Financhill
Sell
32

GRBK Quote, Financials, Valuation and Earnings

Last price:
$54.91
Seasonality move :
14.02%
Day range:
$53.87 - $55.69
52-week range:
$48.38 - $84.66
Dividend yield:
0%
P/E ratio:
7.19x
P/S ratio:
1.27x
P/B ratio:
1.68x
Volume:
284.4K
Avg. volume:
304.6K
1-year change:
8.19%
Market cap:
$2.5B
Revenue:
$1.8B
EPS (TTM):
$7.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $791.7M $976M $1.4B $1.8B $1.8B
Revenue Growth (YoY) 26.94% 23.29% 43.73% 25.3% 1.13%
 
Cost of Revenues $622.6M $741.4M $1B $1.2B $1.2B
Gross Profit $169.1M $234.6M $362.1M $523M $548.2M
Gross Profit Margin 21.36% 24.04% 25.81% 29.76% 30.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.8M $112.1M $134.3M $163.9M $193M
Other Inc / (Exp) $13M $20.3M $29.2M $37.4M $36.1M
Operating Expenses $97.8M $112.1M $134.3M $163.9M $193M
Operating Income $71.3M $122.5M $227.8M $359.1M $355.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $84.3M $142.8M $257M $396.5M $391.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $25M $52.6M $82.5M $84.6M
Net Income to Company $64.3M $117.8M $204.4M $314M $306.7M
 
Minority Interest in Earnings -$5.6M -$4.1M -$14.2M -$22.1M -$22M
Net Income to Common Excl Extra Items $58.7M $113.7M $190.2M $291.9M $284.6M
 
Basic EPS (Cont. Ops) $1.16 $2.25 $3.75 $6.07 $6.20
Diluted EPS (Cont. Ops) $1.16 $2.24 $3.72 $6.02 $6.14
Weighted Average Basic Share $50.5M $50.6M $50.7M $47.6M $45.4M
Weighted Average Diluted Share $50.6M $50.8M $51.1M $48M $45.9M
 
EBITDA $74.4M $126.1M $230.5M $361.4M $358.8M
EBIT $71.3M $122.5M $227.8M $359.1M $355.2M
 
Revenue (Reported) $791.7M $976M $1.4B $1.8B $1.8B
Operating Income (Reported) $71.3M $122.5M $227.8M $359.1M $355.2M
Operating Income (Adjusted) $71.3M $122.5M $227.8M $359.1M $355.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $275.8M $342.3M $407.9M $419M $523.7M
Revenue Growth (YoY) 31.72% 24.12% 19.16% 2.71% 24.99%
 
Cost of Revenues $207.9M $251M $274.6M $280M $352.1M
Gross Profit $67.9M $91.3M $133.3M $139M $171.6M
Gross Profit Margin 24.61% 26.68% 32.68% 33.18% 32.76%
 
R&D Expenses -- -- $163K $106K $81K
Selling, General & Admin $29.2M $33.7M $43.1M $46.8M $57.7M
Other Inc / (Exp) $7.2M $7.5M $7.5M $6M $5.2M
Operating Expenses $29.2M $33.7M $43.3M $46.9M $57.7M
Operating Income $38.7M $57.6M $90.1M $92.1M $113.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $45.9M $65.2M $97.6M $98.1M $119M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $13.9M $17M $21M $23.1M
Net Income to Company $36M $51.3M $80.6M $77.1M $95.9M
 
Minority Interest in Earnings -$1.1M -$2.8M -$7.1M -$5M -$6.8M
Net Income to Common Excl Extra Items $34.8M $48.5M $73.5M $72.2M $89.1M
 
Basic EPS (Cont. Ops) $0.69 $0.96 $1.58 $1.58 $1.99
Diluted EPS (Cont. Ops) $0.68 $0.95 $1.57 $1.56 $1.98
Weighted Average Basic Share $50.6M $50.7M $46M $45.3M $44.5M
Weighted Average Diluted Share $50.9M $51.1M $46.4M $45.8M $44.5M
 
EBITDA $39.6M $58.3M $90.7M $93M $115.1M
EBIT $38.7M $57.6M $90.1M $92.1M $113.8M
 
Revenue (Reported) $275.8M $342.3M $407.9M $419M $523.7M
Operating Income (Reported) $38.7M $57.6M $90.1M $92.1M $113.8M
Operating Income (Adjusted) $38.7M $57.6M $90.1M $92.1M $113.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $952M $1.2B $1.8B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $732.6M $889.6M $1.3B $1.2B $1.3B
Gross Profit $219.5M $315.2M $521.3M $519M $651.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108.9M $127.6M $156.1M $186.8M $216.9M
Other Inc / (Exp) $16.9M $24.8M $36.2M $35.1M $41.3M
Operating Expenses $108.9M $127.6M $156.4M $186.7M $216.8M
Operating Income $110.6M $187.6M $364.9M $332.3M $434.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $127.4M $212.3M $401.1M $367.4M $475.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.4M $44.8M $81.2M $79.9M $93.3M
Net Income to Company $105.1M $167.6M $319.9M $287.5M $382.3M
 
Minority Interest in Earnings -$4.8M -$11.5M -$20.1M -$20.3M -$31.5M
Net Income to Common Excl Extra Items $100.3M $156M $299.8M $267.2M $350.8M
 
Basic EPS (Cont. Ops) $2.00 $3.08 $6.12 $5.79 $7.77
Diluted EPS (Cont. Ops) $1.96 $3.06 $6.09 $5.74 $7.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $113.6M $190.8M $367.3M $335.4M $439M
EBIT $110.6M $187.6M $364.9M $332.3M $434.3M
 
Revenue (Reported) $952M $1.2B $1.8B $1.8B $2B
Operating Income (Reported) $110.6M $187.6M $364.9M $332.3M $434.3M
Operating Income (Adjusted) $110.6M $187.6M $364.9M $332.3M $434.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $721.9M $950.6M $1.3B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $551.2M $699.3M $916.1M $920.8M $1B
Gross Profit $170.8M $251.3M $410.6M $406.6M $509.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $317K $305K $224K
Selling, General & Admin $81.7M $97.2M $119M $141.8M $165.7M
Other Inc / (Exp) $15.8M $20.3M $27.3M $25M $30.2M
Operating Expenses $81.7M $97.2M $119.3M $142.1M $165.9M
Operating Income $89M $154.1M $291.3M $264.5M $343.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $104.9M $174.4M $318.5M $289.5M $373.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.4M $37.1M $65.7M $63.2M $71.8M
Net Income to Company $87.5M $137.3M $252.8M $226.3M $302M
 
Minority Interest in Earnings -$3.1M -$10.6M -$16.5M -$14.7M -$24.2M
Net Income to Common Excl Extra Items $84.4M $126.7M $236.4M $211.6M $277.8M
 
Basic EPS (Cont. Ops) $1.68 $2.50 $4.87 $4.60 $6.17
Diluted EPS (Cont. Ops) $1.65 $2.48 $4.85 $4.56 $6.12
Weighted Average Basic Share $151.7M $152.1M $144.7M $136.6M $134.2M
Weighted Average Diluted Share $152.2M $153.1M $145.7M $137.9M $135.1M
 
EBITDA $91.5M $156.2M $293M $266.9M $347.2M
EBIT $89M $154.1M $291.3M $264.5M $343.6M
 
Revenue (Reported) $721.9M $950.6M $1.3B $1.3B $1.5B
Operating Income (Reported) $89M $154.1M $291.3M $264.5M $343.6M
Operating Income (Adjusted) $89M $154.1M $291.3M $264.5M $343.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $33.3M $19.5M $77.2M $76.6M $179.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7M $5.2M $6.9M $5.3M $10.6M
Inventory $753.6M $844.6M $1.2B $1.4B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $796M $883.5M $1.3B $1.5B $1.7B
 
Property Plant And Equipment $7.8M $6.1M $7.4M $6.4M $14.3M
Long-Term Investments $30.3M $46.4M $55.6M $74.2M $84.7M
Goodwill $680K $680K $680K $680K $680K
Other Intangibles $707K $622K $537K $452K $367K
Other Long-Term Assets $10.2M $13.9M $11.7M $12.3M $27.6M
Total Assets $875.5M $988.8M $1.4B $1.7B $1.9B
 
Accounts Payable $30M $24.5M $45.7M $51.8M $54.3M
Accrued Expenses $24.7M $40.4M $28.9M $26.6M $27M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.7M $209.8M $170.9M $189.6M $191.6M
 
Long-Term Debt $238M $113.2M $335.7M $350.4M $349.2M
Capital Leases -- -- -- -- --
Total Liabilities $339.1M $325.9M $511.3M $543.6M $548.7M
 
Common Stock $509K $511K $48.2M $48.2M $48.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $523.2M $640.2M $826.9M $1B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.2M $22.7M $36M $50.1M $53.4M
Total Equity $536.4M $663M $910.6M $1.1B $1.4B
 
Total Liabilities and Equity $875.5M $988.8M $1.4B $1.7B $1.9B
Cash and Short Terms $33.3M $19.5M $77.2M $76.6M $179.8M
Total Debt $238M $219.9M $334.9M $367.8M $346.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $40.3M $21.6M $48.2M $223.5M $80.1M
Short Term Investments -- -- -- $80.2M --
Accounts Receivable, Net $5.7M $7M $7.2M $10M $11.3M
Inventory $779.4M $1.2B $1.5B $1.5B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $835.9M $1.2B $1.5B $1.8B $2B
 
Property Plant And Equipment $6.4M $8.2M $6.7M $13.3M $14.4M
Long-Term Investments $46.2M $52.7M $69.3M -- $59.4M
Goodwill $680K $680K $680K $680K $680K
Other Intangibles $643K $558K $473K $388K $303K
Other Long-Term Assets $17.1M $13M $12.5M $37.3M $48M
Total Assets $944.6M $1.3B $1.7B $1.9B $2.2B
 
Accounts Payable $23.1M $48.3M $61M $56.6M $67.3M
Accrued Expenses $49.8M $64.6M $99.4M $23.6M $24.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $102.3M $183M $246.9M $212.7M $276.6M
 
Long-Term Debt $206.6M $358.7M $350.4M $349.1M $299M
Capital Leases -- -- -- -- --
Total Liabilities $325.7M $564.1M $601.3M $605M $584.2M
 
Common Stock $511K $511K $48.2M $48.1M $48M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$93K --
Minority Interest, Total $8.8M $16.4M $47.2M $16.4M $67.1M
Total Equity $618.9M $783.2M $1.1B $1.3B $1.6B
 
Total Liabilities and Equity $944.6M $1.3B $1.7B $1.9B $2.2B
Cash and Short Terms $40.3M $21.6M $48.2M $303.7M $80.1M
Total Debt $206.6M $358.7M $393.3M $347.1M $297.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $64.3M $117.8M $204.4M $314M $306.7M
Depreciation & Amoritzation $3.1M $3.7M $2.7M $2.4M $3.5M
Stock-Based Compensation $2.2M $2.1M $3.1M $3.5M $6.8M
Change in Accounts Receivable $122K -$504K -$1.6M $1.6M -$5.3M
Change in Inventories -$84M -$90.3M -$358.3M -$217.6M -$109.2M
Cash From Operations -$22.1M $35.1M -$92.4M $90.7M $213.3M
 
Capital Expenditures $2.6M $2.9M $2M $2M $7.8M
Cash Acquisitions -$5.3M -$10.4M -$8K -$4.5M -$5.5M
Cash From Investing -$7.9M -$13.3M -$2M -$6.5M -$13.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$2.8M -$2.9M
Special Dividend Paid
Long-Term Debt Issued $299M $402.7M $975M $434.5M $22.1M
Long-Term Debt Repaid -$260M -$421.1M -$857.9M -$402.1M -$43.7M
Repurchase of Common Stock -$2.2M -- -- -$101.5M -$45.8M
Other Financing Activities -$11M -$7.5M -$10.4M -$12.6M -$23.5M
Cash From Financing $25.9M -$25.9M $154.3M -$84.5M -$93.8M
 
Beginning Cash (CF) $41.8M $37.7M $33.6M $93.6M $93.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.1M -$4.1M $59.9M -$284K $106.2M
Ending Cash (CF) $37.7M $33.6M $93.6M $93.3M $199.5M
 
Levered Free Cash Flow -$24.6M $32.2M -$94.4M $88.7M $205.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $36M $51.3M $80.6M $77.1M $95.9M
Depreciation & Amoritzation $922K $681K $592K $858K $1.2M
Stock-Based Compensation $139K $161K $212K $367K $571K
Change in Accounts Receivable $8.8M -$22K -$411K -$2.9M $3.4M
Change in Inventories -$28.1M -$63.9M -$83.5M -$57.5M -$125.7M
Cash From Operations $25.1M $4.2M -$18.1M $22.5M -$6.2M
 
Capital Expenditures $558K $303K $277K $1.9M $1.2M
Cash Acquisitions -$9.9M -- -$2.5M -$230K -$22.4M
Cash From Investing -$10.4M -$303K -$2.7M -$2.2M -$23.5M
 
Dividends Paid (Ex Special Dividend) -- -- -$718K -$718K -$718K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $143.2M $164M $133M -- $26M
Long-Term Debt Repaid -$158.3M -$172M -$125M -$1.6M -$38.6M
Repurchase of Common Stock -- -- -$9.2M -$93K -$5.4M
Other Financing Activities -$62K -$1K -- -$3M -$5.1M
Cash From Financing -$15.2M -$8M -$1.9M -$5.4M -$23.8M
 
Beginning Cash (CF) $51.3M $57.1M $89.7M $231.2M $158.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$472K -$4.1M -$22.7M $15M -$53.5M
Ending Cash (CF) $50.8M $53M $66.9M $246.2M $104.6M
 
Levered Free Cash Flow $24.6M $3.9M -$18.4M $20.6M -$7.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $105.1M $167.6M $319.9M $287.5M $382.3M
Depreciation & Amoritzation $3.1M $3.3M $2.4M $3.1M $4.7M
Stock-Based Compensation $2.1M $3.1M $3.5M $6.5M $8.1M
Change in Accounts Receivable $3.9M -$1.4M -$210K -$2.7M -$1.4M
Change in Inventories -$37.8M -$390.2M -$281.5M -$7.9M -$454.6M
Cash From Operations $63.3M -$143.5M $53.5M $292M -$22.4M
 
Capital Expenditures $2.5M $2.9M $1.6M $5.5M $6.5M
Cash Acquisitions -$15.6M -$92K -$3.6M -$6.1M $37.8M
Cash From Investing -$18.1M -$3M -$5.2M -$11.5M $31.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.1M -$2.9M -$2.9M
Special Dividend Paid
Long-Term Debt Issued $324.2M $768.1M $713.4M $87.1M $26M
Long-Term Debt Repaid -$356.1M -$615.5M -$677.9M -$133.7M -$76.5M
Repurchase of Common Stock -- -- -$101.5M -$28.1M -$65.7M
Other Financing Activities -$3.7M -$3.9M -$13.9M -$23.7M -$31.3M
Cash From Financing -$35.6M $148.7M -$34.3M -$101.3M -$150.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6M $2.2M $13.9M $179.2M -$141.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $60.8M -$146.4M $51.9M $286.6M -$28.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $87.5M $137.3M $252.8M $226.3M $302M
Depreciation & Amoritzation $2.5M $2.1M $1.7M $2.4M $3.6M
Stock-Based Compensation $2M $2.9M $3.3M $6.3M $7.7M
Change in Accounts Receivable -$931K -$1.8M -$368K -$4.7M -$697K
Change in Inventories -$25.3M -$325.1M -$248.3M -$38.6M -$383.9M
Cash From Operations $64.1M -$114.5M $31.3M $232.7M -$3M
 
Capital Expenditures $1.7M $1.8M $1.3M $4.8M $3.5M
Cash Acquisitions -$10.3M -$8K -$3.6M -$5.2M $38.1M
Cash From Investing -$12.1M -$1.8M -$4.9M -$10M $34.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$2.1M -$2.2M -$2.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $265.7M $631.1M $369.5M $22.1M $26M
Long-Term Debt Repaid -$297.6M -$492M -$312M -$43.7M -$76.5M
Repurchase of Common Stock -- -- -$101.5M -$28.1M -$48M
Other Financing Activities -$7M -$3.4M -$6.9M -$17.9M -$25.8M
Cash From Financing -$38.9M $135.7M -$53M -$69.8M -$126.4M
 
Beginning Cash (CF) $201.6M $134.2M $263.4M $520.2M $568.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.2M $19.4M -$26.6M $152.9M -$94.8M
Ending Cash (CF) $214.8M $153.6M $236.8M $673.1M $473.3M
 
Levered Free Cash Flow $62.4M -$116.3M $30M $227.9M -$6.5M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.64% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.07% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 1.2% over the past day.

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

Show me the best stock