Financhill
Buy
51

GCMG Quote, Financials, Valuation and Earnings

Last price:
$12.13
Seasonality move :
1.17%
Day range:
$11.73 - $12.02
52-week range:
$8.05 - $12.58
Dividend yield:
3.75%
P/E ratio:
--
P/S ratio:
4.74x
P/B ratio:
--
Volume:
802.9K
Avg. volume:
326.2K
1-year change:
34.75%
Market cap:
$527.6M
Revenue:
$452M
EPS (TTM):
-$0.06
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $416.4M $433.1M $577.6M $452.5M $452M
Revenue Growth (YoY) 6.87% 4.02% 33.34% -21.65% -0.12%
 
Cost of Revenues $243M $388.5M $333.8M $277.3M $356M
Gross Profit $173.4M $44.7M $243.7M $175.2M $95.9M
Gross Profit Margin 41.65% 10.31% 42.2% 38.72% 21.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.5M $84.6M $88.4M $88.9M $100.8M
Other Inc / (Exp) -$4.5M -$22.9M $11.2M $22M $2.4M
Operating Expenses $80.9M $77M $81.8M $84.8M $96.1M
Operating Income $92.5M -$32.4M $161.9M $90.4M -$206K
 
Net Interest Expenses $25.7M $23.4M $20.1M $23.3M $23.7M
EBT. Incl. Unusual Items $62.3M -$78.7M $153.1M $89.1M -$21.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $4.5M $11M $9.6M $7.7M
Net Income to Company $60M -$83.2M $142.1M $79.5M -$29.2M
 
Minority Interest in Earnings -$60M $87.3M -$120.6M -$59.7M $42M
Net Income to Common Excl Extra Items -- $4M $21.5M $19.8M $12.8M
 
Basic EPS (Cont. Ops) -- $0.10 $0.49 $0.45 $0.30
Diluted EPS (Cont. Ops) -- -$2.62 $0.28 $0.28 -$0.28
Weighted Average Basic Share $39.9M $40.8M $43.8M $43.9M $43.2M
Weighted Average Diluted Share $39.9M $40.8M $189.1M $188.6M $187.4M
 
EBITDA $98.3M -$45.4M $177.2M $116.3M $4.9M
EBIT $88M -$55.3M $173.1M $112.4M $2.2M
 
Revenue (Reported) $416.4M $433.1M $577.6M $452.5M $452M
Operating Income (Reported) $92.5M -$32.4M $161.9M $90.4M -$206K
Operating Income (Adjusted) $88M -$55.3M $173.1M $112.4M $2.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $107.9M $130.7M $133.9M $123.3M $124.5M
Revenue Growth (YoY) -- 21.09% 2.45% -7.92% 0.99%
 
Cost of Revenues $75.3M $72.9M $86.5M $73M $69.4M
Gross Profit $32.6M $57.8M $47.4M $50.3M $55.1M
Gross Profit Margin 30.23% 44.25% 35.4% 40.82% 44.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.3M $20.1M $22M $24.8M $28.5M
Other Inc / (Exp) $446K -$8.2M -$3.7M $87K -$6.4M
Operating Expenses $15.6M $19M $21M $23.8M $27.4M
Operating Income $17.1M $38.8M $26.5M $26.6M $27.7M
 
Net Interest Expenses $5.8M $5.4M $5.8M $5.7M $5.9M
EBT. Incl. Unusual Items $11.7M $25.2M $17M $21M $15.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $541K $2.5M $2.8M $3.3M $3.2M
Net Income to Company $11.2M $22.7M $14.2M $17.6M $12.1M
 
Minority Interest in Earnings -$11.2M -$18.7M -$11.1M -$11.7M -$8M
Net Income to Common Excl Extra Items -- $4.1M $3.1M $5.9M $4.2M
 
Basic EPS (Cont. Ops) -- $0.09 $0.07 $0.14 $0.09
Diluted EPS (Cont. Ops) -- $0.03 $0.02 $0.04 $0.03
Weighted Average Basic Share $39.9M $44.4M $43.5M $43.5M $45.2M
Weighted Average Diluted Share $39.9M $188.9M $187.9M $188M $190.6M
 
EBITDA $19.9M $31.6M $23.7M $27.3M $22.3M
EBIT $17.5M $30.6M $22.8M $26.6M $21.2M
 
Revenue (Reported) $107.9M $130.7M $133.9M $123.3M $124.5M
Operating Income (Reported) $17.1M $38.8M $26.5M $26.6M $27.7M
Operating Income (Adjusted) $17.5M $30.6M $22.8M $26.6M $21.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $538.2M $552.7M $437.9M $469M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $434.1M $315.6M $307.9M $317.8M
Gross Profit -- $104.1M $237.1M $129.9M $151.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $92.8M $88.4M $131.5M $104.5M
Other Inc / (Exp) -$10.6M -$12.1M $29.1M $8M -$9.3M
Operating Expenses -- $85.2M $84.1M $127.3M $98M
Operating Income -- $18.9M $153M $2.6M $53.2M
 
Net Interest Expenses $17.5M $20.4M $22.3M $24.7M $23.7M
EBT. Incl. Unusual Items -- -$13.6M $159.7M -$14.1M $20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $6.8M $14.1M $8.3M $9.4M
Net Income to Company -- -$20.4M $145.6M -$22.4M $10.8M
 
Minority Interest in Earnings -$1.8M $31.7M -$115.9M $36.3M $3.6M
Net Income to Common Excl Extra Items -- $11.3M $29.7M $13.9M $14.3M
 
Basic EPS (Cont. Ops) -- $0.34 $0.67 $0.32 $0.33
Diluted EPS (Cont. Ops) -- $0.14 $0.55 -$0.24 -$0.06
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $12.2M $185.9M $13.6M $46.8M
EBIT -- $6.8M $182M $10.6M $43.9M
 
Revenue (Reported) -- $538.2M $552.7M $437.9M $469M
Operating Income (Reported) -- $18.9M $153M $2.6M $53.2M
Operating Income (Adjusted) -- $6.8M $182M $10.6M $43.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $270.9M $375.9M $351M $336.4M $353.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $186.5M $232.1M $213.8M $244.5M $206.2M
Gross Profit $84.4M $143.8M $137.2M $91.9M $147.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.1M $66.3M $66.3M $108.9M $112.7M
Other Inc / (Exp) -$10.6M $154K $18M $3.9M -$7.8M
Operating Expenses $52.8M $61M $63.3M $105.8M $107.6M
Operating Income $31.6M $82.9M $73.9M -$13.9M $39.5M
 
Net Interest Expenses $17.5M $14.5M $16.7M $18M $18M
EBT. Incl. Unusual Items $3.5M $68.5M $75.2M -$28M $13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $4M $7.1M $5.8M $7.5M
Net Income to Company $1.8M $64.5M $68.1M -$33.8M $6.2M
 
Minority Interest in Earnings -$1.8M -$57.3M -$52.6M $43.3M $4.9M
Net Income to Common Excl Extra Items -- $7.3M $15.4M $9.5M $11.1M
 
Basic EPS (Cont. Ops) -- $0.16 $0.35 $0.22 $0.25
Diluted EPS (Cont. Ops) -- -$0.04 $0.23 -$0.29 -$0.06
Weighted Average Basic Share $119.7M $131M $133.2M $129.6M $133.8M
Weighted Average Diluted Share $119.7M $566.5M $566.9M $562.6M $568.7M
 
EBITDA $28.4M $86.1M $94.8M -$7.9M $34M
EBIT $21M $83M $91.9M -$9.9M $31.7M
 
Revenue (Reported) $270.9M $375.9M $351M $336.4M $353.4M
Operating Income (Reported) $31.6M $82.9M $73.9M -$13.9M $39.5M
Operating Income (Adjusted) $21M $83M $91.9M -$9.9M $31.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $79.9M $198.1M $96.2M $85.2M $44.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $34.7M $83.9M $113.3M $35.2M $52.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $124.8M $293.4M $221.3M $133.5M $110.3M
 
Property Plant And Equipment $8.9M $7.9M $5.4M $17.1M $45.9M
Long-Term Investments $159.4M $166.3M $226.3M $224M $240.2M
Goodwill $29M $29M $29M $29M $29M
Other Intangibles $16.1M $8.6M $6.3M $3.9M $2.6M
Other Long-Term Assets $35M $53M $24.9M $21.2M $18.6M
Total Assets $373.2M $632.3M $581.6M $488.9M $504.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $4.4M $3.1M $1.5M $250K $332K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.9M $73.7M $69.4M $64.6M $62.9M
 
Long-Term Debt $423.5M $335.2M $390.5M $387.6M $384.7M
Capital Leases -- -- -- -- --
Total Liabilities $587M $599.3M $637.4M $582.9M $616.2M
 
Common Stock -- $18K $18K $18K $18K
Other Common Equity Adj -$6.9M -$2.2M -$1M $4.1M $2.6M
Common Equity -$315.3M -$29.3M -$25.7M -$19.8M -$27.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $101.5M $62.3M -$30.1M -$74.2M -$83.6M
Total Equity -$213.8M $32.9M -$55.8M -$94M -$111.2M
 
Total Liabilities and Equity $373.2M $632.3M $581.6M $488.9M $504.9M
Cash and Short Terms $79.9M $198.1M $96.2M $85.2M $44.4M
Total Debt $448.5M $335.2M $390.5M $387.6M $384.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $120M $101.6M $55.4M $98.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $45.3M $44.5M $43.1M $47M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $174.7M $158M $111M $152.8M
 
Property Plant And Equipment -- $5.6M $17.7M $45.2M $64.1M
Long-Term Investments -- $204M $224M $239.9M $250.9M
Goodwill -- $29M $29M $29M $29M
Other Intangibles -- $6.8M $4.5M $3M $1.6M
Other Long-Term Assets -- $20.8M $54.1M $19.2M $23M
Total Assets -- $512.9M $549.1M $504.7M $575M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- $27M $22.4M $26.7M $45.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $87.9M $81.8M $82.1M $99.4M
 
Long-Term Debt -- $391.2M $388.3M $385.5M $432.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $623M $596M $598.4M $688.1M
 
Common Stock -- $18K $18K $18K $18K
Other Common Equity Adj -- -$1.8M $5M $4.7M $156K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$72.5M -$28.1M -$69M -$81.2M
Total Equity -- -$110.2M -$47M -$93.7M -$113M
 
Total Liabilities and Equity -- $512.9M $549.1M $504.7M $575M
Cash and Short Terms -- $120M $101.6M $55.4M $98.4M
Total Debt -- $391.2M $388.3M $385.5M $432.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $60M -$83.2M $142.1M $79.5M -$29.2M
Depreciation & Amoritzation $10.3M $9.8M $4M $3.9M $2.7M
Stock-Based Compensation $34.3M $176.9M $74.7M $58.6M $126.7M
Change in Accounts Receivable -$5.6M -$50.3M -$29.8M $76.6M -$17.6M
Change in Inventories -- -- -- -- --
Cash From Operations $96.2M $68.2M $178.8M $216.5M $92.1M
 
Capital Expenditures $4M $1.3M $577K $782K $3.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $6.1M -$5.5M -$28.1M -$10.1M -$18.8M
 
Dividends Paid (Ex Special Dividend) -- -- -$14.5M -$18.4M -$20.3M
Special Dividend Paid
Long-Term Debt Issued $25M $20M $110M -- --
Long-Term Debt Repaid -$7.3M -$136.2M -$53.3M -$4M -$4M
Repurchase of Common Stock -- -- -$887K -$26.4M -$4.5M
Other Financing Activities -$108.5M $164.2M -$308.9M -$157.2M -$74.6M
Cash From Financing -$90.9M $54.8M -$251.3M -$215.1M -$113.7M
 
Beginning Cash (CF) $68.1M $79.9M $198.1M $96.2M $85.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.5M $117.4M -$100.6M -$8.6M -$40.4M
Ending Cash (CF) $79.9M $198.1M $96.2M $85.2M $44.4M
 
Levered Free Cash Flow $92.2M $66.9M $178.2M $215.7M $88.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $11.2M $22.7M $14.2M $17.6M $12.1M
Depreciation & Amoritzation $2.4M $991K $961K $698K $1M
Stock-Based Compensation $22.7M $12.9M $13.1M $20.1M $17.1M
Change in Accounts Receivable -$2.5M $12.4M -$15.7M -$17M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $49.4M $80.8M $72.5M $43.6M $69M
 
Capital Expenditures $145K $162K $724K $536K $6.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$5.1M -$5.5M -$3.6M -$8.6M
 
Dividends Paid (Ex Special Dividend) -- -$4.2M -$5.1M -$6.3M -$5.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.3M -$1M -$1M -$1.1M
Repurchase of Common Stock -- -- -$8M -- --
Other Financing Activities -$16.7M -$208.3M -$22.3M -$21.1M -$28.4M
Cash From Financing -$16.7M -$221.1M -$42.3M -$34.8M -$37.2M
 
Beginning Cash (CF) $126.6M $265.8M $78.5M $50.8M $73.9M
Foreign Exchange Rate Adjustment $471K -$374K -$1.5M -$611K $1.3M
Additions / Reductions $31.1M -$145.5M $24.6M $5.2M $23.2M
Ending Cash (CF) $158.2M $120M $101.6M $55.4M $98.4M
 
Levered Free Cash Flow $49.3M $80.7M $71.8M $43M $62.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$20.4M $145.6M -$22.4M $10.8M
Depreciation & Amoritzation -- $5.5M $3.9M $3M $3M
Stock-Based Compensation $41.7M $196.9M $55.5M $126.3M $101.4M
Change in Accounts Receivable -- -$19.8M -$2M $885K $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $169.8M $193.9M $122M $137.4M
 
Capital Expenditures $1.2M $535K $1.6M $701K $18.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$14.8M -$26.5M -$12.8M -$30.9M
 
Dividends Paid (Ex Special Dividend) -- -$10.1M -$18.2M -$20.2M -$20.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$94.3M -$4M -$4M -$3.1M
Repurchase of Common Stock -- -- -$21.4M -$10.4M --
Other Financing Activities -- -$222.5M -$128.1M -$111M -$78.1M
Cash From Financing -- -$193M -$181.5M -$155.8M -$64.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$37.9M -$14.1M -$46.6M $42.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $169.3M $192.4M $121.3M $119.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8M $64.5M $68.1M -$33.8M $6.2M
Depreciation & Amoritzation $7.4M $3M $2.9M $2.1M $2.3M
Stock-Based Compensation $41.7M $61.7M $42.5M $110.2M $84.9M
Change in Accounts Receivable $10M $40.6M $68.4M -$7.3M $11.6M
Change in Inventories -- -- -- -- --
Cash From Operations $43.1M $144.8M $159.9M $65.4M $110.7M
 
Capital Expenditures $1.2M $392K $1.4M $1.3M $15.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$12M -$10.3M -$13M -$25.1M
 
Dividends Paid (Ex Special Dividend) -- -$10.1M -$13.8M -$15.6M -$15.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20M $110M -- -- $50M
Long-Term Debt Repaid -$94.2M -$52.3M -$3M -$3M -$2.1M
Repurchase of Common Stock -- -- -$20.5M -$4.5M --
Other Financing Activities $112M -$274.7M -$93.9M -$47.7M -$51.1M
Cash From Financing $37.8M -$210M -$140.2M -$80.9M -$31.5M
 
Beginning Cash (CF) $345.8M $620.2M $251.2M $197.8M $160.1M
Foreign Exchange Rate Adjustment $121K -$1M -$4M -$1.2M $55K
Additions / Reductions $78.2M -$77.1M $9.4M -$28.6M $54M
Ending Cash (CF) $424.1M $542.1M $256.6M $168M $214.2M
 
Levered Free Cash Flow $42M $144.4M $158.5M $64.1M $95.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 6.3% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

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

Show me the best stock