Financhill
Sell
19

GBTG Quote, Financials, Valuation and Earnings

Last price:
$6.85
Seasonality move :
-6.09%
Day range:
$6.55 - $7.03
52-week range:
$5.78 - $9.03
Dividend yield:
0%
P/E ratio:
304.44x
P/S ratio:
1.30x
P/B ratio:
2.35x
Volume:
1.7M
Avg. volume:
1.5M
1-year change:
-23.89%
Market cap:
$3.6B
Revenue:
$2.4B
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $763M $1.9B $2.3B $2.4B
Revenue Growth (YoY) -62.58% -3.78% 142.6% 23.72% 5.81%
 
Cost of Revenues -- $631M $1B $1.2B $1.1B
Gross Profit -- $132M $837M $1.1B $1.3B
Gross Profit Margin 33.29% 17.3% 45.22% 49.69% 52.75%
 
R&D Expenses $277M $264M $388M $405M $442M
Selling, General & Admin $536.6K $414M $650M $699M $708M
Other Inc / (Exp) -$192M -$55M $12M -$39M -$90M
Operating Expenses $583.3K $642M $986M $1.1B $1.1B
Operating Income -$583.3K -$510M -$149M $71M $197M
 
Net Interest Expenses $400 $53M $98M $141M $124M
EBT. Incl. Unusual Items -$19.6M -$653M -$287M -$145M -$71M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$186M -$61M -$9M $66M
Net Income to Company -$19.6M -- -$229M -$136M -$134M
 
Minority Interest in Earnings -- -$475M -$204M -$73M $4M
Net Income to Common Excl Extra Items -$19.6M -$475M -$229M -$136M -$134M
 
Basic EPS (Cont. Ops) -$0.19 -- -$0.49 -$0.25 -$0.30
Diluted EPS (Cont. Ops) -$0.19 -$4.23 -$0.51 -$0.30 -$0.30
Weighted Average Basic Share $102.1M $101.4M $51.3M $251.6M $462.7M
Weighted Average Diluted Share $102.1M $101.4M $445.7M $458.1M $462.7M
 
EBITDA -$583.3K -$356M $33M $265M $375M
EBIT -$583.3K -$510M -$149M $71M $197M
 
Revenue (Reported) -- $763M $1.9B $2.3B $2.4B
Operating Income (Reported) -$583.3K -$510M -$149M $71M $197M
Operating Income (Adjusted) -$583.3K -$510M -$149M $71M $197M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $197M $488M $571M $597M $674M
Revenue Growth (YoY) -- 147.72% 17.01% 4.55% 12.9%
 
Cost of Revenues $161M $262M $287M $280M $319M
Gross Profit $36M $226M $284M $317M $355M
Gross Profit Margin 18.27% 46.31% 49.74% 53.1% 52.67%
 
R&D Expenses $63M $98M $101M $112M $130M
Selling, General & Admin $93M $175M $175M $174M $184M
Other Inc / (Exp) -$4M -$9M $18M -$79M --
Operating Expenses $150M $246M $264M $267M $300M
Operating Income -$114M -$20M $20M $50M $55M
 
Net Interest Expenses $13M $26M $36M $30M $26M
EBT. Incl. Unusual Items -$137M -$82M -$10M -$74M -$40M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$31M -$10M -$2M $54M $24M
Net Income to Company -$106M -$73M -$8M -$128M -$62M
 
Minority Interest in Earnings -$106M -$53M -$8M $1M --
Net Income to Common Excl Extra Items -$106M -$73M -$8M -$128M -$62M
 
Basic EPS (Cont. Ops) -- -$0.41 -- -$0.28 -$0.13
Diluted EPS (Cont. Ops) -- -$1.49 -$0.02 -$0.28 -$0.13
Weighted Average Basic Share $101.4M $48.9M $419.2M $462.3M $485.8M
Weighted Average Diluted Share $101.4M $48.9M $457.7M $462.3M $485.8M
 
EBITDA -$80M $25M $70M $93M $104M
EBIT -$114M -$20M $20M $50M $55M
 
Revenue (Reported) $197M $488M $571M $597M $674M
Operating Income (Reported) -$114M -$20M $20M $50M $55M
Operating Income (Adjusted) -$114M -$20M $20M $50M $55M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $350M $1.6B $2.3B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $292M $946M $1.2B $1.2B $1.2B
Gross Profit $58M $665M $1.1B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $368M $406M $436M $480M
Selling, General & Admin $184.2M $636M $711M $693M $705M
Other Inc / (Exp) $5M -$33M -$48M -$82M --
Operating Expenses $300.2M $954M $1.1B $1.1B $1.1B
Operating Income -$242.2M -$289M $31M $163M $237M
 
Net Interest Expenses $26M $85M $134M $135M $103M
EBT. Incl. Unusual Items -$263.3M -$456M -$187M -$108M $84M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$103M -$98M -$34M $58M $77M
Net Income to Company -$294.6M $109M -$153M -$166M $14M
 
Minority Interest in Earnings -$161M -$367M -$111M $3M $4M
Net Income to Common Excl Extra Items -$160.3M -$366M -$153M -$166M $14M
 
Basic EPS (Cont. Ops) $0.01 $0.02 -$0.64 -$0.36 $0.03
Diluted EPS (Cont. Ops) $0.01 -$6.57 -$1.35 -$0.37 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$172.2M -$105M $224M $350M $409M
EBIT -$242.2M -$289M $31M $163M $237M
 
Revenue (Reported) $350M $1.6B $2.3B $2.4B $2.5B
Operating Income (Reported) -$242.2M -$289M $31M $163M $237M
Operating Income (Adjusted) -$242.2M -$289M $31M $163M $237M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $350M $1.3B $1.7B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $292M $723M $865M $867M $875M
Gross Profit $58M $601M $876M $965M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $122M $283M $301M $332M $370M
Selling, General & Admin $183.6M $483M $544M $538M $535M
Other Inc / (Exp) $5M $32M -$28M -$71M $68M
Operating Expenses $299.6M $730M $815M $813M $859M
Operating Income -$241.6M -$129M $61M $152M $192M
 
Net Interest Expenses $26M $69M $105M $99M $78M
EBT. Incl. Unusual Items -$243.7M -$202M -$102M -$65M $90M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$103M -$38M -$12M $55M $66M
Net Income to Company -$275M -$166M -$90M -$120M $28M
 
Minority Interest in Earnings -$161M -$167M -$74M $2M $2M
Net Income to Common Excl Extra Items -$140.7M -$166M -$90M -$120M $28M
 
Basic EPS (Cont. Ops) $0.20 $0.02 -$0.26 -$0.26 $0.06
Diluted EPS (Cont. Ops) $0.20 -$2.34 -$0.97 -$0.27 $0.06
Weighted Average Basic Share $305.6M $199.8M $541.4M $1.4B $1.4B
Weighted Average Diluted Share $305.6M $199.8M $974.4M $1.4B $1.4B
 
EBITDA -$171.6M $5M $206M $290M $324M
EBIT -$241.6M -$129M $61M $152M $192M
 
Revenue (Reported) $350M $1.3B $1.7B $1.8B $1.9B
Operating Income (Reported) -$241.6M -$129M $61M $152M $192M
Operating Income (Adjusted) -$241.6M -$129M $61M $152M $192M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $257.9K $516M $303M $476M $536M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $144M $381M $765M $726M $571M
Inventory -- -- -- -- --
Prepaid Expenses $1.1M $42M $52M $49M $59M
Other Current Assets -- -- -- -- $128M
Total Current Assets $1.4M $1B $1.2B $1.4B $1.3B
 
Property Plant And Equipment -- $275M $276M $282M $291M
Long-Term Investments $817M $26M $37M $34M $66M
Goodwill $1B $1.4B $1.2B $1.2B $1.2B
Other Intangibles $348M $746M $636M $552M $480M
Other Long-Term Assets $24M $41M $37M $43M $62M
Total Assets $818.4M $4B $4.2B $4.7B $4.5B
 
Accounts Payable -- $137M $253M $302M $263M
Accrued Expenses $343M $414M $354M $379M $352M
Current Portion Of Long-Term Debt $7M $3M $3M $7M $19M
Current Portion Of Capital Lease Obligations $20M $21M $17M $17M $15M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.3M $721M $773M $831M $780M
 
Long-Term Debt -- $1.1B $1.3B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $105.5M $2.5B $2.8B $3.5B $3.4B
 
Common Stock $816.8M $816.8M -- -- --
Other Common Equity Adj -$179M -$162M -$7M -$103M -$146M
Common Equity $712.9M $1.3B $152M $1.2B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1M $1.2B $4M $6M
Total Equity $712.9M $1.5B $1.4B $1.2B $1.1B
 
Total Liabilities and Equity $818.4M $4B $4.2B $4.7B $4.5B
Cash and Short Terms $257.9K $516M $303M $476M $536M
Total Debt -- $1.1B $1.3B $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $871.5K $312M $432M $524M $427M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $781M $851M $691M $930M
Inventory -- -- -- -- --
Prepaid Expenses $657.6K $157M $74M $79M $91M
Other Current Assets -- -- -- -- --
Total Current Assets $1.5M $1.3B $1.5B $1.4B $1.6B
 
Property Plant And Equipment -- $270M $278M $294M $372M
Long-Term Investments $817.2M $13M $29M $15M $105M
Goodwill -- $1.1B $1.2B $1.2B --
Other Intangibles -- $647M $570M $500M --
Other Long-Term Assets -- $45M $61M $61M --
Total Assets $818.8M $3.7B $3.9B $3.8B $4.8B
 
Accounts Payable -- $339M $447M $330M $556M
Accrued Expenses -- $319M $363M $389M --
Current Portion Of Long-Term Debt -- $3M $6M $16M --
Current Portion Of Capital Lease Obligations -- $18M $17M $14M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.4M $835M $923M $892M $1.3B
 
Long-Term Debt -- $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $73.1M $2.5B $2.6B $2.6B $3.2B
 
Common Stock $816.8M -- -- -- --
Other Common Equity Adj -- -$35M -$91M -$94M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.1B $3M $5M $5M
Total Equity $745.6M $1.2B $1.3B $1.1B $1.5B
 
Total Liabilities and Equity $818.8M $3.7B $3.9B $3.8B $4.8B
Cash and Short Terms $871.5K $312M $432M $524M $427M
Total Debt -- $1.3B $1.4B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$19.6M -- -$229M -$136M -$134M
Depreciation & Amoritzation $148M $154M $182M $194M $178M
Stock-Based Compensation $3M $3M $39M $75M $77M
Change in Accounts Receivable $525M -$88M -$445M $45M $118M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$512M -$394M $162M $272M
 
Capital Expenditures -- $44M $94M $113M $107M
Cash Acquisitions -- -$20M -- -- --
Cash From Investing -$816.8M -$27M -$95M -$119M -$102M
 
Dividends Paid (Ex Special Dividend) -- $1M -- -- --
Special Dividend Paid
Long-Term Debt Issued $388M $935M $200M $131M $1.4B
Long-Term Debt Repaid -$4M -$553M -$3M -$3M -$1.4B
Repurchase of Common Stock -- -- $168M -- $55M
Other Financing Activities -- -$53M $263M -$15M -$84M
Cash From Financing $819.5M $478M $292M $120M -$85M
 
Beginning Cash (CF) $257.9K $516M $303M $476M $536M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $257.9K -$68M -$209M $173M $72M
Ending Cash (CF) $515.7K $441M $82M $659M $595M
 
Levered Free Cash Flow -$2.4M -$556M -$488M $49M $165M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$106M -$73M -$8M -$128M -$62M
Depreciation & Amoritzation $34M $45M $50M $43M $49M
Stock-Based Compensation -- $15M $19M $20M $19M
Change in Accounts Receivable -$34M -$132M $82M $40M -$1M
Change in Inventories -- -- -- -- --
Cash From Operations -$107M -$81M $135M $85M $71M
 
Capital Expenditures $10M $31M $28M $26M $33M
Cash Acquisitions -- -- -- -- $138M
Cash From Investing -$10M -$31M -$29M -$26M -$171M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.4B --
Long-Term Debt Repaid -- -$1M $1M -$1.4B --
Repurchase of Common Stock -- -- -- $55M $33M
Other Financing Activities -- -$4M -$8M -$55M --
Cash From Financing $93M -$5M -$2M -$62M -$33M
 
Beginning Cash (CF) $871.5K $312M $432M $524M $427M
Foreign Exchange Rate Adjustment -$3M -$14M -$7M $12M -$4M
Additions / Reductions -$27M -$131M $97M $9M -$137M
Ending Cash (CF) -$29.1M $167M $522M $545M $286M
 
Levered Free Cash Flow -$117M -$112M $107M $59M $38M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$294.6M $109M -$153M -$166M $14M
Depreciation & Amoritzation -- $184M $193M $187M $172M
Stock-Based Compensation -- $25M $76M $73M $77M
Change in Accounts Receivable -- -$504M -$78M $176M -$39M
Change in Inventories -- -- -- -- --
Cash From Operations -$345.4M -$559M $100M $265M $246M
 
Capital Expenditures $28M $89M $108M $101M $122M
Cash Acquisitions $53M -$73M -- -- $138M
Cash From Investing -$897.8M -$19M -$115M -$96M -$233M
 
Dividends Paid (Ex Special Dividend) -- $1M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $131M $1.4B --
Long-Term Debt Repaid -- -- -$1M -$1.4B --
Repurchase of Common Stock -- $168M -- $55M $34M
Other Financing Activities -- -- -$17M -$76M --
Cash From Financing $1.1B $491M $120M -$80M -$87M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147.7M -$120M $120M $105M -$69M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$373.4M -$648M -$8M $164M $124M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$275M -$166M -$90M -$120M $28M
Depreciation & Amoritzation $34M $134M $145M $138M $132M
Stock-Based Compensation -- $23M $60M $58M $58M
Change in Accounts Receivable -$34M -$478M -$111M $20M -$137M
Change in Inventories -- -- -- -- --
Cash From Operations -$343M -$390M $104M $207M $181M
 
Capital Expenditures $28M $73M $87M $75M $90M
Cash Acquisitions $53M -- -- -- $138M
Cash From Investing -$81M -$73M -$93M -$70M -$201M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $200M $131M $1.4B $99M
Long-Term Debt Repaid -- -$4M -$2M -$1.4B -$106M
Repurchase of Common Stock -- $168M -- $55M $34M
Other Financing Activities -- $265M -$15M -$76M -$44M
Cash From Financing $280M $293M $121M -$79M -$81M
 
Beginning Cash (CF) $1.8M $758.1M $1.1B $1.5B $1.6B
Foreign Exchange Rate Adjustment -$3M -$30M -$3M $3M $21M
Additions / Reductions -$148M -$200M $129M $61M -$80M
Ending Cash (CF) -$149.2M $528.1M $1.2B $1.6B $1.5B
 
Levered Free Cash Flow -$371M -$463M $17M $132M $91M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Sell
40
SHNY alert for Jan 31

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 31.56% over the past day.

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

Show me the best stock