Financhill
Buy
72

GTM Quote, Financials, Valuation and Earnings

Last price:
$9.62
Seasonality move :
-8.87%
Day range:
$9.99 - $10.22
52-week range:
$7.01 - $12.63
Dividend yield:
0%
P/E ratio:
32.11x
P/S ratio:
2.72x
P/B ratio:
2.07x
Volume:
4.2M
Avg. volume:
5M
1-year change:
-3.24%
Market cap:
$3.2B
Revenue:
$1.2B
EPS (TTM):
$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $476.2M $747.2M $1.1B $1.2B $1.2B
Revenue Growth (YoY) 62.36% 56.91% 46.95% 12.89% -2.03%
 
Cost of Revenues $125.8M $154.9M $210.2M $200M $203.2M
Gross Profit $350.4M $592.3M $887.8M $1B $1B
Gross Profit Margin 73.58% 79.27% 80.86% 83.87% 83.27%
 
R&D Expenses $47.4M $113.9M $202.9M $189.8M $187.8M
Selling, General & Admin $247.7M $333.5M $502.5M $579.9M $709.4M
Other Inc / (Exp) -$13.3M $7.9M $66.4M $174.5M -$26.8M
Operating Expenses $290.5M $438.9M $704.6M $769.7M $812.1M
Operating Income $59.9M $153.4M $183.2M $269.8M $199M
 
Net Interest Expenses $66M $43.9M $47.6M $45.2M $39.3M
EBT. Incl. Unusual Items -$31.7M $101M $194.6M $388.8M $31.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.7M $6.1M $131.4M $281.5M $2.2M
Net Income to Company -$36.4M $94.9M $63.2M $107.3M $29.1M
 
Minority Interest in Earnings -$27.3M -$21.9M -- -- --
Net Income to Common Excl Extra Items -$42.3M $94.9M $63.2M $107.3M $29.1M
 
Basic EPS (Cont. Ops) -$0.09 $0.58 $0.16 $0.27 $0.08
Diluted EPS (Cont. Ops) -$0.09 $0.30 $0.16 $0.27 $0.08
Weighted Average Basic Share $173.8M $202.6M $401.5M $397M $362M
Weighted Average Diluted Share $173.8M $394M $403.4M $397.5M $362.2M
 
EBITDA $110.8M $222.7M $271M $350.4M $284.7M
EBIT $59.9M $153.4M $183.2M $269.8M $199M
 
Revenue (Reported) $476.2M $747.2M $1.1B $1.2B $1.2B
Operating Income (Reported) $59.9M $153.4M $183.2M $269.8M $199M
Operating Income (Adjusted) $59.9M $153.4M $183.2M $269.8M $199M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $197.6M $287.6M $313.8M $303.6M $318M
Revenue Growth (YoY) 60.13% 45.55% 9.11% -3.25% 4.74%
 
Cost of Revenues $42.7M $53.8M $50.2M $52.7M $56.4M
Gross Profit $154.9M $233.8M $263.6M $250.9M $261.6M
Gross Profit Margin 78.39% 81.29% 84% 82.64% 82.26%
 
R&D Expenses $32.7M $54.1M $47.3M $47.7M $43.1M
Selling, General & Admin $88.7M $127.6M $148.1M $159.7M $149.5M
Other Inc / (Exp) -$12.7M $9.6M $8M $1M --
Operating Expenses $118.7M $181.7M $195.4M $207.4M $189.4M
Operating Income $36.2M $52.1M $68.2M $43.5M $72.2M
 
Net Interest Expenses $13.8M $11.6M $11.9M $9.6M $11.5M
EBT. Incl. Unusual Items $4.6M $50M $59.2M $34.9M $56.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.5M $32.1M $29M $11.1M $17.7M
Net Income to Company -$40.9M $17.9M $30.2M $23.8M $38.7M
 
Minority Interest in Earnings -$300K -- -- -- --
Net Income to Common Excl Extra Items -$40.9M $17.9M $30.2M $23.8M $38.7M
 
Basic EPS (Cont. Ops) -$0.15 $0.04 $0.08 $0.07 $0.12
Diluted EPS (Cont. Ops) -$0.15 $0.04 $0.08 $0.07 $0.12
Weighted Average Basic Share $263.3M $402M $396.9M $354.9M $317M
Weighted Average Diluted Share $263.3M $403.5M $397.2M $355.1M $317M
 
EBITDA $55.2M $74.8M $88M $65.9M $95M
EBIT $36.2M $52.1M $68.2M $43.5M $72.2M
 
Revenue (Reported) $197.6M $287.6M $313.8M $303.6M $318M
Operating Income (Reported) $36.2M $52.1M $68.2M $43.5M $72.2M
Operating Income (Adjusted) $36.2M $52.1M $68.2M $43.5M $72.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $664.6M $1B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140.9M $200.9M $204.8M $202.8M $221.6M
Gross Profit $523.7M $817.8M $1B $1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $86.8M $189.2M $195.7M $187.9M $191.4M
Selling, General & Admin $290.8M $469.3M $571.2M $693.3M $618.1M
Other Inc / (Exp) -$15M $36.2M $90M $150.4M --
Operating Expenses $371M $653.9M $766.9M $881.2M $765.7M
Operating Income $152.7M $163.9M $253.1M $137.6M $252.2M
 
Net Interest Expenses $40.3M $48.5M $46.3M $40.9M $41.8M
EBT. Incl. Unusual Items $82.3M $145.5M $281.1M $246.5M $144.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96.3M -$39.7M $145.1M $237.5M $40.4M
Net Income to Company -$14M $185.2M $136M $9M $104.1M
 
Minority Interest in Earnings -$11.4M $300K -- -- --
Net Income to Common Excl Extra Items -$14M $185.2M $136M $9M $104.1M
 
Basic EPS (Cont. Ops) $0.11 $0.46 $0.34 $0.03 $0.32
Diluted EPS (Cont. Ops) $0.06 $0.46 $0.34 $0.03 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $216.2M $248.8M $336.2M $221.1M $340.8M
EBIT $152.7M $163.9M $253.1M $137.6M $252.2M
 
Revenue (Reported) $664.6M $1B $1.2B $1.2B $1.2B
Operating Income (Reported) $152.7M $163.9M $253.1M $137.6M $252.2M
Operating Income (Adjusted) $152.7M $163.9M $253.1M $137.6M $252.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $524.9M $796.4M $923.1M $905.2M $930.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $109.6M $155.5M $150M $152.8M $163M
Gross Profit $415.3M $640.9M $773.1M $752.4M $767.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.4M $148.7M $141.6M $139.7M $135M
Selling, General & Admin $228.1M $363.9M $432.6M $546M $454.9M
Other Inc / (Exp) -$25.1M $3.2M $26.8M $2.8M $13.1M
Operating Expenses $296.7M $511.8M $574.2M $685.7M $580.7M
Operating Income $118.6M $129.1M $198.9M $66.7M $186.7M
 
Net Interest Expenses $30.3M $35.1M $33.8M $29.5M $32M
EBT. Incl. Unusual Items $51.1M $95.6M $182.1M $39.8M $153M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.4M $55.6M $69.3M $25.3M $63.5M
Net Income to Company -$50.3M $40M $112.8M $14.5M $89.5M
 
Minority Interest in Earnings -$22.2M -- -- -- --
Net Income to Common Excl Extra Items -$50.3M $40M $112.8M $14.5M $89.5M
 
Basic EPS (Cont. Ops) -$0.04 $0.10 $0.28 $0.04 $0.27
Diluted EPS (Cont. Ops) -$0.09 $0.10 $0.28 $0.04 $0.27
Weighted Average Basic Share $467.8M $1.2B $1.2B $1.1B $985M
Weighted Average Diluted Share $647.9M $1.2B $1.2B $1.1B $985M
 
EBITDA $168.2M $194.3M $259.3M $130.1M $252.9M
EBIT $118.6M $129.1M $198.9M $66.7M $186.7M
 
Revenue (Reported) $524.9M $796.4M $923.1M $905.2M $930.4M
Operating Income (Reported) $118.6M $129.1M $198.9M $66.7M $186.7M
Operating Income (Adjusted) $118.6M $129.1M $198.9M $66.7M $186.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $301.6M $326.7M $545.7M $529.5M $139.9M
Short Term Investments $30.6M $18.4M $127.7M $82.2M --
Accounts Receivable, Net $121.2M $187M $222.9M $272M $251.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.3M $27.1M $57.8M $59.6M $58.6M
Total Current Assets $439.5M $545M $832M $864.3M $451M
 
Property Plant And Equipment $63M $101.5M $115.1M $145.8M $203.5M
Long-Term Investments $1M $21.7M $36.7M $23.9M $10.5M
Goodwill $1B $1.6B $1.7B $1.7B $1.7B
Other Intangibles $365.7M $431M $395.6M $334.6M $275.8M
Other Long-Term Assets -- $5.8M $123.1M $123.8M $127M
Total Assets $2.3B $6.9B $7.1B $6.9B $6.5B
 
Accounts Payable $8.6M $15.9M $35.6M $34.4M $16.6M
Accrued Expenses $81.5M $103.3M $104.1M $113.8M $123M
Current Portion Of Long-Term Debt -- -- -- $6M $5.9M
Current Portion Of Capital Lease Obligations $6M $8.1M $10.3M $11.2M $9.9M
Other Current Liabilities -- $10.4M -- -- --
Total Current Liabilities $320.8M $507.6M $572.7M $638.4M $652.1M
 
Long-Term Debt $778.5M $1.3B $1.3B $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $4.9B $4.9B $4.7B $4.8B
 
Common Stock $4M $4M $4M $3.8M $3.4M
Other Common Equity Adj -$2.4M $9.5M $39.7M $27.3M $14.8M
Common Equity $502.8M $2B $2.3B $2.1B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $436.8M -- -- -- --
Total Equity $939.6M $2B $2.3B $2.1B $1.7B
 
Total Liabilities and Equity $2.3B $6.9B $7.1B $6.9B $6.5B
Cash and Short Terms $301.6M $326.7M $545.7M $529.5M $139.9M
Total Debt $784.5M $1.3B $1.3B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $233.3M $438.7M $567.9M $147.7M $135M
Short Term Investments $36.5M $32.4M $125.3M -- --
Accounts Receivable, Net $115.1M $164.9M $218.6M $163M $180M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $27.4M
Other Current Assets $56.2M $53.5M $60.6M $73.9M --
Total Current Assets $408.7M $663.2M $855.1M $390.7M $372.2M
 
Property Plant And Equipment $100.8M $115.6M $137.6M $208M $283.6M
Long-Term Investments $17M $43.9M $33.9M $13.3M $9.6M
Goodwill $1.6B $1.7B $1.7B $1.7B --
Other Intangibles $447.3M $413.5M $349.5M $290.8M --
Other Long-Term Assets $5.8M $6.1M $9.9M $119.8M --
Total Assets $6.6B $7.1B $7.1B $6.4B $6.4B
 
Accounts Payable $24.9M $22M $20.3M $21.1M $19.1M
Accrued Expenses $77.6M $89.5M $91.4M $109.5M --
Current Portion Of Long-Term Debt -- -- $6M $5.9M --
Current Portion Of Capital Lease Obligations $8.1M $10.5M $9M $11.4M --
Other Current Liabilities $6.2M $7.2M $43.5M $58.9M --
Total Current Liabilities $407.9M $518M $573.1M $624.1M $556.8M
 
Long-Term Debt $1.3B $1.3B $1.3B $1.4B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.9B $4.8B $4.7B $4.8B
 
Common Stock $3.9M $4M $3.9M $3.4M $3M
Other Common Equity Adj $4.3M $41.8M $35.5M $15.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $49.7M -- -- -- --
Total Equity $1.8B $2.2B $2.3B $1.7B $1.5B
 
Total Liabilities and Equity $6.6B $7.1B $7.1B $6.4B $6.4B
Cash and Short Terms $233.3M $438.7M $567.9M $147.7M $135M
Total Debt $1.3B $1.3B $1.3B $1.4B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$36.4M $94.9M $63.2M $107.3M $29.1M
Depreciation & Amoritzation $50.8M $69.3M $87.8M $80.6M $85.7M
Stock-Based Compensation $121.6M $93M $192.3M $167.6M $138M
Change in Accounts Receivable -$31.4M -$68.4M -$40M -$80.4M -$20.1M
Change in Inventories -- -- -- -- --
Cash From Operations $169.6M $299.4M $416.6M $431.1M $367.3M
 
Capital Expenditures $16.8M $23.6M $28.9M $26.5M $64.9M
Cash Acquisitions $65.9M $684.2M $143.7M -- $500K
Cash From Investing -$113.3M -$695.8M -$281.1M $24.4M $13.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $35M $1.1B -- -- --
Long-Term Debt Repaid -$510.9M -$581.4M -- -$6M -$5.9M
Repurchase of Common Stock $332.4M -- -- $400.1M $565.6M
Other Financing Activities -$43.2M -$53M -$31.4M -$28.7M -$122.7M
Cash From Financing $172.2M $439.5M -$25.5M -$423.4M -$687.9M
 
Beginning Cash (CF) $271M $308.3M $418M $447.3M $139.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $228.5M $43.1M $110M $32.1M -$307.2M
Ending Cash (CF) $499.5M $351.4M $528M $479.4M -$167.3M
 
Levered Free Cash Flow $152.8M $275.8M $387.7M $404.6M $302.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$40.9M $17.9M $30.2M $23.8M $38.7M
Depreciation & Amoritzation $19M $22.7M $19.8M $22.4M $22.7M
Stock-Based Compensation $24.5M $48.1M $42.9M $36.6M $29.9M
Change in Accounts Receivable -$3.7M -$4.2M -$21.8M $19.5M $8M
Change in Inventories -- -- -- -- --
Cash From Operations $46.5M $85.7M $80.9M $18M $93.8M
 
Capital Expenditures $4.8M $7.7M $5M $21M $22.9M
Cash Acquisitions $685.7M $100K -- -- --
Cash From Investing -$660.4M -$27.3M $21.9M -$7.8M -$27.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $721.8M -- -- -- --
Long-Term Debt Repaid -$225M -- -$1.5M -$1.5M --
Repurchase of Common Stock -- -- $160M $243.4M $87M
Other Financing Activities -$15.5M -$5.1M -$8.4M -$3.7M --
Cash From Financing $481.9M -$4.5M -$169.7M -$248.4M -$112.1M
 
Beginning Cash (CF) $196.8M $406.3M $442.6M $147.7M $124.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$132M $53.9M -$66.9M -$238.2M -$46.1M
Ending Cash (CF) $64.8M $460.2M $375.7M -$90.5M $78.7M
 
Levered Free Cash Flow $41.7M $78M $75.9M -$3M $70.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14M $185.2M $136M $9M $104.1M
Depreciation & Amoritzation $63.4M $84.9M $83.1M $83.4M $88.5M
Stock-Based Compensation $77.1M $170.9M $181.6M $144.9M $123M
Change in Accounts Receivable -$21M -$52.6M -$81.5M $6.5M -$37.7M
Change in Inventories -- -- -- -- --
Cash From Operations $295M $367.8M $423.5M $386M $430.9M
 
Capital Expenditures $20.8M $30.3M $24M $53.8M $79.7M
Cash Acquisitions $783.4M $110.4M -- $500K --
Cash From Investing -$840.9M -$136.7M -$111.9M $72.3M -$94.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$581.4M -- -$4.5M -$6M --
Repurchase of Common Stock -- -- $247M $695.7M $354.3M
Other Financing Activities -$49.3M -$23.6M -$32M -$61.1M --
Cash From Financing $442.5M -$21.3M -$271.5M -$754.2M -$358.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.4M $209.8M $40.1M -$295.9M -$22.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $274.2M $337.5M $399.5M $332.2M $351.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.3M $40M $112.8M $14.5M $89.5M
Depreciation & Amoritzation $49.6M $65.2M $60.5M $63.3M $66.1M
Stock-Based Compensation $59.7M $137.6M $126.9M $104.2M $89.2M
Change in Accounts Receivable $5.6M $21.4M -$20.1M $66.8M $49.2M
Change in Inventories -- -- -- -- --
Cash From Operations $228.1M $296.5M $303.4M $258.3M $321.9M
 
Capital Expenditures $15.8M $22.5M $17.6M $44.9M $59.7M
Cash Acquisitions $717.5M $143.7M -- $500K --
Cash From Investing -$739.4M -$180.3M -$11.1M $36.8M -$71.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- -- -- $100M
Long-Term Debt Repaid -$581.4M -- -$4.5M -$4.5M -$3M
Repurchase of Common Stock -- -- $247M $542.6M $331.3M
Other Financing Activities -$48.9M -$19.5M -$20.1M -$52.5M -$6M
Cash From Financing $442.9M -$17.9M -$263.9M -$594.7M -$265.4M
 
Beginning Cash (CF) $758.9M $1.2B $1.4B $939.5M $434.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$68.4M $98.3M $28.4M -$299.6M -$14.6M
Ending Cash (CF) $690.5M $1.3B $1.5B $639.9M $419.7M
 
Levered Free Cash Flow $212.3M $274M $285.8M $213.4M $262.2M

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

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Sell
45
CTEV alert for Jan 2

Claritev Corp. [CTEV] is down 20.7% over the past day.

Sell
47
ASTS alert for Jan 2

AST Spacemobile, Inc. [ASTS] is up 14.94% over the past day.

Sell
45
BIDU alert for Jan 2

Baidu, Inc. [BIDU] is up 15.01% over the past day.

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

Show me the best stock