Financhill
Buy
65

GSL Quote, Financials, Valuation and Earnings

Last price:
$34.44
Seasonality move :
12.52%
Day range:
$34.12 - $34.56
52-week range:
$17.73 - $37.22
Dividend yield:
6.15%
P/E ratio:
3.10x
P/S ratio:
1.62x
P/B ratio:
0.72x
Volume:
152.3K
Avg. volume:
424.1K
1-year change:
56.17%
Market cap:
$1.2B
Revenue:
$711.1M
EPS (TTM):
$11.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $282.8M $448M $645.6M $674.8M $711.1M
Revenue Growth (YoY) 8.32% 58.39% 44.13% 4.52% 5.37%
 
Cost of Revenues $161M $205M $269.9M $294.5M $314.8M
Gross Profit $121.8M $243M $375.7M $380.3M $396.3M
Gross Profit Margin 43.09% 54.24% 58.2% 56.35% 55.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4M $13.2M $18.5M $18.2M $17.1M
Other Inc / (Exp) -$6.9M $56M $49.6M -$14M $4M
Operating Expenses $8.4M $13.2M $18.5M $18.2M $17.1M
Operating Income $113.5M $229.7M $357.2M $362M $379.1M
 
Net Interest Expenses $65.4M $69.2M $75.3M $44.8M $40.7M
EBT. Incl. Unusual Items $41.6M $171.6M $292.9M $304.9M $353.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49K $56K -$50K $448K $1K
Net Income to Company $41.6M $171.5M $292.9M $304.5M $353.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $41.6M $171.5M $292.9M $304.5M $353.6M
 
Basic EPS (Cont. Ops) $1.21 $4.65 $7.74 $8.33 $9.74
Diluted EPS (Cont. Ops) $1.20 $4.60 $7.62 $8.21 $9.67
Weighted Average Basic Share $17.9M $35.1M $36.6M $35.4M $35.3M
Weighted Average Diluted Share $18M $35.5M $37.2M $35.9M $35.6M
 
EBITDA $159.9M $291.3M $438.5M $453.8M $479.1M
EBIT $113.5M $229.7M $357.2M $362M $379.1M
 
Revenue (Reported) $282.8M $448M $645.6M $674.8M $711.1M
Operating Income (Reported) $113.5M $229.7M $357.2M $362M $379.1M
Operating Income (Adjusted) $113.5M $229.7M $357.2M $362M $379.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $138.6M $172.5M $174.5M $174.1M $192.7M
Revenue Growth (YoY) 96.5% 24.51% 1.16% -0.27% 10.69%
 
Cost of Revenues $55.5M $66.7M $76.1M $78M $89.7M
Gross Profit $83.1M $105.9M $98.4M $96.1M $103M
Gross Profit Margin 59.94% 61.37% 56.38% 55.2% 53.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4M $20.5M $4.2M $3.9M $3.7M
Other Inc / (Exp) $25.4M $15M $1.5M -$1.7M --
Operating Expenses $3.4M $4.2M $4.2M $3.9M $3.7M
Operating Income $79.6M $101.7M $94.2M $92.2M $99.2M
 
Net Interest Expenses $15M $16.1M $11.6M $12.5M $9.5M
EBT. Incl. Unusual Items $65.4M $91.9M $85.1M $81.1M $95M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58K -$50K -- -- --
Net Income to Company $65.3M $92M $85.1M $81.1M $95M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.3M $92M $85.1M $81.1M $95M
 
Basic EPS (Cont. Ops) $1.74 $2.44 $2.34 $2.22 $2.59
Diluted EPS (Cont. Ops) $1.74 $2.44 $2.34 $2.22 $2.59
Weighted Average Basic Share $36.2M $36.8M $35.4M $35.4M $35.8M
Weighted Average Diluted Share $36.2M $36.8M $35.4M $35.4M $35.8M
 
EBITDA $96.4M $122.2M $118.1M $117.2M $129.9M
EBIT $79.6M $101.7M $94.2M $92.2M $99.2M
 
Revenue (Reported) $138.6M $172.5M $174.5M $174.1M $192.7M
Operating Income (Reported) $79.6M $101.7M $94.2M $92.2M $99.2M
Operating Income (Adjusted) $79.6M $101.7M $94.2M $92.2M $99.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $364.4M $634.2M $660.9M $707.5M $757.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $179.5M $264.8M $290.6M $309.2M $344.3M
Gross Profit $184.9M $369.4M $370.4M $398.3M $413.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.5M $34.5M $17.8M $17.5M $16.5M
Other Inc / (Exp) $37.9M $64.7M $10.7M -$17.5M --
Operating Expenses $11.5M $18.1M $17.8M $17.5M $16.5M
Operating Income $173.4M $351.2M $352.5M $380.8M $397.1M
 
Net Interest Expenses $69.1M $79.8M $44.1M $43.8M $37.8M
EBT. Incl. Unusual Items $115.1M $286.3M $312.5M $328.6M $406.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57K -$52K $5K $444K --
Net Income to Company $115M $286.4M $312.5M $328.1M $406.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115M $286.4M $312.5M $328.1M $406.4M
 
Basic EPS (Cont. Ops) $3.29 $7.61 $8.51 $9.04 $11.15
Diluted EPS (Cont. Ops) $3.29 $7.61 $8.46 $9.01 $11.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $224.8M $431.1M $440.5M $479M $514.2M
EBIT $173.4M $351.2M $352.5M $380.8M $397.1M
 
Revenue (Reported) $364.4M $634.2M $660.9M $707.5M $757.9M
Operating Income (Reported) $173.4M $351.2M $352.5M $380.8M $397.1M
Operating Income (Adjusted) $173.4M $351.2M $352.5M $380.8M $397.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $294.4M $480.6M $495.9M $528.6M $575.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $137.3M $197.1M $217.8M $232.5M $261.9M
Gross Profit $157.1M $283.5M $278.1M $296.2M $313.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6M $30.8M $13.7M $13M $12.4M
Other Inc / (Exp) $36.5M $45.2M $6.4M $2.8M $36M
Operating Expenses $9.6M $14.4M $13.7M $13M $12.4M
Operating Income $147.6M $269.1M $264.4M $283.1M $301.1M
 
Net Interest Expenses $54.3M $64.9M $33.7M $32.6M $30M
EBT. Incl. Unusual Items $103.1M $217.9M $237.5M $261.1M $313.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58K -$50K $5K $1K --
Net Income to Company $103M $217.9M $237.5M $261.1M $313.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103M $217.9M $237.5M $261.1M $313.9M
 
Basic EPS (Cont. Ops) $2.70 $5.77 $6.49 $7.20 $8.60
Diluted EPS (Cont. Ops) $2.70 $5.76 $6.45 $7.17 $8.59
Weighted Average Basic Share $104.5M $109.5M $106.4M $105.8M $107M
Weighted Average Diluted Share $104.5M $109.6M $107.2M $106.2M $107.1M
 
EBITDA $187.4M $329.7M $331.7M $356.9M $392M
EBIT $147.6M $269.1M $264.4M $283.1M $301.1M
 
Revenue (Reported) $294.4M $480.6M $495.9M $528.6M $575.5M
Operating Income (Reported) $147.6M $269.1M $264.4M $283.1M $301.1M
Operating Income (Adjusted) $147.6M $269.1M $264.4M $283.1M $301.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $81.6M $100.1M $157M $209.4M $223.1M
Short Term Investments -- $7.9M $8.6M $14M $26.2M
Accounts Receivable, Net $2.5M $3.2M $3.7M $4.7M $12.5M
Inventory $6.3M $19.4M $19.2M $27.4M $18.9M
Prepaid Expenses $584K $2.7M $3M $14.7M $3.3M
Other Current Assets $5.4M $16.3M $15.8M $25.8M $28.6M
Total Current Assets $98.6M $143.4M $237M $295.7M $301.2M
 
Property Plant And Equipment $1.1B $1.7B $1.6B $1.7B $1.9B
Long-Term Investments $10.7M $110.2M $155.3M $102.1M $56.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.7M $117.5M $152.5M $109.2M $70.8M
Total Assets $1.3B $2B $2.1B $2.2B $2.4B
 
Accounts Payable $10.6M $13.2M $22.8M $17.6M $26.3M
Accrued Expenses $19.1M $32.2M $36M $28.5M $46.9M
Current Portion Of Long-Term Debt $76.7M -- -- $164.9M $136.6M
Current Portion Of Capital Lease Obligations -- -- -- $28.4M $8.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $112.2M $244.8M $261.8M $280.4M $264M
 
Long-Term Debt $692.8M $880.1M $744.6M $619.2M $538.8M
Capital Leases -- -- -- -- --
Total Liabilities $809.5M $1.3B $1.1B $987.4M $909.8M
 
Common Stock $177K $365K $359K $351K $355K
Other Common Equity Adj -- $227K $31.5M $19.3M $8.6M
Common Equity $464.7M $712.6M $966.5M $1.2B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $464.7M $712.6M $966.5M $1.2B $1.5B
 
Total Liabilities and Equity $1.3B $2B $2.1B $2.2B $2.4B
Cash and Short Terms $81.6M $100.1M $157M $209.4M $223.1M
Total Debt $769.5M $1.1B $934.4M $812.4M $684.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $110.4M $148.9M $174.3M $346.1M $539M
Short Term Investments -- $17.4M $14M $26.5M --
Accounts Receivable, Net $3.7M $4.1M $3.7M $12.8M $32.9M
Inventory $9.3M $11.6M $14.1M $15.8M $13.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.7M $24.6M $42M $28.9M --
Total Current Assets $145.3M $216.9M $264.4M $419.3M $625.1M
 
Property Plant And Equipment $1.7B $1.6B $1.7B $1.6B $1.9B
Long-Term Investments $2.6M $155.8M $120.3M $65.5M $23.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10M $141.7M $119.3M $83.5M --
Total Assets $1.8B $2.1B $2.2B $2.2B $2.7B
 
Accounts Payable $15.2M $19.4M $19.3M $22.9M $42.6M
Accrued Expenses $22.2M $25.2M $29.2M $38.6M --
Current Portion Of Long-Term Debt -- $158.1M -- -- --
Current Portion Of Capital Lease Obligations -- $35.5M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $195.3M $255.9M $290.8M $255.5M $285.2M
 
Long-Term Debt $926.7M $789.3M $661.5M $528M $577.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1B $850.6M $950.9M
 
Common Stock $362K $362K $351K $355K $358K
Other Common Equity Adj -- $36M $28.9M $8.7M --
Common Equity -- -- -- -- --
Total Preferred Equity $16.9M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $654.3M $915.1M $1.1B $1.4B $1.7B
 
Total Liabilities and Equity $1.8B $2.1B $2.2B $2.2B $2.7B
Cash and Short Terms $110.4M $148.9M $174.3M $346.1M $539M
Total Debt $1.1B $982.9M $862.1M $680.5M $725.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $41.6M $171.5M $292.9M $304.5M $353.6M
Depreciation & Amoritzation $46.4M $61.6M $81.3M $91.7M $100M
Stock-Based Compensation $2M $3.5M $10.1M $10.2M $8.7M
Change in Accounts Receivable $3.1M -$33.2M -$26M -$669K $4.5M
Change in Inventories -$721K -$5.1M -$827K -$3.5M -$3.1M
Cash From Operations $104.4M $263.9M $351.9M $375M $430.1M
 
Capital Expenditures $46.4M $490.9M $33.7M $152.5M $242.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.6M -$482.2M -$34.3M -$152M -$254.6M
 
Dividends Paid (Ex Special Dividend) $4M $36.2M $60M $62.8M $68M
Special Dividend Paid
Long-Term Debt Issued $67.1M $767.2M $410M $76M $344.5M
Long-Term Debt Repaid -$200.6M -$507.5M -$563.6M -$202.3M -$477.4M
Repurchase of Common Stock -- -- -- -- $5M
Other Financing Activities -$1.2M -$13.8M -$9.7M -$1.1M -$3.1M
Cash From Financing -$120.2M $321.7M -$243.3M -$212.2M -$208.6M
 
Beginning Cash (CF) $81.6M $92.2M $148.5M $195.4M $197M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$55.4M $103.4M $74.3M $10.8M -$33.1M
Ending Cash (CF) $26.2M $195.6M $222.8M $206.2M $163.9M
 
