Financhill
Buy
60

GNW Quote, Financials, Valuation and Earnings

Last price:
$9.08
Seasonality move :
-0.98%
Day range:
$9.07 - $9.17
52-week range:
$5.99 - $9.28
Dividend yield:
0%
P/E ratio:
17.30x
P/S ratio:
0.55x
P/B ratio:
0.41x
Volume:
2.3M
Avg. volume:
4.1M
1-year change:
28.73%
Market cap:
$3.7B
Revenue:
$7.2B
EPS (TTM):
$0.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.3B $7.8B $7.9B $6.9B $7.2B
Revenue Growth (YoY) 2.32% -5.46% 0.73% -12.37% 3.5%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1.1B -$1.4B -$1.5B -$425M -$720M
Operating Income $1.1B $1.4B $1.5B $425M $720M
 
Net Interest Expenses $195M $160M $106M $118M $115M
EBT. Incl. Unusual Items $928M $1.2B $1.4B $303M $595M
Earnings of Discontinued Ops. -$486M $27M -- -- -$10M
Income Tax Expense $230M $263M $319M $104M $158M
Net Income to Company $698M $864M $1B $199M $437M
 
Minority Interest in Earnings $34M $41M $130M $123M $128M
Net Income to Common Excl Extra Items $698M $918M $1B $199M $437M
 
Basic EPS (Cont. Ops) $0.35 $1.78 $1.82 $0.16 $0.69
Diluted EPS (Cont. Ops) $0.35 $1.76 $1.79 $0.16 $0.68
Weighted Average Basic Share $505.2M $506.9M $504.4M $468.8M $433.9M
Weighted Average Diluted Share $511.6M $514.7M $510.9M $474.9M $439.4M
 
EBITDA -- -- -- -- --
EBIT $928M $1.2B $1.4B $303M $595M
 
Revenue (Reported) $8.3B $7.8B $7.9B $6.9B $7.2B
Operating Income (Reported) $1.1B $1.4B $1.5B $425M $720M
Operating Income (Adjusted) $928M $1.2B $1.4B $303M $595M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $1.9B $1.7B $1.8B $1.8B
Revenue Growth (YoY) -10.7% -10.24% -6.41% 4.95% 0.27%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$408M -$246M -$120M -$187M -$192M
Operating Income $408M $246M $120M $187M $192M
 
Net Interest Expenses $35M $26M $30M $28M $27M
EBT. Incl. Unusual Items $373M $220M $90M $161M $164M
Earnings of Discontinued Ops. $12M $5M -- -$3M -$8M
Income Tax Expense $67M $54M $30M $40M $9M
Net Income to Company $306M $166M $60M $121M --
 
Minority Interest in Earnings $4M $35M $31M $33M $31M
Net Income to Common Excl Extra Items $306M $166M $60M $121M $155M
 
Basic EPS (Cont. Ops) $0.62 $0.27 $0.06 $0.20 $0.28
Diluted EPS (Cont. Ops) $0.61 $0.27 $0.06 $0.20 $0.28
Weighted Average Basic Share $507.4M $503.8M $460.5M $430.8M $408M
Weighted Average Diluted Share $514.2M $509.3M $466M $435.8M $413.3M
 
EBITDA -- -- -- -- --
EBIT $373M $220M $90M $161M $164M
 
Revenue (Reported) $2.1B $1.9B $1.7B $1.8B $1.8B
Operating Income (Reported) $408M $246M $120M $187M $192M
Operating Income (Adjusted) $373M $220M $90M $161M $164M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.3B $7.4B $7.6B $6.9B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1.5B -$1.1B -$1.2B -$449M -$571M
Operating Income $1.5B $1.1B $1.2B $449M $571M
 
Net Interest Expenses $184M $109M $116M $118M $106M
EBT. Incl. Unusual Items $1.3B $1B $1B $323M $470M
Earnings of Discontinued Ops. -$15M $1M -- -$7M -$25M
Income Tax Expense $283M $246M $259M $102M $100M
Net Income to Company $1B $775M $790M $221M --
 
Minority Interest in Earnings $3M $132M $121M $126M $125M
Net Income to Common Excl Extra Items $1B $780M $790M $221M $370M
 
Basic EPS (Cont. Ops) $1.99 $1.28 $1.37 $0.21 $0.53
Diluted EPS (Cont. Ops) $1.96 $1.26 $1.35 $0.20 $0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.3B $1B $1B $323M $470M
 
Revenue (Reported) $8.3B $7.4B $7.6B $6.9B $7B
Operating Income (Reported) $1.5B $1.1B $1.2B $449M $571M
Operating Income (Adjusted) $1.3B $1B $1B $323M $470M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.1B $5.7B $5.4B $5.5B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1.1B -$852M -$607M -$636M -$494M
Operating Income $1.1B $852M $607M $636M $494M
 
Net Interest Expenses $129M $78M $88M $88M $79M
EBT. Incl. Unusual Items $926M $771M $520M $540M $415M
Earnings of Discontinued Ops. $20M $2M $2M -$5M -$20M
Income Tax Expense $201M $184M $140M $138M $80M
Net Income to Company $725M $636M $380M $402M $180M
 
Minority Interest in Earnings $4M $103M $94M $97M $94M
Net Income to Common Excl Extra Items $725M $587M $380M $402M $335M
 
Basic EPS (Cont. Ops) $1.46 $0.96 $0.60 $0.69 $0.54
Diluted EPS (Cont. Ops) $1.44 $0.95 $0.59 $0.68 $0.53
Weighted Average Basic Share $1.5B $1.5B $1.4B $1.3B $1.2B
Weighted Average Diluted Share $1.5B $1.5B $1.4B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $926M $771M $520M $540M $415M
 
Revenue (Reported) $6.1B $5.7B $5.4B $5.5B $5.3B
Operating Income (Reported) $1.1B $852M $607M $636M $494M
Operating Income (Adjusted) $926M $771M $520M $540M $415M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $1.6B $1.8B $2.2B $2B
Short Term Investments $63.9B $60.5B $46.6B $46.8B $5.7B
Accounts Receivable, Net $16.8B $16.8B $19B $19B $17.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $3.7B $3.7B $4.2B $4.1B
 
Property Plant And Equipment -- $52M -- -- --
Long-Term Investments $1.6B $2.3B $2.4B $3B $3.3B
Goodwill -- -- -- -- --
Other Intangibles $157M $143M $203M $198M --
Other Long-Term Assets -- -- -- -- --
Total Assets $89.9B $83.2B $70.9B $72B $69.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$4.3B -$5B -$18.3B -$18.4B -$17B
 
Long-Term Debt $2.4B $2B $1.7B $1.6B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $74.1B $66.9B $62.5B $63.6B $60.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -$2.6B -$2.6B -$1.6B
Common Equity $15.3B $15.5B $7.6B $7.5B $8.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $502M $756M $755M $855M $937M
Total Equity $15.8B $16.3B $8.4B $8.3B $9.4B
 
Total Liabilities and Equity $89.9B $83.2B $70.9B $72B $69.6B
Cash and Short Terms $66.4B $62.1B $48.4B $49B $7.7B
Total Debt $3.4B $2B $1.7B $1.6B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.9B $1.6B $2B $2.1B $2B
Short Term Investments $61.4B $46.5B $6B $5.7B --
Accounts Receivable, Net $16.7B $16.6B $17.6B $18.6B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4B $3.3B $4B $4B $4.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $147M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $83.2B $69.4B $67.9B $72.2B $70.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$4.9B -$4.6B -$17B -$17.9B -$17.2B
 
Long-Term Debt $2.4B $1.6B $1.6B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $67.2B $59.3B $59B $62.9B $60.8B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -$2.2B -$1.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $776M $758M $822M $944M $1B
Total Equity $16.1B $10B $8.9B $9.3B $9.8B
 
Total Liabilities and Equity $83.2B $69.4B $67.9B $72.2B $70.6B
Cash and Short Terms $63.4B $48.1B $8B $7.7B --
Total Debt $2.4B $1.6B $1.6B $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 $698M $864M $1B $199M $437M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $39M $40M $37M $49M $51M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $437M $1B $597M $88M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B $1.4B $733M $1.3B $861M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $738M -- -- -- $750M
Long-Term Debt Repaid -$805M -$1.5B -$297M -$32M -$824M
Repurchase of Common Stock -- -- $64M $312M $234M
Other Financing Activities -$1.4B -$1.4B -$1.2B -$1.1B -$852M
Cash From Financing -$1.5B -$2.9B -$1.6B -$1.4B -$1.1B
 
Beginning Cash (CF) $2.6B $1.6B $1.8B $2.2B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$685M -$1.1B $228M $416M -$167M
Ending Cash (CF) $1.9B $487M $2B $2.6B $1.9B
 
Levered Free Cash Flow $2B $437M $1B $597M $88M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $306M $166M $60M $121M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $7M $9M $12M $12M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61M $308M $175M $161M $87M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $457M -$83M -$4M $240M $308M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$519M -$154M -- -$17M --
Repurchase of Common Stock -- $19M $81M $50M $94M
Other Financing Activities -$275M -$215M -$272M -$223M --
Cash From Financing -$794M -$388M -$352M -$276M -$156M
 
Beginning Cash (CF) $1.9B $1.6B $2B $2.1B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$277M -$163M -$180M $125M $239M
Ending Cash (CF) $1.7B $1.4B $1.8B $2.2B $2.3B
 
Levered Free Cash Flow $61M $308M $175M $161M $87M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $775M $790M $221M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $49M $37M $45M $49M $56M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $798M $792M $854M $208M $154M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.1B $879M $1.2B $989M $688M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1B -$822M -$24M -$814M --
Repurchase of Common Stock -- $34M $304M $205M $266M
Other Financing Activities -$1.7B -$1.2B -$1.3B -$899M --
Cash From Financing -$2.8B -$2B -$1.6B -$1.1B -$862M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$843M -$376M $432M $64M -$21M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $798M $792M $854M $208M $154M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $725M $636M $380M $402M $180M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $32M $29M $37M $37M $42M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $290M $645M $450M $61M $127M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $998M $452M $913M $641M $468M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $750M --
Long-Term Debt Repaid -$1B -$284M -$11M -$793M --
Repurchase of Common Stock -- $34M $274M $167M $199M
Other Financing Activities -$1B -$789M -$898M -$682M -$374M
Cash From Financing -$2B -$1.1B -$1.2B -$860M -$607M
 
Beginning Cash (CF) $6.1B $4.6B $5.9B $5.9B $5.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$719M -$10M $194M -$158M -$12M
Ending Cash (CF) $5.4B $4.6B $6.1B $5.8B $5.7B
 
Levered Free Cash Flow $290M $645M $450M $61M $127M

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

GET BETTER TRADE IDEAS

Popular

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

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

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

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
72
GLTO alert for Dec 29

Galecto, Inc. [GLTO] is down 12.13% over the past day.

Sell
20
SMX alert for Dec 29

SMX (Security Matters) Plc [SMX] is down 27.67% over the past day.

Sell
11
CDNAF alert for Dec 29

Canadian Tire Corp. Ltd. [CDNAF] is up 11.94% over the past day.

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

Show me the best stock