Basic Share $16.8M $19.2M $21M $23.9M $24.7M
Weighted Average Diluted Share $18.4M $20.8M $21.8M $38.4M $38.3M
 
EBITDA $23.1M $13.5M $17M $45.8M $71.9M
EBIT $19.9M $8.7M $10.1M $36.6M $61.5M
 
Revenue (Reported) $117M $151.3M $209.4M $261.3M $314.5M
Operating Income (Reported) $19.9M $8.7M $10.1M $36.6M $61.5M
Operating Income (Adjusted) $19.9M $8.7M $10.1M $36.6M $61.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $41.7M $57.7M $71M $78M $90.4M
Revenue Growth (YoY) 30.19% 38.4% 23.13% 9.86% 15.89%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $19M $29.9M $38.7M $46.9M --
Operating Expenses -$3.5M -$3.8M -$13.6M -$16.4M -$21.3M
Operating Income $3.5M $3.8M $13.6M $16.4M $21.3M
 
Net Interest Expenses $756K $1.4M $1.6M $2.1M $6M
EBT. Incl. Unusual Items $2.8M $2.4M $12M $14.9M $15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$666K $724K $2.3M $2.4M
Net Income to Company $5.4M $3M $11.3M $12.6M $12.7M
 
Minority Interest in Earnings $1.3M $1.1M $4.3M $5M $4.8M
Net Income to Common Excl Extra Items $5.4M $3M $11.3M $12.6M $12.7M
 
Basic EPS (Cont. Ops) $0.21 $0.09 $0.29 $0.31 $0.31
Diluted EPS (Cont. Ops) $0.19 $0.09 $0.28 $0.29 $0.29
Weighted Average Basic Share $19.6M $20.9M $24.1M $24.3M $25.1M
Weighted Average Diluted Share $21.2M $21.6M $24.9M $37.9M $38M
 
EBITDA $4.7M $5.6M $16M $19.1M $24.1M
EBIT $3.5M $3.8M $13.6M $16.4M $21.3M
 
Revenue (Reported) $41.7M $57.7M $71M $78M $90.4M
Operating Income (Reported) $3.5M $3.8M $13.6M $16.4M $21.3M
Operating Income (Adjusted) $3.5M $3.8M $13.6M $16.4M $21.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $145.7M $192.2M $255.7M $283.6M $354M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $61.3M $95.6M $138.9M $166.4M --
Operating Expenses -$11.7M -$5.5M -$36.7M -$40.3M -$76.1M
Operating Income $11.7M $5.5M $36.7M $40.3M $76.1M
 
Net Interest Expenses $2.5M $4.4M $6.6M $7M $19.9M
EBT. Incl. Unusual Items $9.3M $1.2M $26.4M $27.2M $50.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.1M $250K $5.5M -$3.5M $3.5M
Net Income to Company $12.4M $927K $20.9M $30.7M $47.4M
 
Minority Interest in Earnings $4.4M $587K $9.8M $11.5M $17.2M
Net Income to Common Excl Extra Items $12.4M $927K $20.9M $30.7M $47.4M
 
Basic EPS (Cont. Ops) $0.42 $0.01 $0.46 $0.78 $1.22
Diluted EPS (Cont. Ops) $0.38 $0.01 $0.45 $0.73 $1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16M $12.1M $45.3M $50.6M $87M
EBIT $11.7M $5.5M $36.7M $40.3M $76.1M
 
Revenue (Reported) $145.7M $192.2M $255.7M $283.6M $354M
Operating Income (Reported) $11.7M $5.5M $36.7M $40.3M $76.1M
Operating Income (Adjusted) $11.7M $5.5M $36.7M $40.3M $76.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $111.1M $152M $198.3M $220.6M $260M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $49.2M $77.3M $108.5M $131.1M $101.7M
Operating Expenses -$6.5M -$3.4M -$29.9M -$33.6M -$48.2M
Operating Income $6.5M $3.4M $29.9M $33.6M $48.2M
 
Net Interest Expenses $1.9M $3.4M $5.1M $5.5M $18.1M
EBT. Incl. Unusual Items $4.8M -$58K $21.2M $22M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$104K $2.9M -$3.3M $2.6M
Net Income to Company $7.4M $46K $18.3M $25.3M $23.6M
 
Minority Interest in Earnings $2.3M -$18K $7.8M $9.7M $8.2M
Net Income to Common Excl Extra Items $7.4M $46K $18.3M $25.3M $23.6M
 
Basic EPS (Cont. Ops) $0.26 -$0.00 $0.44 $0.63 $0.61
Diluted EPS (Cont. Ops) $0.24 -$0.00 $0.43 $0.59 $0.56
Weighted Average Basic Share $56.7M $61.6M $71M $74.1M $75.2M
Weighted Average Diluted Share $59.9M $63.1M $72.4M $114.8M $102.5M
 
EBITDA $9.8M $8.4M $36.7M $41.5M $56.5M
EBIT $6.5M $3.4M $29.9M $33.6M $48.2M
 
Revenue (Reported) $111.1M $152M $198.3M $220.6M $260M
Operating Income (Reported) $6.5M $3.4M $29.9M $33.6M $48.2M
Operating Income (Adjusted) $6.5M $3.4M $29.9M $33.6M $48.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $26.2M $30.5M $30.4M $44M $58M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $20.3M $32.2M $28.8M $19M $14.5M
Inventory -- -- -- -- --
Prepaid Expenses $3.7M $4.8M $4.3M $7.9M $8.1M
Other Current Assets -- -- -- -- --
Total Current Assets $50.6M $50.3M $54.1M $74.6M $108.6M
 
Property Plant And Equipment $39.2M $57.6M $79.4M $68.7M $61.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $549K $2.8M $4.5M $17.3M $25.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $185.8M $270.3M $321.4M $354.9M $397.7M
 
Accounts Payable $9.4M $14.9M $17.6M $18.5M $26.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $4.9M $6.6M $8.9M $6.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.4M $30.3M $37.1M $40.9M $46.5M
 
Long-Term Debt $112.3M $165.7M $151.7M $124.9M $136.8M
Capital Leases -- -- -- -- --
Total Liabilities $224.2M $339.5M $355M $338.1M $358.6M
 
Common Stock $367K $370K $374K $380K $373K
Other Common Equity Adj -- -- -- -- --
Common Equity -$4.9M -$14M $10.7M $56.6M $43.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$33.5M -$55.2M -$44.3M -$39.8M -$4.8M
Total Equity -$38.4M -$69.2M -$33.6M $16.8M $39.1M
 
Total Liabilities and Equity $185.8M $270.3M $321.4M $354.9M $397.7M
Cash and Short Terms $26.2M $30.5M $30.4M $44M $58M
Total Debt $119M $170.1M $158.5M $134.3M $146.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $26.7M $48.4M $37.1M $50.1M $54.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.6M $31.1M $21.6M $14.9M --
Inventory -- -- -- -- --
Prepaid Expenses $6.5M $5.6M $9.4M $5.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $42.4M $68.1M $68M $76.8M $93.1M
 
Property Plant And Equipment $57.2M $77.7M $71.6M $59.5M $54.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $23.2M --
Other Long-Term Assets -- -- -- -- --
Total Assets $247.1M $324M $341.5M $358.1M $403.6M
 
Accounts Payable $11.8M $15.8M $16.6M $21.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $6.8M $8.7M $9.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25.6M $35M $39M $49.5M $48.1M
 
Long-Term Debt $166.8M $177.7M $129.7M $134.9M $341M
Capital Leases -- -- -- -- --
Total Liabilities $322.8M $369.7M $335.7M $355.8M $574.3M
 
Common Stock $369K $373K $378K $371K $369K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$56.8M -$52M -$40.8M -$56.1M -$65.7M
Total Equity -$75.7M -$45.7M $5.8M $2.2M -$170.7M
 
Total Liabilities and Equity $247.1M $324M $341.5M $358.1M $403.6M
Cash and Short Terms $26.7M $48.4M $37.1M $50.1M $54.5M
Total Debt $174.9M $184M $138.4M $145M $344M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $18.8M $8.3M $2.6M $23.7M $49.1M
Depreciation & Amoritzation $3.6M $5.1M $7.1M $9.5M $11M
Stock-Based Compensation $4.7M $7.3M $19.6M $24M $28M
Change in Accounts Receivable -$20M -$6.9M -$5.2M $7.6M -$16.1M
Change in Inventories -- -- -- -- --
Cash From Operations $24.6M $35.4M $35.7M $50.8M $71.5M
 
Capital Expenditures $10.4M $15.4M $12.6M $19.1M $12.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.3M -$15.4M -$12.6M -$19.2M -$12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $64.8M $44.6M $25M -- $25M
Long-Term Debt Repaid -$27.8M -$4.4M -$54.4M -$16.9M -$9.4M
Repurchase of Common Stock -- -- -- -- $63.2M
Other Financing Activities -$677K -$60.7M -$309K -$11M -$9.8M
Cash From Financing -$3.3M -$15.8M -$23.2M -$17.9M -$45.2M
 
Beginning Cash (CF) $26.2M $30.5M $30.4M $44M $58M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M $4.2M -$92K $13.7M $13.9M
Ending Cash (CF) $37.2M $34.7M $30.3M $57.7M $71.9M
 
Levered Free Cash Flow $14.3M $20M $23.1M $31.7M $59.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.4M $3M $11.3M $12.6M $12.7M
Depreciation & Amoritzation $1.2M $1.9M $2.4M $2.8M $3.2M
Stock-Based Compensation $1.9M $5.4M $6.5M $7.1M $5.6M
Change in Accounts Receivable -$3.5M -$1.1M $808K $1.1M -$2.8M
Change in Inventories -- -- -- -- --
Cash From Operations $6.8M $22.9M $21.1M $28.1M $24.2M
 
Capital Expenditures $867K $10M $3.3M $3.4M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$860K -$10M -$3.3M -$3.5M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid $1.6M -- -- -- --
Long-Term Debt Issued $44.6M -- -- -- --
Long-Term Debt Repaid -$2.2M -$1.3M -$1.9M -$2.5M --
Repurchase of Common Stock -- -- -- -- $57.7M
Other Financing Activities -$666K -- -$3.3M -$2.3M --
Cash From Financing -$15.8M $1.9M -$1.7M -$818K -$58.9M
 
Beginning Cash (CF) $26.7M $48.4M $37.1M $50.1M $54.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M $14.8M $16.1M $23.8M -$41.1M
Ending Cash (CF) $16.9M $63.2M $53.2M $73.9M $13.4M
 
Levered Free Cash Flow $5.9M $12.9M $17.8M $24.7M $17.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.4M $927K $20.9M $30.7M $47.4M
Depreciation & Amoritzation $4.6M $6.8M $8.9M $10.6M $12.1M
Stock-Based Compensation $7.1M $18M $22.2M $26.1M $24.7M
Change in Accounts Receivable -$8.1M -$11.9M $4M $7M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $36.4M $41.7M $39.9M $72.8M $81.1M
 
Capital Expenditures $15.5M $22.1M $10.4M $13.4M $18.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.4M -$22.1M -$10.3M -$13.9M -$18M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $25M --
Long-Term Debt Repaid -$4.2M -$3.8M -$66.3M -$8.8M --
Repurchase of Common Stock -- -- -- $63.2M $58.2M
Other Financing Activities -- -- -- -$7.4M --
Cash From Financing -$15.6M $2.1M -$40.9M -$45.9M -$58.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $21.7M -$11.3M $13.1M $4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $21M $19.6M $29.5M $59.4M $63M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.4M $46K $18.3M $25.3M $23.6M
Depreciation & Amoritzation $3.5M $5.2M $7M $8.1M $9.3M
Stock-Based Compensation $5.6M $16.4M $19M $21.1M $17.8M
Change in Accounts Receivable $2.1M -$2.9M $6.3M $5.7M $17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $26.8M $33M $37.2M $59.3M $68.6M
 
Capital Expenditures $10.2M $16.9M $14.6M $9M $15M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.1M -$16.8M -$14.6M -$9.3M -$14.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid $1.6M -- -- -- $5.9M
Long-Term Debt Issued $44.6M -- -- $25M $299.3M
Long-Term Debt Repaid -$3.7M -$3.1M -$15M -$6.9M -$93.8M
Repurchase of Common Stock -- -- -- $63.2M $58.2M
Other Financing Activities -$666K -- -$8.6M -$5M -$215.5M
Cash From Financing -$16.2M $1.7M -$15.9M -$43.9M -$57.2M
 
Beginning Cash (CF) $95.2M $104.6M $84.2M $129.5M $222.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $455K $17.9M $6.7M $6.1M -$3.5M
Ending Cash (CF) $95.6M $122.5M $90.8M $135.6M $219.3M
 
Levered Free Cash Flow $16.6M $16.2M $22.6M $50.2M $53.6M

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 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock