Financhill
Buy
54

GDOT Quote, Financials, Valuation and Earnings

Last price:
$13.09
Seasonality move :
-2.51%
Day range:
$13.02 - $13.12
52-week range:
$6.12 - $15.41
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.36x
P/B ratio:
0.79x
Volume:
141.1K
Avg. volume:
1.1M
1-year change:
23.05%
Market cap:
$724.9M
Revenue:
$1.7B
EPS (TTM):
-$0.85
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 $613M $738.8M $806M $960.7M $1.2B
Gross Profit $640.8M $694.4M $643.6M $540.6M $500.9M
Gross Profit Margin 51.11% 48.45% 44.4% 36.01% 29.06%
 
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 $589M $627.9M $544.6M $495.7M $458M
Operating Income $51.8M $66.5M $98.9M $44.9M $42.9M
 
Net Interest Expenses $761K $150K $255K $3M $5.5M
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 $22.8M $47.1M $64M $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 $137.9M $151.3M $179.5M $127.9M $127.6M
EBIT $51.8M $66.5M $98.9M $44.9M $42.9M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.5B $1.7B
Operating Income (Reported) $51.8M $66.5M $98.9M $44.9M $42.9M
Operating Income (Adjusted) $51.8M $66.5M $98.9M $44.9M $42.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $339.5M $343.7M $353M $409.7M $494.8M
Revenue Growth (YoY) 16.64% 1.25% 2.7% 16.07% 20.77%
 
Cost of Revenues $183M $207.3M $241.9M $310.7M $394.2M
Gross Profit $156.5M $136.5M $111.1M $99M $100.6M
Gross Profit Margin 46.1% 39.7% 31.48% 24.16% 20.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $169.9M $145.9M $138.3M $122.7M $135M
Other Inc / (Exp) $849K -$4.2M -$802K -$3.7M --
Operating Expenses $147.7M $125.7M $118M $101.9M $112.4M
Operating Income $8.8M $10.8M -$6.8M -$2.9M -$11.8M
 
Net Interest Expenses $38K $27K $239K $1.6M $1.6M
EBT. Incl. Unusual Items $9.6M $6.5M -$7.9M -$8.2M -$35.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $1.8M -$1.6M -$374K -$4.9M
Net Income to Company $7.3M $4.7M -$6.3M -$7.8M -$30.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.3M $4.7M -$6.3M -$7.8M -$30.8M
 
Basic EPS (Cont. Ops) $0.13 $0.09 -$0.12 -$0.15 -$0.56
Diluted EPS (Cont. Ops) $0.13 $0.09 -$0.12 -$0.15 -$0.56
Weighted Average Basic Share $54.2M $53.1M $52.4M $53.7M $55.4M
Weighted Average Diluted Share $55.4M $53.4M $52.4M $53.7M $55.4M
 
EBITDA $31M $30.9M $13.5M $17.8M $9.7M
EBIT $8.8M $10.8M -$6.8M -$2.9M -$11.8M
 
Revenue (Reported) $339.5M $343.7M $353M $409.7M $494.8M
Operating Income (Reported) $8.8M $10.8M -$6.8M -$2.9M -$11.8M
Operating Income (Adjusted) $8.8M $10.8M -$6.8M -$2.9M -$11.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.4B $1.5B $1.6B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $710.2M $784M $924.2M $1.1B $1.5B
Gross Profit $676.5M $654M $553.5M $502.8M $531.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $718.6M $658.1M $577.3M $631.2M $539.5M
Other Inc / (Exp) -$517K -$13.1M -$7.2M -$9M --
Operating Expenses $632.2M $570M $496.7M $523.7M $452.8M
Operating Income $44.3M $84M $56.8M -$20.9M $78.4M
 
Net Interest Expenses $151K $180K $2.2M $5.2M $5.8M
EBT. Incl. Unusual Items $42.4M $64.9M $47.6M -$56.5M -$57.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $17.1M $11.4M -$1.1M -$10.2M
Net Income to Company $34M $47.8M $36.2M -$55.4M -$46.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.5M $47.7M $36.2M -$55.4M -$46.9M
 
Basic EPS (Cont. Ops) $0.62 $0.88 $0.70 -$1.04 -$0.84
Diluted EPS (Cont. Ops) $0.60 $0.86 $0.70 -$1.04 -$0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $129.5M $166.3M $137.6M $65.2M $162.2M
EBIT $44.3M $84M $56.8M -$20.9M $78.4M
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.6B $2B
Operating Income (Reported) $44.3M $84M $56.8M -$20.9M $78.4M
Operating Income (Adjusted) $44.3M $84M $56.8M -$20.9M $78.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.1B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $551M $596.2M $714.4M $885.8M $1.1B
Gross Profit $551.4M $510.9M $420.9M $383.1M $413.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $540M $485.4M $432.9M $463.1M $415.3M
Other Inc / (Exp) $1.4M -$9.1M -$6.1M -$10M -$100.4M
Operating Expenses $476.8M $424.6M $372M $399.1M $350.3M
Operating Income $74.6M $86.3M $48.9M -$16M $63.2M
 
Net Interest Expenses $113K $143K $2.1M $4.3M $4.6M
EBT. Incl. Unusual Items $75.9M $77.1M $40.8M -$30.4M -$65M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.9M $18.8M $10.4M $1.4M -$12.9M
Net Income to Company $58M $58.3M $30.3M -$31.8M -$52M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.2M $58.1M $30.3M -$31.8M -$52M
 
Basic EPS (Cont. Ops) $1.07 $1.07 $0.59 -$0.59 -$0.93
Diluted EPS (Cont. Ops) $1.04 $1.06 $0.58 -$0.59 -$0.94
Weighted Average Basic Share $161.9M $161.5M $156.4M $160.1M $164.9M
Weighted Average Diluted Share $165.5M $163M $156.8M $160.4M $165.8M
 
EBITDA $137.9M $147M $109.8M $48M $126.3M
EBIT $74.6M $86.3M $48.9M -$16M $63.2M
 
Revenue (Reported) $1.1B $1.1B $1.1B $1.3B $1.6B
Operating Income (Reported) $74.6M $86.3M $48.9M -$16M $63.2M
Operating Income (Adjusted) $74.6M $86.3M $48.9M -$16M $63.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.3B $819.8M $720.4M $1.6B
Short Term Investments -- -- -- $33.9M $24.2M
Accounts Receivable, Net $55.5M $65.2M $62.1M $80.3M $90.3M
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 $1B $2.1B $2.4B $2.3B $2.2B
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 $16.4M $8.2M $40.2M $2.7M $57.2M
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 $819.8M $720.4M $1.6B
Total Debt $16.4M $8.2M $40.2M $2.7M $57.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $819.1M $755M $1.5B $1.6B
Short Term Investments -- -- $39.6M $43.3M --
Accounts Receivable, Net $50.3M $43M $41.5M $53.3M $66.5M
Inventory -- -- -- -- --
Prepaid Expenses $3.6M $6.2M $8.8M $8.9M --
Other Current Assets $515.4M $473.8M $718.9M $636.6M --
Total Current Assets $2.4B $1.4B $1.5B $2.2B $2.6B
 
Property Plant And Equipment $143.6M $159.1M $180.6M $185.2M $203.6M
Long-Term Investments $1.2B $2.4B $2.3B $2.3B $2.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $220.6M $193.8M --
Total Assets $4.4B $4.7B $4.7B $5.3B $5.8B
 
Accounts Payable $42M $115.6M $109.4M $95M $107.1M
Accrued Expenses $120.5M $91.5M $88.2M $94.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.5M $3.1M $3.3M $2.1M --
Other Current Liabilities $3B $3.5B $3.2B $3.9B --
Total Current Liabilities $3.3B $3.9B $3.8B $4.3B $4.8B
 
Long-Term Debt $9.2M $5.9M $30.5M $45.7M $65.1M
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.9B $3.9B $4.4B $4.9B
 
Common Stock $55K $53K $52K $54K $56K
Other Common Equity Adj -$14.5M -$334.7M -$367.1M -$207.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $780.1M $795.1M $932.2M $913.3M
 
Total Liabilities and Equity $4.4B $4.7B $4.7B $5.3B $5.8B
Cash and Short Terms $1.8B $819.1M $755M $1.5B $1.6B
Total Debt $9.2M $5.9M $30.5M $45.7M $65.1M
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 $162.5M $277.7M $97.5M $81.4M
 
Capital Expenditures $59M $57.4M $84.3M $75.9M $74.3M
Cash Acquisitions -- -- -- -- --
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) $1.5B $1.3B $819.8M $686.5M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $430.5M -$171.1M -$505.8M -$133.3M $905.9M
Ending Cash (CF) $1.9B $1.2B $314.1M $553.2M $2.5B
 
Levered Free Cash Flow $150.1M $105.1M $193.4M $21.6M $7.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.3M $4.7M -$6.3M -$7.8M -$30.8M
Depreciation & Amoritzation $22.2M $20.1M $20.4M $20.7M $21.5M
Stock-Based Compensation $11.5M $10.8M $7.9M $8.2M $5.3M
Change in Accounts Receivable -$20.2M -$3.1M -$6.7M -$13M -$47.4M
Change in Inventories -- -- -- -- --
Cash From Operations $27.8M $64.6M $4.7M -$16.3M $23.3M
 
Capital Expenditures $15.8M $24.1M $17.4M $20.7M $19.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134M -$178.6M $28M $78M -$789.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $70M $115.6M --
Long-Term Debt Repaid -- -- -$43M -$133M --
Repurchase of Common Stock -- $30M -- -- --
Other Financing Activities $19.8M $180.6M -$9.7M $92.1M --
Cash From Financing $19.8M $150.6M $17.3M $74.6M $90.6M
 
Beginning Cash (CF) $1.8B $819.1M $715.4M $1.5B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$86.3M $36.6M $50M $136.4M -$675.2M
Ending Cash (CF) $1.7B $855.7M $765.4M $1.6B $962.2M
 
Levered Free Cash Flow $12M $40.6M -$12.7M -$37M $3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34M $47.8M $36.2M -$55.4M -$46.9M
Depreciation & Amoritzation $85.2M $82.2M $80.8M $86.1M $83.8M
Stock-Based Compensation $54M $45.6M $31.2M $30.1M $19.9M
Change in Accounts Receivable -$45.7M -$9.1M -$9.2M -$51.6M -$76.7M
Change in Inventories -- -- -- -- --
Cash From Operations $157.6M $267.4M $158.1M $69.5M $178M
 
Capital Expenditures $54.8M $78.4M $79.2M $72.6M $80.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1.8B $26.3M $100.6M -$291.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $50M $203M $411.6M --
Long-Term Debt Repaid -- -$50M -$176M -$394M --
Repurchase of Common Stock -- $74.1M $21.5M -- --
Other Financing Activities $571.7M $603M -$299.7M $545.7M --
Cash From Financing $588.9M $539.7M -$288M $568.1M $297.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$333.1M -$989.9M -$103.6M $738.2M $183.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $102.8M $189M $78.8M -$3.1M $97.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58M $58.3M $30.3M -$31.8M -$52M
Depreciation & Amoritzation $63.3M $60.7M $60.9M $64M $63.1M
Stock-Based Compensation $37.1M $31.3M $27.7M $24.1M $14M
Change in Accounts Receivable -$20.9M $2.5M $1.1M $10M -$25.1M
Change in Inventories -- -- -- -- --
Cash From Operations $147.2M $252.1M $132.4M $104.4M $201M
 
Capital Expenditures $39.6M $60.6M $55.5M $52.2M $58.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$399.7M -$828.1M $18.4M $85.8M -$287.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $50M $153M $282.6M $14.9M
Long-Term Debt Repaid -- -$50M -$161M -$299M --
Repurchase of Common Stock -- $74.1M -- -- --
Other Financing Activities $559.4M $140.1M -$250.7M $590.6M $23.3M
Cash From Financing $564.7M $69.5M -$255.3M $576.9M $131.4M
 
Beginning Cash (CF) $6.4B $2.9B $2.1B $3.9B $5.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $312.3M -$506.6M -$104.4M $767.1M $44.9M
Ending Cash (CF) $6.7B $2.4B $2B $4.7B $5.8B
 
Levered Free Cash Flow $107.6M $191.5M $76.9M $52.2M $142.3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock