Financhill
Sell
20

GNL Quote, Financials, Valuation and Earnings

Last price:
$8.15
Seasonality move :
-2.25%
Day range:
$8.05 - $8.14
52-week range:
$6.51 - $8.38
Dividend yield:
10.42%
P/E ratio:
--
P/S ratio:
3.18x
P/B ratio:
1.05x
Volume:
768.8K
Avg. volume:
1.3M
1-year change:
13.11%
Market cap:
$1.8B
Revenue:
$808.4M
EPS (TTM):
-$1.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $330.1M $392.3M $379.6M $518.6M $808.4M
Revenue Growth (YoY) 8.1% 18.85% -3.26% 36.63% 55.89%
 
Cost of Revenues $205.9M $233.9M $226.2M $317.5M $492.4M
Gross Profit $124.3M $158.4M $153.4M $201.1M $316M
Gross Profit Margin 37.64% 40.38% 40.41% 38.77% 39.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$12.5M -$10.2M -$1.5M -$157.2M -$46.1M
Operating Expenses $30.9M $30.4M $29.2M $116.4M $72.8M
Operating Income $93.4M $128M $124.2M $84.7M $243.1M
 
Net Interest Expenses $66.2M $87.4M $97.5M $163.7M $341.5M
EBT. Incl. Unusual Items $15.7M $23.5M $23.1M -$197.4M -$127.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $12.2M $11M $14.5M $4.4M
Net Income to Company $10.8M $11.4M $12M -$211.9M -$131.6M
 
Minority Interest in Earnings $21.8M $5.9M $14.9M $1.4M --
Net Income to Common Excl Extra Items $32.1M $5.9M $26M -$214.4M -$132.2M
 
Basic EPS (Cont. Ops) -$0.09 -$0.20 -$0.09 -$1.71 -$0.76
Diluted EPS (Cont. Ops) -$0.09 -$0.20 -$0.09 -$1.71 -$0.76
Weighted Average Basic Share $89.5M $98.3M $103.7M $142.6M $230.4M
Weighted Average Diluted Share $89.5M $98.3M $103.7M $142.6M $230.4M
 
EBITDA $233.6M $292.9M $279.9M $308.7M $594.2M
EBIT $94.2M $128.9M $125.1M $85.6M $243.1M
 
Revenue (Reported) $330.1M $392.3M $379.6M $518.6M $808.4M
Operating Income (Reported) $93.4M $128M $124.2M $84.7M $243.1M
Operating Income (Adjusted) $94.2M $128.9M $125.1M $85.6M $243.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $95.8M $92.6M $118.2M $138.7M $121M
Revenue Growth (YoY) 15.77% -3.3% 27.61% 17.35% -12.73%
 
Cost of Revenues $58.1M $53M $71.3M $67.9M $57.4M
Gross Profit $37.7M $39.6M $46.9M $70.8M $63.6M
Gross Profit Margin 39.37% 42.73% 39.67% 51.03% 52.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.3M $12.3M -$121.5M -$49.9M --
Operating Expenses $6.9M $9.9M $61.4M $15.1M $16.5M
Operating Income $30.8M $29.7M -$14.5M $55.6M $47.1M
 
Net Interest Expenses $23.1M $24.4M $45.3M $63.5M $45.2M
EBT. Incl. Unusual Items $9.3M $17.9M -$133.4M -$51.6M -$59.5M
Earnings of Discontinued Ops. -- -- -- -$12.7M $2.5M
Income Tax Expense $1.9M $3.1M $2.8M $1.3M $3.1M
Net Income to Company $7.4M $14.8M -$136.2M -$65.6M -$60.1M
 
Minority Interest in Earnings $3.7M $12.7M $1.3M $2.7M --
Net Income to Common Excl Extra Items $10.8M $27.2M -$138.1M -$53.1M -$62.3M
 
Basic EPS (Cont. Ops) $0.02 $0.09 -$1.11 -$0.33 -$0.33
Diluted EPS (Cont. Ops) $0.02 $0.09 -$1.11 -$0.33 -$0.33
Weighted Average Basic Share $101.5M $103.7M $130.8M $230.5M $220.9M
Weighted Average Diluted Share $101.5M $103.7M $130.8M $230.5M $220.9M
 
EBITDA $72.9M $72.7M $35.1M $108.6M $92.1M
EBIT $31M $32.3M -$14.3M $55.6M $47.1M
 
Revenue (Reported) $95.8M $92.6M $118.2M $138.7M $121M
Operating Income (Reported) $30.8M $29.7M -$14.5M $55.6M $47.1M
Operating Income (Adjusted) $31M $32.3M -$14.3M $55.6M $47.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $371.8M $391.4M $402.3M $638.7M $577.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $225.7M $230.1M $241.5M $382.4M $304M
Gross Profit $146.1M $161.4M $160.8M $256.3M $273.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$14.3M $3.1M -$156.8M -$66.5M --
Operating Expenses $34.7M $29.7M $99.5M $71.4M $82.7M
Operating Income $111.3M $131.7M $61.3M $184.9M $190.8M
 
Net Interest Expenses $82.3M $94.7M $135.4M $257.1M $228.8M
EBT. Incl. Unusual Items $14.1M $36.7M -$164.6M -$121.8M -$185.8M
Earnings of Discontinued Ops. -- -- -- -$43M -$84M
Income Tax Expense $8.4M $14.9M $11.4M $8.9M $10.3M
Net Income to Company $5.7M $21.9M -$176M -$173.6M -$280.2M
 
Minority Interest in Earnings $51M $37.1M $52.7M $4M --
Net Income to Common Excl Extra Items $45.4M $58.1M -$126.7M -$130.1M -$248.9M
 
Basic EPS (Cont. Ops) -$0.28 $0.01 -$1.65 -$0.95 -$1.21
Diluted EPS (Cont. Ops) -$0.28 $0.01 -$1.65 -$0.95 -$1.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $270.2M $297.3M $223.5M $484.1M $421.5M
EBIT $112.3M $134.9M $62.1M $185.2M $190.8M
 
Revenue (Reported) $371.8M $391.4M $402.3M $638.7M $577.4M
Operating Income (Reported) $111.3M $131.7M $61.3M $184.9M $190.8M
Operating Income (Adjusted) $112.3M $134.9M $62.1M $185.2M $190.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $284.7M $284.9M $308.3M $432M $378.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $171.1M $167.3M $182.6M $248.3M $185.4M
Gross Profit $113.6M $117.7M $125.8M $183.7M $192.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2M $11.3M -$144M -$53.4M -$109.4M
Operating Expenses $21.4M $21.7M $90.4M $48.9M $66.7M
Operating Income $92.2M $96M $35.4M $134.8M $126.2M
 
Net Interest Expenses $65M $72.3M $107.8M $201.2M $149.4M
EBT. Incl. Unusual Items $20.1M $33.3M -$154.3M -$78.6M -$180.2M
Earnings of Discontinued Ops. -- -- -- -$43M -$84M
Income Tax Expense $5.9M $8.7M $9M $3.4M $9.4M
Net Income to Company $14.2M $24.7M -$163.3M -$125.1M -$273.6M
 
Minority Interest in Earnings $29.2M $31.2M $37.8M $2.7M --
Net Income to Common Excl Extra Items $32.2M $55.2M -$128.7M -$82.6M -$242.2M
 
Basic EPS (Cont. Ops) -$0.13 $0.08 -$1.48 -$0.69 -$1.14
Diluted EPS (Cont. Ops) -$0.13 $0.08 -$1.48 -$0.69 -$1.14
Weighted Average Basic Share $289.3M $311M $338.8M $691.2M $674.1M
Weighted Average Diluted Share $289.3M $311M $338.8M $691.2M $674.1M
 
EBITDA $214.7M $219.1M $160.3M $334.8M $273.6M
EBIT $93M $99M $36.1M $134.8M $126.2M
 
Revenue (Reported) $284.7M $284.9M $308.3M $432M $378.3M
Operating Income (Reported) $92.2M $96M $35.4M $134.8M $126.2M
Operating Income (Adjusted) $93M $99M $36.1M $134.8M $126.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $125.7M $93.3M $104.4M $162.4M $224.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $187.1M $167.5M $177.9M $249.8M $341.1M
 
Property Plant And Equipment $58.4M $52.9M $49.2M $77M $74.3M
Long-Term Investments $525K $4.3M $37.3M $10.6M $2.5M
Goodwill $23.1M $22.1M $21.4M $47M $51.4M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $43.9M $49.2M $64.3M $122M $108.6M
Total Assets $4B $4.2B $4B $8.1B $7B
 
Accounts Payable $28.3M $25.9M $22.9M $99M $75.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.7M $99.3M $29.3M $515.4M $552.2M
 
Long-Term Debt $2.3B $2.4B $2.2B $4.9B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.6B $2.5B $5.5B $4.8B
 
Common Stock $2.2M $2.4M $2.4M $3.6M $3.6M
Other Common Equity Adj $8.1M $15.5M $1.1M -$14.1M -$25.8M
Common Equity $1.5B $1.6B $1.4B $2.6B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $21.8M $5.9M $14.9M $1.4M --
Total Equity $1.6B $1.6B $1.5B $2.6B $2.2B
 
Total Liabilities and Equity $4B $4.2B $4B $8.1B $7B
Cash and Short Terms $125.7M $93.3M $104.4M $162.4M $224.2M
Total Debt $2.3B $2.5B $2.4B $5.3B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $179.1M $134.6M $178.4M $180.8M $202.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $256M $242M $256M $108.3M $375.3M
 
Property Plant And Equipment $54.2M $45.5M $75.7M $78.3M $69.9M
Long-Term Investments $2.6M $48.6M $26.4M $1.1M --
Goodwill $22.3M $20.4M $51M $52.3M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $58.1M $52.8M $122.6M $130.1M --
Total Assets $4.2B $4B $8.2B $7.3B $4.8B
 
Accounts Payable $36.5M $27.6M $118M $90.7M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.9M $37.2M $129M $102.8M $56.7M
 
Long-Term Debt $2.4B $2.4B $4.8B $4.9B $3B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.5B $5.4B $5.1B $3.1B
 
Common Stock $2.4M $2.4M $3.6M $3.6M $3.5M
Other Common Equity Adj $10.5M -$24.9M -$602K -$16.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -$30K $238K -- -- --
Minority Interest, Total $3.7M $12.7M $1.3M $2.7M --
Total Equity $1.7B $1.5B $2.8B $2.3B $1.7B
 
Total Liabilities and Equity $4.2B $4B $8.2B $7.3B $4.8B
Cash and Short Terms $179.1M $134.6M $178.4M $180.8M $202.6M
Total Debt $2.4B $2.4B $4.8B $4.9B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.8M $11.4M $12M -$211.9M -$131.6M
Depreciation & Amoritzation $139.4M $164.8M $156.2M $224M $352.4M
Stock-Based Compensation $10.1M $11M $12.1M $17.3M $8.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $176.9M $192.5M $184.3M $146.5M $298.8M
 
Capital Expenditures $6.4M $7.9M $29.9M $47.3M $45.6M
Cash Acquisitions -- -- -- $451.4M --
Cash From Investing -$470.5M -$436.6M -$16.5M -$551.9M $759.9M
 
Dividends Paid (Ex Special Dividend) $172.5M $176M $187.1M $233.2M $316.2M
Special Dividend Paid
Long-Term Debt Issued $1B $331.9M $180.2M $1.1B $803.8M
Long-Term Debt Repaid -$683.6M -$149.9M -$137.2M -$341.4M -$1.5B
Repurchase of Common Stock -- $156K $686K $1.2M $1M
Other Financing Activities -$14.7M -$17.5M -$10.5M -$10M -$7.7M
Cash From Financing $140.7M $218.3M -$149.7M $469M -$995.4M
 
Beginning Cash (CF) $125.7M $93.3M $104.4M $162.4M $224.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$148.6M -$32.4M $11.1M $58M $61.8M
Ending Cash (CF) -$18.5M $54.3M $111.2M $217.5M $283.8M
 
Levered Free Cash Flow $170.5M $184.6M $154.3M $99.2M $253.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.4M $14.8M -$136.2M -$65.6M -$60.1M
Depreciation & Amoritzation $41.9M $38M $49.5M $85.7M $45.1M
Stock-Based Compensation $2.7M $3.1M $10.4M $2.3M $3.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $100.5M $53.7M $3.6M $62.1M $57.9M
 
Capital Expenditures $1.4M $14.4M $18.4M $14.3M $6.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40M -$11.8M -$461.3M $234.2M $131M
 
Dividends Paid (Ex Special Dividend) $45.3M $47.2M $47.1M $74.4M $53.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $66.3M $594M $35M --
Long-Term Debt Repaid -$69.3M -$39.3M -$3.6M -$240.7M --
Repurchase of Common Stock $156K $212K $790K $128K $7.1M
Other Financing Activities -$172K -$54K -$9.7M -$32K --
Cash From Financing -$56.9M -$19.3M $532.8M -$280.3M -$163.5M
 
Beginning Cash (CF) $179.1M $134.6M $178.4M $180.8M $202.6M
Foreign Exchange Rate Adjustment -$1.2M -$5.2M -$1.9M -$7.8M -$3.1M
Additions / Reductions $2.1M $17.5M $73.3M $8.3M $20.5M
Ending Cash (CF) $180M $147M $249.8M $181.3M $219.9M
 
Levered Free Cash Flow $99.1M $39.3M -$14.8M $47.8M $51.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.7M $21.9M -$176M -$173.6M -$280.2M
Depreciation & Amoritzation $158M $160.7M $162.8M $367.6M $262.1M
Stock-Based Compensation $10.9M $11.9M $19.1M $7.7M $11.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $199.3M $193.3M $112.6M $283.2M $229.4M
 
Capital Expenditures $8.8M $21.1M $40.4M $50.5M $39M
Cash Acquisitions -- -- -- $451.4M --
Cash From Investing -$601.9M -$174M -$523.1M $517.2M $1.6B
 
Dividends Paid (Ex Special Dividend) $170M $187M $187.3M $334.1M $257.2M
Special Dividend Paid
Long-Term Debt Issued $836.4M $251.8M $985M $868.8M --
Long-Term Debt Repaid -$599.6M -$103.3M -$340.3M -$1.3B --
Repurchase of Common Stock $156K $687K $1.1M $604K $84.2M
Other Financing Activities -$22.9M -$14.8M -$10.1M -$7.7M --
Cash From Financing $279M -$48.4M $446.2M -$798.4M -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$121.7M -$44.4M $43.8M $2.3M $21.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $190.6M $172.2M $72.3M $232.7M $190.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $14.2M $24.7M -$163.3M -$125.1M -$273.6M
Depreciation & Amoritzation $121.8M $117.7M $124.2M $267.8M $177.5M
Stock-Based Compensation $8.3M $9.2M $16.2M $6.6M $9.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $158.8M $159.6M $88M $224.7M $155.3M
 
Capital Expenditures $6M $19.2M $29.6M $32.8M $26.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$309.8M -$47.2M -$553.8M $515.3M $1.4B
 
Dividends Paid (Ex Special Dividend) $129.5M $140.4M $140.6M $241.5M $182.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $225.3M $145.1M $949.9M $763.8M $453M
Long-Term Debt Repaid -$104.7M -$58.2M -$261.3M -$1.2B -$1.7B
Repurchase of Common Stock $156K $687K $1.1M $552K $83.7M
Other Financing Activities -$13.1M -$10.4M -$10M -$7.7M --
Cash From Financing $207.8M -$58.9M $537M -$730.3M -$1.6B
 
Beginning Cash (CF) $620.2M $379.9M $404.2M $537M $590.9M
Foreign Exchange Rate Adjustment -$2.7M -$12.1M $2.8M $8.7M $10.3M
Additions / Reductions $53.4M $41.3M $74M $18.4M -$21.6M
Ending Cash (CF) $670.8M $409.1M $481M $564M $579.6M
 
Levered Free Cash Flow $152.8M $140.5M $58.4M $191.9M $129.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 67.45% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.86% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.22% over the past day.

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

Show me the best stock