Financhill
Buy
71

GRDN Quote, Financials, Valuation and Earnings

Last price:
$30.86
Seasonality move :
-19.56%
Day range:
$29.65 - $31.73
52-week range:
$17.78 - $37.43
Dividend yield:
0%
P/E ratio:
49.10x
P/S ratio:
1.42x
P/B ratio:
10.77x
Volume:
170.3K
Avg. volume:
346.7K
1-year change:
32.18%
Market cap:
$2B
Revenue:
$1.2B
EPS (TTM):
$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $736M $792.1M $908.9M $1B $1.2B
Revenue Growth (YoY) 5.4% 7.63% 14.75% 15.1% 17.42%
 
Cost of Revenues $589M $638.1M $730.5M $846.5M $993.4M
Gross Profit $147M $153.9M $178.4M $199.7M $235M
Gross Profit Margin 19.97% 19.43% 19.63% 19.08% 19.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.5M $131.1M $133.9M $167.4M $307.3M
Other Inc / (Exp) -$1.1M -$187K -$403K -$367K -$279K
Operating Expenses $114.1M $123.8M $126.4M $158.7M $297.9M
Operating Income $32.9M $30.2M $52M $40.9M -$62.9M
 
Net Interest Expenses $2.2M $1.6M $1.9M $2.9M $3.3M
EBT. Incl. Unusual Items $29.7M $28.3M $49.7M $37.7M -$66.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $4.6M
Net Income to Company $29.7M $28.3M $49.7M $37.7M -$71M
 
Minority Interest in Earnings -$9.7M $12M $14.2M $13.8M $39M
Net Income to Common Excl Extra Items $19.9M $28.3M $49.7M $37.7M -$71M
 
Basic EPS (Cont. Ops) $0.33 $0.26 $0.57 $0.38 -$1.74
Diluted EPS (Cont. Ops) $0.33 $0.26 $0.57 $0.38 -$1.74
Weighted Average Basic Share $60.8M $62.1M $62.1M $62.1M $63.3M
Weighted Average Diluted Share $60.8M $62.1M $62.1M $62.1M $63.3M
 
EBITDA $49.1M $46.7M $68.6M $59.2M -$43.1M
EBIT $31.8M $30.2M $52M $40.9M -$62.9M
 
Revenue (Reported) $736M $792.1M $908.9M $1B $1.2B
Operating Income (Reported) $32.9M $30.2M $52M $40.9M -$62.9M
Operating Income (Adjusted) $31.8M $30.2M $52M $40.9M -$62.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $203.6M -- $262.7M $314.4M $377.4M
Revenue Growth (YoY) 9.79% -- 24.49% 19.66% 20.05%
 
Cost of Revenues $162M -- $210.5M $253.5M $302.7M
Gross Profit $41.6M -- $52.2M $60.9M $74.7M
Gross Profit Margin 20.42% -- 19.86% 19.36% 19.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.2M -- $58.5M $165.5M $58.4M
Other Inc / (Exp) $159K -- $51K -$2K --
Operating Expenses $25.9M -- $58.5M $165.5M $57.9M
Operating Income $15.6M -- -$6.3M -$104.6M $16.8M
 
Net Interest Expenses $405K -- $716K $1M $160K
EBT. Incl. Unusual Items $15.4M -- -$7M -$105.6M $16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $176K $7M
Net Income to Company -- -- -$30.2M -$105.8M $9.6M
 
Minority Interest in Earnings -$3.1M -- -$7M $16.2M -$225K
Net Income to Common Excl Extra Items $12.3M -- -$7M -$105.8M $9.6M
 
Basic EPS (Cont. Ops) $0.20 -- -- -$1.93 $0.16
Diluted EPS (Cont. Ops) $0.20 -- -- -$1.93 $0.15
Weighted Average Basic Share $60.8M -- $62.1M $63.3M $62.1M
Weighted Average Diluted Share $60.8M -- $62.1M $63.3M $63.4M
 
EBITDA $18.5M -- -$1.7M -$99.6M $22.7M
EBIT $15.8M -- -$6.3M -$104.6M $16.8M
 
Revenue (Reported) $203.6M -- $262.7M $314.4M $377.4M
Operating Income (Reported) $15.6M -- -$6.3M -$104.6M $16.8M
Operating Income (Adjusted) $15.8M -- -$6.3M -$104.6M $16.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $755.1M -- $989.2M $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $606.6M -- $789.1M $939.1M $1.1B
Gross Profit $148.5M -- $148.8M $231.8M $274.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.7M -- $131.5M $209.8M $215.6M
Other Inc / (Exp) -$1M -- -$221K -$392K --
Operating Expenses $117.2M -- $176.3M $296M $215.2M
Operating Income $31.3M -- $23.8M -$64.2M $59.2M
 
Net Interest Expenses $1.8M -- $1.8M $3.6M $923K
EBT. Incl. Unusual Items $28.5M -- $15.3M -$68.1M $58.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $176K $19M
Net Income to Company -- -- $21M -$45.2M $39.5M
 
Minority Interest in Earnings -$9.9M -- -$243K $19.1M -$705K
Net Income to Common Excl Extra Items $18.7M -- $5.9M -$68.3M $39.5M
 
Basic EPS (Cont. Ops) $0.31 -- $0.28 -$1.37 $0.64
Diluted EPS (Cont. Ops) $0.31 -- $0.25 -$1.37 $0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $44.6M -- $41.1M -$44.8M $80.9M
EBIT $30.3M -- $23.5M -$64.2M $59.2M
 
Revenue (Reported) $755.1M -- $989.2M $1.2B $1.4B
Operating Income (Reported) $31.3M -- $23.8M -$64.2M $59.2M
Operating Income (Adjusted) $30.3M -- $23.5M -$64.2M $59.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $384.9M $435.1M $765.1M $889.8M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $308.5M $346.8M $611.4M $712.6M $843.9M
Gross Profit $76.4M $88.3M $153.7M $177.3M $207.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.7M $79.7M $128.3M $209.8M $165.3M
Other Inc / (Exp) $20K -$159K -$141K -$166K $450K
Operating Expenses $58.3M $68.5M $128.3M $256.9M $164.8M
Operating Income $18.2M $19.9M $25.4M -$79.7M $42.4M
 
Net Interest Expenses $821K $828K $2.1M $2.9M $502K
EBT. Incl. Unusual Items $17.4M $18.9M $23.2M -$82.7M $42.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $176K $14.6M
Net Income to Company $2M $18.9M $0 -$82.9M $27.7M
 
Minority Interest in Earnings -$5.2M $723K -$8M $28.5M -$603K
Net Income to Common Excl Extra Items $12.2M $15.8M $19.2M -$82.9M $27.7M
 
Basic EPS (Cont. Ops) $0.20 $0.20 $0.37 -$1.76 $0.46
Diluted EPS (Cont. Ops) $0.20 $0.20 $0.37 -$1.76 $0.45
Weighted Average Basic Share $121.7M $122.9M $185M $189.9M $186.2M
Weighted Average Diluted Share $121.7M $122.9M $185M $189.9M $189.5M
 
EBITDA $25.2M $27.9M $38.9M -$65.1M $59M
EBIT $18.2M $19.8M $25.4M -$79.7M $42.4M
 
Revenue (Reported) $384.9M $435.1M $765.1M $889.8M $1.1B
Operating Income (Reported) $18.2M $19.9M $25.4M -$79.7M $42.4M
Operating Income (Adjusted) $18.2M $19.8M $25.4M -$79.7M $42.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4M $15M $607K $752K $4.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $45.8M $55.2M $67.8M $77.3M $97.2M
Inventory $31.9M $33.1M $41.4M $36.7M $40.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.8M $8.5M $10.1M $14.9M $9.6M
Total Current Assets $93.8M $111.9M $120M $129.6M $152M
 
Property Plant And Equipment $52M $51.7M $65.2M $73.2M $79M
Long-Term Investments -- -- -- -- --
Goodwill $52.5M $54.6M $56M $56M $69.3M
Other Intangibles $19.1M $17.1M $14.4M $12M $14.9M
Other Long-Term Assets $505K $529K $435K $358K $383K
Total Assets $217.9M $235.9M $256.1M $271.2M $335.3M
 
Accounts Payable $53.4M $64.6M $78.1M $85.6M $102.4M
Accrued Expenses $7.2M -- -- -- --
Current Portion Of Long-Term Debt $3M $3.7M $4M $4M --
Current Portion Of Capital Lease Obligations $8.9M $5.9M $5.5M $6.2M $6.8M
Other Current Liabilities -- $8.7M $6.5M $16.2M $20.4M
Total Current Liabilities $86.4M $111.5M $112M $138M $144.1M
 
Long-Term Debt $30.7M $43.1M $46.6M $45.1M $26.7M
Capital Leases -- -- -- -- --
Total Liabilities $150.8M $182.5M $180.2M $211.3M $185.3M
 
Common Stock -- $24.1M $42.7M $28.2M $63K
Other Common Equity Adj -- -- -- -- --
Common Equity $38.5M $23.9M $42.7M $28.2M $142.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $28.6M $29.4M $33.2M $31.7M $7.3M
Total Equity $67.1M $53.3M $75.9M $59.9M $150M
 
Total Liabilities and Equity $217.9M $235.9M $256.1M $271.2M $335.3M
Cash and Short Terms $6.4M $15M $607K $752K $4.7M
Total Debt $34.4M $49.1M $53.4M $53M $30.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.6M -- -- $37.2M $36.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $50.9M -- -- $90.9M $106.2M
Inventory $33.3M -- -- $45.2M $47.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7M -- -- $6.9M --
Total Current Assets $104M -- -- $180.3M $198.3M
 
Property Plant And Equipment $53.5M -- -- $77.8M $88.3M
Long-Term Investments -- -- -- -- --
Goodwill $54.6M -- -- $68.4M --
Other Intangibles $17.3M -- -- $15.2M --
Other Long-Term Assets $489K -- -- $374K --
Total Assets $229.9M -- -- $348M $390M
 
Accounts Payable $61.5M -- -- $106.9M $121.7M
Accrued Expenses $6.7M -- -- -- --
Current Portion Of Long-Term Debt $3.5M -- -- $5.4M --
Current Portion Of Capital Lease Obligations $8.8M -- -- $7M --
Other Current Liabilities -- -- -- $15.1M --
Total Current Liabilities $108.1M -- -- $158.3M $161.9M
 
Long-Term Debt $28M -- -- $52.5M $27.4M
Capital Leases -- -- -- -- --
Total Liabilities $171.9M -- -- $214.1M $194.5M
 
Common Stock -- -- -- $63K $63K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.2M -- -- $6.3M $11.7M
Total Equity $57.9M -- -- $133.9M $195.5M
 
Total Liabilities and Equity $229.9M -- -- $348M $390M
Cash and Short Terms $9.6M -- -- $37.2M $36.5M
Total Debt $33.5M -- -- $57.9M $27.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.7M $28.3M $49.7M $37.7M -$71M
Depreciation & Amoritzation $17.3M $16.5M $16.6M $18.2M $19.8M
Stock-Based Compensation $3.2M $13M -$3.4M -$6.1M $131.5M
Change in Accounts Receivable $3.6M -$7.7M -$16.8M -$14.3M -$25.5M
Change in Inventories $379K -$240K -$8.1M $4.4M -$1.2M
Cash From Operations $52.6M $58.5M $48.5M $70.8M $58M
 
Capital Expenditures $8.3M $9.3M $16.8M $14.6M $16.4M
Cash Acquisitions -$4.4M $4.4M $2M $985K $14.7M
Cash From Investing -$12.2M -$13.1M -$17.9M -$13.4M -$30.4M
 
Dividends Paid (Ex Special Dividend) -$10.8M $17.4M $30.8M $38.4M $90.9M
Special Dividend Paid
Long-Term Debt Issued $87M $11M $253M $269.5M $204.3M
Long-Term Debt Repaid -$100.4M -$17.1M -$255.8M -$272.4M -$240.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.1M -$13.3M -$11.4M -$15.9M -$16M
Cash From Financing -$34.3M -$36.8M -$45M -$57.2M -$23.6M
 
Beginning Cash (CF) $275K $15M $607K $752K $4.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2M $8.6M -$14.4M $145K $3.9M
Ending Cash (CF) $6.4M $23.6M -$13.8M $897K $8.6M
 
Levered Free Cash Flow $44.3M $49.2M $31.8M $56.3M $41.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$30.2M -$105.8M $9.6M
Depreciation & Amoritzation -- -- $4.6M $5M $5.8M
Stock-Based Compensation -- -- $20.7M $122.4M $4.4M
Change in Accounts Receivable -- -- -$1.3M -$2.1M -$13.2M
Change in Inventories -- -- -$3.8M -$5.3M -$3.2M
Cash From Operations -- -- $14.8M -$2.2M $28.2M
 
Capital Expenditures -- -- $4.3M $5.1M $5.2M
Cash Acquisitions -- -- $985K $2.2M $4M
Cash From Investing -- -- -$4.7M -$7.1M -$8.6M
 
Dividends Paid (Ex Special Dividend) -- -- $6.5M $67.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $72M $78.5M --
Long-Term Debt Repaid -- -- -$71.8M -$80M --
Repurchase of Common Stock -- -- -- -- $29M
Other Financing Activities -- -- -$3.8M -$5.9M --
Cash From Financing -- -- -$10.1M $44.9M -$1.9M
 
Beginning Cash (CF) -- -- -- $37.2M $36.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$48K $35.7M $17.7M
Ending Cash (CF) -- -- $621K $72.9M $54.2M
 
Levered Free Cash Flow -- -- $10.5M -$7.3M $23M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $21M -$45.2M $39.5M
Depreciation & Amoritzation -- -- $17.5M $19.3M $21.7M
Stock-Based Compensation $4.1M -- $31M $105.3M $16.2M
Change in Accounts Receivable -- -- -$15.4M -$19.6M -$19.8M
Change in Inventories -- -- $3.7M -$5.4M -$594K
Cash From Operations -- -- $73.6M $50.2M $88M
 
Capital Expenditures $1.6M -- $4.3M $14.6M $19.8M
Cash Acquisitions -- -- -$985K $12.5M $15.2M
Cash From Investing -- -- -$16.8M -$24.9M -$32.5M
 
Dividends Paid (Ex Special Dividend) -$4.5M -- -$37.3M $101.2M -$300K
Special Dividend Paid
Long-Term Debt Issued -- -- $272M $275.8M --
Long-Term Debt Repaid -- -- -$277.6M -$265.7M --
Repurchase of Common Stock -- -- -- -- $29M
Other Financing Activities -- -- -$14.3M -$17.3M --
Cash From Financing -- -- -$57.2M $11.4M -$56.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$497K $36.6M -$734K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $56.8M $35.5M $68.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2M $18.9M $0 -$82.9M $27.7M
Depreciation & Amoritzation $4.3M $8.1M $13.5M $14.6M $16.6M
Stock-Based Compensation $4.1M $3.1M $16.6M $128M $12.8M
Change in Accounts Receivable -$1.4M -$8.7M -$12M -$17.3M -$11.6M
Change in Inventories $1.3M $202K $3.6M -$6.2M -$5.7M
Cash From Operations $9.6M $28.1M $56.3M $35.6M $65.7M
 
Capital Expenditures $1.6M $7.8M $11.8M $11.9M $15.3M
Cash Acquisitions -- -- $985K $12.5M $12.9M
Cash From Investing -$1.5M -$7.3M -$12.3M -$23.8M -$25.9M
 
Dividends Paid (Ex Special Dividend) -$4.5M -$26.1M -$15.4M $91.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $105M $198M $204.3M --
Long-Term Debt Repaid -$5.5M -$108.2M -$202.1M -$195.4M -$2.3M
Repurchase of Common Stock -- -- -- -- $29M
Other Financing Activities -$3.8M -$6.4M -$11.4M -$12.9M -$2.5M
Cash From Financing -$9.8M -$35.6M -$44M $24.6M -$7.9M
 
Beginning Cash (CF) $6.4M $15.7M $1.3M $38.8M $69.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M -$14.8M $14K $36.5M $31.8M
Ending Cash (CF) $4.8M $921K $1.9M $75.8M $101.1M
 
Levered Free Cash Flow $8M $20.3M $44.5M $23.8M $50.3M

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

GET BETTER TRADE IDEAS

Popular

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…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 3.24% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 1.39% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.1% over the past day.

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

Show me the best stock