Financhill
Buy
76

GS Quote, Financials, Valuation and Earnings

Last price:
$910.27
Seasonality move :
5.69%
Day range:
$893.70 - $905.92
52-week range:
$439.38 - $919.10
Dividend yield:
1.55%
P/E ratio:
18.31x
P/S ratio:
2.29x
P/B ratio:
2.48x
Volume:
1.2M
Avg. volume:
2.2M
1-year change:
57.98%
Market cap:
$270.4B
Revenue:
$126.8B
EPS (TTM):
$49.23
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.6B $64.3B $67.3B $108.7B $126.8B
Revenue Growth (YoY) -1.5% 20.09% 4.57% 61.6% 16.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$15.9B -$27.6B -$14.1B -$10.9B -$18.6B
Operating Income $15.9B $27.6B $14.1B $10.9B $18.6B
 
Net Interest Expenses $4.7B $3.8B $6.3B $12.4B $13.1B
EBT. Incl. Unusual Items $12.5B $27B $13.5B $10.7B $18.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3B $5.4B $2.2B $2.2B $4.1B
Net Income to Company $9.5B $21.6B $11.3B $8.5B $14.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.5B $21.6B $11.3B $8.5B $14.3B
 
Basic EPS (Cont. Ops) $25.01 $60.35 $30.57 $23.20 $41.22
Diluted EPS (Cont. Ops) $24.74 $59.45 $30.06 $22.87 $40.54
Weighted Average Basic Share $356.4M $350.5M $352.1M $340.8M $328.1M
Weighted Average Diluted Share $360.3M $355.8M $358.1M $345.8M $333.6M
 
EBITDA -- -- -- -- --
EBIT $21.4B $32.7B $34.8B $72.9B $91.7B
 
Revenue (Reported) $53.6B $64.3B $67.3B $108.7B $126.8B
Operating Income (Reported) $15.9B $27.6B $14.1B $10.9B $18.6B
Operating Income (Adjusted) $21.4B $32.7B $34.8B $72.9B $91.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.7B $17.5B $28.9B $31.2B $32.2B
Revenue Growth (YoY) 16.54% 19.11% 65.31% 8.11% 2.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$6.9B -$3.8B -$2.8B -$4B -$5.5B
Operating Income $6.9B $3.8B $2.8B $4B $5.5B
 
Net Interest Expenses $958M $1.7B $3.2B $3.5B $2.8B
EBT. Incl. Unusual Items $6.8B $3.8B $2.8B $4B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $687M $698M $997M $1.3B
Net Income to Company $5.4B $3.1B $2.1B $3B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4B $3.1B $2.1B $3B $4.1B
 
Basic EPS (Cont. Ops) $15.17 $8.40 $5.56 $8.56 $12.47
Diluted EPS (Cont. Ops) $14.93 $8.25 $5.47 $8.40 $12.25
Weighted Average Basic Share $348.3M $352.8M $338.7M $324.8M $309.6M
Weighted Average Diluted Share $353.9M $359.2M $343.9M $330.8M $315M
 
EBITDA -- -- -- -- --
EBIT $8.4B $10.3B $19.5B $22.8B $22.4B
 
Revenue (Reported) $14.7B $17.5B $28.9B $31.2B $32.2B
Operating Income (Reported) $6.9B $3.8B $2.8B $4B $5.5B
Operating Income (Adjusted) $8.4B $10.3B $19.5B $22.8B $22.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66B $57.1B $104.5B $123.7B $126.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$30.2B -$17.4B -$10.1B -$15.6B -$21.7B
Operating Income $30.2B $17.4B $10.1B $15.6B $21.7B
 
Net Interest Expenses $4B $4.6B $11.6B $13.3B $8.7B
EBT. Incl. Unusual Items $27.6B $17B $10B $15.4B $21.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4B $3.1B $2.2B $3.2B $4.6B
Net Income to Company $22.2B $13.9B $7.8B $12.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.2B $13.9B $7.8B $12.2B $16.7B
 
Basic EPS (Cont. Ops) $61.49 $38.14 $20.98 $34.60 $49.99
Diluted EPS (Cont. Ops) $60.63 $37.55 $20.67 $34.08 $49.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $33.6B $29.2B $65.4B $87.5B $89B
 
Revenue (Reported) $66B $57.1B $104.5B $123.7B $126.6B
Operating Income (Reported) $30.2B $17.4B $10.1B $15.6B $21.7B
Operating Income (Adjusted) $33.6B $29.2B $65.4B $87.5B $89B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.5B $43.6B $81B $94.6B $94.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$22.4B -$12.2B -$8.6B -$13.3B -$16.1B
Operating Income $22.4B $12.2B $8.6B $13.3B $16.1B
 
Net Interest Expenses $2.9B $3.8B $9.1B $10B $8.7B
EBT. Incl. Unusual Items $22B $12B $8.5B $13.1B $16B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3B $2B $2B $3B $3.4B
Net Income to Company $17.7B $9.9B $6.5B $10.2B $8.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.7B $9.9B $6.5B $10.2B $12.6B
 
Basic EPS (Cont. Ops) $49.23 $27.15 $17.59 $29.04 $37.83
Diluted EPS (Cont. Ops) $48.55 $26.74 $17.34 $28.60 $37.29
Weighted Average Basic Share $1.1B $1.1B $1B $990.2M $944.1M
Weighted Average Diluted Share $1.1B $1.1B $1B $1B $957.8M
 
EBITDA -- -- -- -- --
EBIT $26.5B $23B $53.5B $68.1B $66.1B
 
Revenue (Reported) $50.5B $43.6B $81B $94.6B $94.8B
Operating Income (Reported) $22.4B $12.2B $8.6B $13.3B $16.1B
Operating Income (Adjusted) $26.5B $23B $53.5B $68.1B $66.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12B $10.1B $7.9B $7.9B $5.4B
Short Term Investments $526M $25M $13.2B $33.2B $36.5B
Accounts Receivable, Net $121.3B $160.7B $135.4B $132.5B $133.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $777.9B $932.4B $859.1B $1T $1.1T
 
Property Plant And Equipment $25.1B $20.2B $19.2B $13.3B $9.9B
Long-Term Investments $166.8B $260.1B $240.1B $242.6B $184.8B
Goodwill $4.3B $4.3B $6.4B $5.9B $5.9B
Other Intangibles $630M $418M $2B $1.2B $847M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2T $1.5T $1.4T $1.6T $1.7T
 
Accounts Payable $190.7B $251.9B $262B $230.7B $223.3B
Accrued Expenses $7.4B $8.1B $8.7B $10.4B $9.4B
Current Portion Of Long-Term Debt $60B $49.4B $66.1B $81.9B $90.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $603.3B $715.3B $733.8B $1.2T $968.8B
 
Long-Term Debt $194.7B $265.5B $256.2B $202B $214.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.1T $1.4T $1.3T $1.5T $1.6T
 
Common Stock $9M $9M $9M $9M $9M
Other Common Equity Adj -- -$2.1B -$3B -$2.9B -$2.7B
Common Equity $84.7B $99.2B $106.5B $105.7B $108.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $840M $649M $363M $401M
Total Equity $97.6B $110.8B $117.8B $117.3B $122.4B
 
Total Liabilities and Equity $1.2T $1.5T $1.4T $1.6T $1.7T
Cash and Short Terms $156.4B $261.1B $255B $274.8B $218.6B
Total Debt $253.9B $292.8B $301.7B $299.2B $290.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10.2B $9.2B $6.5B $6.3B $6.9B
Short Term Investments -- $8.2B $40.4B $24B --
Accounts Receivable, Net $171.8B $165.4B $140.9B $144.9B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $978.6B $939.7B $984.8B $1.2T $1.2T
 
Property Plant And Equipment $20.2B $19.1B $15.3B $10.5B $9.8B
Long-Term Investments $208.3B $283.5B $245B $155.5B $169.5B
Goodwill $4.3B $6.3B $5.9B $5.9B --
Other Intangibles $497M $2B $1.3B $925M --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.4T $1.6T $1.6T $1.7T $1.8T
 
Accounts Payable $252.1B $278.5B $252.3B $250.4B $256.8B
Accrued Expenses $10B $8.5B $7.9B $9.4B --
Current Portion Of Long-Term Debt $54.3B $54.6B $77.2B $90.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $746.8B $792.9B $849.8B $926.2B $939.5B
 
Long-Term Debt $245.5B $234.1B $232.2B $263.6B $292B
Capital Leases -- -- -- -- --
Total Liabilities $1.3T $1.4T $1.5T $1.6T $1.7T
 
Common Stock $9M $9M $9M $9M $9M
Other Common Equity Adj -$2B -$1.9B -$2.6B -$2.5B --
Common Equity -- -- -- -- --
Total Preferred Equity $748M -- $496M $2B --
Minority Interest, Total $1.6B -- $471M $437M $349M
Total Equity $107.9B $119.3B $117.7B $121.6B $124.8B
 
Total Liabilities and Equity $1.4T $1.6T $1.6T $1.7T $1.8T
Cash and Short Terms $211.8B $292.5B $280.3B $178.7B --
Total Debt $275.2B $277.9B $288.3B $275.9B $336.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.5B $21.6B $11.3B $8.5B $14.3B
Depreciation & Amoritzation $1.9B $2B $2.5B $4.9B $2.4B
Stock-Based Compensation $1.9B $2.3B $4.1B $2.1B $2.7B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $17.9B -$8.8B -$39.7B $149.6B $73.2B
 
Capital Expenditures $6.3B $4.7B $3.7B $2.3B $2.1B
Cash Acquisitions $231M -- $2.1B -- --
Cash From Investing -$65.9B -$20.8B -$27.5B -$179.5B -$136.1B
 
Dividends Paid (Ex Special Dividend) $2.3B $2.7B $3.7B $4.2B $4.5B
Special Dividend Paid
Long-Term Debt Issued $55.3B $97.5B $86.3B $50.2B $72.5B
Long-Term Debt Repaid -$59.2B -$59.2B -$46.2B -$57.6B -$76.6B
Repurchase of Common Stock $2.3B $7.9B $3.5B $6.8B $10.2B
Other Financing Activities $599M $497M $563M $2.3B $1.3B
Cash From Financing $70.4B $134.7B $59.6B $27.8B $7.3B
 
Beginning Cash (CF) $133.5B $155.8B $261B $241.8B $241.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.3B $105.2B -$19.2B -$248M -$59.5B
Ending Cash (CF) $155.8B $261B $241.8B $241.6B $182.1B
 
Levered Free Cash Flow $11.5B -$13.4B -$43.5B $147.3B $71.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.4B $3.1B $2.1B $3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $180M $300M $228M $120M $237M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$17.8B $30.3B $26.9B $30.8B $21.3B
 
Capital Expenditures $883M $990M $507M $466M $558M
Cash Acquisitions -- $283M -- -- --
Cash From Investing -$26.2B -$36.2B -$60.5B -$98.2B -$23.7B
 
Dividends Paid (Ex Special Dividend) $792M $997M $1.1B $1.2B $1.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18B $16.6B $11.9B $18B --
Long-Term Debt Repaid -$19.3B -$12.3B -$10.3B -$20.7B --
Repurchase of Common Stock $1B $1B $2.5B $1B $2B
Other Financing Activities $157M $386M $1.1B $810M --
Cash From Financing $15.6B $1.6B $6.4B $10.3B $19.8B
 
Beginning Cash (CF) $240.3B $288.6B $270.9B $206.3B --
Foreign Exchange Rate Adjustment -- -- -$3.9B $5.4B -$738M
Additions / Reductions -$28.5B -$4.4B -$31.1B -$51.6B $16.6B
Ending Cash (CF) $211.8B $284.3B $239.9B $154.7B --
 
Levered Free Cash Flow -$18.7B $29.3B $26.4B $30.4B $20.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.2B $13.9B $7.8B $12.2B --
Depreciation & Amoritzation $2B $2.2B $4.8B $2.7B --
Stock-Based Compensation $2.3B $4B $2.3B $2.6B $3.3B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.5B $73.1B $61.2B $39.7B $59.4B
 
Capital Expenditures $5B $4.1B $2.5B $2.1B $2.1B
Cash Acquisitions $5M $2.1B $10M -$8M --
Cash From Investing -$12B -$108.1B -$80.7B -$173.9B -$87.8B
 
Dividends Paid (Ex Special Dividend) $2.5B $3.5B $4.1B $4.4B $5B
Special Dividend Paid
Long-Term Debt Issued $87B $94.8B $46.2B $73.6B --
Long-Term Debt Repaid -$60B -$53.3B -$50.7B -$76.4B --
Repurchase of Common Stock $7.4B $2.5B $7.3B $7.7B $12.9B
Other Financing Activities -$130M $1.2B $1.2B $1.8B --
Cash From Financing $92B $107.4B -$9.8B $43.2B $41.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.6B $72.4B -$44.4B -$85.2B $14.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.4B $68.9B $58.7B $37.6B $57.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.7B $9.9B $6.5B $10.2B $8.5B
Depreciation & Amoritzation $498M $492M $970M $627M $1.1B
Stock-Based Compensation $2.1B $3.8B $2B $2.6B $3.2B
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$20.4B $61.4B $162.4B $52.5B $38.6B
 
Capital Expenditures $3.5B $3B $1.8B $1.5B $1.5B
Cash Acquisitions -- $2.1B $8M -- --
Cash From Investing -$20.1B -$107.4B -$160.6B -$155B -$106.7B
 
Dividends Paid (Ex Special Dividend) $1.9B $2.7B $3.1B $3.3B $3.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $73.8B $71.1B $31B $54.4B $52.3B
Long-Term Debt Repaid -$43.9B -$38B -$42.5B -$61.2B -$37.5B
Repurchase of Common Stock $7.4B $2B $5.8B $6.7B $9.4B
Other Financing Activities -$140M $523M $1.1B $713M -$1.6B
Cash From Financing $96.5B $69.2B -$216M $15.1B $49.3B
 
Beginning Cash (CF) $587.3B $823.8B $742.1B $657.3B $349.5B
Foreign Exchange Rate Adjustment -- -- -$3.5B $459M $6.2B
Additions / Reductions $56B $23.2B -$1.9B -$86.9B -$12.5B
Ending Cash (CF) $643.3B $847B $740.1B $570.4B $320.4B
 
Levered Free Cash Flow -$23.9B $58.4B $160.6B $51B $37.1B

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: 64x

Buy
53
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
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock