Financhill
Sell
49

GRNT Quote, Financials, Valuation and Earnings

Last price:
$4.70
Seasonality move :
-10.28%
Day range:
$4.66 - $4.78
52-week range:
$4.52 - $7.00
Dividend yield:
9.36%
P/E ratio:
16.39x
P/S ratio:
1.36x
P/B ratio:
0.96x
Volume:
691.8K
Avg. volume:
635.1K
1-year change:
-20.34%
Market cap:
$616.9M
Revenue:
$380M
EPS (TTM):
$0.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $290.2M $497.4M $394.1M $380M
Revenue Growth (YoY) 548.05% 233.18% 71.41% -20.78% -3.56%
 
Cost of Revenues -- $139.1M $181M $248.9M $260M
Gross Profit -- $151.1M $316.4M $145.2M $120M
Gross Profit Margin -22.86% 52.08% 63.6% 36.84% 31.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253K $10.2M $14.2M $27.9M $24.6M
Other Inc / (Exp) $7.9M -$30.1M -$25M -$6.2M -$52.2M
Operating Expenses $357.1K $10.2M $14.2M $27.9M $24.6M
Operating Income -$357.1K $141M $302.1M $117.3M $95.4M
 
Net Interest Expenses -- $2.4M $2M $5.3M $18.5M
EBT. Incl. Unusual Items $2.3M $108.5M $275.2M $105.6M $25M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $12.9M $24.5M $6.2M
Net Income to Company $2.3M $108.5M $262.3M $81.1M $18.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $108.5M $262.3M $80.9M $18.5M
 
Basic EPS (Cont. Ops) $0.05 $0.82 $1.97 $0.61 $0.14
Diluted EPS (Cont. Ops) $0.05 $0.82 $1.97 $0.61 $0.14
Weighted Average Basic Share $44.4M $132.9M $132.9M $133.1M $130.2M
Weighted Average Diluted Share $44.4M $132.9M $133.1M $133.1M $130.2M
 
EBITDA -$357.1K $235.6M $407.9M $277.9M $271.9M
EBIT -$357.1K $141M $302.1M $117.3M $95.4M
 
Revenue (Reported) -- $290.2M $497.4M $394.1M $380M
Operating Income (Reported) -$357.1K $141M $302.1M $117.3M $95.4M
Operating Income (Adjusted) -$357.1K $141M $302.1M $117.3M $95.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.7M $137M $108.4M $94.1M $112.7M
Revenue Growth (YoY) -- 145.82% -20.85% -13.22% 19.77%
 
Cost of Revenues $21.9M $56.8M $69M $63.8M $86.1M
Gross Profit $33.8M $80.2M $39.4M $30.3M $26.6M
Gross Profit Margin 60.66% 58.55% 36.36% 32.18% 23.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $2.7M $5.2M $5.6M $7M
Other Inc / (Exp) -- $3.1M -$8.1M -$6.5M --
Operating Expenses $1.8M $2.7M $5.2M $5.6M $7M
Operating Income $32M $77.5M $34.2M $24.7M $19.6M
 
Net Interest Expenses $353K $570K $1.4M $4.8M $6.1M
EBT. Incl. Unusual Items $25.1M $80M $23.1M $13.4M $19.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $5.2M $4.3M $4.8M
Net Income to Company $56.5M $80M $18M $9.1M $14.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.1M $80M $17.9M $9M $14.4M
 
Basic EPS (Cont. Ops) $0.58 $0.60 $0.13 $0.07 $0.11
Diluted EPS (Cont. Ops) $0.58 $0.60 $0.13 $0.07 $0.11
Weighted Average Basic Share $43.1M $132.9M $134.4M $130.2M $130.5M
Weighted Average Diluted Share $43.1M $132.9M $134.4M $130.2M $130.5M
 
EBITDA $47.8M $114.1M $78.4M $68.8M $75.5M
EBIT $32M $77.5M $34.2M $24.7M $19.6M
 
Revenue (Reported) $55.7M $137M $108.4M $94.1M $112.7M
Operating Income (Reported) $32M $77.5M $34.2M $24.7M $19.6M
Operating Income (Adjusted) $32M $77.5M $34.2M $24.7M $19.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.7M $528.6M $521.4M $380.5M $451.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.9M $212.2M $258.1M $259M $311.3M
Gross Profit $33.8M $316.4M $263.4M $121.5M $139.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $13M $31.2M $24.8M $28.9M
Other Inc / (Exp) -- -$30.6M $6.5M -$18.7M --
Operating Expenses $2.8M $13M $31.2M $24.8M $28.9M
Operating Income $31M $303.5M $232.2M $96.7M $110.9M
 
Net Interest Expenses $353K $3.2M $3.7M $16.2M $21.7M
EBT. Incl. Unusual Items $27.7M $257.5M $221.8M $63.2M $48.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $32.9M $15.3M $10.8M
Net Income to Company $57.8M $257.5M $120.2M $47.9M $37.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.7M $257.5M $188.8M $47.8M $37.5M
 
Basic EPS (Cont. Ops) $1.15 $1.94 $1.42 $0.37 $0.29
Diluted EPS (Cont. Ops) $1.15 $1.94 $1.42 $0.37 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.8M $436.4M $380.5M $271M $318.6M
EBIT $31M $303.5M $232.2M $96.7M $110.9M
 
Revenue (Reported) $55.7M $528.6M $521.4M $380.5M $451.1M
Operating Income (Reported) $31M $303.5M $232.2M $96.7M $110.9M
Operating Income (Adjusted) $31M $303.5M $232.2M $96.7M $110.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.7M $381.1M $287.3M $273.7M $344.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.9M $135.1M $178M $188.1M $239.1M
Gross Profit $33.8M $246M $109.3M $85.6M $105.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $7.7M $21.8M $18.7M $23M
Other Inc / (Exp) -$587.7K -$30.8M $673K -$11.9M -$6.8M
Operating Expenses $2.5M $7.7M $21.8M $18.7M $23M
Operating Income $31.3M $238.2M $87.4M $66.9M $82.7M
 
Net Interest Expenses $353K $1.7M $2.9M $13.8M $17M
EBT. Incl. Unusual Items $25.3M $205.7M $83.6M $41.2M $64.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $20.1M $10.8M $15.4M
Net Income to Company $56.7M $205.7M $63.6M $30.4M $49.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.3M $205.7M $63.5M $30.3M $49.1M
 
Basic EPS (Cont. Ops) $1.09 $1.55 $0.48 $0.23 $0.38
Diluted EPS (Cont. Ops) $1.09 $1.55 $0.48 $0.23 $0.38
Weighted Average Basic Share $90.5M $398.8M $400.3M $390.5M $391.3M
Weighted Average Diluted Share $90.5M $398.8M $400.3M $390.7M $391.5M
 
EBITDA $47.1M $322.3M $200.5M $193.6M $240.5M
EBIT $31.3M $238.2M $87.4M $66.9M $82.7M
 
Revenue (Reported) $55.7M $381.1M $287.3M $273.7M $344.8M
Operating Income (Reported) $31.3M $238.2M $87.4M $66.9M $82.7M
Operating Income (Adjusted) $31.3M $238.2M $87.4M $66.9M $82.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $888.1K $11.9M $50.8M $60.9M $41.2M
Short Term Investments -- -- -- $50.4M $31.8M
Accounts Receivable, Net $1.2M $47.3M $72.3M $72.9M $69.7M
Inventory -- -- -- -- --
Prepaid Expenses $440.8K $37.8M $8.9M $4.9M $20M
Other Current Assets -- -- $4.2M $1.7M $3.8M
Total Current Assets $1.3M $98.1M $146.3M $151.6M $135.2M
 
Property Plant And Equipment -- $448.8M $645M $769.5M $897M
Long-Term Investments $414M $31K -- $1.5M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $362K $3.5M $4.8M $4.3M
Total Assets $415.3M $547.2M $794.8M $944.8M $1.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $593K $10.3M $62.2M $40.8M $73M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $93.2K $7.3M $2M $1.2M $2.4M
Total Current Liabilities $291.2K $67.6M $64.1M $62.1M $101.8M
 
Long-Term Debt -- $1.1M -- $110M $205M
Capital Leases -- -- -- -- --
Total Liabilities $11.2M $72.3M $172.4M $273.1M $428.4M
 
Common Stock $399.1M -- $13K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity $404.1M $474.9M $622.4M $671.6M $635.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $404.1M $474.9M $622.4M $671.6M $635.4M
 
Total Liabilities and Equity $415.3M $547.2M $794.8M $944.8M $1.1B
Cash and Short Terms $888.1K $11.9M $50.8M $60.9M $41.2M
Total Debt -- $51.1M -- $110M $205M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $188.6K $6.4M $6.1M $50.8M $23.4M
Short Term Investments -- -- -- $27.7M --
Accounts Receivable, Net -- $54.3M $82.7M $58.5M $74.7M
Inventory -- -- -- -- --
Prepaid Expenses $290.4K $26.2M $11.1M $11.8M $2.8M
Other Current Assets -- -- $450K $2.6M --
Total Current Assets $478.9K $95.4M $102.5M $132.1M $108.8M
 
Property Plant And Equipment -- $395.9M $815.2M $899.5M $1B
Long-Term Investments $414M $812K -- -- $1.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $3M $4.3M --
Total Assets $414.5M $492.2M $920.6M $1B $1.1B
 
Accounts Payable -- -- -- $83.2M $75.4M
Accrued Expenses -- -- $62M $83.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $7.8M $1.2M --
Total Current Liabilities $440.1K $24.5M $69.8M $84.5M $77M
 
Long-Term Debt $180K -- $85M $195M $300M
Capital Leases -- -- -- -- --
Total Liabilities $9.1M $26.8M $270.4M $375.3M $484.6M
 
Common Stock $414M $423.7M $14K $14K $14K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $41.7M -- -- --
Total Equity $405.4M $465.4M $650.2M $660.6M $643.9M
 
Total Liabilities and Equity $414.5M $492.2M $920.6M $1B $1.1B
Cash and Short Terms $188.6K $6.4M $6.1M $50.8M $23.4M
Total Debt $180K -- $85M $195M $300M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3M $108.5M $262.3M $81.1M $18.8M
Depreciation & Amoritzation -- $94.7M $105.8M $160.7M $176.5M
Stock-Based Compensation -- -- -- $2.2M $2.3M
Change in Accounts Receivable $5.5M -$28.6M -$25M -$743K $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$562.4K $181.2M $346.4M $302.9M $275.7M
 
Capital Expenditures -- $219.3M $234.7M $359.2M $347M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$414M -$186M -$230.6M -$356.7M -$310.8M
 
Dividends Paid (Ex Special Dividend) -- -- $10.7M $58.6M $57.5M
Special Dividend Paid
Long-Term Debt Issued $36.5M $62M $21M $162.5M $110M
Long-Term Debt Repaid -$54.5M -$49.4M -$72.1M -$52.5M -$15M
Repurchase of Common Stock -- -- $216K $35.4M $442K
Other Financing Activities $70.1M -$4.1M -$21.7M -$2.7M -$3.3M
Cash From Financing $415.5M $8.5M -$76.8M $13.4M $33.7M
 
Beginning Cash (CF) $888.1K $11.9M $50.8M $10.4M $9.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $888.1K $3.6M $39M -$40.4M -$1.3M
Ending Cash (CF) $1.8M $15.5M $89.8M -$30M $8.1M
 
Levered Free Cash Flow -$562.4K -$38.1M $111.7M -$56.3M -$71.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $56.5M $80M $18M $9.1M $14.5M
Depreciation & Amoritzation -- $36.6M $44.3M $44.9M $55.9M
Stock-Based Compensation -- -- $379K $588K $1.3M
Change in Accounts Receivable -- $19.7M -$27.1M $8.2M $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations $92.4M $114M $57M $74.7M $77.8M
 
Capital Expenditures $67M $71M $74.8M $88.6M $80.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$124.8M -$70.8M -$74.7M -$81.1M -$80.3M
 
Dividends Paid (Ex Special Dividend) -- -- $14.8M $14.4M $14.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $45M $30M --
Long-Term Debt Repaid -- -$57.7M -$15M -- --
Repurchase of Common Stock -- -- $5.9M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $44.1M -$52.7M $9.3M $15.6M $10.6M
 
Beginning Cash (CF) $188.6K $6.4M $6.1M $23.1M $11.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M -$9.5M -$8.4M $9.3M $8.1M
Ending Cash (CF) $11.9M -$3.1M -$2.3M $32.4M $19.9M
 
Levered Free Cash Flow $25.4M $43M -$17.7M -$13.9M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $57.8M $257.5M $120.2M $47.9M $37.8M
Depreciation & Amoritzation -- $133M $134.7M $175M $206.9M
Stock-Based Compensation -- -- $1.8M $2M $3M
Change in Accounts Receivable -- -$33.2M -$8M $24.2M -$15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $91.3M $340.6M $307.7M $297.7M $300.1M
 
Capital Expenditures $67M $329.1M $344.5M $318M $391.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$124.8M -$236.3M -$342M -$303.8M -$357.9M
 
Dividends Paid (Ex Special Dividend) -- -- $54.7M $57.6M $57.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $122.5M $130M --
Long-Term Debt Repaid -- -$68M -- -- --
Repurchase of Common Stock -- -- $12M $24M $40K
Other Financing Activities -- -- -$21.8M -$5.6M --
Cash From Financing $44.1M -$86.6M $3.3M $22.8M $46.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.6M $17.7M -$31M $16.7M -$11.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.3M $11.6M -$36.7M -$20.3M -$91.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $56.7M $205.7M $63.6M $30.4M $49.4M
Depreciation & Amoritzation -- $84.1M $113.1M $127.4M $157.8M
Stock-Based Compensation -- -- $1.8M $1.7M $2.4M
Change in Accounts Receivable -$247.2K -$27.5M -$10.5M $14.4M -$4.7M
Change in Inventories -- -- -- -- --
Cash From Operations $91.9M $251.4M $212.7M $207.5M $231.9M
 
Capital Expenditures $67M $176.8M $286.6M $245.4M $290.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$124.8M -$175.1M -$286.5M -$233.6M -$280.8M
 
Dividends Paid (Ex Special Dividend) -- -- $44.1M $43.1M $43.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $16M $117.5M $85M $95M
Long-Term Debt Repaid -$1.9M -$67.1M -$32.5M -- -$25M
Repurchase of Common Stock -- -- $11.8M $418K $16K
Other Financing Activities -- $84K -$71K -$3M -$449K
Cash From Financing $44.1M -$51M $29.1M $38.5M $51.3M
 
Beginning Cash (CF) $1.2M $6.7M $31.5M $57.4M $31.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.2M $25.3M -$44.7M $12.4M $2.4M
Ending Cash (CF) $12.4M $32M -$13.2M $69.8M $34.1M
 
Levered Free Cash Flow $24.9M $74.6M -$73.9M -$37.8M -$58.3M

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 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 4.13% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is up 12.87% over the past day.

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

Show me the best stock