Financhill
Buy
61

GIVPY Quote, Financials, Valuation and Earnings

Last price:
$5.75
Seasonality move :
0%
Day range:
$5.75 - $5.75
52-week range:
$5.75 - $5.75
Dividend yield:
4.93%
P/E ratio:
4.83x
P/S ratio:
0.30x
P/B ratio:
0.74x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.9B
Revenue:
$9.1B
EPS (TTM):
$1.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.4B $6.2B $7.4B $8.1B $9.1B
Revenue Growth (YoY) -2.21% 14.39% 20.12% 8.68% 13.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $160M $306.8M $327.2M $203.8M $169.1M
Operating Expenses -$260.2M -$254.1M -$331.5M -$463.7M -$947.2M
Operating Income $260.2M $254.1M $331.5M $463.7M $947.2M
 
Net Interest Expenses $175.7M $198.1M $231.5M $260.7M $361.6M
EBT. Incl. Unusual Items $117.3M $158.8M $160.2M $398.2M $1.3B
Earnings of Discontinued Ops. -$1.5M $922.2K $3M -$7.8M $1.2M
Income Tax Expense $122.7M $125.4M $92.2M $356.1M $289.6M
Net Income to Company $91.5M $532.9M $641.5M $820.3M $1.9B
 
Minority Interest in Earnings $30.4M $30.6M $62.5M $92.8M $80.4M
Net Income to Common Excl Extra Items $92.8M $405.5M $546.5M $456.5M $1.6B
 
Basic EPS (Cont. Ops) $0.09 $0.53 $0.69 $0.51 $2.82
Diluted EPS (Cont. Ops) $0.09 $0.53 $0.69 $0.51 $2.82
Weighted Average Basic Share $582M $579.2M $579.2M $579.2M $395.1M
Weighted Average Diluted Share $582M $579.2M $579.2M $579.2M $395.1M
 
EBITDA -- -- -- -- --
EBIT $117.3M $158.8M $160.2M $398.2M $1.3B
 
Revenue (Reported) $5.4B $6.2B $7.4B $8.1B $9.1B
Operating Income (Reported) $260.2M $254.1M $331.5M $463.7M $947.2M
Operating Income (Adjusted) $117.3M $158.8M $160.2M $398.2M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.4B $2.2B $1.8B $1.8B
Revenue Growth (YoY) 17.17% -14.98% 57.56% -19.11% 3.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $79.3M $18M $220.9M $204.3M --
Operating Expenses -$95.2M -$66.9M -$118.1M -$202.6M -$296.3M
Operating Income $95.2M $66.9M $118.1M $202.6M $296.3M
 
Net Interest Expenses $46.6M $55.9M $66M $101.5M $94M
EBT. Incl. Unusual Items $64.3M -$16.2M $47.7M $96.6M $203.7M
Earnings of Discontinued Ops. $280.2K $10.4M -$1.4M $13.6M -$90.1K
Income Tax Expense $36.2M $18.6M $63.6M $49.4M $88.1M
Net Income to Company $142M $59.9M $191.9M $132.1M --
 
Minority Interest in Earnings $9.6M $2.9M $4.6M $27.9M $42.8M
Net Income to Common Excl Extra Items $115.5M $83.9M $82.7M $144.6M $351.9M
 
Basic EPS (Cont. Ops) $0.15 $0.10 $0.11 $0.23 $0.51
Diluted EPS (Cont. Ops) $0.15 $0.10 $0.11 $0.23 $0.51
Weighted Average Basic Share $582M $579.2M $579.2M $432.3M $327.7M
Weighted Average Diluted Share $582M $579.2M $579.2M $432.3M $327.7M
 
EBITDA -- -- -- -- --
EBIT $64.3M -$16.2M $47.7M $96.6M $203.7M
 
Revenue (Reported) $1.6B $1.4B $2.2B $1.8B $1.8B
Operating Income (Reported) $95.2M $66.9M $118.1M $202.6M $296.3M
Operating Income (Adjusted) $64.3M -$16.2M $47.7M $96.6M $203.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.1B $6.6B $8.5B $9.8B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $329.8M $158.3M $485.4M -$314M --
Operating Expenses -$168.8M -$285.4M -$565.1M -$1.7B -$828.3M
Operating Income $168.8M $285.4M $565.1M $1.7B $828.3M
 
Net Interest Expenses $181M $215M $244M $348.4M $334.5M
EBT. Incl. Unusual Items $143.1M $44.5M $392.4M $1.4B $494.3M
Earnings of Discontinued Ops. -$43.8K $11.2M $1.3M -$11.5M -$2.9M
Income Tax Expense $132.4M $81.4M $329.3M $307.1M $261M
Net Income to Company $372.2M $509.9M $942.1M $1.8B --
 
Minority Interest in Earnings $26.2M $24.9M $104.5M $98.7M $107.1M
Net Income to Common Excl Extra Items $283M $454.2M $495.4M $1.7B $800.9M
 
Basic EPS (Cont. Ops) $0.36 $0.59 $0.55 $2.63 $1.19
Diluted EPS (Cont. Ops) $0.36 $0.59 $0.55 $2.63 $1.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $143.1M $44.5M $392.4M $1.4B $494.3M
 
Revenue (Reported) $6.1B $6.6B $8.5B $9.8B $7.3B
Operating Income (Reported) $168.8M $285.4M $565.1M $1.7B $828.3M
Operating Income (Adjusted) $143.1M $44.5M $392.4M $1.4B $494.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $4.9B $6B $7.4B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $151.6M $80.3M $264.4M $173.6M $27.7M
Operating Expenses -$246.7M -$238.3M -$422.7M -$1.6B -$682.2M
Operating Income $246.7M $238.3M $422.7M $1.6B $682.2M
 
Net Interest Expenses $139.1M $163.7M $186M $272.1M $245.5M
EBT. Incl. Unusual Items $134.5M $21.1M $266.4M $1.3B $468.9M
Earnings of Discontinued Ops. -$135.9K $10.2M $7.2M $3.2M -$234.5K
Income Tax Expense $100.1M $56.1M $295.3M $247M $214.8M
Net Income to Company $387.4M $364.4M $665M $1.7B $140.8M
 
Minority Interest in Earnings $23.1M $17.6M $63.2M $69.4M $95.4M
Net Income to Common Excl Extra Items $299.9M $350.5M $305.3M $1.5B $695.7M
 
Basic EPS (Cont. Ops) $0.38 $0.45 $0.35 $2.49 $1.04
Diluted EPS (Cont. Ops) $0.38 $0.45 $0.35 $2.49 $1.04
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.3B $1.1B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.3B $1.1B
 
EBITDA -- -- -- -- --
EBIT $134.5M $21.1M $266.4M $1.3B $468.9M
 
Revenue (Reported) $4.6B $4.9B $6B $7.4B $5.4B
Operating Income (Reported) $246.7M $238.3M $422.7M $1.6B $682.2M
Operating Income (Adjusted) $134.5M $21.1M $266.4M $1.3B $468.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $968.1M $560.9M $736.2M $853.3M $675.4M
Short Term Investments -- $233.1M $245.7M $235.1M --
Accounts Receivable, Net $523.6M $500.3M $440.8M $617.5M $451.8M
Inventory -- $8.5M $6.9M $8M --
Prepaid Expenses $13.4M $1M $5.7M $11.7M $15.2M
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $2.4B $2.8B $6.6B $5.2B
 
Property Plant And Equipment $535M $461.9M $410.7M $476.5M $435.8M
Long-Term Investments $6B $5.7B $5.1B $15.1B $14.9B
Goodwill $1.4B $1.2B $1.3B $1.4B $1.2B
Other Intangibles $814.8M $689.2M $832.2M $863.4M $684.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $19.3B $17.3B $18.6B $22.5B $20.4B
 
Accounts Payable $709.1M $683.4M $765.9M $774.3M $729.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $17.2M $23.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7B $3.1B $3.2B $5B $4.2B
 
Long-Term Debt $2.7B $2.4B $2.2B $2B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $11B $10.3B $11.3B $14.1B $13.9B
 
Common Stock $31.9M $26.8M $22.5M $28.2M $24.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.3B $1.4B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $741.7M $172.4M $423.6M $524.8M $466.4M
Total Equity $8.3B $7B $7.4B $8.4B $6.5B
 
Total Liabilities and Equity $19.3B $17.3B $18.6B $22.5B $20.4B
Cash and Short Terms $964.9M $794.7M $981.2M $862.8M $675.4M
Total Debt $3B $2.5B $2.3B $2.5B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $514.5M $513.4M $802.5M $763.9M $786.5M
Short Term Investments $246.9M $223.5M -- -- --
Accounts Receivable, Net $622.7M $521.6M $571M $440.3M --
Inventory -- -- -- -- --
Prepaid Expenses $3.3M $2.1M $23.7M $48M $11.6M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.3B $2.9B $2.7B $4.2B
 
Property Plant And Equipment $477.8M $396.2M $434.4M $457.1M $455.6M
Long-Term Investments $5.5B $5.2B $4.4B $4.9B $3.2B
Goodwill $1.3B $1.2B $1.3B $1.3B --
Other Intangibles $714M $675.2M $832.2M $723.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $17.6B $16.8B $21.9B $21.4B $23.2B
 
Accounts Payable $614.3M $664.7M $845.8M $693.9M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $3.6B $5.2B $4.2B $1.8B
 
Long-Term Debt $2.5B $1.9B $1.8B $2.8B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $9.8B $13.7B $14.3B $17.5B
 
Common Stock $28.6M $23.8M $27M $26.1M $27.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $678.9M $163.9M $499.1M $512.4M $573.2M
Total Equity $7.9B $7B $8.2B $7.1B $5.7B
 
Total Liabilities and Equity $17.6B $16.8B $21.9B $21.4B $23.2B
Cash and Short Terms $758.8M $744.7M $798.7M $762M --
Total Debt $2.6B $1.9B $2.4B $2.8B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $91.5M $532.9M $641.5M $820.3M $1.9B
Depreciation & Amoritzation $141.8M $145M $127M $138.4M $136M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$106.3M -$172.2M -$441M $328.4M -$63.2M
Change in Inventories -$7.9M $1.8M $242.2K $698.7K -$453.8K
Cash From Operations $328.2M $364.1M $1.9B -$1.8M $924.5M
 
Capital Expenditures $156.1M $137.7M $145.3M $312.4M $94.4M
Cash Acquisitions $11.8M $22.1M $91.1M $17.7M $335M
Cash From Investing -$104.6M -$84.2M -$1.3B -$352.7M -$1.1B
 
Dividends Paid (Ex Special Dividend) $98.5M $92.8M $100.4M $154.7M $165.7M
Special Dividend Paid
Long-Term Debt Issued $956.3M $123.5M $411.8M $844.2M $1.2B
Long-Term Debt Repaid -$760.3M -$532.9M -$513.2M -$304.3M -$789.9M
Repurchase of Common Stock -- $14.7M -- -- --
Other Financing Activities -$23.9M -$10.5M -$34.9M -$20.6M $101.2M
Cash From Financing $5.1M -$556.2M -$264.9M $299.1M $273.9M
 
Beginning Cash (CF) $968.1M $560.9M $736.2M $853.3M $675.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219.4M -$272.5M $302.1M -$61.1M $56.2M
Ending Cash (CF) $1.2B $292.3M $1B $786.4M $739.2M
 
Levered Free Cash Flow $172.1M $226.4M $1.7B -$314.2M $830.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $142M $59.9M $191.9M $132.1M --
Depreciation & Amoritzation $33.9M $27.8M $35.8M $30.9M $36.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$34.9M -$39.3M $312.7M $106.3M --
Change in Inventories $1.8M $150.4K $882.5K -$158.2K --
Cash From Operations $98.6M $283.5M $129.9M $210.9M $293.3M
 
Capital Expenditures $29.2M -$4.5M $151.3M $20M $3.1M
Cash Acquisitions $1.4M $10.9M $273.1K $392.7M -$349.8K
Cash From Investing $18.2M -$177.5M $139.7M -$265.1M -$421.6M
 
Dividends Paid (Ex Special Dividend) $22M $25.8M $45.2M $14.3M $38.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.9M $53.7M $179.6M $482.2M --
Long-Term Debt Repaid -$492.5M -$379.1M -$493.6M -$636.5M --
Repurchase of Common Stock $3.9M -- -- -- --
Other Financing Activities -$65.9M -$9.1M $28.5M -$7.3M --
Cash From Financing -$139.6M -$115.2M -$172.7M $329M $22.3M
 
Beginning Cash (CF) $514.5M $513.4M $802.5M $763.9M $786.5M
Foreign Exchange Rate Adjustment $1.6M $1.5M -$1.8M -$743.2K -$3.5M
Additions / Reductions -$21.2M -$7.6M $95.1M $274.1M -$109.4M
Ending Cash (CF) $494.9M $507.3M $895.7M $1B $673.6M
 
Levered Free Cash Flow $69.4M $288M -$21.4M $190.9M $290.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $372.2M $509.9M $942.1M $1.8B --
Depreciation & Amoritzation $140.5M $138M $137M $133.3M $137.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$122.3M -$156.8M $43.2M $43.8M --
Change in Inventories $3.2M $184.8K $1.5M $498.5K --
Cash From Operations $162.4M $787.4M $2B -$146.6M $1.2B
 
Capital Expenditures $158.6M $131.4M $323M $110.3M $100.1M
Cash Acquisitions $6.8M $39.1M $73.4M $409.8M $337.2M
Cash From Investing $72.2M -$517.2M -$1.4B -$597.9M -$1.1B
 
Dividends Paid (Ex Special Dividend) $91.1M $102.4M $133.7M $135.2M $181.8M
Special Dividend Paid
Long-Term Debt Issued $249.6M $387.8M $391.5M $1.5B --
Long-Term Debt Repaid -$663.5M -$415.6M -$638.9M -$452.5M --
Repurchase of Common Stock $11M $3.8M -- -- --
Other Financing Activities $23.1M $21.6M -$16.5M $89.6M --
Cash From Financing -$615.1M -$172.1M -$383.3M $869.1M -$93M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$413.5M $101.8M $214M $123.9M -$29.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.9M $656M $1.6B -$256.9M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $387.4M $364.4M $665M $1.7B $140.8M
Depreciation & Amoritzation $106.4M $97.9M $106.2M $101.5M $104.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$57M -$41.6M $442.6M $158M $88.7M
Change in Inventories $1.6M $74.8K $1.3M $1.1M $695.3K
Cash From Operations $133.5M $552.9M $590.4M $445.6M $678.5M
 
Capital Expenditures $92.3M $84.5M $260.2M $58.9M $58M
Cash Acquisitions $2.8M $19.5M $556.9K $392.7M -$0
Cash From Investing $111.3M -$320.7M -$326.9M -$573M -$516.4M
 
Dividends Paid (Ex Special Dividend) $69.4M $78M $110M $90.9M $105.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $52.3M $316.6M $296.3M $940.3M $265.6M
Long-Term Debt Repaid -$501.5M -$384.3M -$510M -$658.2M -$329M
Repurchase of Common Stock $11M -- -- -- --
Other Financing Activities -$48.4M -$16.3M $2.1M $112.4M $23.9M
Cash From Financing -$606.4M -$216.3M -$331.2M $239.5M -$129.2M
 
Beginning Cash (CF) $1.8B $1.8B $2.2B $2.3B $2.1B
Foreign Exchange Rate Adjustment $3.1M $2.9M -$5.7M -$699.3K -$7.4M
Additions / Reductions -$358.5M $18.7M -$73.5M $111.4M $25.6M
Ending Cash (CF) $1.5B $1.8B $2.2B $2.4B $2.2B
 
Levered Free Cash Flow $41.2M $468.4M $330.2M $386.7M $620.5M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 4.4% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 2.49% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is down 0% over the past day.

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

Show me the best stock