Financhill
Buy
54

GOFPY Quote, Financials, Valuation and Earnings

Last price:
$10.64
Seasonality move :
6.09%
Day range:
$10.72 - $10.88
52-week range:
$7.76 - $12.12
Dividend yield:
6.95%
P/E ratio:
14.08x
P/S ratio:
5.32x
P/B ratio:
21.78x
Volume:
95K
Avg. volume:
63K
1-year change:
28.04%
Market cap:
$7.7B
Revenue:
$1.4B
EPS (TTM):
$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $653.4M $1B $1.1B $1.2B $1.4B
Revenue Growth (YoY) -19.54% 55.23% 8.87% 10.19% 11.54%
 
Cost of Revenues $347.5M $405.6M $527.8M $572.3M $594.5M
Gross Profit $305.9M $608.6M $576.3M $644.4M $762.7M
Gross Profit Margin 46.81% 60.01% 52.2% 52.96% 56.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $164.1M $315.6M $147.6M $176.3M $175.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $210.4M $404.6M -$33.9M $28.2M $20.5M
Operating Income $95.5M $204M $610.2M $616.1M $742.1M
 
Net Interest Expenses $47.1M $48.8M $35.6M $44.3M $30.4M
EBT. Incl. Unusual Items $225.8M $422.8M $744.6M $616.3M $733.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.7M $113.9M $133.7M $168.6M $192.6M
Net Income to Company $246.7M $422.3M $760.1M $616.3M $733.1M
 
Minority Interest in Earnings -$6.9M $1.7M $3.9M $6.3M $15.1M
Net Income to Common Excl Extra Items $227M $308.3M $626.4M $447.7M $540.6M
 
Basic EPS (Cont. Ops) $0.35 $0.45 $0.88 $0.61 $0.73
Diluted EPS (Cont. Ops) $0.35 $0.45 $0.88 $0.61 $0.73
Weighted Average Basic Share $668.6M $687.7M $708.9M $729.4M $723.6M
Weighted Average Diluted Share $668.6M $687.7M $708.9M $729.4M $723.6M
 
EBITDA $228.4M $375.1M $750.7M $760.4M $888.4M
EBIT $95.5M $204M $610.2M $616.1M $742.1M
 
Revenue (Reported) $653.4M $1B $1.1B $1.2B $1.4B
Operating Income (Reported) $95.5M $204M $610.2M $616.1M $742.1M
Operating Income (Adjusted) $95.5M $204M $610.2M $616.1M $742.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $300.4M $269.3M $279.5M $340.2M $378.4M
Revenue Growth (YoY) 50.04% -10.37% 3.81% 21.72% 11.22%
 
Cost of Revenues $156.4M $125.1M $138.8M $146.9M $168.7M
Gross Profit $144M $144.2M $140.7M $193.3M $209.7M
Gross Profit Margin 47.93% 53.55% 50.34% 56.9% 55.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.3M $31.4M $35.8M $38.5M $47.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$16.4M -$17.8M -$5.9M $797.5K $3.5M
Operating Income $160.3M $162M $146.6M $192.5M $206.3M
 
Net Interest Expenses $12.5M $8.8M $7.2M $8.5M $10.5M
EBT. Incl. Unusual Items $152.4M $155.9M $117.8M $184.4M $203.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.8M $35.5M $23M $49M $52.6M
Net Income to Company $154.1M $160M $119.1M $169.8M $208.6M
 
Minority Interest in Earnings $583.5K $2.9M $4.2M $3.1M $1M
Net Income to Common Excl Extra Items $117.6M $122.2M $94.8M $135.4M $150.4M
 
Basic EPS (Cont. Ops) $0.17 $0.17 $0.12 $0.18 $0.21
Diluted EPS (Cont. Ops) $0.17 $0.17 $0.12 $0.18 $0.21
Weighted Average Basic Share $691.5M $710.7M $736.5M $721.3M $717.2M
Weighted Average Diluted Share $691.5M $710.7M $736.5M $721.3M $717.2M
 
