Financhill
Buy
53

GNMSF Quote, Financials, Valuation and Earnings

Last price:
$325.00
Seasonality move :
-5%
Day range:
$313.60 - $313.60
52-week range:
$170.00 - $336.45
Dividend yield:
0%
P/E ratio:
13.34x
P/S ratio:
5.50x
P/B ratio:
3.36x
Volume:
306
Avg. volume:
1.2K
1-year change:
54.23%
Market cap:
$19.3B
Revenue:
$3.1B
EPS (TTM):
$23.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.3B $2B $2.4B $3.1B
Revenue Growth (YoY) 92.55% -12.81% 52.01% 16.65% 30.6%
 
Cost of Revenues -- -- -- $80.2M $202.7M
Gross Profit -- -- -- $2.3B $2.9B
Gross Profit Margin -- -- -- 96.64% 93.51%
 
R&D Expenses $480.7M $636.4M $755.2M $1.1B $1.4B
Selling, General & Admin $101.3M $203.9M $378M $478.4M $549.6M
Other Inc / (Exp) -$89.3M $118.9M $56.6M -$88.5M $179.4M
Operating Expenses $581.9M -$479.7M -$890.7M $1.5B $1.9B
Operating Income $967.3M $479.7M $890.7M $772.1M $1B
 
Net Interest Expenses -- $2.1M $3M $3.9M $17.4M
EBT. Incl. Unusual Items $904.6M $633M $981.1M $817.9M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175.6M $155M $210.9M $186.4M $191.4M
Net Income to Company $904.6M $633M $981.1M $817.9M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $729M $478.1M $770.2M $631.5M $1.1B
 
Basic EPS (Cont. Ops) $11.19 $7.31 $11.78 $9.67 $17.72
Diluted EPS (Cont. Ops) $11.06 $7.24 $11.67 $9.58 $17.60
Weighted Average Basic Share $65.2M $65.4M $65.4M $65.3M $64.2M
Weighted Average Diluted Share $65.9M $66M $66M $65.9M $64.6M
 
EBITDA $945.8M $519.4M $931.7M $819.5M $1.1B
EBIT $906.1M $479.7M $890.7M $772.1M $1B
 
Revenue (Reported) $1.5B $1.3B $2B $2.4B $3.1B
Operating Income (Reported) $967.3M $479.7M $890.7M $772.1M $1B
Operating Income (Adjusted) $906.1M $479.7M $890.7M $772.1M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $366.1M $553.1M $687.7M $815.7M $1B
Revenue Growth (YoY) 35.28% 51.05% 24.35% 18.61% 25.29%
 
Cost of Revenues -- -- $11.5M $40.2M $58M
Gross Profit -- -- $676.2M $775.5M $964M
Gross Profit Margin -- -- 98.32% 95.07% 94.33%
 
R&D Expenses $176.6M $201.1M $304.8M $336.2M $357M
Selling, General & Admin $48.5M $90.7M $125.5M $127.4M $148M
Other Inc / (Exp) $39M $165.2M $106.2M -$81.5M --
Operating Expenses -$141.1M -$261.3M $430.3M $463.5M $505M
Operating Income $141.1M $261.3M $245.9M $312M $459M
 
Net Interest Expenses $634K $811.9K $1.3M $2.7M $3M
EBT. Incl. Unusual Items $185.6M $442.8M $389.7M $253.1M $482M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.5M $93.4M $82.6M $66.7M $81M
Net Income to Company $185.6M $442.8M $389.4M $253.1M $508.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $141.1M $349.4M $307.1M $186.4M $401M
 
Basic EPS (Cont. Ops) $2.16 $5.35 $4.70 $2.94 $6.51
Diluted EPS (Cont. Ops) $2.16 $5.30 $4.66 $2.92 $6.46
Weighted Average Basic Share $65.4M $65.3M $65.3M $63.5M $61.6M
Weighted Average Diluted Share $66.1M $65.9M $65.9M $63.9M $62.1M
 
EBITDA $183.3M $433.3M $258.3M $328.5M $478.1M
EBIT $141.1M $261.3M $245.9M $312M $459M
 
Revenue (Reported) $366.1M $553.1M $687.7M $815.7M $1B
Operating Income (Reported) $141.1M $261.3M $245.9M $312M $459M
Operating Income (Adjusted) $141.1M $261.3M $245.9M $312M $459M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.7B $2.4B $2.9B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $112.7M $205.2M
Gross Profit -- -- $1.3B $2.8B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $611.5M $757.8M $1.1B $1.3B $1.5B
Selling, General & Admin $160.9M $328.1M $470.1M $515.8M $596.6M
Other Inc / (Exp) $104.2M $359.7M -$215.2M -$133.9M --
Operating Expenses -$496.9M -$641.5M $396.2M $1.8B $2.1B
Operating Income $496.9M $641.5M $886M $931.5M $1.3B
 
Net Interest Expenses $2.1M $2.7M $6.5M $7.3M $24.7M
EBT. Incl. Unusual Items $572.9M $1B $766.3M $943.4M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.7M $239.5M $153.8M $268.6M $182.2M
Net Income to Company $572.9M $1B $765.7M $955.1M $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $461.2M $800.1M $612.5M $674.8M $1.5B
 
Basic EPS (Cont. Ops) $7.05 $12.24 $9.38 $10.46 $23.70
Diluted EPS (Cont. Ops) $7.05 $12.13 $9.29 $10.38 $23.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $676.9M $1B $842.2M $1.1B $1.4B
EBIT $496.9M $641.5M $886M $931.5M $1.3B
 
Revenue (Reported) $1.3B $1.7B $2.4B $2.9B $3.6B
Operating Income (Reported) $496.9M $641.5M $886M $931.5M $1.3B
Operating Income (Adjusted) $496.9M $641.5M $886M $931.5M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $938M $1.3B $1.7B $2.2B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $14.6M $94.5M $157M
Gross Profit -- -- $1.3B $2.1B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $461.4M $558.3M $826.4M $1B $1.1B
Selling, General & Admin $123.3M $249.4M $343.8M $381.1M $418M
Other Inc / (Exp) $174M $343.2M $60.4M $16.5M $75M
Operating Expenses $218.6M -$517.2M $761.7M $1.4B $1.5B
Operating Income $353.3M $517.2M $520.5M $690.7M $1B
 
Net Interest Expenses $59M $2.3M $5.8M $6.4M $17M
EBT. Incl. Unusual Items $484M $891.1M $675.5M $809.9M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116.3M $201.1M $143.1M $227.4M $217M
Net Income to Company $487.4M $891.1M $675.8M $809.9M $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $367.7M $690M $532.4M $582.5M $932M
 
Basic EPS (Cont. Ops) $5.62 $10.56 $8.15 $9.04 $15.04
Diluted EPS (Cont. Ops) $5.59 $10.46 $8.08 $8.99 $14.97
Weighted Average Basic Share $196.2M $196.2M $196M $193.2M $186.6M
Weighted Average Diluted Share $198M $197.9M $197.5M $194.5M $187.5M
 
EBITDA $551M $876M $549M $328.5M $1.1B
EBIT $508.7M $517.2M $520.5M $690.7M $1B
 
Revenue (Reported) $938M $1.3B $1.7B $2.2B $2.7B
Operating Income (Reported) $353.3M $517.2M $520.5M $690.7M $1B
Operating Income (Adjusted) $508.7M $517.2M $520.5M $690.7M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $3B $3.2B $4.2B $2.9B
Short Term Investments $1.5B $1.6B $1.8B $2B $1.6B
Accounts Receivable, Net $407.1M $512.6M $819.8M $733.1M $915.1M
Inventory -- -- -- $8.4M $8.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.1B $3.5B $4B $4.9B $3.9B
 
Property Plant And Equipment $121.6M $149.1M $189.7M $243.2M $262.6M
Long-Term Investments $178.7M $60.9M $26M $29M $38.9M
Goodwill -- -- -- -- $353.7M
Other Intangibles $55.9M $38.7M -- $15M $1.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $3.8B $4.3B $5.2B $6.4B
 
Accounts Payable $24M $53.5M $246.3M $341.9M $483.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.9M $9.4M $10.7M $13.4M $12.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $207.1M $239.7M $261.6M $368.1M $737.1M
 
Long-Term Debt -- $55.5M $75.1M $100.8M $130.1M
Capital Leases -- -- -- -- --
Total Liabilities $334.2M $371.7M $407.2M $545.2M $1.3B
 
Common Stock $10.9M $10.1M $9.5M $9.8M $9.2M
Other Common Equity Adj $8.9M $12.3M -- -- $68.4M
Common Equity $3.2B $3.4B $3.9B $4.7B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.2B $3.4B $3.9B $4.7B $5.1B
 
Total Liabilities and Equity $3.5B $3.8B $4.3B $5.2B $6.4B
Cash and Short Terms $2.7B $3B $3.2B $4.2B $2.9B
Total Debt -- $65M $85.7M $114.1M $142.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.9B $3.1B $3.9B $2.6B $3.4B
Short Term Investments $1.6B $1.8B $1.9B $1.6B --
Accounts Receivable, Net $501M $654.4M -- $944.7M $1B
Inventory -- -- $9.9M $10.6M $14M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $3.8B $4.7B $3.5B $4.5B
 
Property Plant And Equipment $149.2M $169.8M $234.4M $269.6M $266M
Long-Term Investments $96.6M $25.6M $27.4M $37.3M $45M
Goodwill -- -- -- $360.5M --
Other Intangibles -- -- -- $1.7B --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.7B $4B $5B $5.9B $7B
 
Accounts Payable $198.3M $253.2M $332.4M $476.4M $602M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.8M $10.4M $11.8M $13.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $285.2M $393.7M $412M $686.4M $741M
 
Long-Term Debt $58.3M $72.5M $100.8M $134.1M $126M
Capital Leases -- -- -- -- --
Total Liabilities $420.8M $530.8M $585.8M $1.2B $1.3B
 
Common Stock $10.3M $8.7M $9.4M $9.9M $10M
Other Common Equity Adj $13.1M $20M $20.1M -$51.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $3.5B $4.4B $4.8B $5.8B
 
Total Liabilities and Equity $3.7B $4B $5B $5.9B $7B
Cash and Short Terms $2.9B $3.1B $3.9B $2.6B $3.4B
Total Debt $68.1M $82.9M $112.6M $147.8M $142M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $904.6M $633M $981.1M $817.9M $1.3B
Depreciation & Amoritzation $39.7M $39.4M $51.1M $42.8M $59.9M
Stock-Based Compensation $30.6M $49.3M $62M $85M $104.6M
Change in Accounts Receivable $46.9M -$170.7M -$299.9M $115.6M -$230.6M
Change in Inventories -- -- -- -$8.3M -$725.1K
Cash From Operations $985.7M $354.1M $552.7M $1.1B $1.1B
 
Capital Expenditures $47M $40.1M $44.8M $54.6M $44.1M
Cash Acquisitions -- -- -- -- $1.8B
Cash From Investing -$360.2M -$152.7M -$390M -$186M -$1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.7M -$8.8M -$10.5M -$13.5M -$8.4M
Repurchase of Common Stock -- $71M $128.3M $81.8M $562.5M
Other Financing Activities -$3.8M -$7.6M -$12.7M -$15.3M -$15.2M
Cash From Financing $10.9M -$66.8M -$111.5M -$87.9M -$568.3M
 
Beginning Cash (CF) $544.2M $1.4B $1.4B $2.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $636.3M $269.7M $132.2M $721.7M -$726.4M
Ending Cash (CF) $1.1B $1.8B $1.6B $2.8B $794.1M
 
Levered Free Cash Flow $938.6M $314.1M $507.9M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $185.6M $442.8M $389.4M $253.1M $508.9M
Depreciation & Amoritzation -- -- $12.4M $16.5M $19.1M
Stock-Based Compensation -- -- $23.6M $27.4M $36M
Change in Accounts Receivable -- -- -$79M -$42M -$49.7M
Change in Inventories -- -- -$2.8M -$5M -$1.1M
Cash From Operations $92.1M $266.3M $296.8M $299.4M $563.1M
 
Capital Expenditures $12.2M $11.1M $14.3M $7.1M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$256.9M -$187M $147.4M $33M -$56.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.2M -$2M -$2.1M -$3M --
Repurchase of Common Stock $1.6M $94.3M -$75K $43.3M $28.1M
Other Financing Activities $4.7K -$209K -$166.6K -$2.1M --
Cash From Financing $3.8M -$86.9M $3M -$40.6M -$25M
 
Beginning Cash (CF) $1.4B $1.4B $2B $949.5M $1.8B
Foreign Exchange Rate Adjustment $63.7M $83.5M $48.8M $4.4M $4.2M
Additions / Reductions -$97.3M $75.9M $496M $296.1M $485.7M
Ending Cash (CF) $1.3B $1.5B $2.6B $1.3B $2.3B
 
Levered Free Cash Flow $79.9M $255.2M $282.5M $292.3M $560.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $572.9M $1B $765.7M $955.1M $1.7B
Depreciation & Amoritzation -- -- -- $54.9M $67.5M
Stock-Based Compensation -- -- $61.3M $105.8M $120.5M
Change in Accounts Receivable -- -- -- -$184.9M -$160.6M
Change in Inventories -- -- -- -$496K -$4M
Cash From Operations $192M $529M $894.1M $979M $1.3B
 
Capital Expenditures $38.8M $39.9M $60.6M $24.7M $72.2M
Cash Acquisitions -- -- -- $1.8B -$51.9M
Cash From Investing -$214.6M -$417M -$146M -$1.5B -$20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.3M -$7.2M -$13.6M -$13.2M --
Repurchase of Common Stock $72.4M $124.5M $84M $561.3M $433.2M
Other Financing Activities -$7.5M -$11.4M -$16.2M -$16.7M --
Cash From Financing -$65.5M -$124.7M -$68.9M -$570.7M -$443.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.1M $234.7M $575.5M -$1.1B $937.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $153.2M $489.2M $833.5M $954.3M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $487.4M $891.1M $675.8M $809.9M $1.2B
Depreciation & Amoritzation -- -- $34.6M $16.5M $52.3M
Stock-Based Compensation -- -- $63.2M $27.4M $96.2M
Change in Accounts Receivable -- -- $106.3M -$42M -$129.7M
Change in Inventories -- -- -$10.2M -$5M -$5.2M
Cash From Operations $343.9M $492M $833.1M $737.9M $925.5M
 
Capital Expenditures $29.5M $29.4M $45.1M $15M $43.9M
Cash Acquisitions -- -- -- $1.8B --
Cash From Investing -$104.9M -$370M -$122.6M -$1.4B -$74.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.9M -$6.2M -$9.3M -$9M -$6M
Repurchase of Common Stock -$69.2M $124.5M $82.3M $561.3M $449.7M
Other Financing Activities -$6.6M -$10.2M -$13.7M -$15.1M -$14M
Cash From Financing -$70.8M -$127.1M -$85.2M -$567.6M -$460.1M
 
Beginning Cash (CF) $3.8B $4.1B $5.4B $3.7B $4.7B
Foreign Exchange Rate Adjustment $92.2M $204.8M $14M $47.7M $7.3M
Additions / Reductions $231.8M $199.7M $639.3M -$1.2B $398.4M
Ending Cash (CF) $4.1B $4.5B $6.1B $2.5B $5.1B
 
Levered Free Cash Flow $314.4M $462.6M $788M $722.9M $881.6M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
55
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
35
SMX alert for Dec 19

SMX (Security Matters) Plc [SMX] is up 11.91% over the past day.

Sell
36
INSP alert for Dec 19

Inspire Medical Systems, Inc. [INSP] is up 1.39% over the past day.

Sell
40
INSM alert for Dec 19

Insmed, Inc. [INSM] is up 4.79% over the past day.

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

Show me the best stock