Financhill
Buy
84

GMOYF Quote, Financials, Valuation and Earnings

Last price:
$25.50
Seasonality move :
5.45%
Day range:
$25.50 - $25.50
52-week range:
$16.35 - $26.00
Dividend yield:
0.96%
P/E ratio:
23.65x
P/S ratio:
1.38x
P/B ratio:
3.87x
Volume:
78
Avg. volume:
83
1-year change:
43.66%
Market cap:
$2.6B
Revenue:
$1.8B
EPS (TTM):
$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.2B $1.9B $1.8B $1.8B
Revenue Growth (YoY) 9.6% 11.51% -15.05% -1.53% -0.45%
 
Cost of Revenues $982.6M $1.1B $799.1M $810M $787M
Gross Profit $990.1M $1.1B $1.1B $1B $1B
Gross Profit Margin 50.19% 50.85% 57.22% 55.97% 57.02%
 
R&D Expenses -- $2.5M $1.5M $1.8M $1.9M
Selling, General & Admin -- $798.4M $807M $787M $788.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $728.7M $743.5M $736.3M $729.6M $739.4M
Operating Income $261.3M $374.7M $332.6M $299.8M $304.7M
 
Net Interest Expenses $974.4K $4.6M $7.3M $16.5M $20.6M
EBT. Incl. Unusual Items $280.4M $397.9M $438.4M $305.7M $296.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $105.5M $138.9M $136.6M $119M $102.3M
Net Income to Company $280.4M $397.9M $438.4M $305.7M $296.3M
 
Minority Interest in Earnings -$78.5M $99.5M $201.3M $85.8M $105.7M
Net Income to Common Excl Extra Items $96.3M $259M $301.8M $186.7M $194M
 
Basic EPS (Cont. Ops) $0.87 $1.45 $0.94 $0.95 $0.84
Diluted EPS (Cont. Ops) $0.86 $1.44 $0.92 $0.94 $0.82
Weighted Average Basic Share $110.6M $109.8M $107.2M $106.4M $105.7M
Weighted Average Diluted Share $112.1M $109.8M $107.2M $106.4M $105.7M
 
EBITDA $365.1M $461.3M $436.5M $396.4M $403.4M
EBIT $284M $374.7M $332.6M $299.8M $304.7M
 
Revenue (Reported) $2B $2.2B $1.9B $1.8B $1.8B
Operating Income (Reported) $261.3M $374.7M $332.6M $299.8M $304.7M
Operating Income (Adjusted) $284M $374.7M $332.6M $299.8M $304.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $513M $416.2M $432.4M $466.5M $483.2M
Revenue Growth (YoY) 7.16% -18.86% 3.87% 7.91% 3.58%
 
Cost of Revenues $251.8M $181.1M $186M $188.7M $201.6M
Gross Profit $261.2M $235.2M $246.3M $277.9M $281.6M
Gross Profit Margin 50.91% 56.5% 56.98% 59.56% 58.28%
 
R&D Expenses $354.3K $310.8K $567.2K -- --
Selling, General & Admin $190.2M $188.7M $184.2M $202.4M $187.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $188.4M $184.1M $180.9M $198.7M $181.8M
Operating Income $72.8M $51.1M $65.5M $79.2M $99.8M
 
Net Interest Expenses $1.2M $1.9M $3.5M $5.6M $7.5M
EBT. Incl. Unusual Items $82.6M $19.8M $67.9M $64.5M $81.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.5M $21.9M $25.5M $25.9M $28M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $20.4M $9.8M $19.7M $21.9M $34.2M
Net Income to Common Excl Extra Items $53.1M -$2.1M $42.4M $38.6M $53.9M
 
Basic EPS (Cont. Ops) $0.30 -$0.11 $0.21 $0.16 $0.19
Diluted EPS (Cont. Ops) $0.30 -$0.11 $0.21 $0.16 $0.19
Weighted Average Basic Share $110.3M $106.7M $106.3M $105.6M $101.4M
Weighted Average Diluted Share $110.3M $106.7M $106.3M $105.6M $101.4M
 
EBITDA $94M $76.7M $89.1M $104.6M $129.3M
EBIT $72.8M $51.1M $65.5M $79.2M $99.8M
 
Revenue (Reported) $513M $416.2M $432.4M $466.5M $483.2M
Operating Income (Reported) $72.8M $51.1M $65.5M $79.2M $99.8M
Operating Income (Adjusted) $72.8M $51.1M $65.5M $79.2M $99.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2B $1.8B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $815.2M $783.6M $728.2M $784.4M
Gross Profit $1.1B $1.2B $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4M $1.8M $1.6M -- --
Selling, General & Admin $772.4M $810.8M $811.2M $774.8M $772.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $768.6M $794M $796.1M $761.4M $755.9M
Operating Income $334.5M $391.4M $259.1M $321.6M $371.7M
 
Net Interest Expenses $4.4M $8.8M $14M $19.8M $25.4M
EBT. Incl. Unusual Items $387.6M $533.5M $242.3M $318.1M $339.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141.4M $161.8M $100.1M $124.8M $102.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $89.3M $221.3M $76.7M $94.5M $124M
Net Income to Common Excl Extra Items $246.1M $371.7M $142.2M $193.3M $236.6M
 
Basic EPS (Cont. Ops) $1.43 $1.39 $0.61 $0.93 $1.09
Diluted EPS (Cont. Ops) $1.43 $1.38 $0.61 $0.93 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $417.5M $496.1M $357.7M $418.7M $481.5M
EBIT $334.5M $391.4M $259.1M $321.6M $371.7M
 
Revenue (Reported) $2.1B $2B $1.8B $1.8B $1.9B
Operating Income (Reported) $334.5M $391.4M $259.1M $321.6M $371.7M
Operating Income (Adjusted) $334.5M $391.4M $259.1M $321.6M $371.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.4B $1.4B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $775.9M $559.3M $595.7M $557.3M $592.9M
Gross Profit $856.5M $874.2M $800.7M $807M $851.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $354.3K $1.3M $1.3M $999.9K --
Selling, General & Admin $190.2M $588M $592.8M $579.4M $564.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $573.2M $574.8M $582.1M $569.1M $550.6M
Operating Income $283.3M $299.4M $218.5M $237.8M $300.6M
 
Net Interest Expenses $3.2M $5.1M $11.9M $15.1M $19.9M
EBT. Incl. Unusual Items $304.7M $438.8M $226.6M $238.4M $281M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.4M $128.8M $89.4M $94.9M $95.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$34.3M $196.7M $67.3M $75.5M $93.5M
Net Income to Common Excl Extra Items $143.5M $310M $137.3M $143.5M $185.4M
 
Basic EPS (Cont. Ops) $1.12 $1.05 $0.66 $0.64 $0.90
Diluted EPS (Cont. Ops) $1.12 $1.04 $0.65 $0.64 $0.88
Weighted Average Basic Share $328.9M $322.1M $319.7M $317.9M $307.3M
Weighted Average Diluted Share $330.1M $322.9M $319.7M $317.9M $308.3M
 
EBITDA $318.2M $377.8M $291.5M $311.2M $385.1M
EBIT $296.9M $299.4M $218.5M $237.8M $300.6M
 
Revenue (Reported) $1.6B $1.4B $1.4B $1.4B $1.4B
Operating Income (Reported) $283.3M $299.4M $218.5M $237.8M $300.6M
Operating Income (Adjusted) $296.9M $299.4M $218.5M $237.8M $300.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.1B $3.3B $3.2B $4.1B $5.8B
Short Term Investments $73.9M $73.4M $89.4M $94M $96M
Accounts Receivable, Net $242M $204.5M $192.3M $216.5M $214.7M
Inventory -- -- -- -- $165.6M
Prepaid Expenses $421M $1B $471M $1.1B $2.5B
Other Current Assets $1.1B $1.2B $1.1B $1.2B $1.3B
Total Current Assets $9.7B $11.2B $10.7B $11.5B $12.4B
 
Property Plant And Equipment $140.5M $388.9M $347.3M $332.2M $429.2M
Long-Term Investments -- $248.4M $225.7M $217.7M $399.7M
Goodwill $6.4M $123.8M $135.1M $113.2M $107.3M
Other Intangibles $139.1M $220M $215.3M $201M $185.4M
Other Long-Term Assets $108.4M $92.7M $69.6M $125.3M $139M
Total Assets $10.4B $12.3B $11.7B $12.5B $13.7B
 
Accounts Payable $101.9M $103.5M $109.4M $107.3M $95.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.4B $7.6B $6.6B $7B $8.1B
Total Current Liabilities $9B $9.9B $9.2B $9.3B $10.3B
 
Long-Term Debt $275.7M $1.1B $1.3B $1.9B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $11.1B $10.5B $11.2B $12.5B
 
Common Stock $48.5M $43.4M $37.9M $35.5M $31.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $494.2M $639.1M $547.3M $585.9M $549.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $476.5M $580.1M $625M $640.1M $659.5M
Total Equity $970.7M $1.2B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $10.4B $12.3B $11.7B $12.5B $13.7B
Cash and Short Terms $2.2B $3.3B $3.2B $4.1B $5.8B
Total Debt $2B $1.2B $1.5B $2.1B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.3B $2.8B $3.2B $3.2B $6.7B
Short Term Investments $77.8M $74.6M $89M $97.3M --
Accounts Receivable, Net $185.9M $206.6M $174.8M $209.1M $232.3M
Inventory -- -- -- $181.9M $208.3M
Prepaid Expenses $942.8M $528.8M $730.6M $1.5B --
Other Current Assets $1B $942M $1.2B $1.2B --
Total Current Assets $11.4B $9.8B $10.5B $11.7B $14B
 
Property Plant And Equipment $142.8M $315.7M $308.7M $489.5M $440.5M
Long-Term Investments $251.9M $191.2M $258.3M $410.8M $453.1M
Goodwill $179.9M $141.1M $108.7M $118.5M --
Other Intangibles $154.6M $187.4M $196.1M $202.9M --
Other Long-Term Assets $92.7M $58.2M $78.5M $125.4M --
Total Assets $12.3B $10.7B $11.4B $13.1B $15.5B
 
Accounts Payable $89M $83.9M $90.4M $104M $103.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.6B $6.1B $6.2B $7.2B --
Total Current Liabilities $10.3B $8.4B $8.5B $9.5B $11.8B
 
Long-Term Debt $615.5M $1B $1.6B $2.3B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $11B $9.5B $10.3B $11.8B $14B
 
Common Stock $44.8M $34.5M $33.5M $35M $33.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $602.3M $617.9M $623.1M $708.1M $748.7M
Total Equity $1.3B $1.1B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $12.3B $10.7B $11.4B $13.1B $15.5B
Cash and Short Terms $3.3B $2.8B $3.2B $3.2B $6.7B
Total Debt $2.4B $1B $1.7B $2.3B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $280.4M $397.9M $438.4M $305.7M $296.3M
Depreciation & Amoritzation $81.1M $86.6M $103.9M $96.6M $98.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$15.2M -$21.5M $16M -$10M -$7.3M
Change in Inventories -- -- -- -$34M -$11.4M
Cash From Operations $358.6M -$216.5M $194.9M $106.1M $559.3M
 
Capital Expenditures $70.1M $335.7M $79.1M $159.6M $204.4M
Cash Acquisitions -$9.1M $146.2M $49.9M $391.1K $22.8M
Cash From Investing -$149.9M -$468.6M -$18.9M -$116M -$471.2M
 
Dividends Paid (Ex Special Dividend) -$26.3M $50.6M $49.2M $22.7M $32.2M
Special Dividend Paid
Long-Term Debt Issued $88.9M $1.3B $523.3M $862.7M $611.3M
Long-Term Debt Repaid -$75.9M -$332.9M -$78.7M -$154.1M -$170M
Repurchase of Common Stock -$115.2M $18.9M $58.7M $10.7M $28.9M
Other Financing Activities $5.9M $4.5M -$34.8M -$14.3M $7.3M
Cash From Financing $351.5M $815.6M $472.1M $461.7M $400.5M
 
Beginning Cash (CF) $1.5B $2.1B $2.5B $2.8B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $560.3M $139.8M $670.5M $474.3M $512.2M
Ending Cash (CF) $2B $2.2B $3.2B $3.3B $3.5B
 
Levered Free Cash Flow $288.5M -$552.2M $115.9M -$53.5M $354.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $2.3B $2.2B $2.4B $3.1B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2015-09-30 2016-09-30 2017-09-30 2018-09-30 2019-09-30
Net Income to Stockholders $170.5M $202.2M $127.1M $197M --
Depreciation & Amoritzation $51.6M $48.9M $50.5M $69.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$11.2M -$12.5M -$9.8M -$8.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$121.5M $80.9M $105.4M $135.6M --
 
Capital Expenditures $34.7M $82.6M $85.9M $229.7M $51.1M
Cash Acquisitions $40.7M $84.7M -$2.5M -$66.1K -$5.7K
Cash From Investing $27.2M -$33.2M -$116M -$239.4M --
 
Dividends Paid (Ex Special Dividend) -$19.7M -$41.3M -$21.3M -$24.8M -$5.9M
Special Dividend Paid
Long-Term Debt Issued $2.2B $725.2M $42.8M $526.8M --
Long-Term Debt Repaid -$2.1B -$448.1M -$42.3M -$29.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $46.5M $21.5M $5.1M $6.5M --
Cash From Financing $83.8M $227.6M -$39M $461.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.4M $275.3M -$49.6M $358M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$156.2M -$1.7M $19.6M -$94.1M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $2.3B $6.6B $7.5B $8.4B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock