Financhill
Sell
30

GMRE Quote, Financials, Valuation and Earnings

Last price:
$36.23
Seasonality move :
-7.93%
Day range:
$36.14 - $37.67
52-week range:
$29.05 - $45.75
Dividend yield:
9.13%
P/E ratio:
312.68x
P/S ratio:
9.14x
P/B ratio:
1.18x
Volume:
120.3K
Avg. volume:
76K
1-year change:
-8.8%
Market cap:
$484.8M
Revenue:
$156M
EPS (TTM):
-$0.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $93.7M $109.6M $137M $156.7M $156M
Revenue Growth (YoY) 32.53% 16.9% 25.07% 14.31% -0.43%
 
Cost of Revenues $51.2M $62.4M $81.9M $86.2M $84.6M
Gross Profit $42.5M $47.2M $55.1M $70.4M $71.4M
Gross Profit Margin 45.37% 43.09% 40.23% 44.96% 45.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$153K $1.1M $6.5M $14.8M $2.7M
Operating Expenses $26.3M $16.6M $16.9M $16.9M $21.3M
Operating Income $16.2M $30.6M $38.2M $53.5M $50.1M
 
Net Interest Expenses $13.8M $13.3M $25M $46.5M $45.9M
EBT. Incl. Unusual Items -$2.5M $18.3M $20M $21.7M $6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.5M $18.3M $20M $21.7M $6.7M
 
Minority Interest in Earnings -$574K $720K $854K $1.1M $59K
Net Income to Common Excl Extra Items -$2.5M $18.3M $20M $21.7M $6.7M
 
Basic EPS (Cont. Ops) -$0.17 $0.19 $0.20 $0.23 $0.06
Diluted EPS (Cont. Ops) -$0.17 $0.19 $0.20 $0.23 $0.06
Weighted Average Basic Share $46.3M $60.6M $65.5M $65.6M $65.9M
Weighted Average Diluted Share $46.3M $60.6M $65.5M $65.6M $65.9M
 
EBITDA $52.5M $77.5M $95M $111.7M $105.4M
EBIT $16.2M $30.6M $38.2M $53.5M $50.1M
 
Revenue (Reported) $93.7M $109.6M $137M $156.7M $156M
Operating Income (Reported) $16.2M $30.6M $38.2M $53.5M $50.1M
Operating Income (Adjusted) $16.2M $30.6M $38.2M $53.5M $50.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $30M $35.7M $39.8M $38.8M $40.6M
Revenue Growth (YoY) 19.47% 18.94% 11.57% -2.55% 4.62%
 
Cost of Revenues $15.9M $21.1M $21.4M $21.1M $23.2M
Gross Profit $14.1M $14.6M $18.4M $17.7M $17.3M
Gross Profit Margin 46.92% 40.85% 46.15% 45.63% 42.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2K $6.7M $2.3M $1.9M --
Operating Expenses $3.9M $4.1M $4.4M $4.4M $4.9M
Operating Income $10.2M $10.5M $14M $13.3M $12.5M
 
Net Interest Expenses $3.2M $7.2M $11.5M $11.7M $11.5M
EBT. Incl. Unusual Items $5.4M $10M $4.8M $3.4M -$5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $5.4M $10M $4.8M $3.4M -$5.1M
 
Minority Interest in Earnings $224K $517K $240K $145K -$512K
Net Income to Common Excl Extra Items $5.4M $10M $4.8M $3.4M -$5.1M
 
Basic EPS (Cont. Ops) $0.06 $0.12 $0.05 $0.03 -$0.45
Diluted EPS (Cont. Ops) $0.06 $0.12 $0.05 $0.03 -$0.45
Weighted Average Basic Share $64.2M $65.5M $65.6M $65.7M $13.4M
Weighted Average Diluted Share $64.2M $65.5M $65.6M $65.7M $13.4M
 
EBITDA $22.1M $24.9M $28.2M $27M $27.5M
EBIT $10.2M $10.5M $14M $13.3M $12.5M
 
Revenue (Reported) $30M $35.7M $39.8M $38.8M $40.6M
Operating Income (Reported) $10.2M $10.5M $14M $13.3M $12.5M
Operating Income (Adjusted) $10.2M $10.5M $14M $13.3M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $110.6M $127.4M $157.5M $154.5M $158.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.9M $76.9M $88.1M $84.1M $89M
Gross Profit $52.8M $50.6M $69.4M $70.3M $69.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$109K $7.7M $15.5M -$2.2M --
Operating Expenses $17.2M $16.7M $16.8M $17.6M $22.4M
Operating Income $35.6M $33.9M $52.6M $52.7M $47.3M
 
Net Interest Expenses $13.2M $18.1M $45.1M $46M $44.6M
EBT. Incl. Unusual Items $15.6M $23.6M $23M $4.3M $2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $15.4M $23.6M $23M $4.3M $2.2M
 
Minority Interest in Earnings $565K $1.1M $1.2M -$114K -$294K
Net Income to Common Excl Extra Items $15.6M $23.6M $23M $4.3M $2.2M
 
Basic EPS (Cont. Ops) $0.15 $0.26 $0.24 -$0.02 -$0.37
Diluted EPS (Cont. Ops) $0.15 $0.26 $0.24 -$0.02 -$0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $79.9M $88.2M $111.6M $108.7M $105.1M
EBIT $35.6M $33.9M $52.6M $52.7M $47.3M
 
Revenue (Reported) $110.6M $127.4M $157.5M $154.5M $158.7M
Operating Income (Reported) $35.6M $33.9M $52.6M $52.7M $47.3M
Operating Income (Adjusted) $35.6M $33.9M $52.6M $52.7M $47.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $98.7M $119.2M $117M $119.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.7M $65.9M $63.8M $68.2M --
Gross Profit $39M $53.3M $53.2M $51.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.6M $15.6M -$1.4M $1.6M --
Operating Expenses $12.7M $12.7M $13.4M $14.5M --
Operating Income $26.3M $40.7M $39.8M $37.1M --
 
Net Interest Expenses $14.9M $35M $34.5M $33.2M --
EBT. Incl. Unusual Items $18.1M $21.2M $3.8M -$736K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $18.1M $21.2M $3.8M -$736K --
 
Minority Interest in Earnings $830K $1.2M -$50K -$404K --
Net Income to Common Excl Extra Items $18.1M $21.2M $3.8M -$736K --
 
Basic EPS (Cont. Ops) $0.20 $0.24 -$0.01 -$0.48 --
Diluted EPS (Cont. Ops) $0.20 $0.24 -$0.01 -$0.48 --
Weighted Average Basic Share $196.3M $196.6M $196.9M $93.6M --
Weighted Average Diluted Share $196.3M $196.6M $196.9M $93.6M --
 
EBITDA $67.9M $84.5M $81.5M $81.2M --
EBIT $26.3M $40.7M $39.8M $37.1M --
 
Revenue (Reported) $98.7M $119.2M $117M $119.7M --
Operating Income (Reported) $26.3M $40.7M $39.8M $37.1M --
Operating Income (Adjusted) $26.3M $40.7M $39.8M $37.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.6M $18.7M $22.3M $7.4M $9.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6M $6.1M $8M $6.8M $7.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $41.5M $50.3M $60M $41.1M $45.4M
 
Property Plant And Equipment $3.6M $3.8M $3.5M $7.6M $7.3M
Long-Term Investments -- $1.2M $34.7M $25.1M $20.7M
Goodwill $5.9M $5.9M $5.9M $5.9M $5.9M
Other Intangibles $73.7M $87.9M $91.3M $66M $54.1M
Other Long-Term Assets $484K $257K -- $2.9M $6.5M
Total Assets $1.1B $1.3B $1.4B $1.3B $1.3B
 
Accounts Payable $7.3M $10.3M $13.8M $12.8M $16.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27.8M $31.7M $36.3M $33M $49.6M
 
Long-Term Debt $586.8M $583.2M $703.5M $623.8M $644.3M
Capital Leases -- -- -- -- --
Total Liabilities $643.1M $625.9M $744.2M $661.9M $700.6M
 
Common Stock $49K $65K $66K $66K $67K
Other Common Equity Adj -$18.2M -$6.6M $34.7M $25.1M $18.6M
Common Equity $369.8M $547.8M $558M $508.6M $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13M $14.8M $16.1M $22.2M $21.8M
Total Equity $457.8M $637.6M $649.1M $605.8M $555.9M
 
Total Liabilities and Equity $1.1B $1.3B $1.4B $1.3B $1.3B
Cash and Short Terms $15.6M $18.7M $22.3M $7.4M $9.7M
Total Debt $594.8M $584.3M $704.7M $624.2M $657.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $17.8M $21.3M $17.5M $9.5M $10.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1M $6.4M $7.5M $8.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- $1.2M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $47.6M $56.4M $51.8M $35.7M $47.5M
 
Property Plant And Equipment $3.9M $3.6M $7.9M $7.4M $13.2M
Long-Term Investments $219K $36.9M $38.4M $15M $9.3M
Goodwill $5.9M $5.9M $5.9M $5.9M --
Other Intangibles $88.2M $96.5M $70.8M $391K --
Other Long-Term Assets $1.5M -- -- $4.4M --
Total Assets $1.2B $1.4B $1.3B $1.2B $1.3B
 
Accounts Payable $11.1M $13.1M $13.3M $13.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26.6M $34.6M $33.6M $33.1M $33.4M
 
Long-Term Debt $562.7M $703.8M $630.8M $640M $728.4M
Capital Leases -- -- -- -- --
Total Liabilities $613.1M $742.2M $668.9M $678M $767.4M
 
Common Stock $64K $66K $66K $67K $13K
Other Common Equity Adj -$11.9M $36.9M $38.4M $15M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.5M $15.9M $22.2M $22.1M $20.5M
Total Equity $630.2M $664.6M $633.6M $564.6M $505.8M
 
Total Liabilities and Equity $1.2B $1.4B $1.3B $1.2B $1.3B
Cash and Short Terms $17.8M $21.3M $17.5M $9.5M $10.4M
Total Debt $562.9M $704.1M $631.1M $640.1M $728.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.5M $18.3M $20M $21.7M $6.7M
Depreciation & Amoritzation $36.3M $46.8M $56.6M $58M $54.9M
Stock-Based Compensation $5.3M $5.8M $4.7M $4.2M $5.1M
Change in Accounts Receivable -$1.6M -$657K -$3M $426K -$1.5M
Change in Inventories -- -- -- -- --
Cash From Operations $34.8M $69M $76.5M $68.4M $70M
 
Capital Expenditures $218.8M $201.7M $156.2M $10M $95.1M
Cash Acquisitions $5.1M -- -- -- --
Cash From Investing -$225.2M -$197.4M -$139.2M $74.8M -$45.7M
 
Dividends Paid (Ex Special Dividend) $45.8M $58.3M $64.2M $64.8M $65.7M
Special Dividend Paid
Long-Term Debt Issued $253.2M $221.6M $138.6M $83.1M $143.8M
Long-Term Debt Repaid -$65M -$232.2M -$16.7M -$169.2M -$111.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$8.9M -$5.2M $7.1M $252K
Cash From Financing $194.3M $130.4M $64.4M -$150.9M -$22.1M
 
Beginning Cash (CF) $15.6M $18.7M $22.3M $7.4M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M $2M $1.7M -$7.7M $2.2M
Ending Cash (CF) $19.1M $20.7M $24M -$334K $11.9M
 
Levered Free Cash Flow -$184M -$132.7M -$79.7M $58.4M -$25.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.5M $1.8M $551K $2.9M --
Depreciation & Amoritzation $12.6M $15.1M $14.2M $13.5M --
Stock-Based Compensation $1.2M $1.1M $1.2M $1.3M --
Change in Accounts Receivable -$1.2M -$1.7M -$87K $698K --
Change in Inventories -- -- -- -- --
Cash From Operations $17.3M $18.3M $18.1M $20.5M --
 
Capital Expenditures $34.3M $1.9M $3.8M $53.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.7M -$2M $5.1M -$19.5M --
 
Dividends Paid (Ex Special Dividend) $15.4M $16.1M $16.3M $16.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $33.9M $11.5M $45M $61M --
Long-Term Debt Repaid -$17.3M -$10.8M -$52.8M -$44.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$768K -$573K $8.2M $21K --
Cash From Financing $12.3M -$15.5M -$24.1M $132K --
 
Beginning Cash (CF) $18.7M $22.3M $7.4M $9.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $890K $860K -$888K $1.2M --
Ending Cash (CF) $19.6M $23.1M $6.5M $10.8M --
 
Levered Free Cash Flow -$17M $16.4M $14.3M -$33.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $15.4M $23.6M $23M $4.3M $2.2M
Depreciation & Amoritzation $44.3M $54.2M $58.9M $55.6M $56.9M
Stock-Based Compensation $6.5M $4.9M $4.1M $5M $4.4M
Change in Accounts Receivable $1.4M -$2.5M -$1.1M -$2.3M $176K
Change in Inventories -- -- -- -- --
Cash From Operations $68.1M $75.5M $68.6M $67.6M $72.5M
 
Capital Expenditures $248.9M $188.6M $8.2M $45.1M $132.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$251.3M -$165.9M $67.7M -$21.1M -$86.7M
 
Dividends Paid (Ex Special Dividend) $54.7M $63.6M $64.7M $65.4M $62.3M
Special Dividend Paid
Long-Term Debt Issued $267.7M $161M $49.6M $127.8M --
Long-Term Debt Repaid -$228.1M -$23.1M -$127.1M -$119.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8.7M -$5.4M -$1.6M $8.4M --
Cash From Financing $188M $92.1M -$142.3M -$46.4M $16.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M $1.7M -$6M $177K $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$180.9M -$113M $60.5M $22.6M -$59.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $20M $21.7M $6.7M -$736K --
Depreciation & Amoritzation $56.6M $58M $54.9M $43.4M --
Stock-Based Compensation $4.7M $4.2M $5.1M $3.1M --
Change in Accounts Receivable -$3M $426K -$1.5M -$522K --
Change in Inventories -- -- -- -- --
Cash From Operations $76.5M $68.4M $70M $52M --
 
Capital Expenditures $156.2M $10M $95.1M $78.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$139.2M $74.8M -$45.7M -$67.2M --
 
Dividends Paid (Ex Special Dividend) $64.2M $64.8M $65.7M $45.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $138.6M $83.1M $143.8M $94.5M --
Long-Term Debt Repaid -$16.7M -$169.2M -$111.1M -$28.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M $7.1M $252K -- --
Cash From Financing $64.4M -$150.9M -$22.1M $16.1M --
 
Beginning Cash (CF) $81.3M $67M $36.4M $28.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M -$7.7M $2.2M $898K --
Ending Cash (CF) $83M $59.3M $38.6M $29.6M --
 
Levered Free Cash Flow -$79.7M $58.4M -$25.1M -$26.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is up 19.42% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 1.24% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 3.69% over the past day.

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

Show me the best stock