Financhill
Buy
58

GNGBF Quote, Financials, Valuation and Earnings

Last price:
$22.10
Seasonality move :
8.24%
Day range:
$22.10 - $22.10
52-week range:
$15.62 - $22.10
Dividend yield:
2.19%
P/E ratio:
29.60x
P/S ratio:
1.71x
P/B ratio:
1.94x
Volume:
--
Avg. volume:
19
1-year change:
40.94%
Market cap:
$6B
Revenue:
$3.3B
EPS (TTM):
$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.2B $2.8B $3B $3.3B
Revenue Growth (YoY) 15.84% -2.74% -11.27% 7.24% 9.66%
 
Cost of Revenues $1.6B $1.7B $1.6B $1.7B $1.9B
Gross Profit $1.6B $1.5B $1.2B $1.3B $1.4B
Gross Profit Margin 49.37% 46.51% 43.6% 42.2% 43.2%
 
R&D Expenses $112.8M $93.7M $100.1M $92.8M $126M
Selling, General & Admin $959.4M $923.4M $828.7M $911.9M $1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $975.8M $862.4M $905.9M $1B
Operating Income $549.4M $489.5M $356.5M $359.3M $386.7M
 
Net Interest Expenses $31.5M $22.5M $22.5M $46.4M $47.3M
EBT. Incl. Unusual Items $489.9M $487.8M $343.1M $314.9M $215.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.5M $138.3M $94.5M $86.2M $59.4M
Net Income to Company $522.6M $509.2M $358.3M $351.9M $269.9M
 
Minority Interest in Earnings -$3.7M $3.6M $2.5M $1.5M $1.5M
Net Income to Common Excl Extra Items $353.8M $349.6M $248.6M $228.7M $156.4M
 
Basic EPS (Cont. Ops) $1.30 $1.27 $0.90 $0.83 $0.57
Diluted EPS (Cont. Ops) $1.30 $1.27 $0.90 $0.83 $0.57
Weighted Average Basic Share $272.4M $272.4M $272.4M $272.4M $272.4M
Weighted Average Diluted Share $272.4M $272.4M $272.4M $272.4M $272.4M
 
EBITDA $786.8M $700.8M $556.8M $556.4M $585.2M
EBIT $517.3M $489.5M $356.5M $359.3M $386.7M
 
Revenue (Reported) $3.3B $3.2B $2.8B $3B $3.3B
Operating Income (Reported) $549.4M $489.5M $356.5M $359.3M $386.7M
Operating Income (Adjusted) $517.3M $489.5M $356.5M $359.3M $386.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $729.2M $657.9M $703.6M $755.1M $864.3M
Revenue Growth (YoY) -18.93% -9.79% 6.95% 7.33% 14.46%
 
Cost of Revenues $396.3M $360.7M $394.8M $440.7M $493M
Gross Profit $332.9M $297.1M $308.7M $314.4M $371.3M
Gross Profit Margin 45.66% 45.17% 43.88% 41.64% 42.96%
 
R&D Expenses $21.5M $22.9M $24.6M $29M $30.1M
Selling, General & Admin $221.7M $198.8M $217.6M $236M $263.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $215.4M $199.7M $220.2M $239.9M $266M
Operating Income $117.5M $97.4M $88.5M $74.6M $105.3M
 
Net Interest Expenses $5M $2.9M $8.1M $14.6M $17.1M
EBT. Incl. Unusual Items $121.7M $101.9M $113.5M $3.1M $82.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33M $25.6M $30.2M $2.2M $22.5M
Net Income to Company $126.6M $104.9M $121.6M $17.7M $102.4M
 
Minority Interest in Earnings $1.2M $663.5K $647.4K $671.6K $1.1M
Net Income to Common Excl Extra Items $88.7M $76.3M $83.3M $863.5K $60.5M
 
Basic EPS (Cont. Ops) $0.32 $0.28 $0.30 $0.00 $0.22
Diluted EPS (Cont. Ops) -- $0.28 $0.30 $0.00 $0.22
Weighted Average Basic Share $272.4M $272.4M $272.4M $272.4M $272.4M
Weighted Average Diluted Share $272.4M $272.4M $272.4M $272.4M $272.4M
 
EBITDA $170.1M $140.8M $138.7M $124.6M $159.4M
EBIT $117.5M $97.4M $88.5M $74.6M $105.3M
 
Revenue (Reported) $729.2M $657.9M $703.6M $755.1M $864.3M
Operating Income (Reported) $117.5M $97.4M $88.5M $74.6M $105.3M
Operating Income (Adjusted) $117.5M $97.4M $88.5M $74.6M $105.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $2.9B $2.9B $3.2B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.6B $1.6B $1.8B $2B
Gross Profit $1.5B $1.3B $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $89.5M $99.7M $101.4M $121.3M $128.8M
Selling, General & Admin $949.5M $857.4M $871.3M $980.7M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $907.4M $861.7M $885M $1B $1.1B
Operating Income $590.4M $449.5M $330.3M $351.5M $457.3M
 
Net Interest Expenses $25.4M $14.9M $27.1M $52.2M $64.3M
EBT. Incl. Unusual Items $545.6M $391.4M $294.4M $222.4M $282.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155.3M $107.8M $81.3M $61.5M $76.7M
Net Income to Company $570.8M $406.4M $321.5M $274.5M $349.1M
 
Minority Interest in Earnings $4.3M $2.5M $2M $1.2M $2.2M
Net Income to Common Excl Extra Items $390.3M $283.4M $212.9M $160.9M $205.5M
 
Basic EPS (Cont. Ops) $1.42 $1.03 $0.77 $0.59 $0.75
Diluted EPS (Cont. Ops) -- $1.03 $0.77 $0.59 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $813.8M $636.7M $533.1M $548.1M $672.6M
EBIT $590.4M $449.5M $330.3M $351.5M $457.3M
 
Revenue (Reported) $3.3B $2.9B $2.9B $3.2B $3.5B
Operating Income (Reported) $590.4M $449.5M $330.3M $351.5M $457.3M
Operating Income (Adjusted) $590.4M $449.5M $330.3M $351.5M $457.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2B $2.1B $2.3B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.2B $1.3B $1.4B
Gross Profit $1.1B $895.6M $893M $982.2M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $71.2M $74.6M $75.9M $89M $92M
Selling, General & Admin $688M $620.6M $662.1M $730.9M $792.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $720.8M $627.5M $671.9M $750.3M $801.8M
Operating Income $387.7M $268.1M $221.1M $231.9M $304.3M
 
Net Interest Expenses $17.4M $10.8M $22.7M $38M $48.3M
EBT. Incl. Unusual Items $367.1M $270.1M $221.5M $129.9M $197.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.7M $74M $60.8M $36.4M $54.2M
Net Income to Company $384.1M $280.9M $244.3M $167.9M $254.1M
 
Minority Interest in Earnings -$869.7K $2M $1.5M $1.2M $1.7M
Net Income to Common Excl Extra Items $260.5M $195.9M $160.6M $93.5M $143.6M
 
Basic EPS (Cont. Ops) $0.95 $0.71 $0.58 $0.34 $0.52
Diluted EPS (Cont. Ops) $0.63 $0.71 $0.58 $0.34 $0.52
Weighted Average Basic Share $817.1M $817.1M $817.1M $817.1M $817.1M
Weighted Average Diluted Share $817.1M $817.1M $817.1M $817.1M $817.1M
 
EBITDA $547M $402.8M $359.1M $373.4M $463M
EBIT $387.7M $268.1M $221.1M $231.9M $304.3M
 
Revenue (Reported) $2.2B $2B $2.1B $2.3B $2.5B
Operating Income (Reported) $387.7M $268.1M $221.1M $231.9M $304.3M
Operating Income (Adjusted) $387.7M $268.1M $221.1M $231.9M $304.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $739.5M $450.2M $544.7M $270.7M $268M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $651.9M $568M $571.4M $631.5M $658.3M
Inventory $551.1M $526.5M $598.1M $636.6M $596.4M
Prepaid Expenses $9.8M $31.3M $40.6M $38.3M $41.2M
Other Current Assets $122.1K -$110.5K $95.9K $198.7K --
Total Current Assets $2.1B $1.7B $1.8B $1.7B $1.6B
 
Property Plant And Equipment $484.9M $455.1M $467.2M $516.8M $515.6M
Long-Term Investments -- $5.7M $4.8M $6.1M $4.3M
Goodwill $2.1B $2.2B $2.2B $2.5B $2.7B
Other Intangibles $568.9M $493.8M $431.5M $576.2M $830.3M
Other Long-Term Assets $244.2K -$110.5K -- -$99.3K $90.7K
Total Assets $5.5B $5.1B $5.1B $5.5B $6B
 
Accounts Payable $176.6M $212.2M $216.1M $233.7M $217M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39.4M $37.1M $36.7M $41.9M $44.5M
Other Current Liabilities $60.3M $52.6M $36.6M $83.3M $185.5M
Total Current Liabilities $1.2B $1.2B $1.2B $1.3B $1.4B
 
Long-Term Debt $857.3M $386M $482.8M $492.2M $749.4M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $2.3B $2.2B $2.5B $3B
 
Common Stock $16.6M $15M $13.1M $13.5M $12.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.6B $2.7B $2.9B $3B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $56.4M $47.2M $39.8M $23.5M $18.6M
Total Equity $2.6B $2.8B $2.9B $3B $3B
 
Total Liabilities and Equity $5.5B $5.1B $5.1B $5.5B $6B
Cash and Short Terms $739.5M $450.2M $544.7M $270.7M $268M
Total Debt $1.1B $423.1M $519.6M $534M $793.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $532M $436M $491.2M $221.1M $302.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $439.4M $399.6M $415.1M $463.2M $514.3M
Inventory $574.7M $582.7M $666.1M $716M $716.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.6B $1.8B $1.6B $1.8B
 
Property Plant And Equipment $463.3M $431.6M $467.2M $539.8M $528.6M
Long-Term Investments $135.6M $100.8M $7.3M $3.3M $3.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5B $4.7B $4.9B $5.9B $6B
 
Accounts Payable $184.3M $171.4M $197.2M $208.6M $204.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $44.9M --
Other Current Liabilities -- -- $581.3M $779.5M --
Total Current Liabilities $319.1M $209.1M $1.1B $1.5B $1.3B
 
Long-Term Debt $500.1M $457.7M $417.7M $710.2M $1B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $1.9B $2B $2.9B $2.9B
 
Common Stock $15.5M $12.3M $12.5M $13.4M $14.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $49.7M $41M $26.4M $20.6M $21.3M
Total Equity $2.7B $2.8B $2.9B $3B $3.1B
 
Total Liabilities and Equity $5B $4.7B $4.9B $5.9B $6B
Cash and Short Terms $532M $436M $491.2M $221.1M $302.7M
Total Debt $635M $457.7M $454.4M $754.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $522.6M $509.2M $358.3M $351.9M $269.9M
Depreciation & Amoritzation $269.5M $166.5M $141.3M $197.2M $198.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $122.4M $93.8M -$34.7M -$28.7M -$67.3M
Change in Inventories -$59.4M -$8.3M -$98.6M -$19M $4.4M
Cash From Operations $786.4M $764.2M $332.7M $278.5M $432.9M
 
Capital Expenditures $114.1M $108.3M $112.3M $127.4M $123.8M
Cash Acquisitions -$109.1M $83.3M $36.1M $490.7M $308M
Cash From Investing -$217.5M -$154.8M -$145.3M -$616.3M -$430.4M
 
Dividends Paid (Ex Special Dividend) -$47.3M $95.2M $107.7M $109.1M $113.3M
Special Dividend Paid
Long-Term Debt Issued $472.6M $136.7M $145.8M $295.9M $733.7M
Long-Term Debt Repaid -$413.3M -$836.4M -$44M -$88.4M -$524.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$116.8K $498.5K -$2.7M $2.8M
Cash From Financing -$32.4M -$843M -$49.4M $48.1M $47.8M
 
Beginning Cash (CF) $137M $450.2M $544.7M $264.7M $265.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $536.4M -$230.6M $158.1M -$277.7M $22M
Ending Cash (CF) $661.5M $222.6M $722.9M -$993.4K $259.4M
 
Levered Free Cash Flow $672.2M $655.8M $220.5M $151.1M $309.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $126.6M $104.9M $121.6M $17.7M $102.4M
Depreciation & Amoritzation $52.7M $43.3M $50.3M $50.1M $55.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $25.7M $20.5M -$16.4M $16.1M -$12.4M
Change in Inventories -$13.2M -$23.4M -$19M -$18.9M $6.6M
Cash From Operations $172.9M $120.9M $130.5M $65.2M $115.8M
 
Capital Expenditures $28.3M $26.2M $31.7M $31.2M $32.1M
Cash Acquisitions $9.9M $25.3M $3.3M $267.5M $2.5M
Cash From Investing -$23.2M -$50.9M -$34.7M -$298.5M -$34.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.5M -$9.2M -$10.3M -$9.7M --
Cash From Financing -$13.9M -$13.7M -$14.9M $226.2M $19.8M
 
Beginning Cash (CF) $532M $436M $491.2M $221.1M $302.7M
Foreign Exchange Rate Adjustment $1.4M $9.4M $2.7M $2.7M -$8.3M
Additions / Reductions $137.1M $65.6M $83.6M -$4.3M $93.2M
Ending Cash (CF) $670.5M $511M $577.5M $219.4M $387.6M
 
Levered Free Cash Flow $144.5M $94.8M $98.8M $34.1M $83.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $570.8M $406.4M $321.5M $274.5M $349.1M
Depreciation & Amoritzation $156.3M $143.6M $147.2M $200.5M $217.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $190.2M -$21M -$32M $841.9K -$59.9M
Change in Inventories $26.1M -$61M -$85.3M -$11.8M -$14.8M
Cash From Operations $883.9M $410.3M $246.4M $366.5M $432.7M
 
Capital Expenditures $40.5M $59.4M $125.5M $122.9M $128.9M
Cash Acquisitions $33.7M $95.6M $38M $752.6M $171.8M
Cash From Investing -$105.9M -$204.5M -$160.2M -$875.5M -$299M
 
Dividends Paid (Ex Special Dividend) $97.2M $110.6M $109.9M $112.1M $127.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $4.1M -$3.8M -$2.1M --
Cash From Financing -$909.7M -$222.5M -$44.1M $215.2M -$66.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$131.2M $9M $42.7M -$288.6M $56.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $843.4M $350.9M $120.9M $243.6M $303.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $384.1M $280.9M $244.3M $167.9M $254.1M
Depreciation & Amoritzation $159.1M $134.6M $138M $141.5M $165.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $180.2M $59.8M $54.5M $82.2M $87.6M
Change in Inventories -$47.2M -$98.1M -$81.5M -$73.4M -$92.9M
Cash From Operations $588.7M $233.1M $151.2M $242.4M $251.6M
 
Capital Expenditures $78.2M $82.2M $95.6M $91M $99.2M
Cash Acquisitions $5.9M $28.4M $31.6M $295.5M $166M
Cash From Investing -$56M -$108.3M -$124.5M -$385.8M -$264M
 
Dividends Paid (Ex Special Dividend) -$97.2M $110.6M $109.9M $112.1M $131.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.3M -$29.1M -$33.4M -$32.8M -$26.1M
Cash From Financing -$706.4M -$76.3M -$67.3M $100.7M -$14.7M
 
Beginning Cash (CF) $1.9B $1.3B $1.3B $751M $925.2M
Foreign Exchange Rate Adjustment $2.9M $25.7M $5.4M -$1.4M $15.1M
Additions / Reductions -$172.3M $74.2M -$35.3M -$44M -$12M
Ending Cash (CF) $1.8B $1.4B $1.3B $705.6M $928.4M
 
Levered Free Cash Flow $510.5M $150.9M $55.6M $151.3M $152.5M

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