Levered Free Cash Flow $58M -$226.9M $318.3M $222.5M $187.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $65.3M $92M $85.1M $81.1M $95M
Depreciation & Amoritzation $19.3M $20.5M $24M $25M $30.7M
Stock-Based Compensation $151K $2.2M $2.5M $2.1M $2.1M
Change in Accounts Receivable -- -$7.8M -- -- -$3.9M
Change in Inventories -$2.8M $398K -$715K -$186K $4.7M
Cash From Operations $44.7M $115.6M $102.4M $118.2M $112.5M
 
Capital Expenditures $311.6M $6.2M $23.9M $9.1M $3.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$311.6M -$15.8M -$25.3M $17.4M -$188.8M
 
Dividends Paid (Ex Special Dividend) $11.7M $16.2M $15.7M $18.3M $21.2M
Special Dividend Paid -- -- -- $75K --
Long-Term Debt Issued $252.7M -- -- $300M --
Long-Term Debt Repaid -$29.8M -$128M -$51M -$334M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4M -$391K -- -$2.6M --
Cash From Financing $214.5M -$154.6M -$70.1M -$54.3M -$58.1M
 
Beginning Cash (CF) $110.4M $131.5M $160.3M $319.7M $338.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.5M -$54.8M $6.9M $81.3M -$134.4M
Ending Cash (CF) $57.9M $76.7M $167.2M $401M $204.1M
 
Levered Free Cash Flow -$267M $109.4M $78.5M $109.1M $109.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $115M $286.4M $312.5M $328.1M $406.4M
Depreciation & Amoritzation $53.9M $79.9M $88M $98.2M $117M
Stock-Based Compensation $2.4M $9.4M $9.9M $9.1M $8.5M
Change in Accounts Receivable -- -- -$15.5M $5.7M --
Change in Inventories -$3.8M -$2.3M -$2.6M -$1.6M $2.4M
Cash From Operations $123M $419.3M $396.2M $396.4M $440.3M
 
Capital Expenditures $445.1M $75.5M $182.8M -$2.2M $298.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$428.6M -$92.9M -$173.4M -$10.2M -$418.7M
 
Dividends Paid (Ex Special Dividend) $25.8M $55.7M $63.1M $65.2M $79.2M
Special Dividend Paid
Long-Term Debt Issued $738.1M $440M -- $300M --
Long-Term Debt Repaid -$519.6M -$551.5M -$201.2M -$487.1M --
Repurchase of Common Stock -- -- -- -- $5M
Other Financing Activities -$12.1M -$11.5M -- -- --
Cash From Financing $304.7M -$193.9M -$215M -$260.9M -$38.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$913K $132.5M $7.8M $125.3M -$16.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$322.1M $343.9M $213.5M $398.6M $142.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $103M $217.9M $237.5M $261.1M $313.9M
Depreciation & Amoritzation $42.3M $60.6M $67.3M $73.8M $90.8M
Stock-Based Compensation $2M $7.9M $7.7M $6.6M $6.4M
Change in Accounts Receivable -$5.6M -$14M -- -$4.5M -$14.1M
Change in Inventories -$2.9M -$145K -$1.9M $7K $5.5M
Cash From Operations $103.3M $258.6M $302.9M $324.3M $334.5M
 
Capital Expenditures $442.4M $27M $176M $21.3M $76.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$425.9M -$36.5M -$175.6M -$33.8M -$197.8M
 
Dividends Paid (Ex Special Dividend) $24.6M $44.1M $47.1M $49.6M $60.8M
Special Dividend Paid -- -- -- $75K --
Long-Term Debt Issued $737.2M $410M $76M $300M $218.5M
Long-Term Debt Repaid -$469.7M -$513.6M -$151.3M -$436.1M -$141.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.9M -$9.7M -$1.1M -$2.6M -$2.2M
Cash From Financing $343.3M -$172.3M -$144M -$192.6M -$22.6M
 
Beginning Cash (CF) $419.9M $437.2M $438.9M $778.1M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7M $49.9M -$16.6M $97.9M $114.1M
Ending Cash (CF) $440.7M $487M $422.3M $876M $1.3B
 
Levered Free Cash Flow -$339.1M $231.7M $126.9M $303M $257.6M

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock