Financhill
Sell
42

GSL Quote, Financials, Valuation and Earnings

Last price:
$21.22
Seasonality move :
12.59%
Day range:
$21.10 - $21.65
52-week range:
$18.75 - $30.32
Dividend yield:
7.77%
P/E ratio:
2.33x
P/S ratio:
1.07x
P/B ratio:
0.54x
Volume:
412.8K
Avg. volume:
431.8K
1-year change:
10.79%
Market cap:
$753.1M
Revenue:
$666.7M
EPS (TTM):
$9.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $263M $282.3M $402.5M $604.5M $666.7M
Revenue Growth (YoY) 67.44% 7.31% 42.6% 50.17% 10.29%
 
Cost of Revenues $140.7M $161M $205M $269.9M $294.5M
Gross Profit $122.3M $121.3M $197.6M $334.6M $372.2M
Gross Profit Margin 46.5% 42.98% 49.08% 55.35% 55.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.8M $8.4M $13.2M $18.5M $18.2M
Other Inc / (Exp) -$456K -$6.9M $56M $49.6M -$14M
Operating Expenses $8.8M $8.4M $13.2M $18.5M $18.2M
Operating Income $113.5M $113M $184.3M $316.1M $354M
 
Net Interest Expenses $73.2M $64.4M $68.8M $72.8M $35M
EBT. Incl. Unusual Items $39.8M $41.6M $171.6M $292.9M $304.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $49K $56K -$50K $448K
Net Income to Company $39.8M $41.6M $171.5M $292.9M $304.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8M $41.6M $171.5M $292.9M $304.5M
 
Basic EPS (Cont. Ops) $1.48 $1.23 $4.65 $7.74 $8.33
Diluted EPS (Cont. Ops) $1.48 $1.22 $4.60 $7.62 $8.21
Weighted Average Basic Share $11.9M $17.7M $35.1M $36.6M $35.4M
Weighted Average Diluted Share $11.9M $17.8M $35.5M $37.2M $35.9M
 
EBITDA $160.7M $153.9M $302.3M $449.5M $441.5M
EBIT $114.8M $107M $240.8M $368.2M $349.8M
 
Revenue (Reported) $263M $282.3M $402.5M $604.5M $666.7M
Operating Income (Reported) $113.5M $113M $184.3M $316.1M $354M
Operating Income (Adjusted) $114.8M $107M $240.8M $368.2M $349.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $70.1M $114M $163.2M $173M $172.5M
Revenue Growth (YoY) 6.26% 62.63% 43.23% 5.99% -0.27%
 
Cost of Revenues $39.8M $55.5M $66.7M $76.1M $78M
Gross Profit $30.3M $58.5M $96.6M $96.9M $94.6M
Gross Profit Margin 43.17% 51.3% 59.17% 56% 54.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M $3.4M $4.2M $4.2M $3.9M
Other Inc / (Exp) $867K $25.4M $15M $1.5M -$1.7M
Operating Expenses $1.6M $3.4M $4.2M $4.2M $3.9M
Operating Income $28.6M $55M $92.4M $92.6M $90.7M
 
Net Interest Expenses $14.9M $15M $15.5M $9.1M $7.8M
EBT. Incl. Unusual Items $14.6M $65.4M $91.9M $85.1M $81.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47K $58K -$50K -- --
Net Income to Company $14.5M $65.3M $92M $85.1M $81.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.5M $65.3M $92M $85.1M $81.1M
 
Basic EPS (Cont. Ops) $0.75 $1.74 $2.44 $2.34 $2.34
Diluted EPS (Cont. Ops) $0.75 $1.74 $2.44 $2.34 $2.34
Weighted Average Basic Share $18.2M $36.2M $36.8M $35.3M $35.4M
Weighted Average Diluted Share $18.2M $36.2M $36.8M $35.3M $35.4M
 
EBITDA $41.4M $80.4M $119.3M $119.1M $117.1M
EBIT $29.6M $80.4M $108.1M $96.7M $93.7M
 
Revenue (Reported) $70.1M $114M $163.2M $173M $172.5M
Operating Income (Reported) $28.6M $55M $92.4M $92.6M $90.7M
Operating Income (Adjusted) $29.6M $80.4M $108.1M $96.7M $93.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $281.9M $336.9M $583.1M $645.9M $701.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $157.3M $179.5M $264.8M $290.6M $309.2M
Gross Profit $124.6M $157.4M $318.3M $355.4M $392.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M $11.5M $18.1M $17.8M $17.5M
Other Inc / (Exp) -$10.6M $37.9M $64.7M $10.7M -$17.5M
Operating Expenses $8.1M $11.5M $18.1M $17.8M $17.5M
Operating Income $116.5M $145.9M $300.2M $337.5M $374.8M
 
Net Interest Expenses $67.5M $68.7M $78.5M $35.8M $28.7M
EBT. Incl. Unusual Items $38.4M $115.1M $286.3M $312.5M $328.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93K $57K -$52K $5K $444K
Net Income to Company $38.3M $115M $286.4M $312.5M $328.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.3M $115M $286.4M $312.5M $328.1M
 
Basic EPS (Cont. Ops) $1.74 $3.29 $7.58 $8.61 $9.16
Diluted EPS (Cont. Ops) $1.74 $3.29 $7.58 $8.61 $9.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $154.4M $221.2M $451M $472.3M $475.9M
EBIT $107.4M $184.2M $366.2M $356.5M $372.6M
 
Revenue (Reported) $281.9M $336.9M $583.1M $645.9M $701.5M
Operating Income (Reported) $116.5M $145.9M $300.2M $337.5M $374.8M
Operating Income (Adjusted) $107.4M $184.2M $366.2M $356.5M $372.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $212.4M $267.4M $447.9M $489.3M $524.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $118.8M $137.3M $197.1M $217.8M $232.5M
Gross Profit $93.6M $130M $250.8M $271.5M $291.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $9.6M $14.4M $13.7M $13M
Other Inc / (Exp) -$8M $36.5M $45.2M $6.4M $2.8M
Operating Expenses $6.4M $9.6M $14.4M $13.7M $13M
Operating Income $87.2M $120.5M $236.3M $257.8M $278.6M
 
Net Interest Expenses $49.6M $53.9M $63.7M $26.7M $20.4M
EBT. Incl. Unusual Items $29.6M $103.1M $217.9M $237.5M $261.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50K $58K -$50K $5K $1K
Net Income to Company $29.6M $103M $217.9M $237.5M $261.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.6M $103M $217.9M $237.5M $261.1M
 
Basic EPS (Cont. Ops) $1.48 $2.70 $5.76 $6.59 $7.32
Diluted EPS (Cont. Ops) $1.48 $2.70 $5.76 $6.59 $7.30
Weighted Average Basic Share $54M $104.5M $109.5M $106.3M $105.8M
Weighted Average Diluted Share $54M $104.5M $109.5M $106.3M $105.9M
 
EBITDA $115.6M $182.4M $321.2M $333.5M $366.2M
EBIT $80.1M $157.4M $282.8M $271.1M $293.9M
 
Revenue (Reported) $212.4M $267.4M $447.9M $489.3M $524.1M
Operating Income (Reported) $87.2M $120.5M $236.3M $257.8M $278.6M
Operating Income (Adjusted) $80.1M $157.4M $282.8M $271.1M $293.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $138M $80.8M $67.3M $120.1M $138.6M
Short Term Investments -- -- $7.9M $8.6M $14M
Accounts Receivable, Net $2.4M $2.5M $3.2M $3.7M $4.7M
Inventory $5.6M $6.3M $11.4M $12.2M $15.8M
Prepaid Expenses $7.7M $3.7M $16.9M $24.9M $26.4M
Other Current Assets $461K $3M $8.3M $8.8M $14.1M
Total Current Assets $161.9M $98.6M $143.4M $237M $295.7M
 
Property Plant And Equipment $1.2B $1.1B $1.7B $1.6B $1.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1.5M -- -- -- --
Other Long-Term Assets $5.7M $10.7M $117.5M $152.5M $109.2M
Total Assets $1.4B $1.3B $2B $2.1B $2.2B
 
Accounts Payable $8.1M $9.4M $7.9M $19.1M $14.9M
Accrued Expenses $22.9M $19.1M $32.2M $36M $28.5M
Current Portion Of Long-Term Debt $87.5M $76.7M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $129.6M $112.2M $244.8M $261.8M $280.4M
 
Long-Term Debt $809.4M $692.8M $880.1M $744.6M $619.2M
Capital Leases -- -- -- -- --
Total Liabilities $945.4M $809.5M $1.3B $1.1B $987.4M
 
Common Stock $178K $180K $365K $359K $351K
Other Common Equity Adj -- -- $227K $31.5M $19.3M
Common Equity $406.4M $464.7M $712.6M $966.5M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $406.4M $464.7M $712.6M $966.5M $1.2B
 
Total Liabilities and Equity $1.4B $1.3B $2B $2.1B $2.2B
Cash and Short Terms $138M $80.8M $75.2M $128.7M $152.6M
Total Debt $896.9M $769.5M $1.1B $934.4M $812.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $99M $81.9M $102.7M $98.1M $260.5M
Short Term Investments -- -- $17.4M $14M $26.5M
Accounts Receivable, Net $2.4M $3.7M $4.1M $3.7M $12.8M
Inventory $5.4M $9.3M $11.6M $14.1M $15.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.1M $20.7M $24.6M $42M $28.9M
Total Current Assets $123.9M $145.3M $216.9M $264.4M $419.3M
 
Property Plant And Equipment $1.2B $1.7B $1.6B $1.7B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $49K -- -- -- --
Other Long-Term Assets $6.2M $10M $141.7M $119.3M $83.5M
Total Assets $1.3B $1.8B $2.1B $2.2B $2.2B
 
Accounts Payable $9.5M $15.2M $19.4M $19.3M $22.9M
Accrued Expenses $21.9M $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 $118.9M $195.3M $255.9M $290.8M $255.5M
 
Long-Term Debt $735.5M $926.7M $674M $661.5M $528M
Capital Leases -- -- -- -- --
Total Liabilities $859.4M $1.2B $1.2B $1B $850.6M
 
Common Stock $180K $362K $362K $351K $355K
Other Common Equity Adj -- -- $36M $28.9M $8.7M
Common Equity -- -- -- -- --
Total Preferred Equity $1.9M $16.9M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $441.8M $654.3M $915.1M $1.1B $1.4B
 
Total Liabilities and Equity $1.3B $1.8B $2.1B $2.2B $2.2B
Cash and Short Terms $99M $81.9M $120.1M $112.1M $286.9M
Total Debt $816.8M $1.1B $832.1M $862.1M $680.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $39.8M $41.6M $171.5M $292.9M $304.5M
Depreciation & Amoritzation $45.8M $47M $61.6M $81.3M $91.7M
Stock-Based Compensation $1.7M $2M $3.5M $10.1M $10.2M
Change in Accounts Receivable -$1.4M $3.1M -$33.2M -$26M -$669K
Change in Inventories $174K -$721K -$5.1M -$827K -$3.5M
Cash From Operations $93.4M $104.4M $248M $327.5M $375M
 
Capital Expenditures $99.1M $46.4M $471.6M $9.2M $152.5M
Cash Acquisitions -$826K -- -- -- --
Cash From Investing -$99.9M -$39.6M -$463M -$9.9M -$152M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$4M -$36.2M -$60M -$62.8M
Special Dividend Paid
Long-Term Debt Issued $367.3M $67.1M $767.2M $410M $76M
Long-Term Debt Repaid -$343.9M -$200.6M -$507.5M -$563.6M -$202.3M
Repurchase of Common Stock -- -$74K -$10M -$20M -$22M
Other Financing Activities -$7.9M -$1.2M -$13.8M -$9.7M -$1.1M
Cash From Financing $64.1M -$120.2M $318.5M -$243.3M -$212.2M
 
Beginning Cash (CF) $90.1M $147.6M $92.3M $195.6M $269.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.6M -$55.4M $103.4M $74.3M $10.8M
Ending Cash (CF) $147.6M $92.3M $195.6M $269.9M $280.7M
 
Levered Free Cash Flow -$5.7M $58M -$223.7M $318.3M $222.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $14.5M $65.3M $92M $85.1M $81.1M
Depreciation & Amoritzation $11.8M -$10.3M -$12.2M $17.4M $20.4M
Stock-Based Compensation $358K $151K $2.2M $2.5M $2.1M
Change in Accounts Receivable $1.9M -$16.9M -$7.8M -$1M $7.3M
Change in Inventories $656K -$2.8M $398K -$715K -$186K
Cash From Operations $46.1M $44.8M $115.6M $87.3M $118.2M
 
Capital Expenditures $10.9M $311.6M $6.2M $8.9M $9.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.1M -$311.6M -$15.8M -$10.3M $17.4M
 
Dividends Paid (Ex Special Dividend) -$957K -$11.7M -$16.2M -$15.7M -$18.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $252.7M -- -- $300M
Long-Term Debt Repaid -$14.7M -$29.8M -$128M -$51M -$334M
Repurchase of Common Stock -- -- -$10M -$3.4M --
Other Financing Activities $7K -$4M -$391K -- -$2.6M
Cash From Financing -$13.8M $214.3M -$154.6M -$70.1M -$54.3M
 
Beginning Cash (CF) $89.7M $165.5M $300.3M $246.4M $297.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.2M -$52.5M -$54.8M $6.9M $81.3M
Ending Cash (CF) $113.9M $113M $245.5M $253.3M $378.6M
 
Levered Free Cash Flow $35.3M -$266.8M $109.4M $78.5M $109.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $38.3M $115M $286.4M $312.5M $328.1M
Depreciation & Amoritzation $46.5M $27.3M $74.2M $114.2M $100.2M
Stock-Based Compensation $2.1M $2.4M $9.4M $9.9M $9.1M
Change in Accounts Receivable $744K -$21.5M -$24.7M -$15.5M $5.7M
Change in Inventories -$102K -$3.8M -$2.3M -$2.6M -$1.6M
Cash From Operations $104.5M $126.2M $400.1M $338.4M $429.8M
 
Capital Expenditures $90.6M $445.1M $56.2M $124.9M $31.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$84.6M -$428.6M -$73.6M -$115.6M -$43.6M
 
Dividends Paid (Ex Special Dividend) -$3.5M -$25.8M -$55.7M -$63.1M -$65.2M
Special Dividend Paid
Long-Term Debt Issued $140M $738.1M $440M -- --
Long-Term Debt Repaid -$194.1M -$519.6M -$551.5M -$201.2M -$487.1M
Repurchase of Common Stock -$76K -- -$24.9M -$25.5M -$6.5M
Other Financing Activities -$4.7M -$12.1M -$11.5M -- --
Cash From Financing -$3.8M $301.4M -$193.9M -$215M -$260.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.2M -$913K $132.5M $7.8M $125.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.9M -$318.9M $343.9M $213.5M $398.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $29.6M $103M $217.9M $237.5M $261.1M
Depreciation & Amoritzation $35M $15.3M $27.9M $60.8M $69.3M
Stock-Based Compensation $1.6M $2M $7.9M $7.7M $6.6M
Change in Accounts Receivable $2.1M -$22.6M -$14M -$3.5M $2.8M
Change in Inventories $180K -$2.9M -$145K -$1.9M $7K
Cash From Operations $84.7M $106.5M $258.6M $269.5M $324.3M
 
Capital Expenditures $43.8M $442.4M $27M $142.7M $21.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$36.9M -$425.9M -$36.5M -$142.2M -$33.8M
 
Dividends Paid (Ex Special Dividend) -$2.7M -$24.6M -$44.1M -$47.1M -$49.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $66.2M $737.2M $410M $76M $300M
Long-Term Debt Repaid -$150.8M -$469.7M -$513.6M -$151.3M -$436.1M
Repurchase of Common Stock -$76K -- -$14.9M -$20.4M -$5M
Other Financing Activities -$962K -$11.9M -$9.7M -$1.1M -$2.6M
Cash From Financing -$81.5M $340.1M -$172.3M -$144M -$192.6M
 
Beginning Cash (CF) $335.1M $420.4M $710.4M $794.7M $881.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.7M $20.7M $49.9M -$16.6M $97.9M
Ending Cash (CF) $301.3M $441.2M $760.3M $778.1M $979.2M
 
Levered Free Cash Flow $41M -$335.9M $231.7M $126.9M $303M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 9.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.45% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.28% over the past day.

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

Show me the best stock