Financhill
Buy
67

GPOR Quote, Financials, Valuation and Earnings

Last price:
$209.95
Seasonality move :
14.08%
Day range:
$205.91 - $207.56
52-week range:
$153.27 - $225.78
Dividend yield:
0%
P/E ratio:
15.99x
P/S ratio:
2.97x
P/B ratio:
2.18x
Volume:
85.6K
Avg. volume:
240.6K
1-year change:
21.39%
Market cap:
$4B
Revenue:
$928.6M
EPS (TTM):
-$1.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $801.3M $1.5B $2.3B $1.1B $928.6M
Revenue Growth (YoY) -40.86% 87.56% 55.1% -54.89% -11.68%
 
Cost of Revenues $781.9M $693.5M $752.7M $773.5M $779.1M
Gross Profit $19.4M $809.4M $1.6B $277.9M $149.5M
Gross Profit Margin 2.42% 53.85% 67.71% 26.43% 16.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $59.3M $53.6M $35.3M $38.6M $42.6M
Other Inc / (Exp) -$1.5B -- -$988.4M $763.5M -$364.4M
Operating Expenses $59.3M $53.6M $35.3M $38.6M $42.6M
Operating Income -$40M $755.7M $1.5B $239.3M $106.9M
 
Net Interest Expenses $120.1M $45M $59.8M $57.1M $60M
EBT. Incl. Unusual Items -$1.6B $130.2M $494.7M $945.8M -$317.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.3M -$8M -- -$525.2M -$56.1M
Net Income to Company -$1.6B $138.2M $494.7M $1.5B -$261.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.6B $138.2M $418.3M $1.3B -$261.4M
 
Basic EPS (Cont. Ops) -$10.14 $6.49 $20.45 $67.24 -$14.72
Diluted EPS (Cont. Ops) -$10.14 $6.49 $20.29 $66.33 -$14.72
Weighted Average Basic Share $160.2M $20.6M $20.2M $18.6M $18.1M
Weighted Average Diluted Share $160.2M $20.6M $20.3M $18.9M $18.1M
 
EBITDA $202.9M $981.8M $1.8B $561.8M $435M
EBIT -$40M $755.7M $1.5B $239.3M $106.9M
 
Revenue (Reported) $801.3M $1.5B $2.3B $1.1B $928.6M
Operating Income (Reported) -$40M $755.7M $1.5B $239.3M $106.9M
Operating Income (Adjusted) -$40M $755.7M $1.5B $239.3M $106.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $379.9M $666M $227.3M $96.6M $312.9M
Revenue Growth (YoY) 99.97% 75.29% -65.88% -57.49% 223.97%
 
Cost of Revenues $173.2M $186.2M $189.6M $198.4M $208.9M
Gross Profit $206.7M $479.8M $37.7M -$101.8M $104M
Gross Profit Margin 54.41% 72.04% 16.57% -105.35% 33.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.7M $8.8M $9.9M $10.5M $11.8M
Other Inc / (Exp) -$634.4M -$474M $40.9M -$9M --
Operating Expenses $16.7M $8.8M $9.9M $10.5M $11.8M
Operating Income $190.1M $471M $27.8M -$112.2M $92.2M
 
Net Interest Expenses $16.4M $15.5M $14.9M $15.9M $13.6M
EBT. Incl. Unusual Items -$460.7M -$18.5M $53.7M -$17.8M $142.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $650K -- -$554.7M -$3.8M $31.4M
Net Income to Company -$461.3M -$18.5M $608.4M -$14M $111.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$461.3M -$18.5M $518.7M -$14M $111.4M
 
Basic EPS (Cont. Ops) -$22.50 -$1.01 $27.72 -$0.83 $4.49
Diluted EPS (Cont. Ops) -$22.50 -$1.01 $27.37 -$0.83 $4.45
Weighted Average Basic Share $20.6M $19.6M $18.7M $18.1M $18.1M
Weighted Average Diluted Share $20.6M $19.6M $19M $18.1M $18.3M
 
EBITDA $253.1M $536.1M $107.9M -$28.8M $176M
EBIT $190.1M $471M $27.8M -$112.2M $92.2M
 
Revenue (Reported) $379.9M $666M $227.3M $96.6M $312.9M
Operating Income (Reported) $190.1M $471M $27.8M -$112.2M $92.2M
Operating Income (Adjusted) $190.1M $471M $27.8M -$112.2M $92.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $2.4B $1.3B $704.8M $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $704.4M $726.3M $784.9M $774.4M $770.9M
Gross Profit $482.1M $1.6B $549.4M -$69.6M $482M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.2M $35.4M $38.4M $41.8M $43.9M
Other Inc / (Exp) -$1.2B -$1.4B $966.5M $260.6M --
Operating Expenses $55.2M $35.4M $38.4M $41.8M $43.9M
Operating Income $426.9M $1.6B $511M -$111.4M $438.1M
 
Net Interest Expenses $49.8M $59.3M $58.5M $60.7M $54.6M
EBT. Incl. Unusual Items -$592.8M $303.5M $1.4B $290.6M $45.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M -$689K -$554.7M $33M $23.4M
Net Income to Company -$585.5M $304.2M $2B $257.6M $22.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$585.5M $304.2M $1.7B $214.4M $1.5M
 
Basic EPS (Cont. Ops) -$21.94 $8.69 $87.61 $11.33 -$1.77
Diluted EPS (Cont. Ops) -$21.94 $8.47 $86.70 $11.09 -$1.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $632.7M $1.8B $831M $213.3M $747.3M
EBIT $426.9M $1.6B $511M -$111.4M $438.1M
 
Revenue (Reported) $1.2B $2.4B $1.3B $704.8M $1.3B
Operating Income (Reported) $426.9M $1.6B $511M -$111.4M $438.1M
Operating Income (Adjusted) $426.9M $1.6B $511M -$111.4M $438.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $935.6M $1.8B $788.3M $441.7M $968M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $513.3M $546.1M $578.2M $579.1M $570.9M
Gross Profit $422.3M $1.2B $210.1M -$137.4M $397.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.4M $24.1M $27.2M $30.4M $31.8M
Other Inc / (Exp) -$717.7M -$1.4B $530M $27.1M -$10.6M
Operating Expenses $42.4M $24.1M $27.2M $30.4M $31.8M
Operating Income $379.9M $1.2B $182.9M -$167.8M $365.4M
 
Net Interest Expenses $29.4M $43.7M $42.4M $46M $40.7M
EBT. Incl. Unusual Items -$427.2M -$253.9M $670.4M $15.3M $378.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M -- -$554.7M $3.4M $82.9M
Net Income to Company -$419.9M -$253.9M $1.2B $11.9M $295.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$419.9M -$253.9M $1B $4.3M $274.8M
 
Basic EPS (Cont. Ops) -$20.91 -$13.81 $55.04 $0.05 $13.63
Diluted EPS (Cont. Ops) -$20.91 -$13.91 $54.40 -$0.01 $13.49
Weighted Average Basic Share $202M $61.6M $56.1M $54.4M $53.7M
Weighted Average Diluted Share $202M $61.8M $56.8M $54.8M $54.1M
 
EBITDA $539.6M $1.4B $423.7M $75.3M $589.7M
EBIT $379.9M $1.2B $182.9M -$167.8M $365.4M
 
Revenue (Reported) $935.6M $1.8B $788.3M $441.7M $968M
Operating Income (Reported) $379.9M $1.2B $182.9M -$167.8M $365.4M
Operating Income (Adjusted) $379.9M $1.2B $182.9M -$167.8M $365.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $89.9M $3.3M $94.8M $1.9M $1.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $119.9M $232.9M $278.4M $122.5M $155.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $160.7M $12.4M $7.6M $17M $7.1M
Total Current Assets $409.8M $273.6M $402.3M $396.8M $231.3M
 
Property Plant And Equipment $2.1B $1.9B $2.1B $2.3B $2B
Long-Term Investments $25.1M $18.7M $26.5M $47.6M $6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $18.4M $19.9M $21.2M $31.5M $22.8M
Total Assets $2.5B $2.2B $2.5B $3.3B $2.9B
 
Accounts Payable $244.9M $394M $437.4M $43.5M $34.7M
Accrued Expenses -- $114.3M $176.6M $117.4M $123.7M
Current Portion Of Long-Term Debt $253.7M -- -- -- --
Current Portion Of Capital Lease Obligations -- $182K $12.4M $13M $5.5M
Other Current Liabilities $11.6M $240.7M $343.5M $22M $41.9M
Total Current Liabilities $510.3M $634.9M $793.3M $344.5M $345.5M
 
Long-Term Debt -- $713.1M $708.5M $668.7M $703.4M
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $1.6B $1.7B $1.1B $1.1B
 
Common Stock $1.6M $2K $2K $2K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -$300.5M $549.5M $828.8M $2.2B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$300.5M $607.4M $881.1M $2.2B $1.7B
 
Total Liabilities and Equity $2.5B $2.2B $2.5B $3.3B $2.9B
Cash and Short Terms $89.9M $3.3M $94.8M $1.9M $1.5M
Total Debt $253.7M $713.1M $708.5M $668.7M $703.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.5M $8.3M $8.3M $3.2M $3.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $185.9M $317.5M $106.7M $88.9M $122M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.5M $9.3M $8.2M $5.9M --
Total Current Assets $220.7M $423.9M $272.3M $223.4M $186.6M
 
Property Plant And Equipment $1.8B $2B $2.2B $2.4B $2.2B
Long-Term Investments $961K $24.3M $32.7M $23.1M $16.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.5M $21.6M $36.7M $26.9M --
Total Assets $2.1B $2.5B $3.1B $3.2B $2.9B
 
Accounts Payable $436.2M $466.6M $199.7M $55.7M $55.8M
Accrued Expenses -- $41M $110.9M $106.7M --
Current Portion Of Long-Term Debt $60M -- -- -- --
Current Portion Of Capital Lease Obligations $34K $831K $12.9M $7.9M --
Other Current Liabilities $560.7M $817.4M $50.9M $36.8M --
Total Current Liabilities $1.1B $1.3B $374.5M $327.1M $345.5M
 
Long-Term Debt $689.5M $730.3M $648.9M $695.1M $691.7M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.3B $1.1B $1.1B $1.1B
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -- -$2M -$2M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $49M $154.7M $2B $2.1B $1.8B
 
Total Liabilities and Equity $2.1B $2.5B $3.1B $3.2B $2.9B
Cash and Short Terms $4.5M $8.3M $8.3M $3.2M $3.4M
Total Debt $749.5M $730.3M $648.9M $695.1M $691.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.6B $138.2M $494.7M $1.5B -$261.4M
Depreciation & Amoritzation $239.7M $223.7M $267.8M $319.7M $325.7M
Stock-Based Compensation -- -- -- $9.5M $11M
Change in Accounts Receivable -- -$121.2M -$46.6M $155.2M -$20M
Change in Inventories -- -- -- -- --
Cash From Operations $95.3M $465.1M $739.1M $723.2M $650M
 
Capital Expenditures $367.3M $309.4M $460.8M $537.4M $454.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$314.6M -$297.9M -$458.3M -$537.2M -$456M
 
Dividends Paid (Ex Special Dividend) -- -- $5.4M $4.8M $4.2M
Special Dividend Paid
Long-Term Debt Issued $803.7M -- $2.1B $971M $1.6B
Long-Term Debt Repaid -$496.1M -- -$2.1B -$998M -$1.6B
Repurchase of Common Stock -- -- $250.5M $149.2M $184.5M
Other Financing Activities -$4.5M -- -$1.9M -$10.3M -$38.6M
Cash From Financing $303.1M -$253.8M -$276.8M -$191.3M -$194.5M
 
Beginning Cash (CF) $89.9M $3.3M $7.3M $1.9M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83.8M -$86.6M $4M -$5.3M -$456K
Ending Cash (CF) $173.7M -$83.3M $11.3M -$3.4M $1M
 
Levered Free Cash Flow -$272M $155.7M $278.3M $185.8M $195.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$461.3M -$18.5M $608.4M -$14M $111.4M
Depreciation & Amoritzation $62.6M $64.4M $79.5M $82.8M $83.2M
Stock-Based Compensation -- -- -- $2.7M $2.9M
Change in Accounts Receivable -- -- -- $12.4M $10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $126.3M $167.9M $156.3M $189.7M $209.1M
 
Capital Expenditures $78.9M $150.2M $137.7M $132.1M $129.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$75.9M -$148.1M -$138.4M -$132.6M -$130.3M
 
Dividends Paid (Ex Special Dividend) -- $1.3M $1.1M $1.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $731M $226M $864M --
Long-Term Debt Repaid -- -$676M -$230M -$851.2M --
Repurchase of Common Stock -- $70.6M $8.2M $50.1M $74.9M
Other Financing Activities -- -$1.2M -$1.5M -$16.7M --
Cash From Financing -$84.4M -$18.1M -$14.8M -$55.2M -$79.2M
 
Beginning Cash (CF) $4.5M $8.3M $8.3M $3.2M $3.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34M $1.7M $3.1M $2M -$427K
Ending Cash (CF) -$29.6M $10M $11.4M $5.2M $2.9M
 
Levered Free Cash Flow $47.4M $17.7M $18.5M $57.6M $79.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$585.5M $304.2M $2B $257.6M $22.2M
Depreciation & Amoritzation $203.1M $255.3M $317.2M $322.4M $306.8M
Stock-Based Compensation -- -- $7.4M $10.5M $11.8M
Change in Accounts Receivable -- -- -- $15.9M -$26.7M
Change in Inventories -- -- -- -- --
Cash From Operations $232.1M $679.4M $755.7M $656.7M $766.6M
 
Capital Expenditures $250.4M $419.8M $549.9M $493.1M $460.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237.9M -$413.3M -$549M -$496.3M -$461.2M
 
Dividends Paid (Ex Special Dividend) -- $4.1M $5M $4.4M $2.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.2B $1.7B --
Long-Term Debt Repaid -- -- -$1.3B -$1.6B --
Repurchase of Common Stock -- $225.8M $107.4M $170.3M $280M
Other Financing Activities -- -- -$10.2M -$38.5M --
Cash From Financing -$40.8M -$262.3M -$206.7M -$165.5M -$305.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46.6M $3.8M $38K -$5.1M $147K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.3M $259.6M $205.8M $163.5M $306.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$419.9M -$253.9M $1.2B $11.9M $295.4M
Depreciation & Amoritzation $157.7M $189.3M $238.7M $241.4M $222.5M
Stock-Based Compensation -- -- -- $8.4M $9.2M
Change in Accounts Receivable -$19.3M -- -- $41.5M $34.8M
Change in Inventories -- -- -- -- --
Cash From Operations $336.8M $551.1M $567.7M $501.2M $617.8M
 
Capital Expenditures $221.6M $332M $421.1M $376.9M $382.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$214M -$329.3M -$420M -$379.1M -$384.2M
 
Dividends Paid (Ex Special Dividend) -- $4.1M $3.7M $3.3M $1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26.1M $1.5B $698M $1.4B $431M
Long-Term Debt Repaid -$2.2M -$1.5B -$748M -$1.4B -$439.7M
Repurchase of Common Stock -- $225.8M $82.8M $103.9M $199.4M
Other Financing Activities -$7K -$1.8M -$10.2M -$38.4M -$17.5M
Cash From Financing -$208.2M -$216.7M -$146.6M -$120.8M -$231.6M
 
Beginning Cash (CF) $222.7M $20.8M $17.1M $12.7M $12.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$85.4M $5M $1.1M $1.3M $1.9M
Ending Cash (CF) $137.3M $25.8M $18.1M $14M $14.4M
 
Levered Free Cash Flow $115.2M $219.1M $146.5M $124.3M $234.9M

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
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock