Financhill
Buy
54

GPOVF Quote, Financials, Valuation and Earnings

Last price:
$7.4500
Seasonality move :
430.27%
Day range:
$7.4500 - $7.4500
52-week range:
$5.2900 - $7.4500
Dividend yield:
1.03%
P/E ratio:
36.06x
P/S ratio:
1.68x
P/B ratio:
2.14x
Volume:
--
Avg. volume:
31
1-year change:
30.7%
Market cap:
$16.8B
Revenue:
$11.1B
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $6.1B $9B $11.2B $11.1B
Revenue Growth (YoY) -17.27% 39.42% 46.94% 24% -1.01%
 
Cost of Revenues $3.4B $4.7B $7B $8.5B $8.5B
Gross Profit $1B $1.4B $2.1B $2.7B $2.6B
Gross Profit Margin 22.93% 22.78% 22.92% 24.27% 23.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $733.4M $853.2M $1.1B $1.5B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $632.8M $740M $920.6M $1.3B $1.3B
Operating Income $376.7M $658.4M $1.1B $1.4B $1.3B
 
Net Interest Expenses $125.1M $104.2M $213.7M $360.9M $375.5M
EBT. Incl. Unusual Items $387.4M $596.7M $1.1B $1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.8M $128.4M $183.2M $323.9M $377.3M
Net Income to Company $299.9M $607.6M $1B $782.7M $912.6M
 
Minority Interest in Earnings $34.5M $51.5M $68.2M $20.6M $123.9M
Net Income to Common Excl Extra Items $299.9M $607.6M $1B $782.7M $912.6M
 
Basic EPS (Cont. Ops) $0.12 $0.25 $0.42 $0.34 $0.35
Diluted EPS (Cont. Ops) $0.12 $0.25 $0.42 $0.34 $0.35
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B $2.3B
 
EBITDA $537.9M $830.7M $1.4B $1.8B $1.7B
EBIT $376.7M $658.4M $1.1B $1.4B $1.3B
 
Revenue (Reported) $4.4B $6.1B $9B $11.2B $11.1B
Operating Income (Reported) $376.7M $658.4M $1.1B $1.4B $1.3B
Operating Income (Adjusted) $376.7M $658.4M $1.1B $1.4B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2.3B $2.7B $2.6B $2.4B
Revenue Growth (YoY) 34.43% 53.1% 16.27% -4.76% -4.26%
 
Cost of Revenues $1.2B $1.8B $2B $2B $1.9B
Gross Profit $352.7M $543M $676.1M $583M $524.8M
Gross Profit Margin 23.43% 23.56% 25.23% 22.84% 21.48%
 
R&D Expenses $1.9M $2.3M $3M $2.6M $3M
Selling, General & Admin $216.4M $287.8M $352.4M $344.3M $368.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $190.9M $287.8M $322.9M $305.7M $331.4M
Operating Income $161.7M $255.2M $353.2M $277.2M $193.4M
 
Net Interest Expenses $24.2M $52.3M $85.5M $79.2M $75M
EBT. Incl. Unusual Items $150.5M $235M $290.4M $243.6M $68.9M
Earnings of Discontinued Ops. -- -- -- $3.1M -$401.3K
Income Tax Expense $42.8M $52M $127.4M $70.1M $31.2M
Net Income to Company $137.2M $183.5M $180.6M $148.4M $69M
 
Minority Interest in Earnings $9M $24M $15.5M $34.2M $18.4M
Net Income to Common Excl Extra Items $137.2M $193.2M $180.6M $190.2M $53.7M
 
Basic EPS (Cont. Ops) $0.06 $0.08 $0.07 $0.07 $0.02
Diluted EPS (Cont. Ops) $0.06 $0.08 $0.07 $0.07 $0.02
Weighted Average Basic Share $2.3B $2.2B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.3B $2.2B $2.3B $2.3B $2.3B
 
EBITDA $205.1M $327.1M $439.3M $369.2M $306.6M
EBIT $161.7M $255.2M $353.2M $277.2M $193.4M
 
Revenue (Reported) $1.5B $2.3B $2.7B $2.6B $2.4B
Operating Income (Reported) $161.7M $255.2M $353.2M $277.2M $193.4M
Operating Income (Adjusted) $161.7M $255.2M $353.2M $277.2M $193.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.8B $8.3B $10.8B $11.2B $10B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $6.3B $8.1B $8.3B $7.8B
Gross Profit $1.3B $2B $2.7B $2.8B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.5M $8.8M $10.3M $11.7M $9M
Selling, General & Admin $859.7M $1B $1.3B $1.6B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $768.4M $1B $1.2B $1.5B $1.3B
Operating Income $575M $945.2M $1.5B $1.3B $947.5M
 
Net Interest Expenses $91.6M $143.6M $305.1M $361.9M $282.2M
EBT. Incl. Unusual Items $473.6M $840.5M $1.3B $1.2B $731.1M
Earnings of Discontinued Ops. -- -- -- $7.2M -$547.8K
Income Tax Expense $129.6M $191.7M $254M $369.2M $175.1M
Net Income to Company $441.6M $762.5M $1.1B $823.3M $576.8M
 
Minority Interest in Earnings $39.2M $76.2M $66.6M $80.5M $158.6M
Net Income to Common Excl Extra Items $444.9M $759.3M $1.1B $878.4M $624.9M
 
Basic EPS (Cont. Ops) $0.18 $0.30 $0.47 $0.36 $0.21
Diluted EPS (Cont. Ops) $0.18 $0.30 $0.47 $0.36 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $743.6M $1.2B $1.8B $1.7B $1.4B
EBIT $575M $945.2M $1.5B $1.3B $947.5M
 
Revenue (Reported) $5.8B $8.3B $10.8B $11.2B $10B
Operating Income (Reported) $575M $945.2M $1.5B $1.3B $947.5M
Operating Income (Adjusted) $575M $945.2M $1.5B $1.3B $947.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $6.4B $8B $8B $7.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $6B $6.1B $5.5B --
Gross Profit $1.5B $2B $1.9B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.7M $7.9M $8.8M $6.2M --
Selling, General & Admin $814.3M $1B $1.1B $1B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $791.3M $951.2M $981M $946.8M --
Operating Income $714.6M $1B $922.6M $605.1M --
 
Net Interest Expenses $121.6M $239.3M $272M $202.7M --
EBT. Incl. Unusual Items $628.9M $749.5M $891.4M $407.5M --
Earnings of Discontinued Ops. -- -- $7.2M -$547.7K --
Income Tax Expense $132.5M $194.3M $248.7M $83.4M --
Net Income to Company $540.5M $609.8M $652.5M $396.8M --
 
Minority Interest in Earnings $51.2M $42M $94.2M $123.8M --
Net Income to Common Excl Extra Items $539.3M $609.8M $693.1M $376.4M --
 
Basic EPS (Cont. Ops) $0.22 $0.25 $0.27 $0.11 --
Diluted EPS (Cont. Ops) $0.22 $0.25 $0.27 $0.11 --
Weighted Average Basic Share $6.8B $6.8B $6.8B $6.8B --
Weighted Average Diluted Share $6.8B $6.8B $6.8B $6.8B --
 
EBITDA $902.3M $1.3B $1.2B $904.9M --
EBIT $714.6M $1B $922.6M $605.1M --
 
Revenue (Reported) $6.4B $8B $8B $7.1B --
Operating Income (Reported) $714.6M $1B $922.6M $605.1M --
Operating Income (Adjusted) $714.6M $1B $922.6M $605.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $650.3M $547.2M $630.9M $965.3M $781.1M
Short Term Investments $132.8M -- -- -- --
Accounts Receivable, Net $848.7M $850.2M $1.5B $1.8B $1.3B
Inventory $804M $984.2M $1.4B $1.6B $1.5B
Prepaid Expenses $106M $135.9M $118.9M $127.2M $95.3M
Other Current Assets -- -- -- $10.6K --
Total Current Assets $3.2B $3.6B $4.8B $6.3B $5.9B
 
Property Plant And Equipment $2.8B $1.9B $3.5B $3.9B $3.4B
Long-Term Investments $2.1B $3.2B $3B $3.5B $2.9B
Goodwill -- -- $231.8M $262.7M $275.9M
Other Intangibles $73.4M $116M $249.5M $265.2M $178.5M
Other Long-Term Assets $69.2M $69.4M $74.6M $93.9M $84.7M
Total Assets $8.5B $9.1B $12.3B $14.8B $13.5B
 
Accounts Payable $583.4M $628.4M $883.4M $1.1B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $63.5M $81.7M $100.2M $91.8M $105.1M
Other Current Liabilities -- -- -$1.5B -- $134.8M
Total Current Liabilities $1.8B $1.9B $3.1B $3.7B $3.1B
 
Long-Term Debt $1.3B $1.1B $1.6B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.5B $5.4B $6.3B $5.7B
 
Common Stock $32.3M $25.9M $27.2M $31.3M $25.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.6B $5.1B $6.2B $7.6B $6.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $418.4M $442.7M $716.7M $927.1M $946.2M
Total Equity $5.1B $5.6B $6.9B $8.5B $7.8B
 
Total Liabilities and Equity $8.5B $9.1B $12.3B $14.8B $13.5B
Cash and Short Terms $650.3M $547.2M $630.9M $965.3M $781.1M
Total Debt $1.3B $1.2B $1.8B $2B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $500.1M $792.5M $810.1M $909.3M $943.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.9B $2.5B $2.5B $2.9B
Inventory $1B $1.5B $1.7B $1.6B $1.7B
Prepaid Expenses $19.7M $49.9M $60.8M $60.2M $77.7M
Other Current Assets -- -- -- $2.6B --
Total Current Assets $3.3B $5B $5.9B $5.8B $6.3B
 
Property Plant And Equipment $1.8B $3.3B $3.8B $4.2B $4.2B
Long-Term Investments $2.8B $2.8B $3.6B $3B $3.3B
Goodwill -- $96.7M $255.2M $230.1M --
Other Intangibles $13M $104.7M $121.7M $364.9M --
Other Long-Term Assets $105.9M $120.4M $182.6M -$3.9B --
Total Assets $8.5B $11.9B $14.3B $14B $14.8B
 
Accounts Payable $487.2M $784.6M $905M $1B $991M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62M $90.6M $92.5M $103.4M --
Other Current Liabilities $192.7M $176.9M $91.5M $1.1B --
Total Current Liabilities $1.8B $3.1B $3.7B $3.3B $3.5B
 
Long-Term Debt $1.1B $1.6B $1.6B $2B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $5.3B $5.9B $6B $5.9B
 
Common Stock $25.8M $26.4M $30.5M $27.1M $29M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $418.6M $981.3M $940M $944.1M $1.1B
Total Equity $5.2B $6.6B $8.4B $7.9B $9B
 
Total Liabilities and Equity $8.5B $11.9B $14.3B $14B $14.8B
Cash and Short Terms $500.1M $792.5M $810.1M $909.3M $943.2M
Total Debt $1.2B $2B $2.1B $2.1B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $299.9M $607.6M $1B $782.7M $912.6M
Depreciation & Amoritzation $160.1M $171.3M $250.1M $330.5M $399.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15M -$195.2M -$312.6M -$531.6M -$197.6M
Change in Inventories $77.5M -$203.1M -$50.6M -$39.4M -$187.2M
Cash From Operations $572.1M $216M $813.6M $623M $1.3B
 
Capital Expenditures $224.9M $120.4M $279.5M $312.9M $378.1M
Cash Acquisitions $8.1M -- -- -- $593.3M
Cash From Investing -$258.6M $127.8K -$578M -$236.1M -$971.9M
 
Dividends Paid (Ex Special Dividend) $36.7M $116.9M $124.8M $101.8M $219.8M
Special Dividend Paid
Long-Term Debt Issued $530.6M $858.8M $2.1B $5B $4.3B
Long-Term Debt Repaid -$490.7M -$856.8M -$2.1B -$4.9B -$4.3B
Repurchase of Common Stock $26.8M $49.3M $22.5M $18M $12.9M
Other Financing Activities -$3M -$12.1M -$423K -- --
Cash From Financing -$80.8M -$219.4M -$172.8M -$78.3M -$310.4M
 
Beginning Cash (CF) $590.4M $547.2M $630.9M $965.3M $781.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.7M -$27.9M $54.5M $228.4M -$5.7M
Ending Cash (CF) $693.2M $494.6M $677.1M $1.1B $800.1M
 
Levered Free Cash Flow $347.2M $95.6M $534.2M $310.1M $873.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $222M $482M $170.9M $180M --
Depreciation & Amoritzation $43.7M $73.9M $85.3M $98.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$80.2M $22.6M -$268.5M -$326.7M --
Change in Inventories -$80.9M $63.6M $20.7M -$19.5M --
Cash From Operations $171.4M $587.9M $290.2M $124.8M --
 
Capital Expenditures $31.2M $141.7M $106.2M $99.1M --
Cash Acquisitions -- -- -- $541.2M --
Cash From Investing -$2.5M -$526M -$137.3M $30.7M --
 
Dividends Paid (Ex Special Dividend) $52.9M $65.3M $69M $81.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $367.7M $525.6M $1.2B $877.7M --
Long-Term Debt Repaid -$362.3M -$633.7M -$1.2B -$1B --
Repurchase of Common Stock $14.6M $3.1M $6.4M $3.4K --
Other Financing Activities -$7.9M $167.9K $41.7K -- --
Cash From Financing -$72.6M -$204M -$64.1M -$249.4M --
 
Beginning Cash (CF) $547.2M $630.9M $965.3M $781.1M --
Foreign Exchange Rate Adjustment -$51.8M -$43M $40.3M $10.6M --
Additions / Reductions $44.5M -$185M $129.1M -$83.3M --
Ending Cash (CF) $539.9M $402.9M $1.1B $708.5M --
 
Levered Free Cash Flow $140.3M $446.2M $183.9M $25.7M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $441.6M $762.5M $1.1B $823.3M $576.8M
Depreciation & Amoritzation $168.4M $221M $319.5M $330.7M $409.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $61.8M -$410.1M -$244.2M -$113.3M -$365.8M
Change in Inventories -$116.7M -$191.9M $3.4M -$130.6M $51.3M
Cash From Operations $544.4M $411.9M $929.5M $1.3B $580.7M
 
Capital Expenditures $209.8M $171.4M $351M $344.2M $347.4M
Cash Acquisitions $8.5M -- -- -- $541.2M
Cash From Investing -$78.1M -$65.7M -$630.4M -$1B $59M
 
Dividends Paid (Ex Special Dividend) $67M $114M $97.9M $187.9M $249.2M
Special Dividend Paid
Long-Term Debt Issued $512.5M $2B $4.3B $4.7B --
Long-Term Debt Repaid -$647.8M -$1.8B -$4.3B -$4.5B --
Repurchase of Common Stock $48.8M $34M $14.6M $18.1M $5.2M
Other Financing Activities -$6.6M -$8.5M -- -- --
Cash From Financing -$322.6M -$46.3M -$218.9M -$97.8M -$609.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.5M $281.6M -$76.5M $198.9M -$27M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $334.6M $240.5M $578.5M $947M $233.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1B $780.6M $832.4M $396.8M --
Depreciation & Amoritzation $251.1M $330.9M $343.9M $310.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$307.3M -$535.3M -$171.5M -$39.1M --
Change in Inventories -$47.4M -$39.4M -$170.8M $70.8M --
Cash From Operations $828.4M $631.7M $1.1B $455.8M --
 
Capital Expenditures $282M $315.5M $337.1M $248.3M --
Cash Acquisitions -- -- $541.2M -- --
Cash From Investing -$589.1M -$241.7M -$878.7M $28.3M --
 
Dividends Paid (Ex Special Dividend) $126.4M $101.5M $200.5M $167.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $5B $4.3B $1.4B --
Long-Term Debt Repaid -$2.1B -$4.9B -$4.3B -$1.5B --
Repurchase of Common Stock $22.5M $17.9M $11.7M $5.2M --
Other Financing Activities -$422.9K -- -- -- --
Cash From Financing -$177.6M -$79M -$283.1M -$360.4M --
 
Beginning Cash (CF) $2.6B $3.1B $3.3B $2.5B --
Foreign Exchange Rate Adjustment -$9.5M -$73.4M $22.5M -$67.4M --
Additions / Reductions $52.1M $237.7M -$13.5M $56.3M --
Ending Cash (CF) $2.7B $3.3B $3.3B $2.5B --
 
Levered Free Cash Flow $546.4M $316.2M $788.7M $207.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 7

Bill Holdings, Inc. [BILL] is up 37.11% over the past day.

Buy
75
PRLB alert for Feb 7

Proto Labs, Inc. [PRLB] is up 28.33% over the past day.

Sell
30
MSTR alert for Feb 7

Strategy, Inc. [MSTR] is up 26.08% over the past day.

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

Show me the best stock