Financhill
Sell
49

GWLLF Quote, Financials, Valuation and Earnings

Last price:
$1.84
Seasonality move :
1.44%
Day range:
$1.77 - $1.84
52-week range:
$1.38 - $2.51
Dividend yield:
3.41%
P/E ratio:
10.37x
P/S ratio:
0.53x
P/B ratio:
1.30x
Volume:
64.1K
Avg. volume:
3.1K
1-year change:
3.48%
Market cap:
$15.8B
Revenue:
$27.2B
EPS (TTM):
$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.5B $20.5B $19.6B $23.6B $27.2B
Revenue Growth (YoY) 8.04% 40.87% -4.19% 20.21% 15.07%
 
Cost of Revenues $12.4B $17.8B $16.8B $20.4B $23.3B
Gross Profit $2.1B $2.7B $2.8B $3.2B $3.8B
Gross Profit Margin 14.59% 13.27% 14.31% 13.56% 14.03%
 
R&D Expenses $444.4M $696.1M $632.9M $667.4M $676.8M
Selling, General & Admin $964.3M $1.4B $1.6B $1.8B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $2.1B $2.2B $2.5B $2.3B
Operating Income $644.5M $575.5M $599.6M $731.8M $1.5B
 
Net Interest Expenses $50.3M $75M $108.3M $133M $129.1M
EBT. Incl. Unusual Items $770.1M $1B $1.2B $999.3M $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125.3M $117.4M $82.2M $113.1M $221.1M
Net Income to Company $776.9M $1B $1.2B $991.2M $1.8B
 
Minority Interest in Earnings -- -$167.4K -$2M $176.9K $32.7K
Net Income to Common Excl Extra Items $776.9M $1B $1.2B $991.2M $1.8B
 
Basic EPS (Cont. Ops) $0.09 $0.12 $0.14 $0.12 $0.21
Diluted EPS (Cont. Ops) $0.08 $0.12 $0.14 $0.12 $0.21
Weighted Average Basic Share $9.1B $9.1B $9.1B $8.6B $8.5B
Weighted Average Diluted Share $9.2B $9.1B $9.1B $8.6B $8.5B
 
EBITDA $1.4B $1.4B $1.6B $1.4B $2.9B
EBIT $644.5M $575.5M $599.6M $731.8M $1.5B
 
Revenue (Reported) $14.5B $20.5B $19.6B $23.6B $27.2B
Operating Income (Reported) $644.5M $575.5M $599.6M $731.8M $1.5B
Operating Income (Adjusted) $644.5M $575.5M $599.6M $731.8M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $5.2B $6.6B $7.1B $8.6B
Revenue Growth (YoY) 18.3% 20.39% 26.12% 7.72% 20.68%
 
Cost of Revenues $3.7B $4.3B $5.4B $5.7B $7B
Gross Profit $634.6M $895.9M $1.2B $1.4B $1.6B
Gross Profit Margin 14.64% 17.16% 17.8% 20% 18.42%
 
R&D Expenses $154.4M $140M $274.9M $281.4M $334.8M
Selling, General & Admin $392.1M $420.8M $396.8M $479.5M $545.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $541.2M $548.2M $681.5M $969.6M $1.2B
Operating Income $93.4M $347.7M $490.6M $448.2M $350.5M
 
Net Interest Expenses $20.4M $26.9M $34M $33M $26M
EBT. Incl. Unusual Items $193.1M $401.4M $552.5M $494.8M $391.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2M $55.1M $79.4M $55.5M $90.4M
Net Income to Company -$546.1M -$845.9M -$194.4M -- --
 
Minority Interest in Earnings -- -$397K $134.1K $31.8K --
Net Income to Common Excl Extra Items $218.9M $373.1M $501.5M $466.2M $321.1M
 
Basic EPS (Cont. Ops) $0.02 $0.04 $0.06 $0.05 $0.04
Diluted EPS (Cont. Ops) $0.02 $0.04 $0.06 $0.05 $0.04
Weighted Average Basic Share $9.1B $9.1B $8.5B $8.5B $8.5B
Weighted Average Diluted Share $9.1B $9.1B $8.5B $8.5B $8.5B
 
EBITDA $317M $591.4M $546.7M $822.6M --
EBIT $93.4M $347.7M $490.6M $448.2M $350.5M
 
Revenue (Reported) $4.3B $5.2B $6.6B $7.1B $8.6B
Operating Income (Reported) $93.4M $347.7M $490.6M $448.2M $350.5M
Operating Income (Adjusted) $93.4M $347.7M $490.6M $448.2M $350.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.6B $21.4B $21.4B $26.7B $29.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.8B $18.2B $18.5B $22.3B $24.7B
Gross Profit $2.8B $3.1B $2.9B $4.5B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $618.5M $884.2M $741.4M $882.7M $1B
Selling, General & Admin $1.4B $1.6B $1.7B $2B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $2.5B $2.4B $3.2B $3.9B
Operating Income $726.8M $693.9M $500.8M $1.3B $721.3M
 
Net Interest Expenses $70.1M $90.4M $130.8M $130.7M $104.6M
EBT. Incl. Unusual Items $1.1B $1.5B $672.1M $1.9B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120.3M $139.3M $69.4M $249.3M $179.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$1.9M $69.8K -$6.8K -$113.9K
Net Income to Common Excl Extra Items $1.2B $1.5B $710.9M $1.7B $1.5B
 
Basic EPS (Cont. Ops) $0.13 $0.17 $0.08 $0.20 $0.18
Diluted EPS (Cont. Ops) $0.13 $0.16 $0.08 $0.20 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.7B $1.3B $2.4B --
EBIT $726.8M $693.9M $500.8M $1.3B $721.3M
 
Revenue (Reported) $19.6B $21.4B $21.4B $26.7B $29.4B
Operating Income (Reported) $726.8M $693.9M $500.8M $1.3B $721.3M
Operating Income (Adjusted) $726.8M $693.9M $500.8M $1.3B $721.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.6B $14.5B $16.3B $19.6B $21.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.7B $12.2B $14B $16.2B $17.6B
Gross Profit $1.9B $2.3B $2.3B $3.4B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $441.6M $628.7M $577.3M $570.7M $759.3M
Selling, General & Admin $977.4M $1.1B $1.2B $1.3B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.7B $1.8B $2.2B $2.9B
Operating Income $454.7M $608.8M $522.9M $1.2B $610M
 
Net Interest Expenses $56.3M $73.6M $98.6M $95.8M $76.9M
EBT. Incl. Unusual Items $702M $1.2B $687.5M $1.6B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76.1M $97.9M $83.2M $222.2M $182.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -$1.7M $335.9K $145.2K --
Net Income to Common Excl Extra Items $764.5M $1.2B $696.3M $1.4B $1.2B
 
Basic EPS (Cont. Ops) $0.08 $0.14 $0.08 $0.17 $0.14
Diluted EPS (Cont. Ops) $0.08 $0.13 $0.08 $0.17 $0.14
Weighted Average Basic Share $27.2B $27.3B $25.7B $25.5B $25.5B
Weighted Average Diluted Share $27.2B $27.6B $25.7B $25.5B $25.5B
 
EBITDA $1.1B $1.4B $1.1B $2.2B $1.1B
EBIT $454.7M $608.8M $522.9M $1.2B $610M
 
Revenue (Reported) $13.6B $14.5B $16.3B $19.6B $21.1B
Operating Income (Reported) $454.7M $608.8M $522.9M $1.2B $610M
Operating Income (Adjusted) $454.7M $608.8M $522.9M $1.2B $610M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $6.1B $5.4B $6B $6.2B
Short Term Investments $738.7M $948.6M $2.1B $580.1M $2.2B
Accounts Receivable, Net $8.8B $6.3B $4.5B $5.5B $7B
Inventory $1.1B $2.2B $3.2B $3.8B $3.5B
Prepaid Expenses $89.3M $275.5M $332.9M $554.4M $275.5M
Other Current Assets $2.1B $1.9B $384M $375.6M $340.1M
Total Current Assets $15.2B $17B $15.5B $16.7B $18.3B
 
Property Plant And Equipment $4.9B $5B $5.2B $5.3B $4.9B
Long-Term Investments $1.7B $2.3B $2.2B $2.1B $2.2B
Goodwill -- $4.4M $4M $3.9M $3.8M
Other Intangibles $1.4B $2.2B $2.9B $3.3B $3.4B
Other Long-Term Assets $150.2M $729.8M $323.9M $200.3M $168.3M
Total Assets $23.5B $27.5B $26.7B $28.4B $29.8B
 
Accounts Payable $5.1B $5.8B $4.2B $5.7B $6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $58.3M $50M $101.3M
Other Current Liabilities $775.3M $712.7M $167.3M $163.4M $142.2M
Total Current Liabilities $12.4B $15B $13.8B $15.6B $16.7B
 
Long-Term Debt $1.7B $2B $2.9B $2.5B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.3B $17.1B $16.8B $18.3B $18.5B
 
Common Stock $1.4B $1.4B $1.3B $1.2B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $8.8B $9.7B $9.4B $9.7B $10.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $643.4K $2.1M $1.2M $1.2M
Total Equity $8.8B $9.7B $9.4B $9.7B $10.8B
 
Total Liabilities and Equity $23B $26.9B $26.1B $27.9B $29.3B
Cash and Short Terms $3B $6.1B $5.4B $6B $6.2B
Total Debt $1.9B $2.6B $3.6B $3.4B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.8B $5.9B $3.7B $6.2B $7.2B
Short Term Investments $1.5B $1.1B $608.1M $176.3M --
Accounts Receivable, Net $7.7B $4.4B $6B $5.9B $6B
Inventory $2B $3.2B $3.4B $3.6B $4.2B
Prepaid Expenses $262.9M $315.1M $497.4M $357.4M $304.4M
Other Current Assets $2B $1.5B $1.2B $884.7M --
Total Current Assets $16.9B $15.5B $15.2B $17.3B $19B
 
Property Plant And Equipment $4.7B $4.9B $5.2B $5.2B $5.2B
Long-Term Investments $1.9B $2B $2B $2.3B $2.2B
Goodwill -- $3.9M $3.8M $4M --
Other Intangibles $1.8B $2.6B $3B $3.4B --
Other Long-Term Assets $244.1M $588.6M $227.3M $256.1M --
Total Assets $25.8B $26B $26.2B $29.1B $31B
 
Accounts Payable $4B $4B $5.2B $5B $6.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $558.6M $679M $935.8M $2B --
Total Current Liabilities $13.5B $12.3B $13.8B $15.3B $17.1B
 
Long-Term Debt $2.5B $3B $2.8B $2.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $16.7B $16B $17.2B $18.1B $18.9B
 
Common Stock $1.4B $1.3B $1.2B $1.2B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.6M -- $1.3M --
Total Equity $9.1B $10.1B $9B $11B $12.1B
 
Total Liabilities and Equity $25.8B $26B $26.2B $29.1B $31B
Cash and Short Terms $4.8B $5.9B $3.7B $6.2B $7.2B
Total Debt $2.7B $3.6B $3.7B $3.3B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $776.9M $1B $1.2B $991.2M $1.8B
Depreciation & Amoritzation $706.7M $867.3M $981.5M $1.1B $1.4B
Stock-Based Compensation $16.5M $164.8M $128.3M $52.6M $75.1M
Change in Accounts Receivable -$3.4B $2.4B $1.4B -$864.2M -$1.5B
Change in Inventories -$263.5M -$1.1B -$1.3B -$701.2M $51.8M
Cash From Operations $847.1M $5.6B $1.9B $2.7B $3.9B
 
Capital Expenditures $1.2B $2B $2.4B $2.4B $1.6B
Cash Acquisitions -- $111.5M -- $5.5M $7.7M
Cash From Investing -$1.8B -$1.8B -$1.6B -$1.6B -$3.3B
 