EBITDA $202.8M $194.9M $183M $230.7M $247.3M
EBIT $160.3M $162M $146.6M $192.5M $206.3M
 
Revenue (Reported) $300.4M $269.3M $279.5M $340.2M $378.4M
Operating Income (Reported) $160.3M $162M $146.6M $192.5M $206.3M
Operating Income (Adjusted) $160.3M $162M $146.6M $192.5M $206.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $898.3M $1.2B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $527.4M $523M $560.5M $593.1M $632.9M
Gross Profit $370.9M $663M $620.8M $716.9M $814.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $164.8M $251.3M $170M $201.7M $195.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $102.1M $128.5M -$9.4M $60.5M $31.3M
Operating Income $268.7M $534.5M $630.2M $656.4M $783M
 
Net Interest Expenses $53.8M $53.6M $28.3M $43.7M $32.1M
EBT. Incl. Unusual Items $426.3M $531.5M $787.4M $694.3M $764.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.8M $136.3M $142.9M $197M $203.6M
Net Income to Company $431.3M $538.2M $800.3M $673.5M $774.6M
 
Minority Interest in Earnings -$2.2M $3.1M $9.7M $6.4M $14.1M
Net Income to Common Excl Extra Items $367.3M $398.3M $655.4M $497.3M $560.8M
 
Basic EPS (Cont. Ops) $0.54 $0.56 $0.89 $0.67 $0.76
Diluted EPS (Cont. Ops) $0.54 $0.56 $0.89 $0.67 $0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $440.6M $687.9M $770.9M $804.3M $935.3M
EBIT $268.7M $534.5M $630.2M $656.4M $783M
 
Revenue (Reported) $898.3M $1.2B $1.2B $1.3B $1.4B
Operating Income (Reported) $268.7M $534.5M $630.2M $656.4M $783M
Operating Income (Adjusted) $268.7M $534.5M $630.2M $656.4M $783M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $700.4M $797.2M $877.8M $971.6M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $434.2M $383.5M $417.8M $438.7M $474.7M
Gross Profit $266.2M $413.8M $460M $532.9M $588.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92M $96.5M $115.1M $136.8M $152.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$27.3M -$34.3M -$14.2M $13.3M $26.1M
Operating Income $293.5M $448.1M $474.2M $519.6M $562.3M
 
Net Interest Expenses $39.6M $39M $23.5M $22.7M $24.9M
EBT. Incl. Unusual Items $285.3M $396.4M $446.8M $525.2M $556.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.5M $95.6M $105M $133.6M $144.8M
Net Income to Company $287.8M $403.2M $449.2M $510.5M $561.1M
 
Minority Interest in Earnings $1.6M $2.9M $8.8M $8.9M $7.9M
Net Income to Common Excl Extra Items $213.8M $305.3M $341.8M $391.6M $412M
 
Basic EPS (Cont. Ops) $0.31 $0.43 $0.46 $0.53 $0.56
Diluted EPS (Cont. Ops) $0.31 $0.43 $0.46 $0.53 $0.56
Weighted Average Basic Share $2B $2.1B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2B $2.1B $2.2B $2.2B $2.2B
 
EBITDA $422.9M $554.6M $580.5M $629.6M $678.3M
EBIT $293.5M $448.1M $474.2M $519.6M $562.3M
 
Revenue (Reported) $700.4M $797.2M $877.8M $971.6M $1.1B
Operating Income (Reported) $293.5M $448.1M $474.2M $519.6M $562.3M
Operating Income (Adjusted) $293.5M $448.1M $474.2M $519.6M $562.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $625.8M $982.5M $777M $542.3M $512.4M
Short Term Investments $5.7M $4.1M $3.9M $3.9M $5M
Accounts Receivable, Net $83.8M $103.3M $109M $115.2M $89.8M
Inventory $11.8M $9.2M $10.5M $5.6M $5.9M
Prepaid Expenses $18.6M $19M $19M $41.5M $32.4M
Other Current Assets $50M $54.3M $195.5M $73.8M -$1K
Total Current Assets $769.8M $1.1B $1.1B $750.9M $663M
 
Property Plant And Equipment $156M $120.1M $94.9M $77.7M $66.7M
Long-Term Investments $24.9M $15.8M $37.3M $24.8M $8.5M
Goodwill $421.6M $388M $367.5M $378.8M $354.2M
Other Intangibles $1.5B $1.3B $1.1B $1B $929.1M
Other Long-Term Assets $58M $80.5M $65.3M $63M -$1K
Total Assets $3B $3.1B $2.7B $2.3B $2.1B
 
Accounts Payable $182.9M $191.3M $193.9M $222.6M $214.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.4M $8.5M $8.4M $7.2M $8.6M
Other Current Liabilities $182.3M $317.2M $232.5M $191.8M $35.3M
Total Current Liabilities $447.9M $649.9M $874.5M $652.1M $591.9M
 
Long-Term Debt $1.3B $1.2B $582.7M $669.5M $651M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2B $1.6B $1.5B $1.4B
 
Common Stock $125.3M $120.4M $116.3M $122.6M $115M
Other Common Equity Adj -- -- -- -- --
Common Equity $907.4M $1B $1.1B $818.2M $600M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.3M $43.8M $34.8M $37.7M $31M
Total Equity $957.7M $1.1B $1.1B $855.8M $631M
 
Total Liabilities and Equity $3B $3.1B $2.7B $2.3B $2B
Cash and Short Terms $625.8M $982.5M $777M $542.3M $512.4M
Total Debt $1.3B $1.2B $891.7M $756.3M $702.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $772.4M $587.3M $860.6M $593.7M $913.7M
Short Term Investments $4.2M $3.6M $6M $7.4M --
Accounts Receivable, Net $108.5M $82.4M $87.6M $78.5M $75.1M
Inventory $8.3M $6.6M $7.1M $8.8M $4.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $76.4M $45.7M $61.6M $46.3M --
Total Current Assets $969.5M $722M $1B $741.3M $1B
 
Property Plant And Equipment $126.9M $88.7M $91.7M $72.9M $71.9M
Long-Term Investments $15.1M $15M $5.7M $4M $3.3M
Goodwill $397.5M $336.8M $362.7M $382.7M --
Other Intangibles $1.3B $1B $1B $1B --
Other Long-Term Assets $92.7M $60.5M $62M $43.8M --
Total Assets $3B $2.3B $2.6B $2.3B $2.5B
 
Accounts Payable $152.6M $121.6M $150.4M $211M $221.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.6M $7M $8.5M $8.2M --
Other Current Liabilities $372.2M $313.7M $636.9M $415.2M --
Total Current Liabilities $616.6M $883.4M $994.7M $882.3M $1.5B
 
Long-Term Debt $1.2B $533.6M $710.5M $655.2M $433M
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.6B $1.8B $1.7B $2.2B
 
Common Stock $122.1M $105.9M $117.5M $123.9M $130.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.4M $35M $43.5M $40.4M $3.9M
Total Equity $976.9M $720M $754M $553.3M $357.2M
 
Total Liabilities and Equity $3B $2.3B $2.6B $2.3B $2.5B
Cash and Short Terms $772.4M $587.3M $860.6M $593.7M $913.7M
Total Debt $1.2B $540.6M $719M $663.4M $443M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $246.7M $422.3M $760.1M $616.3M $733.1M
Depreciation & Amoritzation $132.9M $171M $140.4M $144.4M $146.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $43.2M -$62.8M -$15.8M -$5.9M $51.3M
Change in Inventories $274.7K $1.5M -$914.3K $515.7K -$1.2M
Cash From Operations $223.2M $583.7M $693.6M $581.8M $774M
 
Capital Expenditures $21.5M $28.6M $23.9M $32.1M $35.4M
Cash Acquisitions $176.4M $22.5M $111.9M $15.2M --
Cash From Investing -$100.2M -$46.7M -$56.1M $88.8M -$31.6M
 
Dividends Paid (Ex Special Dividend) $244.8M $107.6M $148.6M $557M $474.5M
Special Dividend Paid
Long-Term Debt Issued $572.7M $534.9M -- $272.7M $22.4M
Long-Term Debt Repaid -$580.3M -$532.8M -$276.6M -$411.5M -$32.6M
Repurchase of Common Stock -- -- -- -- $226.4M
Other Financing Activities $173.6K -- -- $3.6M $4.3M
Cash From Financing -$267.7M -$119.1M -$780.3M -$926.9M -$739.4M
 
Beginning Cash (CF) $625.8M $982.5M $773.2M $538.3M $507.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$144.7M $417.8M -$142.9M -$256.3M $3M
Ending Cash (CF) $481.1M $1.4B $630.3M $282M $510.5M
 
Levered Free Cash Flow $201.7M $555.1M $669.7M $549.7M $738.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $154.1M $160M $119.1M $169.8M $208.6M
Depreciation & Amoritzation $42.6M $32.7M $36.6M $37.9M $42.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$31.2M $6.2M -$14.5M $17.4M -$3.3M
Change in Inventories $4.1M $6.4M $4.2M $3.2M -$285.1K
Cash From Operations $157.9M $303.9M $140.9M $210.8M $233.9M
 
Capital Expenditures $3.2M $3.4M $8.1M $6.1M $10.7M
Cash Acquisitions -$133.3K $113.3M $60.1K -- --
Cash From Investing -$2.4M -$116.5M $126.3M $2.5M -$4.5M
 
Dividends Paid (Ex Special Dividend) $93.7M $413.7M $631.4K $783K $11.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $117.5M $1.5M $3.4M -$351.8K --
Long-Term Debt Repaid -$117.9M $12.1M $602.2K -$1.8M --
Repurchase of Common Stock -- -- -- $29M --
Other Financing Activities -$4.8M -$319.6M $3.9M -$99.5M --
Cash From Financing -$101.9M -$414M -$2.6M -$132.3M $84M
 
Beginning Cash (CF) $768.2M $583.8M $854.6M $586.3M $906M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.7M -$226.5M $264.7M $81M $313.4M
Ending Cash (CF) $821.9M $357.3M $1.1B $667.3M $1.2B
 
Levered Free Cash Flow $154.7M $300.5M $132.8M $204.7M $223.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $431.3M $538.2M $800.3M $673.5M $774.6M
Depreciation & Amoritzation $172.4M $148.3M $139.8M $146.2M $154.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$99.2M $41M -$5.5M $51.9M $1.5M
Change in Inventories $2.6M $714.3K $63.7K -$1.3M $3.9M
Cash From Operations $364M $746.9M $672.9M $647.4M $829.4M
 
Capital Expenditures $26.1M $18.9M $31.3M $40.1M $45.8M
Cash Acquisitions $199.9M $113.1M $13M -$196.3K --
Cash From Investing -$41M -$128.7M $166.8M -$34.4M -$44.6M
 
Dividends Paid (Ex Special Dividend) $100.2M $427.6M -$106.2M $634.2M $559.6M
Special Dividend Paid
Long-Term Debt Issued -- $416.9M $276.4M $16.4M --
Long-Term Debt Repaid -$402.5M -$626.2M -$478.8M -$31.9M --
Repurchase of Common Stock -- -- $331.2M $321.8M $114.7M
Other Financing Activities -- -- -- $78.4M --
Cash From Financing -$180.6M -$668.2M -$609.9M -$916.6M -$506.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142.5M -$50M $229.8M -$303.5M $278.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $337.9M $728M $641.6M $607.3M $783.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $287.8M $403.2M $449.2M $510.5M $561.1M
Depreciation & Amoritzation $129.5M $106.5M $106.8M $109.6M $116.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$96.9M $6.9M $17.1M $74.8M $24.7M
Change in Inventories -$1.4M -$2.2M -$1.2M -$3.1M $2M
Cash From Operations $327.4M $490M $474.5M $544M $595.3M
 
Capital Expenditures $18.5M $8.7M $16.2M $24.5M $34.6M
Cash Acquisitions $22.8M $113.3M $15.3M -- --
Cash From Investing -$38.6M -$120.5M $102M -$20.5M -$33.4M
 
Dividends Paid (Ex Special Dividend) $94.1M $413.9M $160.2M $241.2M $323.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $119.9M $1.9M $278.3M $22M --
Long-Term Debt Repaid -$118.2M -$211.6M -$413.8M -$34.2M -$1.7M
Repurchase of Common Stock -- -- -- $112.9M --
Other Financing Activities -$4.8M -$319.6M -$174.3M -$99.5M -$4.2K
Cash From Financing -$102.1M -$651M -$486.5M -$482.3M -$245.3M
 
Beginning Cash (CF) $2.1B $2.3B $2.3B $1.7B $2.2B
Foreign Exchange Rate Adjustment $1.2K -- -- -- --
Additions / Reductions $186.8M -$281.5M $90M $41.1M $316.5M
Ending Cash (CF) $2.3B $2B $2.4B $1.7B $2.5B
 
Levered Free Cash Flow $309M $481.3M $458.3M $519.6M $560.7M

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 60.77% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.34% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 3.81% over the past day.

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

Show me the best stock