Financhill
Buy
62

GRRLF Quote, Financials, Valuation and Earnings

Last price:
$0.16
Seasonality move :
15.22%
Day range:
$0.16 - $0.16
52-week range:
$0.15 - $0.34
Dividend yield:
10.51%
P/E ratio:
2.50x
P/S ratio:
0.49x
P/B ratio:
0.26x
Volume:
--
Avg. volume:
838
1-year change:
-36.84%
Market cap:
$182.7M
Revenue:
$408.1M
EPS (TTM):
$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $255M $347.3M $587M $412.9M $408.1M
Revenue Growth (YoY) -7.86% 36.19% 69% -29.65% -1.17%
 
Cost of Revenues $183.6M $189.7M $239.5M $214.3M $225.2M
Gross Profit $71.5M $157.7M $347.5M $198.6M $182.9M
Gross Profit Margin 28.02% 45.4% 59.19% 48.1% 44.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3M $3M $2.2M $2.4M $2.4M
Other Inc / (Exp) $2.7M $17.3M $21.5M $5.3M $3.4M
Operating Expenses $20.3M $19.1M $26.1M $35.4M $50.5M
Operating Income $51.2M $138.5M $321.3M $163.2M $132.4M
 
Net Interest Expenses -- $11.5M -- -- --
EBT. Incl. Unusual Items $56.7M $144.3M $346.1M $172.8M $142.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $3.9M $104.6M $53.5M $43.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $227.3K $686.2K $484.4K -- --
Net Income to Common Excl Extra Items $54M $141.1M $242M $119.3M $99.7M
 
Basic EPS (Cont. Ops) $0.05 $0.12 $0.21 $0.10 $0.09
Diluted EPS (Cont. Ops) $0.05 $0.12 $0.21 $0.10 $0.09
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $73.2M $173.3M $360.5M $192.2M $182.3M
EBIT $57.9M $158.8M $346.8M $174.5M $145.4M
 
Revenue (Reported) $255M $347.3M $587M $412.9M $408.1M
Operating Income (Reported) $51.2M $138.5M $321.3M $163.2M $132.4M
Operating Income (Adjusted) $57.9M $158.8M $346.8M $174.5M $145.4M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $307.1M $537.3M $484.6M $352.5M $373.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $187M $230M $219.7M $210.4M $241.5M
Gross Profit $120M $307.3M $264.9M $142.1M $131.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $2.8M $2.3M $2.7M $2.3M
Other Inc / (Exp) $2M $27.7M $21.6M $2.3M $5.4M
Operating Expenses $21.6M $19.1M $30M $41.5M $48.8M
Operating Income $98.4M $288.2M $234.9M $100.5M $83M
 
Net Interest Expenses $10M -- -- -- --
EBT. Incl. Unusual Items $90.4M $317.8M $258.5M $104.8M $95.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $59.2M $79.4M $31.8M $26.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.6M $259.3M $179.6M $73M $69.4M
 
Basic EPS (Cont. Ops) $0.07 $0.22 $0.15 $0.06 $0.06
Diluted EPS (Cont. Ops) $0.07 $0.22 $0.15 $0.06 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $120.6M $333.9M $275.3M $127.9M $138.2M
EBIT $103.3M $319.9M $260M $106.9M $97.8M
 
Revenue (Reported) $307.1M $537.3M $484.6M $352.5M $373.3M
Operating Income (Reported) $98.4M $288.2M $234.9M $100.5M $83M
Operating Income (Adjusted) $103.3M $319.9M $260M $106.9M $97.8M
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08 2025-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $99.5M $141M $321.8M $73.8M $74.7M
Short Term Investments $13.8M $15M $14.2M $130.7M $117.8M
Accounts Receivable, Net $21.3M $61M $13.6M $33.1M $39.3M
Inventory $83.9M $94.6M $117.4M $110.8M $122.5M
Prepaid Expenses $835.2K $810.4K $361K $849.7K $1.1M
Other Current Assets -- -- -- -- --
Total Current Assets $237.7M $323.2M $471.8M $355.1M $367.3M
 
Property Plant And Equipment $214.9M $296.5M $303.1M $384.9M $472.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $481.6M $671.8M $812.1M $747.1M $847.6M
 
Accounts Payable $17.5M $26.2M $26.5M $30.6M $26.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $11.7M $10.8M -- -- --
Current Portion Of Capital Lease Obligations -- $852.7K $12.3M $2.9M $982.4K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $64.2M $64.2M $116M $64M $52.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $109.1M $124.3M $180.5M $132M $145M
 
Common Stock $232.1M $254.9M $240.3M $225.5M $225.9M
Other Common Equity Adj -- -- -$1.6M -$1.5M -$1.3M
Common Equity $372.6M $548.4M $631.6M $615.1M $702.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$123.2K -$898.8K -- -- --
Total Equity $372.5M $547.5M $631.6M $615.1M $702.6M
 
Total Liabilities and Equity $481.6M $671.8M $812.1M $747.1M $847.6M
Cash and Short Terms $113.4M $156M $336M $204.5M $192.5M
Total Debt $11.7M $10.8M -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $107.7M $298.3M $206.3M $71.4M $80.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $39.4M $75.3M $10.5M $40.2M $10.4M
Inventory $66.1M $92.1M $134.4M $107.5M $158.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $47.9M $89M $113.4M
Total Current Assets $226.4M $480.2M $405.3M $309.8M $365.2M
 
Property Plant And Equipment $252.5M $295M $308.5M $431M $458M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $503M $819.6M $739.4M $748.5M $830.4M
 
Accounts Payable $18.5M $67.3M $48.8M $23.1M $30.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.6M $12.2M $16.1M $2.4M $603.6K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $47.9M $98.9M $79.3M $39.8M $46.8M
 
Long-Term Debt $1.1M $2.8M $154.1K $861.8K $269.4K
Capital Leases -- -- -- -- --
Total Liabilities $100.3M $147.8M $128.8M $118.8M $138.7M
 
Common Stock $227.8M $249.1M $228.1M $219.4M $221.6M
Other Common Equity Adj -- -- -$1.6M -$1.4M -$1.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.1M -$1.4M -- -- --
Total Equity $402.7M $671.9M $610.7M $629.8M $691.7M
 
Total Liabilities and Equity $503M $819.6M $739.4M $748.5M $830.4M
Cash and Short Terms $107.7M $298.3M $206.3M $71.4M $80.1M
Total Debt $10.8M $14.9M $16.3M $3.3M $872.9K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $64.8M $88.3M $60.1M $156M $171.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$65M -$86.5M -$59.8M -$275.2M -$160.6M
 
Dividends Paid (Ex Special Dividend) -$16.1M -$16M -$121.7M -$96.5M -$15.4M
Special Dividend Paid
Long-Term Debt Issued $7.5M -- -- -- --
Long-Term Debt Repaid -$9M -$1.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$256.5K -$709.7K -$2.4M -$4.6M -$1.4M
Cash From Financing -$17.8M -$18.6M -$124.1M -$101.1M -$16.7M
 
Beginning Cash (CF) $142.2M $98.2M $137.7M $308.3M $72M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.1M $34.9M $190.2M -$239.5M $13.9K
Ending Cash (CF) $98.8M $126.7M $333.3M $75.3M $72.8M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
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 -- $71K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $86.7M $71.3M $74.7M $186.4M $140.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$80.3M -$72M -$110M -$231.7M -$161.1M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$26.3M -$183.8M -$30.7M -$15.3M
Special Dividend Paid
Long-Term Debt Issued $3.8M -- -- -- --
Long-Term Debt Repaid -$11.1M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$602.2K -$993.6K -$4.6M -$2.5M -$1.2M
Cash From Financing -$23.5M -$26.6M -$188.4M -$31.9M -$17.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.2M $179.6M -$72.9M -$128.2M $6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
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 -- $71K -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
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

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock