Financhill
Sell
21

GWRS Quote, Financials, Valuation and Earnings

Last price:
$10.43
Seasonality move :
6.46%
Day range:
$10.35 - $10.50
52-week range:
$9.37 - $13.98
Dividend yield:
2.9%
P/E ratio:
43.38x
P/S ratio:
4.80x
P/B ratio:
6.00x
Volume:
34.7K
Avg. volume:
60.4K
1-year change:
-19.3%
Market cap:
$285.7M
Revenue:
$52.7M
EPS (TTM):
$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.6M $41.9M $44.7M $53M $52.7M
Revenue Growth (YoY) 8.9% 8.51% 6.71% 18.56% -0.63%
 
Cost of Revenues $9.5M $10.3M $10.9M $12.7M $13.7M
Gross Profit $29.1M $31.6M $33.8M $40.4M $39M
Gross Profit Margin 75.31% 75.43% 75.66% 76.11% 73.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $15.1M $16.1M $16.6M $16.9M
Other Inc / (Exp) -$175K $3M $3.3M $3.4M $3.7M
Operating Expenses $21.8M $24.6M $26M $28.1M $29.6M
Operating Income $7.3M $7M $7.8M $12.3M $9.4M
 
Net Interest Expenses $5.3M $5.2M $4.7M $4.8M $5.2M
EBT. Incl. Unusual Items $1.9M $4.8M $6.4M $10.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $771K $1.2M $934K $2.9M $2.1M
Net Income to Company $1.1M $3.6M $5.5M $8M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $3.6M $5.5M $8M $5.8M
 
Basic EPS (Cont. Ops) $0.05 $0.16 $0.24 $0.33 $0.24
Diluted EPS (Cont. Ops) $0.05 $0.16 $0.24 $0.33 $0.24
Weighted Average Basic Share $22.5M $22.6M $23.2M $24M $24.2M
Weighted Average Diluted Share $22.6M $22.9M $23.3M $24.1M $24.3M
 
EBITDA $16.3M $19.5M $21.3M $27.5M $27.1M
EBIT $7.3M $10M $11.2M $15.7M $14M
 
Revenue (Reported) $38.6M $41.9M $44.7M $53M $52.7M
Operating Income (Reported) $7.3M $7M $7.8M $12.3M $9.4M
Operating Income (Adjusted) $7.3M $10M $11.2M $15.7M $14M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8M $10.3M $11.1M $12.4M $13.3M
Revenue Growth (YoY) 12.27% 5.71% 7.67% 11.43% 7.14%
 
Cost of Revenues $2.4M $2.6M $2.6M $3.1M $3.5M
Gross Profit $7.4M $7.7M $8.5M $9.3M $9.7M
Gross Profit Margin 75.56% 74.36% 76.31% 74.84% 73.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4M $3.9M $4.6M $4.7M $4.6M
Other Inc / (Exp) $186K $515K $1.1M $1M $610K
Operating Expenses $6.4M $6.4M $7.2M $7.6M $8.4M
Operating Income $919K $1.3M $1.2M $1.7M $1.3M
 
Net Interest Expenses $1.3M $1.2M $1.3M $1.1M $1.3M
EBT. Incl. Unusual Items -$228K $577K $953K $1.5M $607K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K $231K $129K $388K $164K
Net Income to Company -$258K $346K $824K $1.1M $443K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$258K $346K $824K $1.1M $443K
 
Basic EPS (Cont. Ops) -$0.01 $0.02 $0.04 $0.05 $0.02
Diluted EPS (Cont. Ops) -$0.01 $0.02 $0.04 $0.05 $0.02
Weighted Average Basic Share $22.6M $22.6M $23.9M $24M $24.2M
Weighted Average Diluted Share $22.7M $22.9M $24M $24.1M $24.3M
 
EBITDA $3.5M $4.3M $5.1M $5.7M $6.1M
EBIT $1.1M $1.8M $2.4M $2.7M $2.1M
 
Revenue (Reported) $9.8M $10.3M $11.1M $12.4M $13.3M
Operating Income (Reported) $919K $1.3M $1.2M $1.7M $1.3M
Operating Income (Adjusted) $1.1M $1.8M $2.4M $2.7M $2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.6M $41.9M $44.7M $53M $52.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5M $10.3M $10.9M $12.7M $13.7M
Gross Profit $29.1M $31.6M $33.8M $40.4M $39M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.7M $15.1M $16.1M $16.6M $16.9M
Other Inc / (Exp) -$175K $3M $3.3M $3.4M $3.7M
Operating Expenses $21.8M $24.6M $26M $28.1M $29.6M
Operating Income $7.3M $7M $7.8M $12.3M $9.4M
 
Net Interest Expenses $5.3M $5.2M $4.7M $4.8M $5.2M
EBT. Incl. Unusual Items $1.9M $4.8M $6.4M $10.9M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $771K $1.2M $934K $2.9M $2.1M
Net Income to Company $1.1M $3.6M $5.5M $8M $5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1M $3.6M $5.5M $8M $5.8M
 
Basic EPS (Cont. Ops) $0.05 $0.17 $0.24 $0.33 $0.24
Diluted EPS (Cont. Ops) $0.05 $0.17 $0.24 $0.33 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.3M $19.5M $21.3M $27.5M $27.1M
EBIT $7.3M $10M $11.2M $15.7M $14M
 
Revenue (Reported) $38.6M $41.9M $44.7M $53M $52.7M
Operating Income (Reported) $7.3M $7M $7.8M $12.3M $9.4M
Operating Income (Adjusted) $7.3M $10M $11.2M $15.7M $14M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $41.9M $44.7M $53M $52.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3M $10.9M $12.7M $13.7M --
Gross Profit $31.6M $33.8M $40.4M $39M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.1M $16.1M $16.6M $16.9M --
Other Inc / (Exp) $3M $3.3M $3.4M $3.7M --
Operating Expenses $24.6M $26M $28.1M $29.6M --
Operating Income $7M $7.8M $12.3M $9.4M --
 
Net Interest Expenses $5.2M $4.7M $4.8M $5.2M --
EBT. Incl. Unusual Items $4.8M $6.4M $10.9M $7.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $934K $2.9M $2.1M --
Net Income to Company $3.6M $5.5M $8M $5.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M $5.5M $8M $5.8M --
 
Basic EPS (Cont. Ops) $0.17 $0.24 $0.33 $0.24 --
Diluted EPS (Cont. Ops) $0.17 $0.24 $0.33 $0.24 --
Weighted Average Basic Share $90.5M $92.7M $96M $96.8M --
Weighted Average Diluted Share $91.3M $93.4M $96.4M $97.2M --
 
EBITDA $19.5M $21.3M $27.5M $27.1M --
EBIT $10M $11.2M $15.7M $14M --
 
Revenue (Reported) $41.9M $44.7M $53M $52.7M --
Operating Income (Reported) $7M $7.8M $12.3M $9.4M --
Operating Income (Adjusted) $10M $11.2M $15.7M $14M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18M $12.6M $6.6M $3.1M $9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2.2M $2.6M $3.4M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.2M $1.2M
Other Current Assets $665K $1.6M -- $451K $290K
Total Current Assets $23.5M $19M $14.2M $11.7M $19.5M
 
Property Plant And Equipment $238.9M $255.9M $289.6M $325.1M $361.5M
Long-Term Investments -- -- -- -- --
Goodwill $4.6M $5.7M $5M $10.8M $9.5M
Other Intangibles $11.2M $10.3M $10.1M $8.8M $8.4M
Other Long-Term Assets $3.3M $816K $1M $1.8M $2.2M
Total Assets $283.4M $294.1M $323.1M $361.1M $405.1M
 
Accounts Payable $531K $2.1M $2.2M $1M $2.1M
Accrued Expenses $4.1M $5.1M $4.2M $4M $9.4M
Current Portion Of Long-Term Debt $1.9M $3.8M $3.8M $3.9M $3.9M
Current Portion Of Capital Lease Obligations $115K $142K $505K $553K $871K
Other Current Liabilities -- -- -- $239K $190K
Total Current Liabilities $12.4M $16.9M $16.2M $14.2M $22.3M
 
Long-Term Debt $112.5M $108.7M $104.9M $103.7M $118.5M
Capital Leases -- -- -- -- --
Total Liabilities $251.3M $264M $278.7M $312.5M $357.5M
 
Common Stock $227K $228K $239K $240K $240K
Other Common Equity Adj -- -- -- -- --
Common Equity $32.2M $30M $44.4M $48.6M $47.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.2M $30M $44.4M $48.6M $47.6M
 
Total Liabilities and Equity $283.4M $294.1M $323.1M $361.1M $405.1M
Cash and Short Terms $18M $12.6M $6.6M $3.1M $9M
Total Debt $114.4M $112.6M $108.8M $107.5M $122.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18M $12.6M $6.6M $3.1M $9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2.2M $2.6M $3.4M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $1.2M $1.2M
Other Current Assets $665K $1.6M -- $451K $290K
Total Current Assets $23.5M $19M $14.2M $11.7M $19.5M
 
Property Plant And Equipment $238.9M $255.9M $289.6M $325.1M $361.5M
Long-Term Investments -- -- -- -- --
Goodwill $4.6M $5.7M $5M $10.8M $9.5M
Other Intangibles $11.2M $10.3M $10.1M $8.8M $8.4M
Other Long-Term Assets $3.3M $816K $1M $1.8M $2.2M
Total Assets $283.4M $294.1M $323.1M $361.1M $405.1M
 
Accounts Payable $531K $2.1M $2.2M $1M $2.1M
Accrued Expenses $4.1M $5.1M $4.2M $4M $9.4M
Current Portion Of Long-Term Debt $1.9M $3.8M $3.8M $3.9M $3.9M
Current Portion Of Capital Lease Obligations $115K $142K $505K $553K $871K
Other Current Liabilities -- -- -- $239K $190K
Total Current Liabilities $12.4M $16.9M $16.2M $14.2M $22.3M
 
Long-Term Debt $112.5M $108.7M $104.9M $103.7M $118.5M
Capital Leases -- -- -- -- --
Total Liabilities $251.3M $264M $278.7M $312.5M $357.5M
 
Common Stock $227K $228K $239K $240K $240K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.2M $30M $44.4M $48.6M $47.6M
 
Total Liabilities and Equity $283.4M $294.1M $323.1M $361.1M $405.1M
Cash and Short Terms $18M $12.6M $6.6M $3.1M $9M
Total Debt $114.4M $112.6M $108.8M $107.5M $122.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $3.6M $5.5M $8M $5.8M
Depreciation & Amoritzation $9M $9.5M $10.1M $11.8M $13.1M
Stock-Based Compensation $3.3M $2.9M $1.5M $1.3M $1M
Change in Accounts Receivable -$641K $82K -$248K -$994K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $14.6M $20.4M $23.3M $25.4M $21.8M
 
Capital Expenditures $9.1M $18.3M $34M $22.3M $32.3M
Cash Acquisitions -$302K -$2.1M -$180K -$6.2M -$150K
Cash From Investing -$9.4M -$20.3M -$34.2M -$28.6M -$32.5M
 
Dividends Paid (Ex Special Dividend) -$6.5M -$6.6M -$6.9M -$7.2M -$7.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $259K $2.6M $22.4M
Long-Term Debt Repaid -$131K -$2.1M -$3.8M -$4.4M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M $744K $619K $6.6M $8.5M
Cash From Financing $7.1M -$7.9M $5M $406K $17.1M
 
Beginning Cash (CF) $9.1M $21.3M $13.4M $7.6M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2M -$7.9M -$5.9M -$2.8M $6.4M
Ending Cash (CF) $21.3M $13.4M $7.6M $4.8M $11.2M
 
Levered Free Cash Flow $5.4M $2.1M -$10.6M $3.1M -$10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$217K $889K $2.5M $691K --
Depreciation & Amoritzation $2.2M $2.3M $2.8M $3M --
Stock-Based Compensation $775K $498K $286K $275K --
Change in Accounts Receivable $370K $41K -$393K $335K --
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $5.4M $6.5M $8.1M --
 
Capital Expenditures $3.3M $6.2M $6.5M $5.8M --
Cash Acquisitions -- -$85K -$6.2M -- --
Cash From Investing -$3.3M -$6.3M -$12.8M -$5.8M --
 
Dividends Paid (Ex Special Dividend) -$1.7M -$1.7M -$1.8M -$1.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8.5M $20M --
Long-Term Debt Repaid -$31K -$28K -$5.1M -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $987K $1.1M $202K $2K --
Cash From Financing -$694K -$619K $1.8M $15.8M --
 
Beginning Cash (CF) $21.3M $13.4M $7.6M $4.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $838K -$1.5M -$4.5M $18.1M --
Ending Cash (CF) $22.1M $11.9M $3.1M $22.9M --
 
Levered Free Cash Flow $1.5M -$798K -$56K $2.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1M $3.6M $5.5M $8M $5.8M
Depreciation & Amoritzation $9M $9.5M $10.1M $11.8M $13.1M
Stock-Based Compensation $3.3M $2.9M $1.5M $1.3M $1M
Change in Accounts Receivable -$641K $82K -$248K -$994K -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $14.6M $20.4M $23.3M $25.4M $21.8M
 
Capital Expenditures $9.1M $18.3M $34M $22.3M $32.3M
Cash Acquisitions -$302K -$2.1M -$180K -$6.2M -$150K
Cash From Investing -$9.4M -$20.3M -$34.2M -$28.6M -$32.5M
 
Dividends Paid (Ex Special Dividend) -$6.5M -$6.6M -$6.9M -$7.2M -$7.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $259K $2.6M $22.4M
Long-Term Debt Repaid -$131K -$2.1M -$3.8M -$4.4M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M $744K $619K $6.6M $8.5M
Cash From Financing $7.1M -$7.9M $5M $406K $17.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2M -$7.9M -$5.9M -$2.8M $6.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.4M $2.1M -$10.6M $3.1M -$10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$217K $889K $2.5M $691K --
Depreciation & Amoritzation $2.2M $2.3M $2.8M $3M --
Stock-Based Compensation $775K $498K $286K $275K --
Change in Accounts Receivable $370K $41K -$393K $335K --
Change in Inventories -- -- -- -- --
Cash From Operations $4.8M $5.4M $6.5M $8.1M --
 
Capital Expenditures $3.3M $6.2M $6.5M $5.8M --
Cash Acquisitions -- -$85K -$6.2M -- --
Cash From Investing -$3.3M -$6.3M -$12.8M -$5.8M --
 
Dividends Paid (Ex Special Dividend) -$1.7M -$1.7M -$1.8M -$1.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8.5M $20M --
Long-Term Debt Repaid -$31K -$28K -$5.1M -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $987K $1.1M $202K $2K --
Cash From Financing -$694K -$619K $1.8M $15.8M --
 
Beginning Cash (CF) $21.3M $13.4M $7.6M $4.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $838K -$1.5M -$4.5M $18.1M --
Ending Cash (CF) $22.1M $11.9M $3.1M $22.9M --
 
Levered Free Cash Flow $1.5M -$798K -$56K $2.3M --

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock