Financhill
Sell
31

GEBHY Quote, Financials, Valuation and Earnings

Last price:
$3.67
Seasonality move :
-4.44%
Day range:
$3.57 - $3.72
52-week range:
$3.19 - $4.90
Dividend yield:
3.42%
P/E ratio:
108.26x
P/S ratio:
0.44x
P/B ratio:
0.38x
Volume:
6.7K
Avg. volume:
27.2K
1-year change:
-5.41%
Market cap:
$2.8B
Revenue:
$6.1B
EPS (TTM):
$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.3B $5.1B $5.9B $6.1B
Revenue Growth (YoY) -47.23% 18.7% 55.81% 16.87% 1.92%
 
Cost of Revenues $2.3B $2.4B $3.6B $4.1B $4.3B
Gross Profit $473.2M $829.3M $1.5B $1.9B $1.8B
Gross Profit Margin 17.24% 25.41% 29.89% 31.51% 29.21%
 
R&D Expenses -- $21.5M $25.3M $31.8M $32M
Selling, General & Admin $401.2M $628M $634M $742M $756.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $401.2M $603.4M $647.4M $746M $761.9M
Operating Income $72M $225.9M $872.4M $1.1B $1B
 
Net Interest Expenses $249.9M $302.9M $419.3M $427.7M $458.9M
EBT. Incl. Unusual Items -$362.4M -$153.2M $332.5M $798.7M $727.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130M $106.7M $277.3M $284.9M $279.5M
Net Income to Company -$362.4M -$234.2M $287.4M $782M $721.3M
 
Minority Interest in Earnings $249.2M -$10.5M $78.2M $293.3M $248.8M
Net Income to Common Excl Extra Items -$243.1M -$340.9M $10.1M $497M $441.8M
 
Basic EPS (Cont. Ops) -$0.32 -$0.43 -$0.09 $0.26 $0.25
Diluted EPS (Cont. Ops) -$0.32 -$0.43 -$0.09 $0.26 $0.25
Weighted Average Basic Share $770.1M $770.1M $770.1M $770.1M $770.1M
Weighted Average Diluted Share $770.1M $770.1M $770.1M $770.1M $770.1M
 
EBITDA $431.9M $892.7M $1.7B $2B $1.9B
EBIT -$144.1M $225.9M $872.4M $1.1B $1B
 
Revenue (Reported) $2.7B $3.3B $5.1B $5.9B $6.1B
Operating Income (Reported) $72M $225.9M $872.4M $1.1B $1B
Operating Income (Adjusted) -$144.1M $225.9M $872.4M $1.1B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $834.6M $1.4B $1.6B $1.5B $1.8B
Revenue Growth (YoY) 6.29% 63.57% 16.67% -7.83% 20.56%
 
Cost of Revenues $632.2M $939.5M $1B $1.1B $1.2B
Gross Profit $202.4M $425.6M $543.8M $383.9M $525.3M
Gross Profit Margin 24.25% 31.18% 34.15% 26.15% 29.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $180.9M $193.4M $204.1M $264.1M $310.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $180.9M $193.4M $204.1M $264.1M $313M
Operating Income $21.5M $232.2M $339.7M $119.8M $212.3M
 
Net Interest Expenses $90.5M $104.8M $117.1M $118.8M $130.2M
EBT. Incl. Unusual Items -$46.5M $156.6M $287M $177.1M $136.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.5M $83.8M $85.6M $40.6M $89.7M
Net Income to Company -$65.3M $168.3M $299.7M $184M $156.7M
 
Minority Interest in Earnings $4.3M $51.5M $102.6M $102.8M $54.2M
Net Income to Common Excl Extra Items -$77.8M $80M $215M $153M $61.4M
 
Basic EPS (Cont. Ops) -$0.11 $0.04 $0.15 $0.07 $0.01
Diluted EPS (Cont. Ops) -$0.11 $0.04 $0.15 $0.07 $0.01
Weighted Average Basic Share $770.1M $770.1M $770.1M $770.1M $770.1M
Weighted Average Diluted Share $770.1M $770.1M $770.1M $770.1M $770.1M
 
EBITDA $206.1M $431.8M $566.6M $328.7M $446.4M
EBIT $21.5M $232.2M $339.7M $119.8M $212.3M
 
Revenue (Reported) $834.6M $1.4B $1.6B $1.5B $1.8B
Operating Income (Reported) $21.5M $232.2M $339.7M $119.8M $212.3M
Operating Income (Adjusted) $21.5M $232.2M $339.7M $119.8M $212.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $4.8B $5.8B $6B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $3.4B $4B $4.2B $4.5B
Gross Profit $693M $1.5B $1.8B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $636.5M $778.6M $794.9M $959.8M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $636.5M $774.4M $737.9M $972M $1.1B
Operating Income $56.5M $692.3M $1.1B $838.6M $782.4M
 
Net Interest Expenses $264.7M $407.4M $453.8M $423.1M $473.9M
EBT. Incl. Unusual Items -$191.1M $396M $654.4M $837.4M $574.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.7M $255.1M $294M $261.2M $342.3M
Net Income to Company -$238.9M $338.4M $615M $830.8M $618.9M
 
Minority Interest in Earnings -$22.3M $138.9M $192.7M $324.4M $220.4M
Net Income to Common Excl Extra Items -$316.4M $75.2M $326.1M $581.9M $246.6M
 
Basic EPS (Cont. Ops) -$0.30 -$0.08 $0.17 $0.33 $0.03
Diluted EPS (Cont. Ops) -$0.38 -$0.08 $0.17 $0.33 $0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $680.1M $1.5B $1.9B $1.7B $1.6B
EBIT $56.5M $692.3M $1.1B $838.6M $782.4M
 
Revenue (Reported) $2.8B $4.8B $5.8B $6B $6.4B
Operating Income (Reported) $56.5M $692.3M $1.1B $838.6M $782.4M
Operating Income (Adjusted) $56.5M $692.3M $1.1B $838.6M $782.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $3.7B $4.4B $4.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.6B $3B $3.2B $3.4B
Gross Profit $477.8M $1.1B $1.4B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $180.9M $568.8M $611.3M $681.9M $807.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $97.4M $564.6M $555.2M $681.9M $826.7M
Operating Income $297M $554.2M $839.7M $653M $618.2M
 
Net Interest Expenses $208.2M $313.5M $347.8M $342.3M $357.1M
EBT. Incl. Unusual Items -$289M $282.3M $607M $648.8M $504.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.4M $194.3M $212.9M $189.7M $252.8M
Net Income to Company -$306M $264.7M $595.3M $648.6M $536.5M
 
Minority Interest in Earnings $62.7M $96.7M $210.8M $243.7M $217.1M
Net Income to Common Excl Extra Items -$295.8M $64M $381.1M $469.2M $281.9M
 
Basic EPS (Cont. Ops) -$0.39 -$0.04 $0.22 $0.29 $0.08
Diluted EPS (Cont. Ops) -$0.39 -$0.04 $0.22 $0.29 $0.08
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B $2.3B
 
EBITDA $378M $1.2B $1.5B $1.3B $1.3B
EBIT -$103.3M $554.2M $839.7M $653M $618.2M
 
Revenue (Reported) $2.1B $3.7B $4.4B $4.5B $4.8B
Operating Income (Reported) $297M $554.2M $839.7M $653M $618.2M
Operating Income (Adjusted) -$103.3M $554.2M $839.7M $653M $618.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4B $5.6B $5.2B $5.4B $5.2B
Short Term Investments $370.7M $62.4M $59.2M $52.5M $45.7M
Accounts Receivable, Net $303.8M $328.7M $368.6M $502.6M $504.8M
Inventory $148.9M $160.3M $189.7M $188.7M $222.5M
Prepaid Expenses $87.5M $86M $82.6M $119.5M $134.3M
Other Current Assets -- -- -- -- --
Total Current Assets $7.8B $6.5B $6B $6.7B $6.3B
 
Property Plant And Equipment $12.9B $13.6B $12.8B $12.4B $12.6B
Long-Term Investments -- $2.6B $2.5B $2.2B $2.7B
Goodwill $225.9M $208.5M $204.3M $197.2M $197.4M
Other Intangibles $1.2B $1B $965.4M $925.2M $865M
Other Long-Term Assets -- -- -- -- $974.2M
Total Assets $24.7B $24.7B $23.4B $23.3B $23.6B
 
Accounts Payable $166.1M $172.3M $174.3M $154.7M $229.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.2M $31.8M $23.8M $24.7M $21.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.1B $2B $2.2B $2.4B
 
Long-Term Debt $8.5B $9.1B $8.5B $8B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.2B $12B $11.4B $11.1B $11.6B
 
Common Stock $756.7M $733.6M $693.8M $665.1M $683.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.2B $7.6B $7.2B $7.3B $7.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.3B $5.1B $4.8B $4.9B $4.7B
Total Equity $13.5B $12.8B $12B $12.2B $12B
 
Total Liabilities and Equity $24.7B $24.7B $23.4B $23.3B $23.6B
Cash and Short Terms $6.8B $5.6B $5.2B $5.4B $5.2B
Total Debt $8.9B $9.1B $8.5B $8.1B $8.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.6B $5B $5.1B $5.6B $5.1B
Short Term Investments $205.8M $56.3M $55.9M $49.5M --
Accounts Receivable, Net $605.3M $607.1M $874.8M $906.7M $955.1M
Inventory $173.1M $179.9M $182.8M $225.7M $278.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.5B $5.8B $6.4B $7B $6.4B
 
Property Plant And Equipment $13.5B $12.6B $12.3B $13B $13.9B
Long-Term Investments $1.6B $1.5B $1.3B $1.6B $1.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $936.3M $902.4M $948M $931.1M --
Total Assets $24.5B $22.7B $22.8B $24.4B $24.8B
 
Accounts Payable $1.2B $1.2B $1.3B $1.5B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $33.8M $21.9M $24M $24M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $2.2B $2.5B $2.6B
 
Long-Term Debt $9.3B $8.6B $8B $8.5B $9B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $11.2B $11B $11.8B $12.4B
 
Common Stock $730M $659.1M $650.9M $741.2M $726.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5B $4.6B $4.7B $5B $4.9B
Total Equity $12.7B $11.6B $11.8B $12.6B $12.4B
 
Total Liabilities and Equity $24.5B $22.7B $22.8B $24.4B $24.8B
Cash and Short Terms $5.6B $5B $5.1B $5.6B $5.1B
Total Debt $9.8B $8.6B $8B $8.6B $9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$362.4M -$234.2M $287.4M $782M $721.3M
Depreciation & Amoritzation $575.9M $663M $841.9M $862.9M $855.1M
Stock-Based Compensation $17.3M -$96.5K -$4.9M $6.9M $6.7M
Change in Accounts Receivable $58.2M -$102.8M -$51.5M -$272.2M -$209.9M
Change in Inventories $26.8M -$16.6M -$34.5M $1.2M -$26.1M
Cash From Operations $251.8M $436.5M $1.3B $1.4B $1.3B
 
Capital Expenditures $1.5B $2.1B $556M $606.5M $945.2M
Cash Acquisitions -$164.9M -- $32.5M -- $1.1M
Cash From Investing -$1.3B -$1.9B -$736.4M -$472.9M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$201.1M $79M $157.5M $126.6M $126.2M
Special Dividend Paid
Long-Term Debt Issued $2.1B $406.1M $432M $1.2B $1.8B
Long-Term Debt Repaid -$995.7M -$1.5B -$968.3M -$1.5B -$1.6B
Repurchase of Common Stock -- $5.1M -- $43.8K --
Other Financing Activities -$13.7M $1.9B -$4.8M -$7.4M -$3M
Cash From Financing $204.4M $469.9M -$952.2M -$795.6M -$259M
 
Beginning Cash (CF) $7.2B $5.5B $5.1B $5.3B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$855.3M -$843.5M -$145.8M $395.5M -$271.6M
Ending Cash (CF) $6.2B $4.8B $5.2B $6B $4.7B
 
Levered Free Cash Flow -$1.3B -$1.7B $772.9M $798.2M $354.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$65.3M $168.3M $299.7M $184M $156.7M
Depreciation & Amoritzation $184.9M $200.5M $221.8M $198.3M $238.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $120.4M $429.1M $335.7M $270.2M $272.7M
 
Capital Expenditures $299.6M $102.8M $143.4M $197.6M $255.1M
Cash Acquisitions -$40.9K $32.8M -- -- $10.3M
Cash From Investing -$332.5M -$154.8M -$147.3M -$309.6M -$337.3M
 
Dividends Paid (Ex Special Dividend) -$630K -$1.5M -$1.8M $184.1K $972.6K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12M $52.5M $428M $970.5M --
Long-Term Debt Repaid -$52.1M -$72.1M -$191.5M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.5M -$7.1M -$7M -$3.5M --
Cash From Financing -$52.8M -$127.5M $168.3M -$233.2M -$111.8M
 
Beginning Cash (CF) $5.4B $5B $5.1B $5.5B $4.9B
Foreign Exchange Rate Adjustment -$4.4M $128.4M $9.1M -$444.6M -$39.4M
Additions / Reductions -$269.3M $275.2M $365.8M -$717.3M -$215.8M
Ending Cash (CF) $5.1B $5.4B $5.4B $4.4B $4.6B
 
Levered Free Cash Flow -$179.2M $326.3M $192.3M $72.6M $17.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$238.9M $338.4M $615M $830.8M $618.9M
Depreciation & Amoritzation $616.6M $795M $863.1M $851M $888.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $183M $1.3B $1.3B $1.4B $1.2B
 
Capital Expenditures $2.3B $607.8M $586.1M $709.6M $1.2B
Cash Acquisitions $1.2M $33.1M -$906.6K -- $45.2M
Cash From Investing -$2.2B -$699.2M -$499.3M -$881.6M -$1.4B
 
Dividends Paid (Ex Special Dividend) $138.6M $97.6M $134.3M $122.9M $99.2M
Special Dividend Paid
Long-Term Debt Issued $2.4B -$1.5B $1.3B $1.8B --
Long-Term Debt Repaid -$1.7B -$771.1M -$1.7B -$1.6B --
Repurchase of Common Stock $7.1M $5.1M -- $43.6K --
Other Financing Activities -$3.8M $1.9B -$6.3M -- --
Cash From Financing $351.9M -$804M -$810M -$306.7M -$420.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B $85.1M $150.5M -$178.1M -$534M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1B $705.4M $690.3M $707.2M -$40.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$306M $264.7M $595.3M $648.6M $536.5M
Depreciation & Amoritzation $479.3M $610.5M $636.4M $629.4M $651.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $210M $938.4M $903.4M $927.1M $767.9M
 
Capital Expenditures $1.8B $368.7M $408.5M $521.3M $770.4M
Cash Acquisitions $122.7M $33.1M -- -- $44.1M
Cash From Investing -$1.6B -$500.6M -$274.6M -$683.1M -$959.2M
 
Dividends Paid (Ex Special Dividend) -$79.9M $97.9M $76.4M $73.4M $44.7M
Special Dividend Paid $101.8K -- -- -- --
Long-Term Debt Issued $2.2B $263.5M $1.1B $1.7B $174.1M
Long-Term Debt Repaid -$1.4B -$658M -$1.4B -$1.5B -$155.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.2M -$4.6M -$6M -$3.5M $13M
Cash From Financing $351.9M -$756.2M -$624.1M -$139.7M -$294.4M
 
Beginning Cash (CF) $17.2B $15B $14.9B $16.4B $14.9B
Foreign Exchange Rate Adjustment $144.4M $276.6M $248.4M -$416.1M -$81.8M
Additions / Reductions -$1.1B -$41.7M $253.1M -$311.8M -$567.5M
Ending Cash (CF) $16.1B $15.3B $15.4B $15.6B $14.3B
 
Levered Free Cash Flow -$1.6B $569.7M $494.9M $405.8M -$2.5M

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