Dividends Paid (Ex Special Dividend) $332.3M $827.7M $95.3M $357.9M $356M
Special Dividend Paid
Long-Term Debt Issued $3.8B $2.2B $3.4B $2.8B $2.7B
Long-Term Debt Repaid -$1.8B -$2.3B -$2B -$2.7B -$3.9B
Repurchase of Common Stock $369.6K $1.3M $1B $304.9M $15.6M
Other Financing Activities $12.9M -$567.2M -$1.7B $478.2M -$169M
Cash From Financing $1.7B -$1.5B $89.4M -$671.5M -$1.7B
 
Beginning Cash (CF) $2.2B $5.2B $5.1B $5.4B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $704.9M $2.2B $404.8M $361.9M -$1.1B
Ending Cash (CF) $2.9B $7.4B $5.6B $5.8B $3B
 
Levered Free Cash Flow -$320.9M $3.5B -$521.3M $311.8M $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$546.1M -$845.9M -$194.4M -- --
Depreciation & Amoritzation -$412.1M -$488.8M -$531.4M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.6B -$1.6B $564.2M -- --
Change in Inventories $354.6M $968.2M $229M -- --
Cash From Operations $269.2M -$396.8M $170.4M $697M $1.7B
 
Capital Expenditures $327.6M $430M $206.3M $147.2M $346.9M
Cash Acquisitions -- -- -- -- $5.5K
Cash From Investing -$471.9M -$774.5M -$533.6M $26M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $220.5M $451M $758.1M -- --
Long-Term Debt Repaid -$234.9M -$288.7M -$753.6M -- --
Repurchase of Common Stock -- -- -- -$7.3M -$8.1M
Other Financing Activities -$1.9M $884M $169.1M -- --
Cash From Financing -$26.9M -$433.4M -$224.1M -$472.3M -$736.2M
 
Beginning Cash (CF) $3.3B $4.8B $3.1B $6.1B $3.3B
Foreign Exchange Rate Adjustment -$7.1M -$15.4M -$32.7M $4.6M -$83.6M
Additions / Reductions -$236.6M -$1.6B -$620M $255.3M -$243.2M
Ending Cash (CF) $3B $3.2B $2.4B $6.3B $2.9B
 
Levered Free Cash Flow -$58.4M -$826.8M -$36M $549.8M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $3.8B $795M $4.7B $4.9B
 
Capital Expenditures $1.5B $2.6B $2.1B $1.9B $1.7B
Cash Acquisitions -- -- -- $5.4M $8.2M
Cash From Investing -$2B -$2.1B -$1.3B -$919.4M -$5.2B
 
Dividends Paid (Ex Special Dividend) -- -- $90.2M $350.7M $356.4M
Special Dividend Paid
Long-Term Debt Issued $2.5B $3.1B $2.7B -- --
Long-Term Debt Repaid -$2.2B -$1.7B -$2.5B -- --
Repurchase of Common Stock $385K $1.3M $964.1M $298.9M $15.6M
Other Financing Activities -$25.7M -$1.2B -$154.4M -- --
Cash From Financing -$91.7M -$482.6M $185.3M -$2.4B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $1.2B -$333.1M $1.4B -$2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $1.2B -$1.3B $2.8B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $868.1M -$122.3M $2B $3B
 
Capital Expenditures $921.4M $1.5B $1.3B $952M $1B
Cash Acquisitions -- -- -- -- $529.8K
Cash From Investing -$1.3B -$1.5B -$1.4B -$666M -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $2.7B $2B -- $419.8M
Long-Term Debt Repaid -$1.8B -$1.3B -$1.7B -- -$450.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.5M -$668.8M $842.7M -- $81.3M
Cash From Financing -$436.5M $586.9M $684.7M -$1.1B -$1.4B
 
Beginning Cash (CF) $8.7B $15.3B $10.7B $16.3B $11.5B
Foreign Exchange Rate Adjustment -$15M -$25.4M -$35.5M -$12.2M -$26.1M
Additions / Reductions $904.2M -$110.8M -$823.8M $260.9M -$928.9M
Ending Cash (CF) $9.6B $15.2B $9.9B $16.5B $10.5B
 
Levered Free Cash Flow $1.7B -$639.9M -$1.4B $1B $2B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock