Financhill
Buy
53

GDOT Quote, Financials, Valuation and Earnings

Last price:
$11.00
Seasonality move :
4.76%
Day range:
$8.57 - $8.90
52-week range:
$6.12 - $13.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.27x
P/B ratio:
0.54x
Volume:
948.5K
Avg. volume:
775.7K
1-year change:
-5.84%
Market cap:
$471.8M
Revenue:
$1.7B
EPS (TTM):
-$0.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.4B $1.5B $1.7B
Revenue Growth (YoY) 13.1% 14.31% 1.14% 3.57% 14.82%
 
Cost of Revenues $527.6M $654.1M $725.7M $880.8M $1.1B
Gross Profit $726.1M $779.1M $723.9M $620.5M $580.1M
Gross Profit Margin 57.92% 54.36% 49.94% 41.33% 33.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.8M $712.8M $629.8M $600.9M $587.3M
Other Inc / (Exp) -$1.2M -$2.6M -$10.2M -$5M -$15.4M
Operating Expenses $696.8M $712.8M $629.8M $600.9M $587.3M
Operating Income $29.3M $66.3M $94.1M $19.6M -$7.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.1M $63.7M $83.9M $14.6M -$22.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $16.2M $19.7M $7.9M $4.2M
Net Income to Company $23.1M $47.5M $64.2M $6.7M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M $47.5M $64.2M $6.7M -$26.7M
 
Basic EPS (Cont. Ops) $0.43 $0.87 $1.20 $0.13 -$0.50
Diluted EPS (Cont. Ops) $0.42 $0.85 $1.19 $0.13 -$0.50
Weighted Average Basic Share $52.4M $54.1M $53.4M $52.3M $53.5M
Weighted Average Diluted Share $53.7M $55.2M $53.9M $52.5M $53.5M
 
EBITDA $115.4M $151.1M $174.7M $102.6M $77.5M
EBIT $29.3M $66.3M $94.1M $19.6M -$7.2M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.7B
Operating Income (Reported) $29.3M $66.3M $94.1M $19.6M -$7.2M
Operating Income (Adjusted) $29.3M $66.3M $94.1M $19.6M -$7.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $284.3M $330.8M $342.4M $366M $455M
Revenue Growth (YoY) 14.03% 16.38% 3.5% 6.9% 24.31%
 
Cost of Revenues $137.3M $166.3M $190M $225.2M $317.7M
Gross Profit $147M $164.5M $152.4M $140.9M $137.3M
Gross Profit Margin 51.71% 49.74% 44.51% 38.49% 30.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $178.6M $172.7M $144.4M $168M $124.1M
Other Inc / (Exp) -$1.9M -$4M -$1.1M $1M -$5.3M
Operating Expenses $178.6M $172.7M $144.4M $168M $124.1M
Operating Income -$31.6M -$8.2M $8M -$27.2M $13.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$33.5M -$12.2M $6.8M -$26.1M $7.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.5M -$1.7M $941K -$2.5M $2.8M
Net Income to Company -$24M -$10.5M $5.9M -$23.6M $5.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24M -$10.5M $5.9M -$23.6M $5.1M
 
Basic EPS (Cont. Ops) -$0.45 -$0.19 $0.11 -$0.45 $0.09
Diluted EPS (Cont. Ops) -$0.45 -$0.19 $0.11 -$0.45 $0.09
Weighted Average Basic Share $52.9M $54.4M $51.9M $52.6M $54M
Weighted Average Diluted Share $54.4M $55.3M $52.2M $52.7M $54M
 
EBITDA -$9.6M $13.3M $27.9M -$5.1M $33.8M
EBIT -$31.6M -$8.2M $8M -$27.2M $13.2M
 
Revenue (Reported) $284.3M $330.8M $342.4M $366M $455M
Operating Income (Reported) -$31.6M -$8.2M $8M -$27.2M $13.2M
Operating Income (Adjusted) -$31.6M -$8.2M $8M -$27.2M $13.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.4B $1.5B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $527.6M $654.1M $725.7M $880.8M $1.1B
Gross Profit $726.1M $779.1M $723.9M $620.5M $580.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $696.8M $712.8M $629.8M $600.9M $587.3M
Other Inc / (Exp) -$1.2M -$2.6M -$10.2M -$5M -$15.4M
Operating Expenses $696.8M $712.8M $629.8M $600.9M $587.3M
Operating Income $29.3M $66.3M $94.1M $19.6M -$7.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $28.1M $63.7M $83.9M $14.6M -$22.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $16.2M $19.7M $7.9M $4.2M
Net Income to Company $23.1M $47.5M $64.2M $6.7M -$26.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.1M $47.5M $64.2M $6.7M -$26.7M
 
Basic EPS (Cont. Ops) $0.44 $0.87 $1.18 $0.14 -$0.51
Diluted EPS (Cont. Ops) $0.42 $0.85 $1.17 $0.13 -$0.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $115.4M $151.1M $174.7M $102.6M $77.5M
EBIT $29.3M $66.3M $94.1M $19.6M -$7.2M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.7B
Operating Income (Reported) $29.3M $66.3M $94.1M $19.6M -$7.2M
Operating Income (Adjusted) $29.3M $66.3M $94.1M $19.6M -$7.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.4B $1.5B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $654.1M $725.7M $880.8M $1.1B --
Gross Profit $779.1M $723.9M $620.5M $580.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $712.8M $629.8M $600.9M $587.3M --
Other Inc / (Exp) -$2.6M -$10.2M -$5M -$15.4M --
Operating Expenses $712.8M $629.8M $600.9M $587.3M --
Operating Income $66.3M $94.1M $19.6M -$7.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $63.7M $83.9M $14.6M -$22.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.2M $19.7M $7.9M $4.2M --
Net Income to Company $47.5M $64.2M $6.7M -$26.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.5M $64.2M $6.7M -$26.7M --
 
Basic EPS (Cont. Ops) $0.87 $1.18 $0.14 -$0.51 --
Diluted EPS (Cont. Ops) $0.85 $1.17 $0.13 -$0.51 --
Weighted Average Basic Share $216.3M $213.4M $209M $214.1M --
Weighted Average Diluted Share $220.9M $215.2M $209.6M $214.4M --
 
EBITDA $151.1M $174.7M $102.6M $77.5M --
EBIT $66.3M $94.1M $19.6M -$7.2M --
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.7B --
Operating Income (Reported) $66.3M $94.1M $19.6M -$7.2M --
Operating Income (Adjusted) $66.3M $94.1M $19.6M -$7.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $813.9M $682.3M $1.6B
Short Term Investments -- -- -- $33.9M $24.2M
Accounts Receivable, Net $26.5M $35.8M $27.5M $34M $39.5M
Inventory -- -- -- -- --
Prepaid Expenses $21.4M $20.6M $28.9M $42M $46.6M
Other Current Assets $849M $401.8M $571.6M $807.4M $679.6M
Total Current Assets $2.4B $1.8B $1.5B $1.6B $2.4B
 
Property Plant And Equipment $146.5M $146.3M $168.5M $184.7M $199.2M
Long-Term Investments $971M $2.1B $2.4B $2.2B $2B
Goodwill $301.8M $301.8M $301.8M $301.8M $301.8M
Other Intangibles $190M $165.2M $143.3M $118.7M $96.2M
Other Long-Term Assets -- $136.4M $192.9M $221.7M $242.7M
Total Assets $4.1B $4.7B $4.8B $4.8B $5.4B
 
Accounts Payable $34.8M $51.4M $113.9M $119.9M $103.8M
Accrued Expenses $145.4M $128.3M $98.6M $91.2M $87.7M
Current Portion Of Long-Term Debt -- -- -- $61M --
Current Portion Of Capital Lease Obligations $8.2M $6.9M $3.2M $3.4M $2.4M
Other Current Liabilities $2.8B $3.3B $3.5B $3.4B $4.1B
Total Current Liabilities $3.1B $3.6B $4B $4B $4.5B
 
Long-Term Debt -- -- $35M -- $48.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.7B $4B $4B $4.6B
 
Common Stock $54K $55K $52K $53K $55K
Other Common Equity Adj $3.4M -$29.8M -$322.7M -$287M -$278.1M
Common Equity $1B $1.1B $781.5M $859.4M $873.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $781.5M $859.4M $873.6M
 
Total Liabilities and Equity $4.1B $4.7B $4.8B $4.8B $5.4B
Cash and Short Terms $1.5B $1.3B $813.9M $716.1M $1.6B
Total Debt -- -- $35M $61M $48.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $813.9M $682.3M $1.6B
Short Term Investments -- -- -- $33.9M $24.2M
Accounts Receivable, Net $26.5M $35.8M $27.5M $34M $39.5M
Inventory -- -- -- -- --
Prepaid Expenses $21.4M $20.6M $28.9M $42M $46.6M
Other Current Assets $849M $401.8M $571.6M $807.4M $679.6M
Total Current Assets $2.4B $1.8B $1.5B $1.6B $2.4B
 
Property Plant And Equipment $146.5M $146.3M $168.5M $184.7M $199.2M
Long-Term Investments $971M $2.1B $2.4B $2.2B $2B
Goodwill $301.8M $301.8M $301.8M $301.8M $301.8M
Other Intangibles $190M $165.2M $143.3M $118.7M $96.2M
Other Long-Term Assets -- $136.4M $192.9M $221.7M $242.7M
Total Assets $4.1B $4.7B $4.8B $4.8B $5.4B
 
Accounts Payable $34.8M $51.4M $113.9M $119.9M $103.8M
Accrued Expenses $145.4M $128.3M $98.6M $91.2M $87.7M
Current Portion Of Long-Term Debt -- -- -- $61M --
Current Portion Of Capital Lease Obligations $8.2M $6.9M $3.2M $3.4M $2.4M
Other Current Liabilities $2.8B $3.3B $3.5B $3.4B $4.1B
Total Current Liabilities $3.1B $3.6B $4B $4B $4.5B
 
Long-Term Debt -- -- $35M -- $48.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $3.7B $4B $4B $4.6B
 
Common Stock $54K $55K $52K $53K $55K
Other Common Equity Adj $3.4M -$29.8M -$322.7M -$287M -$278.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $781.5M $859.4M $873.6M
 
Total Liabilities and Equity $4.1B $4.7B $4.8B $4.8B $5.4B
Cash and Short Terms $1.5B $1.3B $813.9M $716.1M $1.6B
Total Debt -- -- $35M $61M $48.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.1M $47.5M $64.2M $6.7M -$26.7M
Depreciation & Amoritzation $86.1M $84.8M $80.6M $83M $84.7M
Stock-Based Compensation $53.7M $51.4M $34.8M $33.7M $29.9M
Change in Accounts Receivable -$16.2M -$32.5M -$7.8M -$60.5M -$41.6M
Change in Inventories -- -- -- -- --
Cash From Operations $209.2M $167M $277.7M $97.5M $81.4M
 
Capital Expenditures $59M $57.4M $84.3M $75.9M $74.3M
Cash Acquisitions -$35M -$35M -$35M -$35M -$35M
Cash From Investing -$785.8M -$1.4B -$820.2M $33.2M $81.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M -- $100M $282M $287.5M
Long-Term Debt Repaid -$135M -- -$65M -$256M -$299M
Repurchase of Common Stock -- -- -$95.5M -- --
Other Financing Activities $1B $1B $91.1M -$295.6M $749.7M
Cash From Financing $1B $1B $36.7M -$264M $743.1M
 
Beginning Cash (CF) $1.1B $1.5B $1.3B $819.8M $686.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $430.5M -$171.1M -$505.8M -$133.3M $905.9M
Ending Cash (CF) $1.5B $1.3B $819.8M $686.5M $1.6B
 
Levered Free Cash Flow $150.1M $109.6M $193.4M $21.6M $7.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24M -$10.5M $5.9M -$23.6M $5.1M
Depreciation & Amoritzation $21.9M $21.5M $19.9M $22.1M $20.7M
Stock-Based Compensation $16.9M $14.3M $3.5M $6M $5.9M
Change in Accounts Receivable -$24.8M -$11.5M -$10.3M -$61.6M -$51.6M
Change in Inventories -- -- -- -- --
Cash From Operations $10.3M $19.8M $25.6M -$34.9M -$23M
 
Capital Expenditures $15.1M $17.8M $23.7M $20.4M $22.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$679.9M -$968.8M $7.9M $14.7M -$4.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $50M $129M $5M
Long-Term Debt Repaid -- -- -$15M -$95M --
Repurchase of Common Stock -- -- -$21.5M -- --
Other Financing Activities $12.3M $462.9M -$49M -$44.9M $159M
Cash From Financing $24.2M $465.7M -$32.8M -$8.7M $166.3M
 
Beginning Cash (CF) $2.1B $1.8B $819.1M $715.4M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$645.4M -$483.3M $773K -$28.9M $138.8M
Ending Cash (CF) $1.5B $1.3B $819.8M $686.5M $1.6B
 
Levered Free Cash Flow -$4.8M $2M $1.9M -$55.4M -$45.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.1M $47.5M $64.2M $6.7M -$26.7M
Depreciation & Amoritzation $86.1M $84.8M $80.6M $83M $84.7M
Stock-Based Compensation $53.7M $51.4M $34.8M $33.7M $29.9M
Change in Accounts Receivable -$16.2M -$32.5M -$7.8M -$60.5M -$41.6M
Change in Inventories -- -- -- -- --
Cash From Operations $209.2M $167M $277.7M $97.5M $81.4M
 
Capital Expenditures $59M $57.4M $84.3M $75.9M $74.3M
Cash Acquisitions -$35M -$35M -$35M -$35M -$35M
Cash From Investing -$785.8M -$1.4B -$820.2M $33.2M $81.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100M -- $100M $282M $287.5M
Long-Term Debt Repaid -$135M -- -$65M -$256M -$299M
Repurchase of Common Stock -- -- -$95.5M -- --
Other Financing Activities $1B $1B $91.1M -$295.6M $749.7M
Cash From Financing $1B $1B $36.7M -$264M $743.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $430.5M -$171.1M -$505.8M -$133.3M $905.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $150.1M $109.6M $193.4M $21.6M $7.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $47.5M $64.2M $6.7M -$26.7M --
Depreciation & Amoritzation $84.8M $80.6M $83M $84.7M --
Stock-Based Compensation $51.4M $34.8M $33.7M $29.9M --
Change in Accounts Receivable -$32.5M -$7.8M -$60.5M -$41.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $167M $277.7M $97.5M $81.4M --
 
Capital Expenditures $57.4M $84.3M $75.9M $74.3M --
Cash Acquisitions -$35M -$35M -$35M -$35M --
Cash From Investing -$1.4B -$820.2M $33.2M $81.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M $282M $287.5M --
Long-Term Debt Repaid -- -$65M -$256M -$299M --
Repurchase of Common Stock -- -$95.5M -- -- --
Other Financing Activities $1B $91.1M -$295.6M $749.7M --
Cash From Financing $1B $36.7M -$264M $743.1M --
 
Beginning Cash (CF) $7.9B $4.3B $2.9B $4.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$171.1M -$505.8M -$133.3M $905.9M --
Ending Cash (CF) $7.7B $3.7B $2.8B $5.5B --
 
Levered Free Cash Flow $109.6M $193.4M $21.6M $7.1M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 7.92% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is up 0.6% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 7.23% over the past day.

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

Show me the best stock