Financhill
Sell
42

GRSXY Quote, Financials, Valuation and Earnings

Last price:
$19.61
Seasonality move :
0%
Day range:
$19.61 - $19.61
52-week range:
$19.61 - $19.61
Dividend yield:
0.59%
P/E ratio:
26.13x
P/S ratio:
0.72x
P/B ratio:
1.19x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$13.3B
Revenue:
$17.5B
EPS (TTM):
$0.75
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.2B $12.8B $14.6B $15.7B $17.5B
Revenue Growth (YoY) -2.63% 24.54% 14.18% 7.91% 11.1%
 
Cost of Revenues $5.3B $7.4B $8.6B $8.9B $10.2B
Gross Profit $4.9B $5.3B $6B $6.8B $7.3B
Gross Profit Margin 47.78% 41.82% 40.9% 43.19% 41.52%
 
R&D Expenses -- $9.4M $10.4M $9.3M $17.1M
Selling, General & Admin $1.8B $2.5B $2.8B $3B $3.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $2.7B $3B $3.3B $3.7B
Operating Income $1.5B $2.7B $3B $3.5B $3.6B
 
Net Interest Expenses $224.5M $631.9M $743.5M $1.1B $1.5B
EBT. Incl. Unusual Items $1.3B $1.6B $1.8B $1.6B $1.2B
Earnings of Discontinued Ops. $31.9M $60M -- -- --
Income Tax Expense $406.4M $259.9M $454M $455.9M $363M
Net Income to Company $1.3B $1.6B $1.8B $1.6B $1.2B
 
Minority Interest in Earnings -$360.6M $481.6M $528.9M $519.5M $479.1M
Net Income to Common Excl Extra Items $578.8M $1.4B $1.4B $1.2B $917.4M
 
Basic EPS (Cont. Ops) $0.88 $1.54 $1.29 $1.03 $0.66
Diluted EPS (Cont. Ops) $0.88 $1.53 $1.29 $1.03 $0.66
Weighted Average Basic Share $659.2M $659.3M $659.2M $659.4M $666.9M
Weighted Average Diluted Share $659.8M $660.2M $659.9M $660.6M $667.7M
 
EBITDA $2.1B $3.2B $3.5B $4.1B $4.3B
EBIT $1.6B $2.7B $3B $3.5B $3.6B
 
Revenue (Reported) $10.2B $12.8B $14.6B $15.7B $17.5B
Operating Income (Reported) $1.5B $2.7B $3B $3.5B $3.6B
Operating Income (Adjusted) $1.6B $2.7B $3B $3.5B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.4B $3.7B $4.1B $4.6B
Revenue Growth (YoY) 26.21% 13.07% 6.14% 11.76% 11.85%
 
Cost of Revenues $1.6B $1.9B $2B $2.2B $2.6B
Gross Profit $1.4B $1.6B $1.7B $1.9B $2B
Gross Profit Margin 46.98% 45.5% 45.79% 47.16% 42.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $800.2M $884M $944.4M $1B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $800.2M $884M $944.4M $1.1B $1.2B
Operating Income $630.8M $683.1M $729.4M $840M $796.8M
 
Net Interest Expenses $158.7M $172.1M $269.2M $361.4M $420.1M
EBT. Incl. Unusual Items $398.7M $283.9M $346.7M $208.2M $280.5M
Earnings of Discontinued Ops. $4.4M -- -- -- --
Income Tax Expense $143.7M $106.1M $101.3M $101.2M $115.9M
Net Income to Company $848.9M $762.3M $762.4M $576M --
 
Minority Interest in Earnings $90.9M $62.7M $104.1M $79.8M $108.2M
Net Income to Common Excl Extra Items $270M $189.1M $244.8M $117.3M $171.6M
 
Basic EPS (Cont. Ops) $0.28 $0.19 $0.21 $0.06 $0.09
Diluted EPS (Cont. Ops) $0.28 $0.19 $0.21 $0.06 $0.09
Weighted Average Basic Share $659.5M $659.5M $661.1M $667.4M $678.5M
Weighted Average Diluted Share $660.2M $660.1M $661.1M $667.4M $679.1M
 
EBITDA $768M $823M $880M $1B $1B
EBIT $630.8M $683.1M $729.4M $840M $796.8M
 
Revenue (Reported) $3B $3.4B $3.7B $4.1B $4.6B
Operating Income (Reported) $630.8M $683.1M $729.4M $840M $796.8M
Operating Income (Adjusted) $630.8M $683.1M $729.4M $840M $796.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.9B $14.2B $15B $16.6B $18.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $7.6B $8B $8.5B $10B
Gross Profit $6B $6.6B $7B $8.1B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.6B $3.9B $4.3B $4.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.6B $3.9B $4.3B $4.7B
Operating Income $2.8B $3B $3.1B $3.7B $3.8B
 
Net Interest Expenses $700.4M $643.3M $932.9M $1.3B $1.6B
EBT. Incl. Unusual Items $1.8B $1.6B $1.8B $1.4B $1.5B
Earnings of Discontinued Ops. $15.2M $50.5M -- -- -$1.2K
Income Tax Expense $565.3M $224.9M $411.8M $425.6M $430.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $424.5M $453.7M $581.5M $492.2M $548.2M
Net Income to Common Excl Extra Items $1.2B $1.4B $1.4B $1B $1.1B
 
Basic EPS (Cont. Ops) $1.26 $1.48 $1.22 $0.77 $0.75
Diluted EPS (Cont. Ops) $1.26 $1.48 $1.22 $0.77 $0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $3.5B $3.7B $4.4B $4.6B
EBIT $2.8B $3B $3.1B $3.7B $3.8B
 
Revenue (Reported) $11.9B $14.2B $15B $16.6B $18.5B
Operating Income (Reported) $2.8B $3B $3.1B $3.7B $3.8B
Operating Income (Adjusted) $2.8B $3B $3.1B $3.7B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $7.1B $7.4B $8.2B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.8B $4B $4.4B $5.2B
Gross Profit $3B $3.3B $3.5B $3.9B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.8B $1.9B $2.1B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $1.8B $1.9B $2.2B $2.3B
Operating Income $1.1B $1.5B $1.5B $1.6B $1.8B
 
Net Interest Expenses $214.2M $333.5M $516.5M $696.5M $835M
EBT. Incl. Unusual Items $869.6M $778.1M $764.9M $526.9M $720.4M
Earnings of Discontinued Ops. $9.2M -- -- -- --
Income Tax Expense $287.5M $249.9M $206.1M $176M $240.5M
Net Income to Company $848.9M $762.3M $762.4M $576M --
 
Minority Interest in Earnings -$15M $169.6M $225.7M $198.6M $265.7M
Net Income to Common Excl Extra Items $496M $546.4M $558.3M $365M $494.9M
 
Basic EPS (Cont. Ops) $0.62 $0.57 $0.50 $0.25 $0.34
Diluted EPS (Cont. Ops) $0.62 $0.57 $0.50 $0.25 $0.34
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.4B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.4B
 
EBITDA $1.4B $1.7B $1.8B $2B $2.2B
EBIT $1.2B $1.5B $1.5B $1.6B $1.8B
 
Revenue (Reported) $5.7B $7.1B $7.4B $8.2B $9.3B
Operating Income (Reported) $1.1B $1.5B $1.5B $1.6B $1.8B
Operating Income (Adjusted) $1.2B $1.5B $1.5B $1.6B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $406.9M $2.9B $2.7B $3.2B $3.4B
Short Term Investments $3.4B $2.6B $2.5B $3B $2.8B
Accounts Receivable, Net $591.1M $716.5M $719.8M $836.8M $1.1B
Inventory $843.7M $1.4B $1.5B $1.8B $2B
Prepaid Expenses $264.1M $312.1M $361.3M $406.3M $450.1M
Other Current Assets $84.4M $82.5M $98.3M $98.8M $116.5M
Total Current Assets $7.9B $7.5B $8.2B $10.4B $10.9B
 
Property Plant And Equipment $8.4B $9.1B $9.4B $11.2B $14.6B
Long-Term Investments -- $17.3B $19.4B $24.1B $28.5B
Goodwill $2.7B $2.6B $2.5B $2.4B $2.5B
Other Intangibles $1.3B $1.2B $1.1B $1B $1.5B
Other Long-Term Assets -$315.7M -$1.3M -$2.2M -$2.7M $429.4M
Total Assets $36.4B $38.3B $41.2B $49.6B $58.7B
 
Accounts Payable $1.1B $1.5B $1.6B $2.1B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $30.1M $31.4M $34.1M $45.6M $60.1M
Other Current Liabilities $324.5M $342.1M $327M $330M $364.6M
Total Current Liabilities $7.1B $7.6B $8.5B $11.1B $12.6B
 
Long-Term Debt $7.1B $6.3B $8.3B $10.5B $14.8B
Capital Leases -- -- -- -- --
Total Liabilities $22.5B $23B $26.2B $33B $40.3B
 
Common Stock $17.9M $17.4M $16M $15.9M $15.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.9B $10B $9.6B $10.6B $11.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5B $5.3B $5.4B $6B $7.1B
Total Equity $14B $15.3B $15B $16.7B $18.5B
 
Total Liabilities and Equity $36.4B $38.3B $41.2B $49.6B $58.7B
Cash and Short Terms $3.8B $2.9B $2.7B $3.2B $3.4B
Total Debt $10.5B $8.1B $10.4B $13B $18B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.7B $2.4B $2.7B $3.3B $3.3B
Short Term Investments $2.3B $2.5B $2.9B $3.5B --
Accounts Receivable, Net $633.3M $684.6M $715.8M $850.4M $1B
Inventory $1.2B $1.4B $1.5B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $315.5M $388.5M $465.6M $503.8M --
Total Current Assets $7.1B $7.4B $9.3B $10.7B $11.3B
 
Property Plant And Equipment $8.5B $8.6B $9.8B $11.5B $14.1B
Long-Term Investments $16.4B $17.6B $21.5B $27.2B $29.7B
Goodwill $2.7B $2.5B $2.4B $2.5B --
Other Intangibles $1.2B $1.1B $1B $1B --
Other Long-Term Assets $442.8M $481.6M $527.5M $518.3M --
Total Assets $36.9B $37.8B $44.7B $53.5B $59.7B
 
Accounts Payable $1.2B $1.4B $1.6B $1.8B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $30.8M $31.8M $38.5M $66.6M --
Other Current Liabilities $706.7M $708.7M $729.1M $714.9M --
Total Current Liabilities $7.1B $7.7B $9.3B $11.7B $12.4B
 
Long-Term Debt $6.5B $6.8B $9.6B $12.1B $27.4B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $23.3B $29B $36.1B $41.4B
 
Common Stock $17.7M $16.2M $15.9M $16M $15.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.2B $5.1B $5.7B $6.3B $7B
Total Equity $14.7B $14.5B $15.8B $17.4B $18.3B
 
Total Liabilities and Equity $36.9B $37.8B $44.7B $53.5B $59.7B
Cash and Short Terms $2.7B $2.4B $2.7B $3.3B $3.3B
Total Debt $11.4B $6.8B $9.6B $12.2B $27.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $1.6B $1.8B $1.6B $1.2B
Depreciation & Amoritzation $535M $558.5M $566.4M $604.1M $763.3M
Stock-Based Compensation $5.3M $8.9M $14.7M $22M $23.9M
Change in Accounts Receivable -$301.4M -$144.2M -$56.6M -$131.3M -$144.4M
Change in Inventories $74.7M -$448.4M -$198.9M -$294M -$136.4M
Cash From Operations $2B $2.2B $2.7B $3.1B $2.4B
 
Capital Expenditures $490.6M $1.2B $1.5B $2.4B $2B
Cash Acquisitions $451.3M $5.6M $2.4M -- $1.2B
Cash From Investing -$1.2B -$521M -$1.8B -$2.8B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$58.3M $143M $143.2M $135.9M $187.4M
Special Dividend Paid
Long-Term Debt Issued $2.1B $2B $5B $5B $7.8B
Long-Term Debt Repaid -$2.8B -$2.8B -$2B -$2.3B -$2.8B
Repurchase of Common Stock -- $20.6M $27.7M $20.6M $22M
Other Financing Activities $22.4M $55.5M $18M $259.9M $18M
Cash From Financing -$1.1B -$1.7B -$38.5M $571.3M $1.7B
 
Beginning Cash (CF) $411.9M $299.7M $285.4M $293.2M $574.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$290.1M $21.2M $943.6M $878.5M $1.3B
Ending Cash (CF) $401.9M $320.8M $1.2B $1.2B $1.8B
 
Levered Free Cash Flow $1.5B $1.1B $1.3B $788.4M $393.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $848.9M $762.3M $762.4M $576M --
Depreciation & Amoritzation $270.9M $276.4M $293.6M $341.8M --
Stock-Based Compensation $3.8M $4.6M $10M $12.2M --
Change in Accounts Receivable -$93M -$1.4B -$1.9B -$1.7B --
Change in Inventories -$320.3M -$223M -$132.5M -$216.6M --
Cash From Operations $729.9M -$951.3M -$1.1B -$1.2B --
 
Capital Expenditures $485.3M $725.2M $1.1B $901.4M --
Cash Acquisitions -$5.6M -$102.8M -- -$83.3M --
Cash From Investing $335.1M -$421M -$1.2B -$1.1B --
 
Dividends Paid (Ex Special Dividend) -$143.5M -$140.6M -$136.1M -$188.8M --
Special Dividend Paid $54.7K $62.8K -- -- --
Long-Term Debt Issued $1B $2.1B $2.8B $3.3B --
Long-Term Debt Repaid -$1.9B -$1.1B -$1.2B -$1.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $20M $14.9M -- -- --
Cash From Financing -$1.3B $1.4B $2.2B $2.2B --
 
Beginning Cash (CF) $497.7M $480.2M $606.1M $698.5M $913M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$251.1M -$12.1M -$12.6M -$80.7M --
Ending Cash (CF) $209.7M $268.7M $267.1M $204.8M --
 
Levered Free Cash Flow $244.6M -$1.7B -$2.2B -$2.1B --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.3M $3.8M $4.6M $10M $12.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $160.4M $485.3M $725.2M $1.1B $901.4M
Cash Acquisitions -$684.2K -$5.6M -$102.8M -- -$83.3M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$23M -$143.5M -$140.6M -$136.1M -$188.8M
Special Dividend Paid
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $848.9M $762.3M $762.4M $576M --
Depreciation & Amoritzation $270.9M $276.4M $293.6M $341.8M --
Stock-Based Compensation $3.8M $4.6M $10M $12.2M --
Change in Accounts Receivable -$93M -$1.4B -$1.9B -$1.7B --
Change in Inventories -$320.3M -$223M -$132.5M -$216.6M --
Cash From Operations $729.9M -$951.3M -$1.1B -$1.2B --
 
Capital Expenditures $485.3M $725.2M $1.1B $901.4M --
Cash Acquisitions -$5.6M -$102.8M -- -$83.3M --
Cash From Investing $335.1M -$421M -$1.2B -$1.1B --
 
Dividends Paid (Ex Special Dividend) -$143.5M -$140.6M -$136.1M -$188.8M --
Special Dividend Paid $54.7K $62.8K -- -- --
Long-Term Debt Issued $1B $2.1B $2.8B $3.3B --
Long-Term Debt Repaid -$1.9B -$1.1B -$1.2B -$1.4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $20M $14.9M -- -- --
Cash From Financing -$1.3B $1.4B $2.2B $2.2B --
 
Beginning Cash (CF) $497.7M $480.2M $606.1M $698.5M $913M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$251.1M -$12.1M -$12.6M -$80.7M --
Ending Cash (CF) $209.7M $268.7M $267.1M $204.8M --
 
Levered Free Cash Flow $244.6M -$1.7B -$2.2B -$2.1B --

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 3.18% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 47.34% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.21% over the past day.

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

Show me the best stock