Financhill
Sell
20

GCWOF Quote, Financials, Valuation and Earnings

Last price:
$9.08
Seasonality move :
9.93%
Day range:
$9.08 - $9.08
52-week range:
$8.59 - $10.03
Dividend yield:
1%
P/E ratio:
10.15x
P/S ratio:
2.15x
P/B ratio:
1.36x
Volume:
--
Avg. volume:
271
1-year change:
1.79%
Market cap:
$3B
Revenue:
$1.4B
EPS (TTM):
$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $937.8M $1B $1.2B $1.4B $1.4B
Revenue Growth (YoY) 0.39% 10.78% 12.47% 16.74% 0.2%
 
Cost of Revenues $664.9M $722.7M $816.8M $874.9M $861.3M
Gross Profit $272.9M $316.1M $351.5M $489M $505.3M
Gross Profit Margin 29.1% 30.43% 30.09% 35.85% 36.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.5M $90.2M $96.1M $119.4M $118.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $61.5M $75M $83.2M $106.7M $105.9M
Operating Income $211.3M $241.1M $268.3M $382.3M $399.4M
 
Net Interest Expenses $32.1M $32.9M $38.6M $28.1M $24.2M
EBT. Incl. Unusual Items $159.2M $203.7M $199.5M $401M $436M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.2M $54.9M $62.5M $108.8M $114M
Net Income to Company $129.7M $151.9M $140.3M $295.5M $325.9M
 
Minority Interest in Earnings $1K $2K $3K $3K $3K
Net Income to Common Excl Extra Items $129.7M $151.9M $140.3M $295.5M $325.9M
 
Basic EPS (Cont. Ops) $0.39 $0.46 $0.43 $0.90 $0.99
Diluted EPS (Cont. Ops) $0.39 $0.46 $0.43 $0.90 $0.99
Weighted Average Basic Share $331.2M $331.2M $328M $326.8M $327.5M
Weighted Average Diluted Share $331.2M $331.2M $328M $326.8M $327.5M
 
EBITDA $308.3M $337.7M $361.6M $471.5M $500.4M
EBIT $211.3M $241.1M $268.3M $382.3M $399.4M
 
Revenue (Reported) $937.8M $1B $1.2B $1.4B $1.4B
Operating Income (Reported) $211.3M $241.1M $268.3M $382.3M $399.4M
Operating Income (Adjusted) $211.3M $241.1M $268.3M $382.3M $399.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $315.4M $352.8M $416.1M $398.2M $438.5M
Revenue Growth (YoY) 12.2% 11.84% 17.95% -4.3% 10.12%
 
Cost of Revenues $206.7M $236M $249.4M $232.5M $279.2M
Gross Profit $108.8M $116.7M $166.7M $165.7M $159.3M
Gross Profit Margin 34.48% 33.09% 40.06% 41.62% 36.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.6M $23.6M $31.2M $28.3M $30.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $23.6M $23.6M $31.2M $28.3M $30.5M
Operating Income $85.1M $93.1M $135.5M $137.5M $128.8M
 
Net Interest Expenses $8.2M $6.9M $7.3M $6M $2.3M
EBT. Incl. Unusual Items $79.2M $92.8M $143M $145.3M $136.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.2M $24.2M $38M $39.8M $36.3M
Net Income to Company $58.7M $70M $110.1M $104.4M $108.4M
 
Minority Interest in Earnings $2K -- $2K $1K --
Net Income to Common Excl Extra Items $58.7M $69.5M $105.8M $107.3M $100.9M
 
Basic EPS (Cont. Ops) $0.18 $0.21 $0.32 $0.33 $0.31
Diluted EPS (Cont. Ops) $0.18 $0.21 $0.32 $0.33 $0.31
Weighted Average Basic Share $331.2M $329.4M $326.7M $327.7M $327.4M
Weighted Average Diluted Share $331.2M $329.4M $326.7M $327.7M $327.4M
 
EBITDA $110.1M $117.4M $158.5M $162.1M $157.4M
EBIT $85.1M $93.1M $135.5M $137.5M $128.8M
 
Revenue (Reported) $315.4M $352.8M $416.1M $398.2M $438.5M
Operating Income (Reported) $85.1M $93.1M $135.5M $137.5M $128.8M
Operating Income (Adjusted) $85.1M $93.1M $135.5M $137.5M $128.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $1.3B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $689.1M $784.9M $845.2M $845.2M $907M
Gross Profit $324.3M $352.8M $467.4M $526.1M $477.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83.7M $95.3M $114.5M $123.3M $115M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $83.7M $95.3M $114.5M $123.3M $115M
Operating Income $240.5M $257.4M $352.9M $402.8M $362.2M
 
Net Interest Expenses $35.1M $40.2M $28.2M $26.3M $14.6M
EBT. Incl. Unusual Items $195.7M $223M $316.2M $437.1M $390M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.7M $60.8M $94.3M $119.2M $101.6M
Net Income to Company $150.7M $167.2M $233.1M $315.5M $292.5M
 
Minority Interest in Earnings $4K $3K $5K $2K $3K
Net Income to Common Excl Extra Items $149.2M $165.9M $224.8M $321M $293.1M
 
Basic EPS (Cont. Ops) $0.45 $0.50 $0.69 $0.98 $0.89
Diluted EPS (Cont. Ops) $0.45 $0.50 $0.69 $0.98 $0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $337.9M $352.5M $444.4M $496.2M $471M
EBIT $240.5M $257.4M $352.9M $402.8M $362.2M
 
Revenue (Reported) $1B $1.1B $1.3B $1.4B $1.4B
Operating Income (Reported) $240.5M $257.4M $352.9M $402.8M $362.2M
Operating Income (Adjusted) $240.5M $257.4M $352.9M $402.8M $362.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $780.9M $879.8M $1B $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $532.5M $609.9M $651.3M $634.2M $692.5M
Gross Profit $248.4M $269.9M $372.8M $397.2M $356.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.6M $69.7M $88.1M $92M $88.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64.6M $69.7M $88.1M $92M $88.6M
Operating Income $183.8M $200.2M $284.7M $305.2M $267.9M
 
Net Interest Expenses $26.9M $31.7M $21.2M $19.4M $9.8M
EBT. Incl. Unusual Items $162.3M $181.5M $298.3M $334.4M $288.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.4M $48.3M $80.1M $90.4M $75.3M
Net Income to Company $122.2M $136.7M $226.1M $242.6M $225M
 
Minority Interest in Earnings $4K $1K $3K $2K $2K
Net Income to Common Excl Extra Items $121.7M $135.8M $220.3M $245.8M $215M
 
Basic EPS (Cont. Ops) $0.37 $0.41 $0.67 $0.75 $0.66
Diluted EPS (Cont. Ops) $0.37 $0.41 $0.67 $0.75 $0.66
Weighted Average Basic Share $993.6M $990M $980.7M $982.2M $983M
Weighted Average Diluted Share $993.6M $990M $980.7M $982.2M $983M
 
EBITDA $256.6M $271.4M $354.2M $378.9M $349.4M
EBIT $183.8M $200.2M $284.7M $305.2M $267.9M
 
Revenue (Reported) $780.9M $879.8M $1B $1B $1B
Operating Income (Reported) $183.8M $200.2M $284.7M $305.2M $267.9M
Operating Income (Adjusted) $183.8M $200.2M $284.7M $305.2M $267.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $562.1M $683M $826.2M $958.7M $830.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $77.7M $92.5M $110.8M $144.7M $122.1M
Inventory $138.5M $137.9M $155.6M $194.3M $172M
Prepaid Expenses $6.8M $6.4M $3.2M $3.2M $4.4M
Other Current Assets -- -- -- -- $52.9M
Total Current Assets $830.1M $953.9M $1.1B $1.3B $1.2B
 
Property Plant And Equipment $983.5M $953.9M $1B $1.2B $1.5B
Long-Term Investments $38.4M $33.4M $26M $34.8M $31.7M
Goodwill $212.6M $212.6M $212.6M $212.6M $218.7M
Other Intangibles $48.1M $62.8M $57.4M $44.8M $46.1M
Other Long-Term Assets $3.3M $5M $43.9M $49.6M $62.3M
Total Assets $2.3B $2.4B $2.6B $2.9B $3B
 
Accounts Payable $91.3M $114.6M $152.2M $156.3M $161.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.4M $14.4M $9M $9.4M $9.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $286.9M $380.2M $309.8M $300.7M $294.6M
 
Long-Term Debt $545M $365.4M $508.8M $515.4M $517.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1B $1.2B $1.2B $1.1B
 
Common Stock $10.9M $10.9M $10.9M $10.9M $10.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.3B $1.4B $1.8B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $630K $631K $961K $968K $671K
Total Equity $1.2B $1.3B $1.4B $1.8B $2B
 
Total Liabilities and Equity $2.3B $2.4B $2.6B $2.9B $3B
Cash and Short Terms $562.1M $683M $826.2M $958.7M $830.6M
Total Debt $655.4M $555.8M $517.8M $524.8M $526.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $632.1M $732M $857.3M $897.2M $853.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143M $150.4M $154M $176.7M $204M
Inventory $134.6M $140.9M $182M $218.5M $176.5M
Prepaid Expenses $35.4K $6.9M $4.7M $8.9M --
Other Current Assets $36M $37.4M $38.4M $48.5M --
Total Current Assets $944M $1.1B $1.2B $1.3B $1.3B
 
Property Plant And Equipment $959.8M $994.5M $1.1B $1.3B $1.8B
Long-Term Investments $21M $21.4M $27.3M $26.8M $32.8M
Goodwill $212.6M $212.6M $212.6M $222.5M --
Other Intangibles $63.1M $58.2M $51.3M $57.1M --
Other Long-Term Assets $27M $20.9M $12.5M $15.5M --
Total Assets $2.2B $2.4B $2.7B $3B $3.4B
 
Accounts Payable $116.6M $147.9M $161.8M $182.2M $183.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $16.8M $9.7M $10.1M $7.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $357.8M $239.2M $267.2M $327.3M $324.8M
 
Long-Term Debt $418.4M $510.3M $516M $511.7M $618.4M
Capital Leases -- -- -- -- --
Total Liabilities $948.2M $957.5M $999.2M $1.1B $1.2B
 
Common Stock $10.9M $10.9M $10.9M $10.9M $10.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $630.9K $958K $965K $670K $678K
Total Equity $1.3B $1.4B $1.7B $1.9B $2.2B
 
Total Liabilities and Equity $2.2B $2.4B $2.7B $3B $3.4B
Cash and Short Terms $632.1M $732M $857.3M $897.2M $853.7M
Total Debt $595.2M $520M $526.1M $519.1M $630.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $129.7M $151.9M $140.3M $295.5M $325.9M
Depreciation & Amoritzation $96.9M $96.6M $93.2M $89.2M $101M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $30.8M -$3.4M $4.3M -$32.3M $26.2M
Change in Inventories $5.6M $1.3M -$14.6M -$37.4M -$15M
Cash From Operations $308.7M $343.1M $378M $307.7M $446M
 
Capital Expenditures $37.9M $51.5M $96.4M $163.6M $357.7M
Cash Acquisitions -- -- -- -- $101M
Cash From Investing -$35M -$50.4M -$94M -$160.8M -$457.4M
 
Dividends Paid (Ex Special Dividend) $7M $24.5M $19.1M $24.6M $30M
Special Dividend Paid
Long-Term Debt Issued -- -- $500M -- --
Long-Term Debt Repaid -$25.4M -$92M -$548.9M -- --
Repurchase of Common Stock $5.7M -- $26.4M $13.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.2M -$132.5M -$109.4M -$50.1M -$41.7M
 
Beginning Cash (CF) $562.1M $683M $826.2M $958.7M $830.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211.6M $120.8M $143.3M $132.5M -$128.1M
Ending Cash (CF) $768.8M $764.4M $938.1M $1.1B $627.5M
 
Levered Free Cash Flow $270.8M $291.6M $281.6M $144.1M $88.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58.7M $70M $110.1M $104.4M $108.4M
Depreciation & Amoritzation $24.9M $24.5M $23.7M $24.5M $31.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.1M -$11.9M -$11.8M -$25.6M -$39.9M
Change in Inventories $9.8M $14.2M -$1.4M $4.8M $14.2M
Cash From Operations $112.7M $125M $146.8M $135M $165.8M
 
Capital Expenditures $12.5M $27.7M $39.2M $96.6M $138.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.5M -$27.7M -$39.2M -$96.6M -$138.5M
 
Dividends Paid (Ex Special Dividend) $16.7M $51.2K -$280.8K $892.1K $718.2K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$600 $3.4M $520.3K -- $7.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.8M -$7.7M -$3.3M -$2.8M -$9.6M
 
Beginning Cash (CF) $632.1M $732M $857.3M $897.2M $853.7M
Foreign Exchange Rate Adjustment -$3.3M -$2.6M -$12M -$21.2M $10.3M
Additions / Reductions $39.2M $86.9M $92.3M $14.3M $28M
Ending Cash (CF) $668.1M $816.3M $937.6M $890.3M $891.9M
 
Levered Free Cash Flow $100.2M $97.3M $107.7M $38.4M $27.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $150.7M $167.2M $233.1M $315.5M $292.5M
Depreciation & Amoritzation $98.6M $95.4M $94M $92.6M $108.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4M -$1.3M -$1.2M -$5.5M -$25.5M
Change in Inventories $11.7M -$6.8M -$43.5M -$45.9M $25.9M
Cash From Operations $325.6M $354.8M $366M $372.8M $430.7M
 
Capital Expenditures $46.8M $92.4M $152.2M $268M $433.6M
Cash Acquisitions -- -- -- -- $92.2M
Cash From Investing -$43.7M -$91.3M -$149.7M -$265.2M -$524.5M
 
Dividends Paid (Ex Special Dividend) $24.6M $19.6M $25.4M $30.3M $30.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $653.8K $20.7M $20.7M -$1.4M $7.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$163M -$130M -$67.9M -$39.9M $52.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.4M $100.1M $133.5M $37.9M -$35.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $278.8M $262.4M $213.8M $104.7M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.2M $136.7M $226.1M $242.6M $225M
Depreciation & Amoritzation $73.1M $71.5M $70.2M $73.6M $85.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$63.8M -$59.6M -$64.9M -$38M -$86.5M
Change in Inventories $7.4M -$848.3K -$29.6M -$39.4M $4.5M
Cash From Operations $199.7M $212.1M $191.2M $249.4M $262.5M
 
Capital Expenditures $32M $72.9M $126.6M $230.4M $325.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32M -$72.9M -$126.6M -$230.4M -$325.3M
 
Dividends Paid (Ex Special Dividend) $24.6M $19.4M $25M $30.6M $31.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $131.5K $20.8M $14.3M -- $7.9M
Other Financing Activities -- -- -- -- --
Cash From Financing -$95.1M -$92.2M -$48.5M -$38.5M $54.9M
 
Beginning Cash (CF) $1.8B $2B $2.4B $2.8B $2.6B
Foreign Exchange Rate Adjustment -$2.4M $2.9M $20.1M -$44.7M $32M
Additions / Reductions $70.3M $49.8M $36.2M -$64.1M $24.1M
Ending Cash (CF) $1.8B $2.1B $2.5B $2.6B $2.6B
 
Levered Free Cash Flow $167.7M $139.2M $64.6M $19.1M -$62.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock