Financhill
Sell
23

GSM Quote, Financials, Valuation and Earnings

Last price:
$3.31
Seasonality move :
-0.2%
Day range:
$3.20 - $3.32
52-week range:
$2.97 - $6.19
Dividend yield:
1.6%
P/E ratio:
165.50x
P/S ratio:
0.38x
P/B ratio:
0.76x
Volume:
748.7K
Avg. volume:
1.4M
1-year change:
-39.15%
Market cap:
$621.9M
Revenue:
$1.6B
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.8B $2.6B $1.7B $1.6B
Revenue Growth (YoY) -29.15% 55.44% 46.04% -36.49% -0.37%
 
Cost of Revenues $943.7M $1.3B $1.4B $952.8M $1.1B
Gross Profit $200.8M $496.7M $1.2B $697.2M $541.3M
Gross Profit Margin 17.54% 27.92% 47.4% 42.26% 32.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $214.8M $332.8M $404.3M $362.1M $279.9M
Other Inc / (Exp) -$43.2M -$2.2M -$67M -$32.8M -$47.8M
Operating Expenses $313.2M $465.4M $513.7M $475M $460.1M
Operating Income -$112.5M $31.2M $717.5M $222.2M $81.2M
 
Net Interest Expenses $66.8M $148.9M $58.7M $33.4M $14.7M
EBT. Incl. Unusual Items -$222.4M -$119.9M $591.8M $156M $18.8M
Earnings of Discontinued Ops. -$5.4M -- -- -- --
Income Tax Expense $21.9M -$4.6M $148M $57.5M $16.3M
Net Income to Company -$249.8M -$115.4M $443.8M $98.5M $2.5M
 
Minority Interest in Earnings $3.4M $4.8M -$3.5M -$15.8M $2.7M
Net Income to Common Excl Extra Items -$246.3M -$110.6M $440.3M $82.7M $5.2M
 
Basic EPS (Cont. Ops) -$1.46 -$0.63 $2.34 $0.44 $0.03
Diluted EPS (Cont. Ops) -$1.46 -$0.63 $2.32 $0.43 $0.03
Weighted Average Basic Share $169.3M $176.5M $187.8M $187.9M $188.1M
Weighted Average Diluted Share $169.3M $176.5M $189.6M $190.3M $188.8M
 
EBITDA -$69.1M $33.7M $725.5M $259.6M $116.2M
EBIT -$177.3M -$63.6M $643.9M $186.1M $40.7M
 
Revenue (Reported) $1.1B $1.8B $2.6B $1.7B $1.6B
Operating Income (Reported) -$112.5M $31.2M $717.5M $222.2M $81.2M
Operating Income (Adjusted) -$177.3M -$63.6M $643.9M $186.1M $40.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $320.5M $569.8M $448.6M $376M $367.5M
Revenue Growth (YoY) -14.89% 77.76% -21.26% -16.2% -2.25%
 
Cost of Revenues $298.1M $396.1M $310.1M $219.7M $269.8M
Gross Profit $22.4M $173.7M $138.5M $156.3M $97.7M
Gross Profit Margin 6.99% 30.49% 30.87% 41.57% 26.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54.4M $72.1M $165.9M $136M $70.2M
Other Inc / (Exp) -$30.3M $10.4M -$52.9M -$28.5M -$46.2M
Operating Expenses $76.1M $118.3M $51.8M $118.5M $104.2M
Operating Income -$53.7M $55.4M $86.7M $37.8M -$6.5M
 
Net Interest Expenses $19.6M $18.5M $16.8M $12.3M --
EBT. Incl. Unusual Items -$103.6M $47.2M $16.9M -$3M -$52.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.2M -$2.8M $7.8M $4.2M -$4.4M
Net Income to Company -$139.8M $50M $9.1M -$7.2M -$47.8M
 
Minority Interest in Earnings $781K $1.4M -$2.9M -$4M $1.4M
Net Income to Common Excl Extra Items -$139.1M $51.4M $6.2M -$11.1M -$46.4M
 
Basic EPS (Cont. Ops) -$0.49 $0.27 $0.14 -$0.03 -$0.25
Diluted EPS (Cont. Ops) -$0.49 $0.27 $0.13 -$0.03 -$0.25
Weighted Average Basic Share $169.3M $187.4M $188.9M $187.9M $188.1M
Weighted Average Diluted Share $169.3M $188.6M $192.1M $190.4M $188.1M
 
EBITDA -$80.2M $90.3M $47.7M $26.1M -$30.1M
EBIT -$105.7M $65.8M $27.1M $6M -$49.1M
 
Revenue (Reported) $320.5M $569.8M $448.6M $376M $367.5M
Operating Income (Reported) -$53.7M $55.4M $86.7M $37.8M -$6.5M
Operating Income (Adjusted) -$105.7M $65.8M $27.1M $6M -$49.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.8B $2.6B $1.7B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $943.7M $1.3B $1.4B $952.8M $1.1B
Gross Profit $200.8M $496.7M $1.2B $697.3M $541.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $214.8M $280.9M $404.3M $362.1M $279.9M
Other Inc / (Exp) -$43.2M -$2.2M -$67M -$32.8M -$47.8M
Operating Expenses $313.2M $465.4M $513.7M $475M $460.1M
Operating Income -$112.5M $31.2M $717.5M $222.2M $81.2M
 
Net Interest Expenses $66.8M $148.9M $58.7M $33.4M $14.7M
EBT. Incl. Unusual Items -$222.4M -$119.9M $591.8M $156M $18.8M
Earnings of Discontinued Ops. -$5.4M -- -- -- --
Income Tax Expense $21.9M -$4.6M $148M $57.5M $16.3M
Net Income to Company -$249.8M -$115.4M $443.8M $98.5M $2.5M
 
Minority Interest in Earnings $3.4M $4.8M -$3.5M -$15.8M $2.7M
Net Income to Common Excl Extra Items -$246.3M -$110.6M $440.3M $82.7M $5.2M
 
Basic EPS (Cont. Ops) -$1.12 -$0.66 $2.46 $0.47 $0.02
Diluted EPS (Cont. Ops) -$1.12 -$0.66 $2.43 $0.46 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$69.1M $126.3M $725.5M $257.9M $111.1M
EBIT -$177.3M $29M $643.9M $184.4M $35.6M
 
Revenue (Reported) $1.1B $1.8B $2.6B $1.7B $1.6B
Operating Income (Reported) -$112.5M $31.2M $717.5M $222.2M $81.2M
Operating Income (Adjusted) -$177.3M $29M $643.9M $184.4M $35.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.6B $1.7B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $952.8M $1.1B --
Gross Profit $496.7M $1.2B $697.3M $541.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $280.9M $404.3M $362.1M $279.9M --
Other Inc / (Exp) -$2.2M -$67M -$32.8M -$47.8M --
Operating Expenses $465.4M $513.7M $475M $460.1M --
Operating Income $31.2M $717.5M $222.2M $81.2M --
 
Net Interest Expenses $148.9M $58.7M $33.4M $15.1M --
EBT. Incl. Unusual Items -$119.9M $591.8M $156M $18.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M $148M $57.5M $16.3M --
Net Income to Company -$115.4M $443.8M $98.5M $2.5M --
 
Minority Interest in Earnings $4.8M -$3.5M -$15.8M $2.7M --
Net Income to Common Excl Extra Items -$110.6M $440.3M $82.7M $5.2M --
 
Basic EPS (Cont. Ops) -$0.66 $2.46 $0.47 $0.02 --
Diluted EPS (Cont. Ops) -$0.66 $2.43 $0.46 $0.02 --
Weighted Average Basic Share $705.8M $751.2M $751.5M $753.6M --
Weighted Average Diluted Share $707M $758.1M $760.8M $757.4M --
 
EBITDA $126.3M $725.5M $257.9M $111.1M --
EBIT $29M $643.9M $184.4M $35.6M --
 
Revenue (Reported) $1.8B $2.6B $1.7B $1.6B --
Operating Income (Reported) $31.2M $717.5M $222.2M $81.2M --
Operating Income (Adjusted) $29M $643.9M $184.4M $35.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $102.7M $114.4M $317.9M $136.5M $133M
Short Term Investments $1M $104K $3K $2K $5.6M
Accounts Receivable, Net $202.2M $321.9M $294.5M $220.3M $188.8M
Inventory $246.2M $271.9M $480.6M $383.8M $347.1M
Prepaid Expenses $558K $18.2M $19.8M $11.7M --
Other Current Assets $9.8M $4.9M $24.4M $169.1M $52M
Total Current Assets $657.2M $804.3M $1.3B $1B $817.6M
 
Property Plant And Equipment $620M $554.9M $486.2M $501.4M $469.1M
Long-Term Investments $5.1M $4.1M $14.2M $14.1M $19.7M
Goodwill $29.7M $29.7M $29.7M $29.7M $14.2M
Other Intangibles $20.8M $100.6M $111.8M $138.3M $103.1M
Other Long-Term Assets $1.6M $21M $2.8M $613K $22.5M
Total Assets $1.3B $1.5B $2B $1.8B $1.5B
 
Accounts Payable $147.5M $201M $219M $182.9M $158.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.1M $35.4M $73.5M $19.4M $10.1M
Current Portion Of Capital Lease Obligations $8.5M $8.4M $8.9M $8.1M $12.9M
Other Current Liabilities $12.6M $94.5M $110.7M $17.9M $127.5M
Total Current Liabilities $432.8M $653.6M $678.5M $494M $448.6M
 
Long-Term Debt $381M $408.6M $380.1M $223.7M $13.9M
Capital Leases -- -- -- -- --
Total Liabilities $981.4M $1.2B $1.2B $888.9M $638.2M
 
Common Stock $1.8M $2M $2M $2M --
Other Common Equity Adj $696.8M $544.4M $353.5M $800.7M --
Common Equity $251.2M $214M $650.1M $748.1M $816.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114.5M $106.1M $106.8M $121.8M --
Total Equity $365.7M $320M $756.8M $869.9M $816.1M
 
Total Liabilities and Equity $1.3B $1.5B $2B $1.8B $1.5B
Cash and Short Terms $103.7M $114.5M $317.9M $136.5M $138.5M
Total Debt $529M $601.7M $514.6M $273.8M $67.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $102.7M $114.4M $317.9M $136.5M $133M
Short Term Investments $1M $104K $3K $2K $5.6M
Accounts Receivable, Net $202.2M $321.9M $294.5M $220.3M $188.8M
Inventory $246.2M $271.9M $480.6M $383.8M $347.1M
Prepaid Expenses $558K $18.2M $19.8M $11.7M --
Other Current Assets $9.8M $4.9M $24.4M $169.1M $52M
Total Current Assets $657.2M $804.3M $1.3B $1B $817.6M
 
Property Plant And Equipment $620M $554.9M $486.2M $501.4M $469.1M
Long-Term Investments $5.1M $4.1M $14.2M $14.1M $19.7M
Goodwill $29.7M $29.7M $29.7M $29.7M $14.2M
Other Intangibles $20.8M $100.6M $111.8M $138.3M $103.1M
Other Long-Term Assets $1.6M $21M $2.8M $613K $22.5M
Total Assets $1.3B $1.5B $2B $1.8B $1.5B
 
Accounts Payable $147.5M $201M $219M $182.9M $158.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.1M $35.4M $73.5M $19.4M $10.1M
Current Portion Of Capital Lease Obligations $8.5M $8.4M $8.9M $8.1M $12.9M
Other Current Liabilities $12.6M $94.5M $110.7M $17.9M $127.5M
Total Current Liabilities $432.8M $653.6M $678.5M $494M $448.6M
 
Long-Term Debt $381M $408.6M $380.1M $223.7M $13.9M
Capital Leases -- -- -- -- --
Total Liabilities $981.4M $1.2B $1.2B $888.9M $638.2M
 
Common Stock $1.8M $2M $2M $2M --
Other Common Equity Adj $696.8M $544.4M $353.5M $800.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $114.5M $106.1M $106.8M $121.8M --
Total Equity $365.7M $320M $756.8M $869.9M $816.1M
 
Total Liabilities and Equity $1.3B $1.5B $2B $1.8B $1.5B
Cash and Short Terms $103.7M $114.5M $317.9M $136.5M $138.5M
Total Debt $529M $601.7M $514.6M $273.8M $67.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$249.8M -$115.4M $443.8M $98.5M $2.5M
Depreciation & Amoritzation $108.2M $97.3M $81.6M $73.5M $75.5M
Stock-Based Compensation $2M $3.6M $5.8M $7.4M $4.9M
Change in Accounts Receivable $71M -$156M -$94.2M -$33.3M $155.5M
Change in Inventories $114.6M -$60.3M -$220.8M $102.2M $47K
Cash From Operations $154.3M -$1.3M $405M $178.4M $243.3M
 
Capital Expenditures $32.9M $27.6M $53.3M $86.5M $79.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.9M -$23.8M -$51.8M -$81.8M -$66.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$9.8M
Special Dividend Paid
Long-Term Debt Issued $177.6M $719.1M $898.6M $432.3M $519.4M
Long-Term Debt Repaid -$245.6M -$682.7M -$1B -$650.5M -$659.6M
Repurchase of Common Stock -- -- -- -- -$2.4M
Other Financing Activities -$7.4M -$43.8M $38.1M -$21.7M $3M
Cash From Financing -$113.3M $10.5M -$140.5M -$282.1M -$175.5M
 
Beginning Cash (CF) $123.2M $131.6M $116.7M $322.9M $137.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M -$14.7M $212.8M -$185.6M $813K
Ending Cash (CF) $131.6M $116.7M $322.9M $137.6M $133.3M
 
Levered Free Cash Flow $121.4M -$28.9M $351.7M $91.9M $164.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$139.8M $50M $9.1M -$7.2M -$47.8M
Depreciation & Amoritzation $25.5M $24.5M $20.5M $20.1M $19M
Stock-Based Compensation $268K $1.5M $1.9M $683K $1.6M
Change in Accounts Receivable -$53.6M -$78M -$7.2M -$165.2M $150.8M
Change in Inventories $71.8M -$11.1M $41.6M -$1.7M $23.1M
Cash From Operations $3.5M $21.7M $119.3M $28.7M $32.1M
 
Capital Expenditures $14.5M $10.5M $14.4M $25.5M $17.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$7.5M -$14.1M -$23.3M -$4.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$2.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $169.6M $221.6M $159.6M $39.2M $133.1M
Long-Term Debt Repaid -$164.9M -$213.5M -$255.7M -$66M -$142.2M
Repurchase of Common Stock -- -- -- -- -$1.9M
Other Financing Activities -$8.5M -- $80.4M -$4.3M $5.6M
Cash From Financing -$4.7M $7.4M -$19.3M -$34M -$9.9M
 
Beginning Cash (CF) $147.4M $95M $236.8M $166M $120.8M
Foreign Exchange Rate Adjustment -$475K $5K $282K $171K -$5M
Additions / Reductions -$15.4M $21.6M $85.9M -$28.5M $17.4M
Ending Cash (CF) $131.6M $116.7M $322.9M $137.6M $133.3M
 
Levered Free Cash Flow -$11M $11.2M $105M $3.2M $14.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$249.8M -$115.4M $443.8M $98.5M $2.5M
Depreciation & Amoritzation $108.2M $97.3M $81.6M $73.5M $75.5M
Stock-Based Compensation $2M $3.6M $5.8M $7.4M $4.9M
Change in Accounts Receivable $71M -$156M -$94.2M -$33.3M $155.5M
Change in Inventories $114.6M -$60.3M -$220.8M $102.2M $47K
Cash From Operations $154.3M -$1.3M $405M $178.4M $243.3M
 
Capital Expenditures $32.9M $27.6M $53.3M $86.5M $79.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.9M -$23.8M -$51.8M -$81.8M -$66.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$9.8M
Special Dividend Paid
Long-Term Debt Issued $177.6M $719.1M $898.6M $432.3M $519.4M
Long-Term Debt Repaid -$245.6M -$682.7M -$1B -$650.5M -$659.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.4M -$43.8M $38.1M -$21.7M $3M
Cash From Financing -$113.3M $10.5M -$140.5M -$282.1M -$175.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M -$14.7M $212.8M -$185.6M $813K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $121.4M -$28.9M $351.7M $91.9M $164.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$115.4M $443.8M $98.5M $2.5M --
Depreciation & Amoritzation $97.3M $81.6M $73.5M $75.5M --
Stock-Based Compensation $3.6M $5.8M $7.4M $4.9M --
Change in Accounts Receivable -$156M -$94.2M -$33.3M $155.5M --
Change in Inventories -$60.3M -$220.8M $102.2M $47K --
Cash From Operations -$1.3M $405M $178.4M $243.3M --
 
Capital Expenditures $27.6M $53.3M $86.5M $79.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$23.8M -$51.8M -$81.8M -$66.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$9.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $719.1M $898.6M $432.3M $519.4M --
Long-Term Debt Repaid -$682.7M -$1B -$650.5M -$659.6M --
Repurchase of Common Stock -- -- -- -$2.4M --
Other Financing Activities -$43.8M $38.1M -$21.7M $3M --
Cash From Financing $10.5M -$140.5M -$282.1M -$175.5M --
 
Beginning Cash (CF) $417.1M $836M $1.2B $562.7M --
Foreign Exchange Rate Adjustment -$157K -$6.5M $287K -$5.2M --
Additions / Reductions -$14.7M $212.8M -$185.6M $813K --
Ending Cash (CF) $402.2M $1B $1B $558.3M --
 
Levered Free Cash Flow -$28.9M $351.7M $91.9M $164.1M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock